{"text_format":"1","workbook":"xlsx","n_sheets":83,"sheets":["translation","START","Import Variables","LIST_DSA","Country_Information","Data","COM","data all","Classification","CPIA","data_REM_FINAL","data_GDPUSD","Input-INSTRUCTIONS","Input 1 - Basics","Input 2 - Debt Coverage","Input 3 - Macro-Debt data(DMX)","Input 4 - External Financing","Input 5 - Local-debt Financing","Input 6(optional)-Standard Test","Input 6 - Tailored Tests","Input 7 - Residual Financing","Input 8 - SDR","Customized Scenario-External","Customized Scenario - public","CI Summary","Imported data","Probability approach","Realism 1 - Forecast Error","Realism 2 - Fiscal multiplier","Realism 3 - Invest-Growth","Realism 4 - Fiscal adjustment","Macro-Debt_Data","Ext_Debt_Data","PV_Base","Chart Data","PV_LC_NR1","PV_LC_NR2","PV_LC_NR3","Output 1-1 - External DSA","Output 1-2 - Public DSA","Output 2-1 Stress_Charts_Ex","Output 2-2 Stress_Charts_Pub","Output 3-1 Stress-external","Output 3-2 Stress-public","Output 4-1 - Forecast Error","Output 4-2 - Realism","Output 5-1 Moderate risk","Output 5-2 Market module","Output 6 - Prob (if applicable)","Output 7 - Risk rating summary","Baseline - public","A1_Historical_pub","B1_GDP_pub","B2_PB_mkt_pub","B2_PB_non_mkt_pub","B5_depreciation_pub","B6_combo_mkt_pub","B6_combo_non-mkt_pub","PV_ResFin_pub","PV_ResFin-add.int.cost - mkt","Baseline - external","A1_historical_ext","B1_GDP_ext","B3_Exports_ext","B4_other flows_ext","B5_depreciation_ext","B6_Combo_mkt_ext","B6_Combo_non-mkt_ext","PV Stress","PV_Base-add.cost.mkt","Trigger","C1_Combined CL","C2_Natural disaster","C3_Commodity prices_ext","C3_commodity_prices_pub","C4_Market_financing","PV_baseline_com","PV_stress_com","DMX_OUT","lookup","Output Database","Output - Summary","Output - Submit"],"not_rendered":{"charts":47,"images":1,"macros":1,"external_links":13,"defined_names":394,"comments":21,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"translation","index":0,"n_rows":2051,"n_cols":14,"rows_kept":2051,"cut":false,"hidden":true,"merged":[[1547,2,1548,2],[1549,2,1550,2],[1551,2,1555,2],[1556,2,1558,2],[1545,2,1546,2]]}
["Tab name","++OFFSET(translation!C6, 0,LANG)","English","French","Portuguese","Spanish",null,"Dependent sheets","External = 1","Text for External",null,null,null,"Notes for external"]
[]
["Input-INSTRUCTIONS"]
[null,null,"INPUT INSTRUCTIONS","INSTRUCTIONS POUR LA SAISIE DES DONNÉES","INSTRUÇÕES DE ENTRADA","INSTRUCCIONES PARA LA CONSIGNACIÓN DE LOS DATOS"]
[null,null,"Go to the \"Input 1 - Basics\" sheet. ","Passez à la feuille \"Input 1 - Basics\".","Vá para a folha \"Input 1 - Basics\".","Vaya a la hoja \"Input 1 - Basics\"."]
[null,null,"Select the country name from the drop-down menu in cell C7 (when preparing a new DSA using the previously-downloaded template, ensure the country-specific information for the CI and realism tools are refreshed). Enter whether the country has an IMF program and IDA operations with the IDA status. The country code, HPIC and MDRI status are reflected automatically. ","Sélectionnez le nom du pays dans le menu déroulant à la case C7 (lorsque vous établissez une nouvelle AVD en utilisant le modèle précédemment téléchargé, veuillez vous assurer que les informations relatives au pays pour l'IC et les outils d'évaluation du réalisme sont rafraîchies). Indiquez si le pays a un programme approuvé par le FMI et des opérations avec l'IDA, ainsi que son statut IDA. Le code du pays, son statut PPTE et IADM sont fournis automatiquement. ","Selecione o nome do país na caixa de seleção da célula C7 (ao preparar uma nova ASD utilizando o modelo descarregado anteriormente, certifique-se de que a informação específica do país para fins do IC e da ferramenta de realismo seja atualizada). Indique se o país tem um programa com o FMI e operações com a AID, e a respetiva situação na AID. O código do país e a situação nas iniciativas HPIC e MDRI são atualizados automaticamente.","Seleccione el nombre del país del menú desplegable de la celda C7 (en el momento de preparar un nuevo ASD usando la planilla previamente descargada, asegúrese de que se actualice la información específica de cada país para el indicador compuesto y las herramientas realistas). Indique si el país tiene un programa del FMI y operaciones de la AIF con estatus de AIF. El código de país, la situación en la Iniciativa PPME y en la IADM se reflejan automáticamente. "]
[null,null,"Input the \"current year\" and \"first year of projection\" in cells U17-18. These two years can differ as the former is usually the year when a DSA is prepared and sets the vintage year of the DSA whereas the latter is set depending on the availability of the latest debt data.  The current year and country name are used to automatically populate the underlying country-specific data to calculate the Composite Indicator (CI) and conduct some realism tools.","Portez l'\"année en cours\" et la \"première année de projection\" dans les cases U17-18. Ces deux années peuvent différer car la première est généralement l'année où une AVD est établie et celle de l'édition de l'AVD, tandis que la seconde est fixée en fonction de la disponibilité des dernières données sur la dette. L'année en cours et le nom du pays permettent d'obtenir automatiquement les données sous-jacentes propres à ce pays qui servent à calculer l'indicateur composite (IC) et à effectuer certaines évaluations du réalisme des projections.","Insira o \"ano corrente\" e o \"primeiro ano das projeções\" nas células U17-18. Esses dois anos podem ser diferentes, uma vez que o primeiro em geral é o ano em que é preparada uma ASD e define o ano da versão da ASD, enquanto o segundo depende da disponibilidade de dados mais recentes sobre a dívida. O ano corrente e o nome do país são utilizados para preencher automaticamente os dados subjacentes específicos do país para calcular o indicador composto (IC) e produzir algumas ferramentas de realismo.","Introduzca el \"año en curso\" y el \"primer año de proyección\" en las celdas U17-18. Pueden diferir, ya que el primero suele ser el año en que se prepara el ASD y se fija su año de constitución, mientras que el segundo se determina en función de la disponibilidad de los datos más recientes sobre la deuda. El año en curso y el nombre del país se utilizan para rellenar automáticamente los datos específicos del país para calcular el indicador compuesto (IC) y adoptar algunas herramientas realistas."]
[null,null,"Specify in cell C19 the scale of the variables to be used in Input 3 - Macro-Debt data. ","Précisez dans la case C19 l'ordre de grandeur des variables à utiliser dans Input 3 - Macro-Debt data. ","Especifique na célula C19 a escala das variáveis que serão usadas em Input 3 - Macro-Debt data.","Especifique en la celda C19 la escala de las variables por utilizar en la Entrada 3: Datos macroeconómicos de deuda."]
[null,null,"Confirm the past DSA vintages used for the realism tools - the previous vintage and the vintage prepared 5 years ago. These vintages are occasionally missing, and the template populates the ones closest to that timeframe. ","Confirmez  les éditions passées de l'AVD qui ont été utilisées pour les outils d'évaluation du réalisme : l'édition précédente et celle de l'AVD établie il y a cinq ans. Ces éditions sont parfois manquantes, et le modèle saisit celles qui sont les plus proches de cet horizon. ","Confirme quais são as versões passadas da ASD utilizadas nas ferramentas de realismo - a versão anterior mais recente e a versão preparada 5 anos atrás. Às vezes faltam ASDs, e o modelo incorpora aquelas mais próximas daquele dado período.","Confirme los ASD anteriores utilizados para las herramientas realistas: el ASD anterior y los preparados hace cinco años. En ocasiones, estos faltan, de modo que la planilla contiene los más cercanos a ese período.",null,null,{"$f":"Int_Ext","v":1},null,null,null,null,"Leave blank"]
[null,null,"Data on EMBI spread in cells C28-29 are used for the market-financing pressure tool, which assesses the baseline market financing. If available (including from a recent IMF Article IV report), the real exchange rate overvaluation entered in cell C31 can be used for the one-time depreciation standardized stress test when the estimated overvaluation is larger than the default shock.","Les données sur l'écart EMBI dans les cases C28-29 sont utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer le financement de marché de référence. Si elle est disponible (reprise notamment d'un rapport récent du FMI sur les consultations au titre de l'article IV), la surévaluation du taux de change réel portée dans la case C31 peut être utilisée pour le test de résistance standardisé à une dépréciation exceptionnelle lorsque la surévaluation estimée est supérieure au choc par défaut.","Os dados sobre o spread EMBI nas células C28-29 são usados na ferramenta de pressão do financiamento de mercado, que avalia o financiamento de mercado de base. Se disponível (num relatório recente do FMI nos termos do Artigo IV, por exemplo), pode-se usar a sobrevalorização da taxa de câmbio real inserida na célula C31 para fins do teste de stress padronizado de depreciação pontual, quando a sobrevalorização estimada for superior àquela no choque padrão.","Los datos sobre la dispersión del EMBI en las celdas C28-29 se utilizan para la herramienta de presión de financiamiento de mercado, que evalúa el financiamiento de mercado de base. Si está disponible (por ejemplo, en un informe reciente del FMI sobre el Artículo IV), puede utilizarse la sobrevaloración del tipo de cambio real introducida en la celda C31 para la prueba de tensión estandarizada de depreciación única cuando la sobrevaloración estimada es mayor que el shock por defecto."]
[null,null,"Cells C33-34 determine the definition of external/domestic debt (“residency-based” or “currency-based”) which can be selected from the pull-down menu. The template will automatically calculate public external and domestic debt based on the selected criterion in the worksheets.","Les cases C33-34 déterminent la définition de la dette extérieure/intérieure (“fondée sur la résidence” ou “fondée sur la monnaie”) qui peut être sélectionnée dans le menu déroulant. Le modèle calculera automatiquement la dette publique extérieure et intérieure sur la base du critère retenu dans les feuilles de calcul.","As células C33-34 determinam a definição de dívida externa/interna (“baseada na residência” ou “baseada na moeda”), que pode ser selecionada na caixa de seleção. O modelo calcula automaticamente a dívida pública externa e interna com base nos critérios de seleção nas folhas de trabalho.","Las celdas C33-34 determinan la definición de deuda externa/interna (\"en función de la residencia\" o \"en función de la moneda\") que puede seleccionarse en el menú desplegable. La planilla calculará automáticamente la deuda pública externa e interna basándose en el criterio seleccionado en las hojas de cálculo."]
[null,null,"Go to \"Input 2 - Debt Coverage\" sheet.","Passez à la feuille \"Input 2 - Debt Coverage\".","Vá para a folha “Input 2 - Debt Coverage”.","Vaya a la hoja 2/ \"Input 2 - Debt Coverage\"."]
[null,null,"Identify the coverage of public debt in lines 7-15 of Table A. Select “X” when the headline public debt data used for an analysis covers the respective subsectors of the public sector.","Déterminez la couverture des données sur la dette publique aux lignes 7-15 du tableau A. Sélectionnez “X” lorsque les données globales sur la dette publique utilisées pour une analyse recouvrent les sous-secteurs respectifs du secteur public.","Identifique a cobertura da dívida pública nas linhas 7-15 da Tabela A. Selecione “X” se os dados da dívida pública global usados para uma análise cobrirem os respetivos subsetores do setor público.","Identifique la cobertura de la deuda pública en las líneas 7-15 del cuadro A. Seleccione \"X\" cuando los datos generales de la deuda pública utilizados para el análisis cubran los respectivos subsectores del sector público."]
[null,null,"Confirm that the description of your debt coverage in line 19 of Table B is correct. The size of the tailored contingent liabilities shock can be customized in lines 21-34 of Table B, consistent with the coverage of public debt identified in Table A.","Confirmez que la description de la couverture de vos données sur la dette à la ligne 19 du tableau 9 est correcte. L'ampleur du choc personnalisé sur les passifs conditionnels peut être elle aussi personnalisée aux lignes 21-34 du tableau B, en conformité ave la couverture de la dette publique indiquée au tableau A.","Confirme se a descrição da sua cobertura da dívida na linha 19 da Tabela B está correta. A magnitude do choque dos passivos contingentes pode ser padronizada nas linhas 21-34 da Tabela B, coerente com a cobertura da dívida pública identificada na Tabela A.","Confirme que la descripción de su cobertura de deuda en la línea 19 del cuadro B sea correcta. La magnitud del shock a medida de los pasivos contingentes puede adaptarse en las líneas 21 a 34 del cuadro B, en consonancia con la cobertura de la deuda pública identificada en el cuadro A."]
[null,null,"Go to \"Input 3 – Macro-Debt data\" sheet.","Passez à la feuille \"Input 3 – Macro-Debt data\".","Vá para a folha “Input 3 – Macro-Debt data”.","Vaya a la hoja 3/ \"Input 3 – Macro-Debt data\".",null,null,{"$f":"Int_Ext","v":1},"Go to \"Input 3 – Macro-Debt data\" sheet.",null,null,null,"Sheet name"]
[null,null,"Input data in I. Macroeconomic indicators, II. Aggregate external debt, III. Old (existing) MLT external debt service, IV. MLT new external debt disbursements, and V-VI. Locally-issued debt (note that section VI. is used only when a DSA is prepared on a residency basis). ","Portez les données dans  I. Indicateurs macroéconomiques, II. Dette extérieure globale, III.Service de la dette extérieure ancienne (existante) à MLT, IV. décaissements au titre de la nouvelle dette extérieure à MLT et V-VI. Dette émise dans le pays (notez que la section VI n'est utilisée que lorsque l'AVD est établie sur la base de la résidence). ","Insira os dados em I. Indicadores macroeconómicos, II. Dívida externa agregada, III. Serviço da dívida externa antiga (existente) de MLP, IV. Desembolsos da nova dívida externa de MLP e V-VI. Dívida emitida localmente (refira-se que a secção VI. é usada apenas quando for feita uma ASD com base na residência).","Introduzca datos en I. Indicadores macroeconómicos, II. Deuda externa agregada, III. Servicio de la deuda externa a mediano y largo plazo antigua (preexistente), IV. Nuevos desembolsos de deuda externa a mediano y largo plazo, V-VI. Deuda emitida localmente (tenga en cuenta que la sección VI se utiliza únicamente cuando se preparan los ASD según residencia). "]
[null,null,"Note, the locally-issued debt should NOT be included in sections II-IV on external debt inputs (regardless of currency denomination or residency of holders of debt) as locally-issued debt is classified into external or domestic debt by the template based on the selected criterion in Input 1. ","À noter que la dette émise dans le pays ne doit PAS être incluse dans les sections II-IV consacrées aux données d'entrée sur la dette extérieure (quelle que soit la monnaie de libellé ou la résidence du détenteur de l'instrument de dette) car la dette émise dans le pays est classée dans la dette extérieure ou intérieure par le modèle selon le critère retenu dans Input 1. ","Nota: A dívida emitida localmente NÃO deve ser incluída nas secções II-IV sobre os elementos da dívida externa (qualquer que seja a moeda de denominação ou a situação de residência dos detentores da dívida), uma vez que a dívida emitida localmente é classificada como dívida externa ou interna no modelo com base no critério selecionado no Input 1. ","Obsérvese que la deuda de emisión local NO debe incluirse en las secciones II a IV sobre entradas de deuda externa (independientemente de la denominación monetaria y la residencia de los tenedores de la deuda), ya que la deuda emitida localmente se clasifica como externa o interna según el modelo basado en el criterio seleccionado en la entrada 1. "]
[null,null,"Go to \"Input 4 - External Financing\" sheet.","Passez à la feuille \"Input 4 - External Financing","Vá para a folha “Input 4 - External Financing”.","Vaya a la hoja \"Input 4 - External Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new MLT PPG debt (lines 9-38) and ST (line 41). ","Portez-y les hypothèses concernant les modalités de la nouvelle dette contractée ou garantie par l'État (CGE) à MLT (lignes 9-38) et à CT (ligne 41).","Insira os pressupostos sobre os termos de empréstimo da nova dívida PGP MLP (linhas 9-38) e CP (linha 41). ","Ingrese los supuestos sobre los términos del préstamo de una nueva deuda pública o con garantía pública a mediano y largo plazo (líneas 9-38) y a corto plazo (línea 41). "]
[null,null,"Terms of locally-issued debt regarded as external debt based on the selected criterion are automatically populated using those set in \"Input 5 - Local-debt Financing\".   ","Les modalités de la dette émise dans le pays qui est considérée comme une dette extérieure sur la base du critère retenu sont automatiquement reprises de la feuille \"Input 5 - Local-debt Financing\".   ","As condições da dívida emitida localmente considerada como dívida externa com base no critério selecionado são preenchidas automaticamente a partir dos dados definidos em \"Input 5 - Local-debt Financing\".   ","Los términos de la deuda emitida localmente considerada como deuda externa según el criterio seleccionado se completan automáticamente utilizando los ingresados en \"Input 5 - Local-debt Financing\"."]
[null,null,"Go to \"Input 5 - Local-debt Financing\" sheet.","Passez à la feuille \"Input 5 - Local-debt Financing\".","Vá para a folha “Input 5 – Local-debt Financing”.","Vaya a la hoja \"Input 5 - Local-debt Financing\"."]
[null,null,"Enter assumptions on borrowing terms on new locally-issued debt (lines 8-22).  ","Portez-y les hypothèses sur les modalités de la nouvelle dette émise dans le pays (lignes 8-22).  ","Insira os pressupostos sobre os termos de empréstimo da nova dívida emitida internamente (linhas 8-22).","Ingrese los supuestos sobre los términos de la nueva deuda emitida localmente (líneas 8-22).  "]
[null,null,"Public gross financing needs are calculated in lines 39-63.","Les besoins de financement bruts  (BFB) du secteur public sont calculés aux lignes 39-63.","A necessidade bruta de financiamento público é calculada nas linhas 39-63.","Las necesidades brutas de financiamiento público se calculan en las líneas 39 a 63."]
[null,null,"Users should confirm and override lines 61-62 as needed. Debt services associated with the IMF should not create additional borrowing provided its disbursements are used for BoP (not budget) support. When used for budget support, users should adjust line 62 as appropriate.","Les utilisateurs doivent confirmer ou modifier les lignes 61-62, selon le cas. Le service de la dette envers le FMI ne devrait pas donner lieu à des emprunts additionnels sous réserve que les décaissements y afférents soient utilisés pour le soutien àla BDP (et non au budget). Lorsqu'il s'agit d'une aide au budget, les utilisateurs devront ajuster la ligne 62 en conséquence.","Os utilizadores devem confirmar e corrigir as linhas 61-62 conforme necessário. O serviço da dívida associado ao FMI não deve gerar endividamento adicional, desde que os seus desembolsos sejam utilizados no apoio à BdP (e não ao orçamento). Quando utilizado em apoio ao orçamento, os utilizadores devem ajustar a linha 62 conforme apropriado.","Los usuarios deben confirmar y anular las líneas 61-62 según sea necesario. Los servicios de la deuda asociados con el FMI no deberían crear préstamos adicionales si sus desembolsos se utilizan para respaldar la balanza de pagos (y no el presupuesto). Cuando se utilicen para apoyo presupuestario, los usuarios deberán rectificar la línea 62 según corresponda."]
[null,null,"The template can accommodate up to five domestic debt instruments, which are supposed to fill the remaining public GFNs after accounting for external financing. If granular information is not available, a single representative instrument could be used as an approximation.","Le modèle peut s'appliquer au maximum à cinq instruments de dette intérieure, qui sont censés répondre aux BFB résiduels du secteur public après prise en compte du financement extérieur. Si des informations détaillées ne sont pas disponibles, un seul instrument représentatif pourrait être utilisé comme approximation.","O modelo aceita até cinco instrumentos de dívida interna, que se supõe suprir a NBF pública restante após a contabilização do financiamento externo. Se não estiverem disponíveis informações granulares, pode-se usar como aproximação um único instrumento representativo.","La planilla permite ingresar hasta cinco instrumentos de deuda interna, que se supone que cubrirán las necesidades brutas de financiamiento público restantes después de contabilizar el financiamiento externo. Si no se dispone de información detallada, puede utilizarse un solo instrumento representativo como aproximación."]
[null,null,"Residual financing needs are assumed to be met by local currency-denominated short-term debt (line 112), which should be minimized as much as possible. It should not be allowed to become negative (suggesting over-financing); please use line 61 to eliminate over-financing (accumulation of deposits arising from debt issuance in excess of projected GFNs).","On suppose que les BFB résiduels sont satisfaits par recours à la dette à court terme libellée en monnaie nationale (ligne 112), qui devrait être autant que possible réduite au minimum. il ne faut pas la laisser devenir négative (signe de surfinancement); veuillez utiliser la ligne 61 pour éliminer le surfinancement (accumulation de dépôts résultant d'émissions de dette supérieures aux BFB prévus).","Pressupõe-se que a necessidade de financiamento residual seja suprida por dívida de curto prazo expressa em moeda nacional (linha 112), a qual deve ser minimizada tanto quanto possível. Não se deve permitir que ele se torne negativo (o que sugeriria excesso de financiamento); utilize a linha 61 para eliminar qualquer excesso de financiamento (acumulação de depósitos decorrente da emissão de dívida que exceda a NBF projetada).","Se supone que las necesidades de financiamiento residual se satisfacen con deuda a corto plazo denominada en moneda local (línea 112), que debe reducirse al mínimo en la medida de lo posible. No se debe permitir el paso a un valor negativo (que sugiere un exceso de financiamiento); utilice la línea 61 para eliminar el exceso de financiamiento (acumulación de depósitos derivados de la emisión de deuda en exceso de las necesidades brutas de financiamiento proyectadas)."]
[null,null,"Go to \"Input 6 (optional)- Standard Test\" sheet.","Passez à la feuille \"Input 6 (optional)- Standard Test\".","Vá para a folha “Input 6 (optional) - Standard Test ”.","Vaya a la hoja \"Input 6 - Standard Test\" (optional)."]
[null,null,"Standardized stress test are applicable to all countries. Users are discouraged to change the default settings, but if there is a strong case, users can override them (columns C and G) using light yellow-shaded cells in columns D and H.","Les tests de résistance standardisés sont applicables à tous les pays. Il est déconseillé aux utilisateurs de modifier les paramètres fixés par défaut, mais s'il y a de bonnes raisons de le faire, les utilisateurs peuvent les changer (colonnes C et G) en utilisant les cases en jaune clair des colonnes D et H.","Os testes de stress padronizados são aplicados a todos os países. Os utilizadores devem evitar alterar essa configuração padrão, mas, se amplamente justificado, podem substituí-la (colunas C e G) utilizando as células sombreadas a amarelo claro nas colunas D e H.","La prueba de tensión estandarizada es aplicable a todos los países. Se desaconseja a los usuarios cambiar la configuración fijada por defecto, pero si hay motivos suficientes, los usuarios pueden sobrescribirla (columnas C y G) usando las celdas de color amarillo claro de las columnas D y H."]
[null,null,"Go to \"Input 6 - Tailored Tests\" sheet.","Passez à la feuille \"Input 6 - Tailored Tests\".","Vá para a folha “Input 6 - Tailored Tests”.","Vaya a la hoja  \"Input 6 - Tailored Tests\"."]
[null,null,"Users are encouraged to customize default settings (columns G and K) for tailored tests in light yellow-shaded cells in columns H and L.","Il est conseillé aux utilisateurs de personnaliser les paramètres par défaut (colonnes G et K) pour les tests personnalisés dans les cases en jaune clair des colonnes H et L.","Recomenda-se que os utilizadores personalizem as configurações padrão (colunas G e K) para os testes personalizados nas células sombreadas a amarelo claro nas colunas H e L.","Se recomienda a los usuarios personalizar la configuración predeterminada (columnas G y K) para realizar pruebas personalizadas en las celdas de color amarillo claro en las columnas H y L."]
[null,null,"Go to \"Input 7 - Residual Financing\" sheet","Passez à la feuille \"Input 7 - Residual Financing\".","Vá para a folha “Input 7 - Residual Financing”.","Vaya a la hoja \"Input 7 - Residual Financing\"."]
[null,null,"Assumptions on marginal public borrowing under the stress tests are populated here based on the financing terms used under the baseline. For public DSA, the template allows for allocating additional financing between external borrowing, domestic MLT and ST borrowing, whereas all the additional financing needs are assumed to be filled by PPG external debt for external DSA. ","Les hypothèses concernant les emprunts publics marginaux dans les tests de résistance sont portées ici sur la base des modalités de financement retenues dans le scénario de référence. Pour l'AVD publique, le modèle permet de répartir le financement additionnel entre les emprunts extérieurs, les emprunts intérieurs à MLT et à CT, alors que, pour l'AVD extérieure, tous les besoins de financement additionnel sont présumés être satisfaits par recours à la dette extérieure CGE. ","Os pressupostos sobre o endividamento público marginal no cenário de testes de stress são preenchidos aqui com base nas condições de financiamento utilizadas no cenário de base. Para a ASD pública, o modelo permite a alocação de financiamento adicional entre endividamento externo, interno de MLP e interno de CP, enquanto para a ASD externa presume-se que todas as necessidades de financiamento adicional sejam supridas pela dívida externa PGP. ","Los supuestos sobre el endeudamiento público marginal en el marco de las pruebas de tensión se basan aquí en las condiciones de financiamiento utilizadas en el escenario base. En el caso de los ASD públicos, la planilla permite asignar financiamiento adicional entre el endeudamiento externo, el endeudamiento interno a mediano y largo plazo, y el endeudamiento a corto plazo, mientras que se supone que todas las necesidades de financiamiento adicionales se cubren con deuda externa pública o con garantía pública para ASD externos."]
[null,null,"Interest rates are specified in nominal terms for external debt and in real terms for domestic debt.","Les taux d'intérêt sont exprimés en termes nominaux pour la dette extérieure et en termes réels pour la dette intérieure.","As taxas de juros são especificadas em termos nominais no caso da dívida externa e em termos reais no caso da dívida interna.","Las tasas de interés se especifican en términos nominales para la deuda externa y en términos reales para la deuda interna."]
[null,null,"Any customization of default settings should be entered in yellow-shaded cells in columns D and I.","Les paramètres par défaut personnalisés doivent être portés dans les cases en jaune des colonnes D et I.","As personalizações das configurações padrão devem ser inseridas nas células sombreadas a amarelo nas colunas D e I.","Toda adaptación de la configuración predeterminada debe introducirse en las celdas sombreadas en amarillo de las columnas D e I."]
[null,null,"Go to \"Input 8 - SDR\" sheet.","Passez à la feuille \"Input 8 - SDR\".","Vá para a folha “Input 8 - SDR”.","Vaya a la hoja \"Input 8 - SDR\"."]
[null,null,"Total SDR allocation and total SDR holdings should be entered in cells B6 and B7.  If the SDR allocation exceeds SDR holdings, then the member has to pay interest on its net use of SDRs. Given that members are under no obligation to reconstitute their holdings, PV calculations only consider the future flow of interest payments.","Le total des allocations de DTS et celui des avoirs en DTS doivent être inscrits dans les cases B6 et B7.  Si les allocations de DTS dépassent les avoirs en DTS, le pays membre doit alors verser des intérêts sont son utiisation nette de DTS. Comme les pays membres ne sont pas tenus de reconstituer leurs avoirs, seul les flux futurs de paiements d'intérêts sont pris en compte dans le calcul de la VA.","O total da alocação de DSE e o total de haveres em DSE devem ser inseridos em dólares nas células B6 e B7.  Se a alocação de DSE exceder os haveres em DSE, então o país membro terá de pagar juros sobre o seu uso líquido de DSE. Uma vez que os países membros não são obrigados a reconstituir seus haveres, os cálculos do VA consideram apenas o fluxo futuro de pagamentos de juros.","La asignación y tenencias totales de DEG deben introducirse en las casillas B6 y B7. Si la asignación de DEG excede las tenencias, entonces el país miembro debe pagar intereses sobre su uso neto de DEG. Dado que los miembros no están obligados a reconstituir sus tenencias, los cálculos de VA solo tienen en cuenta el flujo futuro de pagos de interés."]
[null,null,"Go to \"Customized scenarios\" sheets (optional).","Passez aux feuilles \"Customized scenarios\" (facultatif).","Vá para as folhas “Customized scenarios” (opcionais).","Vaya a la hoja \"Customized scenarios\" (opcional)."]
[null,null,"The template allows users to design customized scenarios (for both external and public DSAs) by putting shocks to key economic variables affecting the dynamics of external and total public debt. Please select \"Yes\" in line 3 of the worksheets to include these scenarios in output charts and tables.","Le modèle pemet aux utilisateurs de concevoir des scénarios personnalisés (à la fois pour l'AVD extérieure et l'AVD publique) en soumettant à des chocs les principales variables économiques qui influent sur la dynamique de la dette extérieure et de la dette publique totale. Veuillez sélectionner \"Yes\" à la ligne 3 des feuilles de calcul pour inclure ces scénarios dans les graphiques et tableaux de sortie.","O modelo permite aos utilizadores conceber cenários personalizados (na ASD externa e na ASD pública) ao inserir choques nas principais variáveis económicas que afetam a dinâmica da dívida externa e do total da dívida pública. Selecione \"Sim\" na linha 3 das folhas de trabalho para incluir esses cenários nos gráficos e tabelas de saída.","La planilla permite a los usuarios diseñar escenarios personalizados (para ASD tanto externos como públicos) mediante la aplicación de shocks a variables económicas clave que afectan la dinámica de la deuda externa y de la deuda pública total. Seleccione \"Sí\" en la línea 3 de las hojas de cálculo para incluir estos escenarios en los gráficos y cuadros de salida."]
[null,null,"Additional instructions are provided in the sheets \"Customized scenarios-external\" and  \"Customized scenarios-public\". ","De plus amples instructions sont fournies dans les feuilles \"Customized scenarios-external\" et \"Customized scenarios-public\". ","Mais instruções são fornecidas nas folhas “Customized scenarios-external” e “Customized scenarios-public”.","Véanse instrucciones adicionales en las hojas \"Customized scenarios-external\" y \"Customized scenarios-public\". "]
[null,null,"Go to \"Output 7 - Risk rating summary\" sheet","Passez à la feuille \"Output 7 - Risk rating summary\".","Vá para a folha \"Output 7 - Risk rating summary\"","Vaya a la hoja 7/ \"Output 7 - Risk rating summary\"."]
[null,null,"Select the final external and overall risk ratings and enter any judgement that was applied in the yellow cells. Include in the Policy Note/Staff Report the summary and public sector coverage tables.","Sélectionnez les notations finales du risque externe et du risque global et portez tout avis à ce sujet dans les cases en jaune. Incorporez dans la Note de politique générale/Rapport des services du FMI le tableau récapitulatif et le tableau sur le champ couvert par le secteur public.","Selecione as classificações finais de risco externo e global e insira nas células amarelas qualquer juízo que tenha sido aplicado. Inclua na Nota de Política/Relatório do Corpo Técnico os quadros de resumo e de cobertura do setor público.","Seleccione las calificaciones finales de riesgo externo y general e introduzca cualquier juicio que se haya aplicado en las celdas amarillas. Incluya en la Nota de Política/Informe del Personal el resumen y las tablas de cobertura del sector público."]
[null,null,"(Note) Users will find useful intermediate calculation sheets (green-colored) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - where a lot of key indicators are calculated.","(Note) Les utilisateurs trouveront utiles les feuilles de calcul intermédiaire (en vert) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", and \"Chart Data\" - où un grand nombre d'indicateurs fondamentaux sont calculés.","(Nota) Os utilizadores verão algumas folhas de cálculo intermédias úteis (em verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\" e \"Chart Data\" - nas quais são calculados muitos dos principais indicadores.","(Nota) Para los usuarios pueden ser útiles las hojas de cálculo intermedias (de color verde) - \"Macro-Debt_Data\", \"Ext_Debt_Data\", \"PV_Base\", y \"Chart Data\", donde se calculan numerosos indicadores clave."]
[]
[]
[]
[null,"No need to translate","Input 1 - Basics"]
[null,null,"Input 2 - Debt Coverage"]
[null,null,"Input 3 – Macro-Debt data",null,null,null,null,null,{"$f":"Int_Ext","v":1},"Input 3 – Macro-Debt data"]
[null,null,"Input 4 - External Financing"]
[null,null,"Input 5 - Local-debt Financing"]
[null,null,"Input 6 - Standard Test(optional)"]
[null,null,"Input 6 - Tailored Tests"]
[null,null,"Input 7 - Residual Financing"]
[null,null,"Input 8 - SDR"]
[null,null,"Customized scenarios-public"]
[null,null,"Customized scenarios-external"]
[null,null,"Output 7 - Risk rating summary"]
[null,null,"References"]
[null,null,"Background information could be found here:","\nInformations d'arrière-plan:","\nInformação de fundo","\nInformación de fondo"]
[null,null,"Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Note d'orientation des services du FMI sur l'application du cadre conjoint FMI-Banque mondiale de viabilité de la dette des pays à faible revenu, 2018","Staff Guidance Note on the Application of the Joint Fund-Bank Debt Sustainability Framework for Low-Income Countries, 2018","Nota de Orientación al Personal titulada \"Application of the Joint Fund-Bank Debt Sustainability Framework for Low Income Countries\", 2018"]
[]
["Input 1 - Basics","New","Country information","Informations sur le pays","Informação sobre o país","Información de país"]
[]
[null,null,"Please fill out the yellow cells","Remplir les cellules jaunes ","Queira preencher as células amarelas","Sírvase llenar las celdas de color amarillo"]
[null,null,"Values in light yellow cells should be confirmed and overriden as needed.","Les valeurs dans les cases en jaune clair devraient être confirmées ou modifiées, selon le cas.","Os valores nas células em amarelo claro devem ser confirmados e corrigidos conforme necessário.","Los valores de las celdas de color amarillo claro deben confirmarse o reescribirse según sea necesario."]
[null,null,"Blue cells are populated automatically","Les cellules bleues sont remplies automatiquement ","As células azuis são preenchidas automaticamente","Las celdas de color azul se llenan automáticamente"]
[null,null,"MAIN ASSUMPTIONS             ","PRINCIPALES HYPOTHÈSES            ","PRINCIPAIS PRESSUPOSTOS             ","SUPUESTOS PRINCIPALES"]
[]
[null,null,"Country","Pays","País","País"]
[null,null,"Country Code","Code pays ","Código do país","Código del país"]
[]
[null,null,"Discount rate","Taux d'actualisation","Taxa de desconto","Tasas de descuento"]
[]
[null,null,"HIPC","PPTE ","HIPC","PPME"]
[null,null,"MDRI","IADM","MDRI","IADM"]
[null,null,"IMF program","Programme FMI ","Programa do FMI","Programa del FMI"]
[null,null,"IDA operation","Opération IDA ","Operação da IDA","Operación AIF"]
[null,null,"IDA status","Situation IDA ","Situação na IDA","Situación AIF"]
[null,null,"Minimum Concessionality Requirement","Conditions de concessionnalité minima ","Requisito de concessionalidade mínima","Requisito mínimo de concesionalidad"]
[null,null,"Scale","Échelle ","Escala","Escala"]
[null,null,"Million","des millions","Milhões","Millones",null,"Trigger"]
[null,null,"Billion","Milliards","Mil milhões","Miles de millones",null,"Trigger"]
[null,"2018-11-18","DSA vintages used for the realism tools","Éditions d'AVD utilisées pour les outils d'évaluation du réalisme","Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,"2018-11-18","The previous vintage (the latest DSA)","La précédente édition (dernière AVD)","A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,"2018-11-18","The DSA prepared 5-years ago","L'AVD établie il y a 5 ans","A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[null,null,"Current year","Année en cours","Ano corrente","Año en curso"]
[null,null,"Market access","Accès aux marchés","Acesso aos mercados","Acceso al mercado"]
[null,null,"Is the EMBI spread available?","Les dernières données de l'indice EMBI sur trois mois sont-elles disponibles?","Os dados mais recentes do EMBI de 3 meses estão disponíveis?","¿Están disponibles los datos a tres meses del EMBI más reciente?"]
[null,null,"EMBI spread in bps (the latest available)","Écart de l'indice EIMBI en points de base (maximum d'après les dernières données sur trois mois qui sont disponibles)","EMBI spread em p.b. (máximo dos dados de 3 meses mais recentes disponíveis)","Diferencial del EMBI en pb (máximo de los últimos datos a tres meses disponibles)"]
[null,null,"Residency-based","Sur la base de la résidence","Com base na residência","Basado en la residencia"]
[null,null,"Currency-based","Sur la base de la monnaie","Com base na moeda","Basado en la moneda"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[null,null,"Is there a material difference between the two criteria?","Existe-t-il une grande différence entre les deux critères?","Existe alguma diferença material entre os dois critérios?","¿Existe una diferencia significativa entre los dos criterios?"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denomiated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are zero or insignificant. ","Cela influera sur les calculs de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Utilisez la ligne \"Sur la base de la résidence\" si la dette en monnaie nationale émise dans le pays et contractée envers des non-résidents et/ou la dette en monnaie étrangère émise dans le pays et contractée envers des résidents sont élevées; utilisez la ligne \"Sur la base de la monnaie\" si ces deux postes sont égaux à zéro ou sont négligeables.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de referência e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis.","Esto afectará al cálculo de la deuda pública externa/interna en el escenario base y el de pruebas de tensión. Utilice \"basado en la residencia\" si la deuda de emisión local denominada en moneda local en poder de no residentes y/o la deuda de emisión local denominada en divisas en poder de residentes son significativas; utilice \"basado en la moneda\" cuando estas dos partidas sean cero o no significativas."]
[null,null,"Go to 'Import data' sheet and click the update button in order to import from our database the latest available historical data needed for the: CI, forecast error and investment growth realism tools, and commodity trailored stress test","Passez à la feuille \"Import data\" et cliquez sur le bouton \"Update\" pour importer de notre base de données les dernières données rétrospectives disponibles nécessaires pour l'IC, l'erreur de prévision et les outils d'évaluation du réalisme des prévisions de croissance des investissements, ainsi que le test de résistance personnalisé aux chocs sur les prix des produits de base.","Vá para a planilha ‘Import data’ [Importar dados] e clique no botão atualizar para importar do nosso banco de dados os dados históricos mais recentes necessários para: o IC, as ferramentas de previsão de erro e de realismo do crescimento do investimento, e o teste de stress personalizado para produtos primários.","Vaya a la hoja \"Importar datos\" y haga clic en el botón para importar de nuestra base de datos los últimos datos históricos disponibles necesarios para: IC, herramientas realistas para errores de pronóstico y crecimiento de la inversión, y pruebas de tensión a medida para materias primas."]
[null,"link macro button to this","Hide/Unhide background sheets","Faire disparaître/apparaître les feuilles de données sous-jacentes","Ocultar/Mostrar as folhas de referência","Ocultar/Mostrar hojas en segundo plano"]
[null,null,"Real exchange rate overvaluation (+: overvaluation)","Surévaluation du taux de change réel (+ : surévaluation)","Sobrevalorização da taxa de câmbio real (+: sobrevalorização)","Sobrevaloración del tipo de cambio real (+: sobrevaloración)"]
[null,null,"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available.","Cela influera sur le calcul de la dette publique extérieure/intérieure dans le scénario de référence et les tests de résistance. Choisissez \"Residency-based\" (sur la base de la résidence) si la dette libellée en monnaie nationale émise dans le pays et due à des non-résidents et/ou la dette libellée en monnaie étrangère émise dans le pays  et due à des résidents sont élevées); sélectionnez \"Currency-based\" (sur la base de la monnaie) lorsque ces dettes sont considérées comme nulles ou négligeables et que les données y afférentes ne sont pas disponibles.","Isto afetará os cálculos da dívida pública externa/interna nos cenários de base e de teste de stress. Use “Com base na residência” se a dívida expressa em moeda local emitida localmente e detida por não residentes e/ou a dívida expressa em moeda estrangeira emitida localmente e detida por residentes for ou forem significativas); “Com base na moeda” quando esses dois itens forem zero ou desprezíveis ou quando não houver dados disponíveis.","Esto impactará en los cálculos de la deuda pública externa e interna en los escenarios base y de pruebas de tensión. Use \"criterio de residencia\" si la deuda de emisión local en moneda local en poder de no residentes y/o la deuda de emisión local en divisas en poder de residentes son significativas); y \"en función de la moneda\" cuando estas dos partidas se consideren nulas o insignificantes y los datos no estén disponibles."]
[null,null,"**Enable the macro by clicking \"Enable Content\" in the yellow bar that appears when the file opens.**","**Activez la macro en cliquant sur \"Enable Content\" dans la barre jaune qui apparaît lorque le fichier s'ouvre.**","**Ative a macro clicando em \"Enable Content\" na barra amarela que aparece quando o ficheiro é aberto.**","**Habilitar el macro haciendo clic en \"Habilitar contenido\" en la barra amarilla que aparece cuando se abre el archivo.**",null,null,{"$f":"Int_Ext","v":1},"**Enable the macro when the file opens.**"]
[null,null,"First-time users: please select your country from the pull-down menu (this will automatically populate country-specific data used for the CI and realism tools)","À ceux qui utilisent le modèle pour la première fois : veuillez sélectionner votre pays dans le menu déroulant (cela engendrera automatiquement les données propres à votre pays qui sont utilisés pour l'IC et les outils d'évaluation du réalisme)","Aos novos utilizadores: selecione o seu país na caixa de seleção (os dados específicos ao país usados para os IC e as ferramentas de realismo serão preenchidos automaticamente)","Los usuarios que ingresen por primera vez deben seleccionar su país en el menú desplegable (eso completará automáticamente los datos específicos de cada país utilizados para los IC y las herramientas realistas)."]
[null,null,"Returning users: please ensure the country-specific data is refreshed through the link below when you prepare a new DSA using the previously-downloaded template.","À ceux qui l'ont déjà utilisé : veuillez vous assurer que les données propres à votre pays sont rafraîchies à l'aide du lien ci-dessous lorsque vous établissez une nouvelle AVD en utilisant le modèle déjà téléchargé.","Aos utilizadores antigos: certifique-se de que os dados específicos ao país sejam atualizados através do link abaixo ao preparar uma nova ASD utilizando o modelo anteriormente descarregado.","Los usuarios que reingresan deben asegurarse de que los datos específicos de cada país se actualicen a través del siguiente enlace cuando elaboren un nuevo ASD utilizando la planilla previamente descargada."]
[null,null,"Use the refresh button found in \"Imported Data\" sheet (the link is available below)","Utilisez le bouton \"Refresh\" de la feuille \"Imported Data\" (le lien est fourni ci-dessous).","Utilize o botão de atualização na folha \"Imported Data\" (o link está disponível abaixo)","Utilice el botón de actualización que se encuentra en la hoja \"Imported Data\" (enlace más abajo)."]
[null,null,"Click the link here","Cliquez sur le lien ici.","Clique no link aqui","Haga clic aquí"]
[null,null,"Click on the link for the country's IDA status","Cliquez sur le lien pour connaître le statut IDA du pays.","Clique no link para saber a situação do país na AID","Haga clic en el enlace para ver el estatus AIF del país"]
[null,null,"Note: This is the year when a DSA is prepared and sets the vintage year.","Note : il s'agit de l'année où une AVD a été établie et e celle de son édition.","Nota: Este é o ano em que é preparada uma ASD e define o ano da versão.","Nota: Este es el año en que se preparan los ASD y se fija el año de constitución."]
[null,null,"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  ","Note : première année de projection de la dynamique de la dette (par exemple, elle devrait être 2018 lorsque les données sur l'encours effectif de la dette sont disponibles pour 2017).  ","Nota: Primeiro ano das projeções sobre a dinâmica da dívida (p. ex., deve ser 2018 se estiver disponível a informação sobre o stock da dívida em 2017).  ","Nota: Primer año de proyecciones sobre la dinámica de la deuda (por ejemplo, deberá ser 2018 cuando se disponga del stock real de la deuda correspondiente a 2017).  "]
[null,null,"Note: This scale would be reflected in \"Input 3\" through the \"Retrieve_Scale\" column. ","Note : cet ordre de grandeur se rettouverait dans \"Input 3\" par le biais de la colonne \"Retrieve_Scale\". ","Nota: Esta escala deve ser refletida em \"Input 3\" na coluna \"Retrieve_Scale\". ","Nota: Esta escala se reflejaría en  la\"Entrada 3\" por medio de la columna \"Retrieve_Scale\". ",null,null,{"$f":"Int_Ext","v":1},"Note: This scale would be reflected in \"Input 3\" through the \"Scale1\" column. "]
[null,null,"Note: Please confirm the DSA vintages used for the realism tools are appropriate.","Note : veuillez confirmer que les éditions d'AVD utilisées pour les outils d'évaluation du réalisme sont appropriées.","Nota: Confirme se as versões da ASD utilizadas na ferramenta de realismo são apropriadas.","Nota: Confirme que los ASD utilizados para las herramientas realistas sean apropiados."]
[null,null,"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). ","Note : utilisées pour l'outil d'évaluation des pressions du financement de marché, qui sert à évaluer les pressions dans le scénario de référence (pas dans le test de résistance). ","Nota: Usado para informar a ferramenta de pressão do financiamento de mercado, que avalia a pressão no cenário de base (não no teste de stress).","Nota: Se utiliza para establecer la herramienta de presión de financiamiento del mercado, que evalúa la presión en el escenario base (no en la prueba de tensión). "]
[null,null,"Date staff report issued to the Board","Date transmission au Conseil du rapport des services du FMI ","Data de emissão do relatório do corpo técnico ao Conselho","Fecha del informe del personal entregado al Directorio"]
[null,null,"Publication Status","État publication ","Ponto de situação da publicação","Estado de publicación"]
[]
["Input 2 - Debt Coverage'!A1"]
[null,null,"Public debt coverage and the magnitude of shock used for contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do choque utilizado para o teste de stress personalizado de passivos contingentes","Cobertura de la deuda pública y magnitud del shock utilizado en la prueba de tensión a medida de los pasivos contingentes"]
[null,null,"Public debt coverage","Couverture des données sur la dette publique","Cobertura da dívida pública","Cobertura de la deuda pública"]
[null,null,"Government","Administrations publiques","Governo","Gobierno"]
[null,null,"The general government","Ensemble des administrations publiques","O governo geral (administrações públicas)","El gobierno general"]
[null,null,"The central, state, and local governments","Administration centrale, administrations d'États fédérés et administrations locales","Os governos central, estaduais/provinciais e locais","Los gobiernos central, estatal y local"]
[null,null,"The central government","Administration centrale","O governo central (administração central)","El gobierno central"]
[]
[null,null,"Funds","Fonds","Fundos","Fondos"]
[null,null,"plus","plus ","mais","más"]
[null,null,"social security","administrations de sécurité sociale","segurança social","seguridad social"]
[null,null,"and","et"," e ","y"]
[null,null,"extra budgetary funds","plus fonds extrabudgétaires"," mais fundos extraorçamentais","más fondos extrapresupuestarios"]
[]
[null,null,"Central Bank","Banque centrale","Banco Central","Banco central"]
[null,null,", central bank"]
[]
[null,null,"Guarantee","Garantie","Garantia","Garantía"]
[null,null,", government-guaranteed debt","Dette garantie par l'État",", dívida com garantia pública",", deuda con garantía pública"]
[null,null,", non-guaranteed SOE debt","Dette non garantie des entreprises publiques",", dívida do SEE não garantida",", deuda de corporaciones públicas sin garantía"]
[]
[null,null,"SOE","Entreprises publiques","SEE","Corporación pública"]
[null,null,"The entire public sector, including SOEs","Ensemble du secteur public, y compris les entreprises publiques","O conjunto do setor público, incluindo o SEE","Sector público completo, incluidas las corporaciones públicas"]
[]
[null,null,"A. Please select \"X\" for each subsector of the public sector below when it is covered in your public debt data.","A. Veuillez cocher d'un \"X\" les cases des sous-secteurs du secteur public ci-dessous qui entrent dans le champ couvert par vos données sur la dette publique.","A. Marque com um \"X\" cada subsetor do setor público abaixo que esteja coberto pelos dados da sua dívida pública. Isto deve ser compatível com as tabelas orçamentais.","A. Seleccione \"X\" por cada subsector del sector público que figure a continuación y esté incluido en sus datos sobre el sector público. Debe mantenerse la coherencia con los cuadros fiscales."]
[null,null,"Subsectors of the public sector","Sous-secteurs du secteur public","Subsetores do setor público","Subsectores del sector público"]
[]
[null,null,"Central government","Administration centrale","Governo central","Gobierno central"]
[null,null,"State and local government","Administrations d'États fédérés et locales","Governos estaduais, provinciais e locais","Gobierno estatal y local"]
[null,null,"Other elements in the general government","Autres éléments des administrations publiques","Outros elementos do governo geral","Otros elementos del gobierno general"]
[null,null,"o/w: Social security fund","dont : administrations de sécurité sociale","d/q: Fundo da segurança social","de los cuales: Fondo de seguridad social"]
[null,null,"o/w: Extra budgetary funds (EBFs)","Fonds extrabudgétaires (FEB)","Fundos extraorçamentais (FEO)","Fondos extrapresupuestarios"]
[null,null,"Guarantees (to other entities in the public and private sector, including to SOEs) ","Garanties (à d'autres entités des secteurs public et privé, y compris entreprises publiques)","Garantia (a outras entidades nos setores público e privado, incl. ao SEE) ","Garantías (a otras entidades de los sectores público y privado, incluidas las corporaciones públicas)"]
[null,null,"Central bank (borrowed on behalf of the government)","Banque centrale (emprunts effectués au nom de l'État)","Banco Central (tomou emprestado em nome do governo)","Banco central (préstamos en nombre del gobierno)"]
[null,null,"Non-guaranteed SOE debt","Dette non garantie des entreprises publiques ","Dívida não garantida do SEE","Deuda no garantizada de corporaciones públicas"]
[]
[null,null,"Check box","Cochez la case","Caixa de seleção","Casilla"]
[]
[null,null,"Public debt coverage and the magnitude of the contingent liability tailored stress test","Couverture des données sur la dette publique et ampleur du choc retenu pour le test de résistance adapté aux passifs conditionnels","Cobertura da dívida pública e magnitude do teste de stress adaptado ao passivo contingente","Cobertura de la deuda pública y amplitud de la prueba de tensión a medida de los pasivos contingentes"]
[]
[null,null,"B. Please customize elements of the contingent liability tailored test, as applicable.","B. Veuillez ajuster les éléments du test de résistance adapté aux passifs conditionnels, le cas échéant","B. Personalize os elementos do teste personalizado de passivos contingentes, conforme apropriado.","B. Personalice los elementos de la prueba a medida de los pasivos contingentes."]
[]
[null,null,"The country's coverage of public debt","Couverture des données sur la dette publique du pays","A cobertura da dívida pública do país","Cobertura de la deuda pública del país"]
[null,null,"Other elements of the general government not captured in 1.","Autres éléments des administrations publiques non pris en compte dans 1","Outros elementos do governo geral não capturados em 1.","Otros elementos del gobierno general no incluidos en 1."]
[null,null,"SoE's debt (guaranteed and not guaranteed by the government) 1/","Dette des entreprises publiqes (garantie ou non par l'État) 1/","Dívida do SEE (garantida e não garantida pelo governo) 1/","Deuda de las corporaciones públicas (garantizada y no garantizada por el gobierno) 1/"]
[null,null,"PPP","PPP","PPP","APP"]
[null,null,"Financial market (the default value of 5 percent of GDP is the minimum value)","Marché financier (la valeur par défaut de 5 % du PIB est la valeur minimale)","Mercado financeiro (o valor padrão de 5% do PIB é o valor mínimo)","Mercado financiero (el valor por defecto del 5% del PIB es el valor mínimo)"]
[null,null,"Total (2+3+4+5) (in percent of GDP)","Totale (2+3+4+5) (en pourcentage du PIB)","Total (2+3+4+5) (em percentagem do PIB)","Total (2+3+4+5) (en porcentaje del PIB)"]
[null,null,"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%.","1/ Le choc de 2% du PIB retenu par défaut sera appliqué aux pays dont la dette garantie par l'État n'est pas pleinement prise en compte dans la définition de leur dette publique (1.). Si elle est déjà incluse dans la dette publique (1.) et si les risques associés à la dette des entreprises publiques non garantie par l'État sont jugés négligeables, une équipe-pays peut réduire ce pourcentage à 0%.","1/ O choque padrão de 2% do PIB será ativado para os países cuja dívida com garantia pública não seja totalmente capturada pela definição de dívida pública do país (1.). Se já estiver incluída na dívida do governo (1.) e os riscos associados à dívida do SEE sem garantia pública forem avaliados como desprezíveis, uma equipa do país poderá reduzir este valor para 0%.","1/ El shock predeterminado del 2% del PIB se activará en los países en los que la deuda garantizada por el gobierno no queda del todo reflejada en su definición de deuda pública (1.). Si está ya incluida en la deuda pública (1.) y los riesgos asociados a la deuda de las corporaciones públicas no garantizada por el gobierno se consideran insignificantes, el equipo de país puede reducirlo al 0%."]
[null,null,"Default","Défaut","Padrão","Predeterminado"]
[null,null,"Used for the analysis","Utilisés pour l'analyse","Usado para a análise","Utilizado en el análisis"]
[null,null,"Reasons for deviations from the default settings ","Raisons de s'écarter des paramètres retenus par défaut ","Razões para desvios das configurações padrão","Razón de la desviación respecto al valor predeterminado"]
[null,null,"percent of GDP","pourcentage du PIB ","percentagem do PIB","porcentaje del PIB"]
[null,null,"percent of PPP stock","pourcentage du stock en PPA","percentagem do stock de PPP","Porcentaje de stock de APP"]
[null,null,"PPP: background information","PPP : informations de base","PPP: informações básicas","APP: información de base"]
[null,null,"1. PPP capital stock (from the World Bank's PPP database; percent of GDP):","1. Stock de capital des PPP (base de données sur les PPP de la Banque mondiale; en % du PIB) :","1. Capital das PPP (a partir da base de dados do Banco Mundial sobre PPP; % do PIB):","1. Saldo de capital APP (base de datos APP del Banco Mundial, porcentaje del PIB):"]
[null,null,"2. Size of the shock (percentage) to PPP capital stock:","2. Ampleur du choc (%) sur le stock de capital des PPP :","2. Dimensão do choque (percentual) no capital social das PPP:","2. Tamaño del shock (porcentaje) en relación al saldo de capital APP"]
[null,null,"3. Size of PPP shock in percent of GDP (1 * 2):","3. Ampleur du choc sur les PPP en % du PIB (1 * 2) :","3. Dimensão do choque nas PPP em percentagem do PIB (1 * 2):","3. Tamaño del shock APP en porcentaje del PIB (1 * 2):"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro)."," Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"Other parts of General Government","Autres éléments des administrations publiques","Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"SOEs","Entreprises publiques","SEE","Corporaciones públicas"]
[null,null,"PPPs","PPP","PPP","APP"]
[null,null,"Additional Financial sector ","Autre choc venant du secteur financier","Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"Applicable","Applicable","Aplicável","Pertinente"]
[null,null,"Not applicable","Non applicable","Não aplicável","No pertinente"]
[null,null,"PPP shock is applicable when PPP capital stock is larger than 3 percent of GDP; Please modify if updated information is available.","Le choc sur les PPP est applicable lorsque le stock de capital des PPP est supérieur à 3 % du PIB; veuillez y apporter des modifications si des informations à jour sont disponibles.","O choque nas PPP é aplicável quando o capital social das PPP é superior a 3% do PIB. Queira modificar se houver informação atualizada disponível.","El shock APP es pertinente cuando el saldo de capital APP supera el 3% del PIB; "]
[null,null,"Please change if a different size of shock is more appropriate ","Veuillez y apporter des modifications si  l'ampleur différente retenue pour le choc est plus appropriée","Altere se um choque de dimensão diferente for mais apropriado.","Modificar si existe otro tamaño de shock más apropiado"]
[null,null,"Modifications to the default size of the shocks for combined CLs (Other Gen Gov, SoEs, PPPs, an additional shock from the financial sector).","Modification de l'ampleur des chocs retenue par défaut pour l'ensemble des passifs conditionnels (Autres administrations publiques, entreprises publiques, PPP, autre choc venant du secteur financier)","Modificações da dimensão padrão dos choques combinados de PC (Outros Gov Gen, SEE, PPP e choque adicional do setor financeiro).","Modificación del tamaño predeterminado de los shocks de las LC combinadas (otros gobierno general, corporaciones públicas, APP, shock adicional del sector financiero)."]
[null,null,"    Other parts of General Government","Autres éléments des administrations publiques","    Outras partes do Governo Geral","Otras partes del gobierno general"]
[null,null,"    SOEs","Entreprises publiques","    SEE","Corporaciones públicas"]
[null,null,"    PPPs","PPP","    PPP","APP"]
[null,null,"    Additional Financial sector ","Autre choc venant du secteur financier","    Setor financeiro adicional: ","Sector financiero adicional"]
[null,null,"No - default","Non - niveau par défaut","Não - padrão","No - predeterminado"]
[null,null,"Yes - larger than default","Oui - supérieur au niveau retenu par défaut","Sim - maior que o padrão","Sí - superior a predeterminado"]
[null,null,"Yes - SOEs already covered in debt definition; otherwise please justify","Oui - Entreprises publiques déjà prises en compte dans la définition de la dette; autrement, veuillez justifier","Sim - a definição da dívida já abrange o SEE; caso contrário, queira justificar","Sí - corporaciones públicas incluidas en definición de deuda; en caso contrario, justificar"]
[null,null,"Yes - smaller than default; please justify","Oui - inférieur au niveau retenu par défaut; veuillez justifier","Sim - menor que o padrão; queira justificar","Sí - inferior a predeterminado; justificar"]
[null,null,"No","Non","Não","No"]
[]
[]
[]
[null,null,"DATA","DONNÉES","DADOS","DATOS"]
[]
[null,null,"CI rating","Note CI ","Notação CI","Calificación CI"]
[null,null,"EXTERNAL debt burden thresholds","Seuils d'endettement EXTÉRIEUR ","Limiares da carga da dívida EXTERNA","Umbrales de carga de deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de","VA da dívida em % do/das","VA de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Debt service in % of","Service de la dette en % de","Serviço da dívida em % das","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"TOTAL public debt benchmark","Repère dette publique TOTALE","Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA du total de la dette publique en % du PIB ","VA da dívida pública total em % do PIB","VA de la deuda pública total en porcentaje del PIB"]
[null,null,"External debt distress rating","Note de surendettement extérieur ","Notação de sobreendividamento externo","Calificación de problemas de endeudamiento externo"]
[]
[null,null,"Policy performance","Performance de politique générale ","Desempenho das políticas","Desempeño de las políticas"]
[null,null,"Without remittances","Sans envois de fonds ","Sem remessas","Sin remesas"]
[null,null,"To include remittances as baseline:","Pour inclure envois de fonds comme référence :","Incluindo remessas no cenário de base:","Para incluir remesas en el escenario base:"]
[null,null,"With remittances","Avec envois de fonds","Com remessas","Con remesas"]
[null,null,"Medium and Long Term (MLT) ","Moyen et long terme (MLT) ","Médio e Longo Prazo (MLP) ","Mediano y largo plazo (MLP) "]
[null,null,"Medium and Long Term (MLT) external","Extérieure à moyen et long terme (MLT)","Externa de Médio e Longo Prazo (MLP)","Mediano y largo plazo (MLP) externo"]
[null,null,"Short Term","Court terme ","Curto Prazo (CP)","Corto plazo"]
[]
[null,null,"First year of projections","Premiere année  estimation/projection ","Primero ano das projeções","Primer año de las proyecciones"]
[]
[null,null,"Further Details","Plus amples détails ","Outros pormenores","Detalles adicionales"]
[]
[null,null,"Units","Unités","Unidades","Unidades"]
[null,null,"US Dollars","Dollars EU","USD","Dólares de EE.UU."]
[null,null,"National Currency","Monnaie nationale ","Moeda nacional","Moneda nacional"]
[]
[]
["Input 3 - Macro-Debt data(DMX)'!A1"]
[]
[null,"provide alt. for DMX","To download from DMX or EcXL: please check and fill in the series codes (rows 11 to 182) and enter the file path of the database where your macro framework is saved.","Pour télécharger à partir de DMX ou EcXL : veuillez vérifier et inscrire les codes de séries (lignes 11 à  182), ainsi que le  chemin d'accès à la base de données lorsque votre cadre macroéconomique est sauvegardé.","Para descarregar de DMX ou EcXL: verifique e preencha o código da série (fileiras 11 a 182) e digite a localização do ficheiro da base de dados que contém seu enquadramento macro.","Para descargar desde DMX o EcXL: compruebe y complete los códigos de serie (filas 11 a 182) e introduzca la ruta del archivo de la base de datos donde está guardado su marco de trabajo macro.",null,null,{"$f":"Int_Ext","v":1},"Enter the macroeconomic and debt data in this sheet.","Entrez les données macroéconomiques et sur la dette dans cette feuille","Insira os dados macroeconômicos e de dívida nesta folha","Introduzca los datos macroeconómicos y de deuda en esta hoja."]
[null,"provide alt. for DMX","Enter the file path of the Database:","Indiquez le chemin d'accès à la base de données : ","Insira a localização do ficheiro na Base de dados:","Ingrese la ruta del archivo de la base de datos:",null,null,{"$f":"Int_Ext","v":1},"Database file name: please link your macro and debt (database) files to this worksheet correctly.","Nom du fichier de base de données: associez correctement vos fichiers de macro et de dette (base de données) à cette feuille de calcul.","\nNome do arquivo de banco de dados: vincule seus arquivos macro e de dívida (banco de dados) a esta planilha corretamente.","\nNombre del archivo de la base de datos: vincule correctamente los archivos de macro y de deuda (base de datos) a esta hoja de trabajo."]
[null,null,"I. Macroeconomic indicators","I. Indicateurs macroéconomiques","I. Indicadores macroeconómicos","I. Indicadores macroeconómicos"]
[null,null,"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that DMX codes in \"Series codes\" column are consistent with those in your DMX sector files (please note pre-populated codes are merely suggestions for your consideration). If these codes do not exist in your DMX database, it will return an error (#TSREF!). Ensure that the \"DSA descriptor\" and \"Descriptor\" columns are conceptually consistent (the \"Descriptor\" column comes from your DMX sector files). Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Refresh DMX (please check if zero entries are indeed zeros, or go back to step 1 to re-enter your correct DMX codes).\n3. When updating DMX, refresh the entire worksheet, not by range, to ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes DMX de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels DMX (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données DMX, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels DMX). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir DMX (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes DMX corrects).\n3. Lorsque vous mettez à jour DMX, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\".",null,null,{"$f":"Int_Ext","v":1},"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that populated data are conceptually consistent with those in DSA descriptor. Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Enter values consistent with scale identified in \"Input 1 - Basics\" tab, cell C19.\n3. When updating this sheet, please ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab.","Instructions : (1. et 2. ci-dessous s'appliquent à toutes les sections) \n1. Veuillez vous assurer que les codes de la base de données de la colonne \"Series codes\" correspondent à ceux de vos fichiers sectoriels de la base de données (veuillez noter que les codes inscrits d'avance ne sont que de simples suggestions à votre intention). Si ces codes n'existent pas dans votre base de données de la base de données, il y aura mention d'une erreur (#TSREF!). Veillez à ce que la colonne \"DSA descriptor\" concorde, sur le plan conceptuel, avec la colonne \"Descriptor\" (la colonne \"Descriptor\" provient de vos fichiers sectoriels de la base de données). Les cases en jaune sont à remplir (mais pas celles en gris).\n2. Veillez rafraîchir de la base de données (veuillez vérifier si les zéros qui y sont portés sont bien des zéros, ou retournez à l'étape 1 pour inscrire vos codes de la base de données corrects).\n3. Lorsque vous mettez à jour de la base de données, veuillez rafraîchir la feuille de calcul toute entière, et non pas par ligne, pour vous assurer que les données de l'échantillon codées en dur utilisées à titre illustratif sont mises à jour ou éliminées.\nNote : tous les indicateurs de cette section ont été utilisés dans l'ANCIEN cadre, à l'exception de ceux marqués en bleu, et les indicateurs en rose sont facultatifs. Les variations des réserves peuvent servir à une vérification de cohérence des besoins de financement extérieur bruts dans l'onglet \"Macro-Debt_Data\".","Instruções: (1. e 2. abaixo se aplicam a todas as secções)  \n1. Certifique-se de que os códigos DMX na coluna \"Series codes\" são coerentes com aqueles nos seus ficheiros DMX sectoriais (os códigos pré-preenchidos são apenas sugestões para a sua consideração). Se esses códigos não existirem na sua base de dados DMX, o retorno será um valor de erro (#TSREF!). Certifique-se de que as colunas \"Descritor da ASD\" e \"Descritor\" sejam conceptualmente coerentes (a coluna \"Descritor\" provém dos seus ficheiros DMX setoriais). As células sombreadas a amarelo precisam ser preenchidas (as sombreadas a cinza, não). \n2. Atualize o ficheiro DMX (verifique se os lançamentos zero são de facto zeros, ou volte para a etapa 1 para reinserir os seus códigos DMX corretos). \n3. Ao atualizar a base de dados DMX, atualize a totalidade da folha de cálculo, não apenas partes dela, para assegurar que os dados ilustrativos predefinidos sejam atualizados ou eliminados. \nNota: Todos os indicadores nesta secção foram utilizados no enquadramento ANTIGO, exceto aqueles marcados em azul, e aqueles em rosa são opcionais. As variações nas reservas podem ser usadas para a verificação da consistência das necessidades brutas de financiamento externo na aba Macro-Debt_Data\".","Instrucciones: (los pasos 1. y 2. corresponden a todas las secciones) \n1. Asegúrese de que los códigos DMX de la columna \"Series codes\" sean coherentes con los de sus archivos de sector DMX (tenga en cuenta que los códigos preprogramados son solo sugerencias para su consideración). Si estos códigos no existen en su base de datos DMX, se producirá un error (#TSREF!). Asegúrese de que las columnas \"DSA descriptor\" y \"Descriptor\" sean conceptualmente coherentes (la columna \"Descriptor\" procede de sus archivos de sector DMX). Las celdas sombreadas en amarillo deben completarse (no así las sombreadas en gris).\n2. Actualice DMX (compruebe que las entradas en cero sean efectivamente ceros, o regrese al paso 1 para volver a introducir sus códigos DMX correctos).\n3. Cuando actualice DMX, actualice toda la hoja de trabajo, no por rango, para asegurarse de que se actualicen o eliminen los datos de muestra codificados con fines ilustrativos.\nNota: Todos los indicadores de esta sección se han utilizado en el marco OLD excepto los marcados en azul, y los de color rosado son opcionales. Las variaciones de las reservas pueden utilizarse para una verificación de coherencia de las necesidades brutas de financiamiento externo en la ficha \"Macro-Debt_Data\"."]
[null,null,"Real sector","Secteur réel","Setor real","Sector real"]
[null,null,"Gross Domestic Product (US Dollars)","Produit intérieur brut (dollars EU)","Produto interno bruto (USD)","Producto interno bruto (USD)"]
[null,null,"Real gross Domestic Product","Produit intérieur brut réel","Produto interno bruto real","Producto interno bruto real"]
[null,null,"Public Investment, constant prices","Investissement public, en prix constants","Investimento público, preços constantes","Inversión pública, precios constantes"]
[null,null,"Private Investment, constant price","Investissement privé, en prix constants","Investimento privado, preço constante","Inversión privada, precio constante"]
[null,null,"Public Investment in percent of GDP (real), previous DSA vintage","Investissement public en pourcentage du PIB, AVD précédente","Investimento público em percentagem do PIB, segundo a ASD anterior","Inversión pública en porcentaje del PIB, versión ASD anterior"]
[null,null,"Private Investment in percent of GDP (real), previous DSA vintage","Investissement privé en pourcentage du PIB, AVD précédente","Investimento privado em percentagem do PIB, segundo a ASD anterior","Inversión privada en porcentaje el PIB, versión ASD anterior"]
[null,null,"U.S. Deflator","Déflateur des États-Unis","Deflator dos EUA","Deflactor EE.UU."]
[null,null,"National Currency per U.S. Dollar (e.o.p.)","Monnaie nationale pour 1 dollar EU (fin de période)","Moeda nacional por USD (f.p.)","Moneda nacional por USD (fin del período)"]
[null,null,"National Currency per U.S. Dollar (p.a.)","Monnaie nationale pour 1 dollar EU (moyenne pour la période)","Moeda nacional por USD (m.p.)","Moneda nacional por USD (anual)"]
[null,null,"Fiscal sector","  Secteur des finances publiques","Setor orçamental","Sector fiscal"]
[null,null,"Government revenue and grants","Recettes des administrations publiques, dons inclus","Receita pública e donativos","Ingresos y donaciones públicos"]
[null,null,"Government grants","Dons reçus par les administrations publiques","Donativos do governo","Donaciones públicas"]
[null,null,"Government PRIMARY expenditures (this used to be total expenditure)","Dépenses PRIMAIRES des administrations publiques","Despesa PRIMÁRIA do governo","Gasto público PRIMARIO"]
[null,null,"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)","dont : actifs financiers liquides utilisés pour financer les besoins de financement bruts, flux (par ex., signe - : prélèvements sur les dépôts; signe + : surfinancement)","d/q: ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","de los cuales: activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Privatization Proceeds","Produit des privatisations","Receitas de privatizações","Ingresos por privatización"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Reconnaissance des passifs conditionnels (par ex., recapitalisation bancaire)","Reconhecimento de passivos contingentes (p.ex., recapitalização bancária)","Reconocimiento de pasivos contingentes (por ejemplo, recapitalización bancaria)"]
[null,null,"Debt relief (non-multilateral HIPC)","Allégement de la dette (non multilatérale, PPTE)","Alívio da dívida (HIPC não multilateral)","Alivio de la deuda (Iniciativa PPME no multilateral)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs d'endettement (veuillez préciser)","Outros fluxos geradores ou redutores de dívida (queira especificar)","Otros flujos que generan o reducen deuda (especificar)"]
[null,null,"PV of contingent liabilities (e.g., pension liabilities)","VA des passifs conditionnels (par ex., passifs au titre des pensions)","VA de passivos contingentes (p.ex., responsabilidades com pensões)","VA de pasivos contingentes (por ejemplo, pasivos por pensiones)"]
[null,null,"Concessional loans","Prêts concessionnels","Empréstimos concessionais","Préstamos concesionarios"]
[null,null,"External sector","  Secteur extérieur","Setor externo","Sector externo"]
[null,null,"Current Account","Compte des transactions courantes","Conta corrente","Cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Exports - commodity (fuel)","Exportations - produits de base (combustibles)","Exportações - produtos de base (combustíveis)","Exportaciones - materia prima (combustible)"]
[null,null,"Exports - commodity (non_fuel)","Exportations - produits de base (autres que les combustibles)","Exportações - produtos de base (não_combustíveis)","Exportaciones - materia prima (no_combustible)"]
[null,null,"Imports of goods and services (enter as a positive number)","Importations de biens et services (valeurs positives)","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Imports - commodity (fuel; enter as a positive number)","Importations - produits de base (combustibles)","Importações - produtos de base (combustíveis)","Importaciones - materia prima (combustible)"]
[null,null,"Imports - commodity (non_fuel; enter as a positive number)","Importations - produits de base (autres que les combustibles)","Importações - produtos de base (não_combustíveis)","Importaciones - materia prima (no_combustible)"]
[null,null,"Current transfers (net)","Transferts courants (nets)","Transferências correntes (líquidas)","Transferencias corrientes (netas)"]
[null,null,"Official grants (net)","Dons officiels (nets)","Donativos oficiais (líquidos)","Donaciones oficiales (netas)"]
[null,null,"Foreign direct investment","Investissements directs étrangers","Investimento direto estrangeiro","Inversión extranjera directa"]
[null,null,"Exceptional Financing","Financement exceptionnel","Financiamento excecional","Financiamiento excepcional"]
[null,null,"Change in Reserves, Gross (-: increase)","Variation des réserves brutes (- : augmentation)","Variação nas reservas, brutas (-: aumento)","Variación de las reservas, bruta (-: incremento)"]
[null,null,"II. Aggregate external debt","II. Dette extérieure globale","II. Dívida externa agregada","II. Deuda externa agregada"]
[null,"update","Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. ","Instructions : voir 1. et 2. à la section I ci-dessus. \n3. Les sections II, III et IV ci-dessous ne devraient PAS inclure la dette émise dans le pays (quelle que soit la monnaie de libellé ou la résidence du détenteur des instruments de dette), qui sera traitée dans les sections V, VI et VII ci-dessous. \n4. La dynamique de la dette privée, à la différence de la dette extérieure en PPG, devrait être projetée dans le cadre macroéconomique (en dehors de ce modèle) et inclure à la fois la dette existante et projetée.","Instruções:\nVer 1. e 2. na Secção I acima.\n3. As Secções II, III e IV a seguir NÃO devem incluir a dívida emitida localmente (qualquer que seja a moeda de denominação ou a residência dos detentores), que será tratada nas Secções V, VI e VII abaixo. \n4. A dinâmica da dívida privada, ao contrário da dívida externa do PPG, deve ser projetada no quadro macro (fora deste modelo) e incluir tanto a dívida existente quanto a projetada.","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Las secciones II, III y IV descritas a continuación NO deben incluir la deuda de emisión local (independientemente de la denominación de la moneda y la residencia de los tenedores), que se tratará en las secciones V, VI y VII.\n4. La dinámica de la deuda privada, a diferencia de la deuda externa pública o con garantía pública, debería proyectarse en el marco macroeconómico (fuera de esta planilla) e incluir tanto la deuda actual como la proyectada. "]
[null,null,"PPG external debt","    Dette extérieure contractée ou garantie par l'État","Dívida externa PGP","Deuda externa pública o con garantía pública"]
[null,null,"PPG MLT external debt outstanding","Encours de la dette extérieure à MLT contractée ou garantie par l'État","Saldo da dívida externa de MLP PGP","Deuda externa pública o con garantía pública a mediano y largo plazo pendiente"]
[null,null,"PPG ST external debt outstanding","Encours de la dette extérieure à CT contractée ou garantie par l'État","Saldo da dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo pendiente"]
[null,null,"PPG external debt interest due","Intérêts exigibles sur la dette extérieure contractée ou garantie par l'État","Juros devidos sobre a dívida externa PGP","Intereses adeudados por deuda externa pública o con garantía pública"]
[null,null,"PPG TOTAL external debt amortization due","Amortissement exigible au titre de la dette extérieure TOTALE contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa de MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"PPG External arrears","Arriérés au titre de la dette extérieure contractée ou garantie par l'État","Atrasados da dívida externa PGP","Atrasos deuda externa"]
[null,null,"Private external debt","Dette extérieure privée","Dívida externa privada","Deuda externa privada"]
[null,null,"Private sector MLT external debt outstanding","Encours de la dette extérieure à MLT du secteur privé","Saldo da dívida externa de MLP do setor privado","Deuda externa a mediano y largo plazo pendiente del sector privado"]
[null,null,"Private sector ST external debt outstanding","Encours de la dette extérieure à CT du secteur privé","Saldo da dívida externa de CP do setor privado","Deuda externa a corto plazo pendiente del sector privado"]
[null,null,"Private external debt interest due","Intérêts exigibles sur la dette extérieure privée","Juros devidos sobre a dívida externa privada","Intereses adeudados por deuda externa privada"]
[null,null,"Private MLT external debt amortization due","Amortissement exigible au titre de la dette extérieure privée à MLT","Montante a vencer das amortizações da dívida externa privada de MLP","Amortización adeudada por deuda externa a mediano y largo plazo privada"]
[null,null,"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):","III. Montant exigible au titre du service de la dette extérieure ancienne (existante) à moyen et long terme (inscrit à l'échéancier), par principaux créanciers (principal et intérêts)","III. Montantes devidos do serviço da dívida externa de médio e longo prazo antiga (existente) (programados) pelos principais credores (capital e juros):","III. Servicio de la deuda antigua (preexistente) a mediano y largo plazo vencida (programada) por los principales acreedores (principal e intereses):"]
[null,"DMX","Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your DMX files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos DMX, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas).",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your database files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below).","Instructions:\nVoir 1. et 2. à la section I ci-dessus.\n3. Si des informations ventilées par créancier ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent porter le total du service de la dette ou son montant par catégorie de créancier (inscrivez le total sur l'une des lignes ci-dessous).","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores, os utilizadores podem inserir dados agregados do serviço da dívida ou dados por categoria de credor (insira o total numa das linhas abaixo).","Instrucciones:\nVer pasos 1. y 2. de la sección I.\n3. Si la información detallada por acreedor no está disponible en sus archivos la base de datos, los usuarios pueden ingresar el servicio de deuda agregado o el servicio por categoría de acreedor (ingrese el total en una de las siguientes líneas)."]
[]
[]
[]
[]
[]
[]
[null,null,"Principal payments","Paiements de principal","Pagamentos do capital","Pagos de principal"]
[null,null,"Total principal payment","Total des paiements de principal","Total de pagamentos do capital","Pago total de principal"]
[]
[null,null,"IV. New Medium and Long-term external debt disbursements (from","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de","IV. Nuevos desembolsos de deuda externa a mediano y largo plazo (de"]
[]
[null,null,"onwards) by main creditors",") par les principaux créanciers",") por principais credores","en adelante) de acreedores principales"]
[null,null,"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente.",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively.","Instructions:\nVoir 1. et 2. à la section I ci-dessus. \n3. Si des informations ventilées par créancier (marquées en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent  fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet  \"Input 4 - External Financing\". Ici encore, veuillez fournir des données globales ainsi que les modalités de financement (moyen) rerésentatives pour ces catégories de créancier lorsque des informations détaillées (par créancier) ne sont pas disponibles. \n4. Les lignes FMI et IDA (trois premières lignes) doivent être utilisées exclusivement pour les décaissements du FMI et de l'IDA, respectivement.","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre cada um dos credores (marcadas a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de empréstimo para esses instrumentos na aba \"Input 4 - External Financing\". Utilize também informações agregadas com condições de financiamento representativas (média) nas categorias de credores para as quais não haja informação granular disponível (por credor).\n4. As fileiras relativas ao FMI e à AID (três primeiras fileiras) devem ser usadas exclusivamente para os desembolsos do FMI e da AID, respetivamente.","Instrucciones:\nVer pasos 1. y 2. de la Sección I.\n3. Si la información detallada por acreedor (marcada en verde) no está disponible en sus archivos la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 4 - External Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) en aquellas categorías de acreedores en las que no se dispone de información detallada (por acreedor).\n4. Las filas del FMI y de la AIF (las tres primeras) deben utilizarse exclusivamente para los desembolsos del FMI y de la AIF respectivamente."]
[null,null,"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)","Créanciers ` (FMI / Banque mondiale / Banques de développement régionales (BAD, BAfD, etc.)","Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)","Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"]
[null,"DMX","Instructions: \nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your DMX files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n5. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions                                                                                                                                              Voir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers DMX, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros DMX não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos DMX, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\".",null,null,{"$f":"Int_Ext","v":1},"Instructions:\nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your database files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n6. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab.","Instructions \nVoir 1. et 2. à la section I ci-dessus.\n3.  Si des informations détaillées sur les décaissements au titre d'instruments de financement intérieur (marqués en vert) ne sont pas disponibles dans leurs fichiers de la base de données, les utilisateurs peuvent fixer le niveau des nouveaux décaissements ainsi que les modalités de prêt pour ces instruments dans l'onglet \"Input 5 - Local-debt Financing\" tab. Ici encore, veuillez utiliser les données globales ainsi que des modalités de financement (moyen) représentatives si des informations détaillées (par instrument) ne sont pas disponibles.\n4. La dette émise dans le pays considérée comme une dette extérieure (c'est-à-dire une dette libellée en monnaie étrangère (sur la base de la monnaie) ou une dette envers des non-résidents (sur la base de la résidence)) sera ajoutée aux données globales sur la dette extérieure dans le modèle. Veuillez ne PAS inclure ces dettes dans les sections II, III et IV.  \n5.Les utilisateurs ne doivent PAS remplir la section VI lorsqu'une AVD est établie sur la base de la monnaie. Veuillez vous assurer que \"currency basis\" est sélectionné dans l'onglet \"Input 1 - Basics\".","Instruções: \nVer 1. e 2. na Secção I acima. \n3. Se seus ficheiros na base de dados não contiverem informações granulares sobre os desembolsos relativos aos instrumentos de financiamento interno (marcados a verde), os utilizadores podem definir novos desembolsos juntamente com as condições de financiamento para esses instrumentos na aba \"Input 5 - Local debt Financing\". Mais uma vez, utilize a informação agregada com condições de financiamento representativas (médias) se não houver informações granulares disponíveis para cada um dos instrumentos. \n4. A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescentada aos dados externos agregados no modelo. NÃO inclua essas dívidas nas Secções II, III e IV. \n5. Os utilizadores NÃO devem preencher a Secção VI quando for preparada uma ASD com base na moeda. Certifique-se de que a opção \"com base na moeda\" seja selecionada na aba \"Input 1 - Basics\".","Instrucciones: \nVer pasos 1. y 2. de la sección I.\n3.  Si la información detallada sobre desembolsos para instrumentos financieros nacionales (los marcados en verde) no está disponible en sus archivos  la base de datos, los usuarios pueden establecer nuevos desembolsos junto con las condiciones de préstamo para estos instrumentos en la pestaña \"Input 5 - Local-debt Financing\". Una vez más, utilice la información agregada con términos de financiamiento representativos (promedio) si la información detallada (instrumento por instrumento) no está disponible.\n4. La deuda emitida localmente tratada como deuda externa (es decir, deuda denominada en divisas o deuda en poder de no residentes en régimen de residencia) se añadirá a los datos externos agregados de la planilla. Asegúrese de NO incluir estas deudas en las secciones II, III ni IV.\n5. Los usuarios NO deben completar la sección VI cuando se preparan los ASD sobre la base de la moneda. Asegúrese de que esté seleccionada la opción \"currency basis\" en la pestaña \"Input 1 - Basics\"."]
[null,null,"V. Locally-issued debt","V. Dette émise dans le pays  ","V. Dívida emitida localmente","V. Deuda de emisión local"]
[null,null,"Held by residents","Envers des résidents","Detida por residentes","En poder de de residentes"]
[null,null,"Held by non-residents","Envers des non-résidents","Detida por não residentes","En poder de no residentes"]
[null,null,"Old (existing) debt outstanding","Encours de la dette ancienne (existante)","Saldo da dívida antiga (existente)","Deuda antigua (preexistente) pendiente"]
[null,null,"Outstanding of existing debt in local currency","Encours de la dette existante en monnaie nationale","Saldo da dívida existente em moeda local","Saldo vivo de deuda existente en moneda local"]
[null,null,"o/w: short-term","  dont : court terme","d/q: curto prazo","de la cual: corto plazo"]
[null,null,"Outstanding of existing debt in foreign currency ","Encours de la dette existante en monnaie étrangère","Saldo da dívida existente em moeda estrangeira","Saldo vivo de deuda existente en moneda extranjera"]
[null,"Add translation terms, which was missing from the original req.","Old (existing) debt service","Ancienne dette: service de la dette exigible","Dívida antiga: serviço da dívida devido"," Deuda a MLP vieja: servicio de la deuda vencido"]
[null,"Add translation terms, which was missing from the original req.","- Input debt service associated with EXISTING debt including short-term debt","\nService de la dette en intrants associé à la dette EXISTANTE, y compris la dette à court terme","\nContribuir para o serviço da dívida associado à dívida existente, incluindo dívida de curto prazo","\nServicio de la deuda de entrada asociado con la deuda EXISTENTE, incluida la deuda a corto plazo"]
[null,null,"Interest payment from existing debt in local currency","Paiements d'intérêts sur la dette existante en monnaie nationale","Pagamento de juros da dívida existente em moeda local","Pago de intereses de deuda existente en moneda local"]
[null,null,"Interest payment from existing debt in foreign currency","Paiements d'intérêts sur la dette existante en monnaie étrangère","Pagamento de juros da dívida existente em moeda estrangeira","Pago de intereses de deuda existente en moneda extranjera"]
[null,null,"Principal payment from existing debt in local currency","Paiements de principal sur la dette existante en monnaie nationale","Pagamento do capital da dívida existente em moeda local","Pago de principal de deuda existente en moneda local"]
[null,null,"Principal payment from existing debt in foreign currency","Paiements de principal sur la dette existante en monnaie étrangère","Pagamento do capital da dívida existente em moeda estrangeira","Pago de principal de deuda existente en moneda extranjera"]
[null,null,"Disbursements","Décaissements","Desembolsos","Desembolsos"]
[null,"DMX","- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your DMX files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers DMX.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX.",null,null,null,"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files.","Veuillez passer à l'onglet \"Input 5 - Domestic Financing\" si des informations détaillées sur les décaissements ne sont pas disponibles dans vos fichiers de la base de données.                                                                                           ","- Vá para a aba \"Input 5 - Domestic Financing\" se os seus ficheiros DMX não contiverem informações granulares sobre os desembolsos.","Vaya a la pestaña \"Input 5 - Domestic Financing\" si la información detallada sobre desembolsos no está disponible en sus archivos DMX."]
[null,null,"Central bank","banque centrale","banco central","banco central"]
[null,null,"New gross disbursement_Central bank","Nouveaux décaissements_banque centrale","Novo desembolso bruto_Bbanco central","Desembolso bruto nuevo_banco central"]
[null,null,"Short term","court terme","Curto prazo","corto plazo"]
[null,null,"New gross disbursement_T-bills_in local currency","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie nationale)","Novo desembolso bruto_BT (expressos em moeda nacional)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda local)"]
[null,null,"New gross disbursement_T-bills_in foreign currency ","Nouveaux décaissements bruts - Bons du Trésor (libellés en monnaie étrangère)","Novo desembolso bruto_BT (expressos em moeda estrangeira)","Desembolso bruto nuevo_Letras del Tesoro (denominadas en moneda extranjera)"]
[null,null,"ML term","Moyen et long terme ","MLP","Mediano y largo plazo"]
[null,null,"New gross disbursement_Bonds (1-3 years) in local currency ","Nouveaux décaissements bruts - Obligations (1-3 années) en monnaie locale","Novo desembolso bruto_Obrigações (1-3 anos) expresso em MN","Desembolso bruto nuevo_bonos (1-3 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (4-7 years) in local currency ","Nouveaux décaissements bruts - Obligations (4-7 années) en monnaie locale","Novo desembolso bruto_Obrigações (4-7 anos) expresso em MN","Desembolso bruto nuevo_bonos (4-7años) en moneda local"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in local currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie locale","Novo desembolso bruto_Obrigações (além de 7 anos) expresso em MN","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda local"]
[null,null,"New gross disbursement_Bonds (1-3 years) in foreign currency ","Nouveaux décaissements bruts - Obligations (1-3 années) monnaie étrangère","Novo desembolso bruto_Obrigações (1-3 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (1-3 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (4-7 years) in foreign currency","Nouveaux décaissements bruts - Obligations (4-7 années) monnaie étrangère","Novo desembolso bruto_Obrigações (4-7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (4-7 años) en moneda extranjera"]
[null,null,"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","Nouveaux décaissements - Obligations (à plus de 7 ans) en monnaie étrangère","Novo desembolso bruto_Obrigações (além de 7 anos) em moeda estrangeira","Desembolso bruto nuevo_bonos (más allá de 7 años) en moneda extranjera"]
[null,null,"VI. Locally-issued debt","VI. Dette émise dans le pays                                                                                                                 ","VI. Dívida emitida localmente","VI. Deuda emitida localmente"]
[null,null,"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"," - due à des non-résidents (à utiliser lorsqu'une AVD est réalisée uniquement sur la base de la résidence)","- Detida por não residentes - utilize este campo quando for conduzida uma ASD com base na residência apenas","En poder de no residentes: completar únicamente cuando se realizan ASD en función de la residencia"]
[null,"For french, missing explanation text in red","For probability approach only - Please fill out these lines when users want to conduct the probability approach","Pour l'approche probabiliste uniquement","Apenas para a abordagem probabilística - Preencha essas linhas quando os utilizadores quiserem empregar a abordagem probabilística","Solo a efectos del método probabilístico: Estas líneas deben completarse si los usuarios desean utilizar el enfoque de probabilidad"]
[null,null,"Gross domestic product, constant prices, National Currency, percent change","Produit intérieur brut, prix constants, monnaie nationale, variation en pourcentage","Produto interno bruto, preços constantes, Moeda Nacional, variação percentual","Producto interno bruto, precios constantes, moneda nacional, variación porcentual"]
[null,null,"Stock of Reserves","Stock de réserves","Stock de reservas","Stock de reservas"]
[null,null,"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)","Envois de fonds des travailleurs (bruts) - Fournir des informations pour le cycle suivant de l'approche de l'IC/probabiliste (facultatif)","Remessas dos trabalhadores (brutas) - informa o IC na próxima ronda / abordagem probabilística (opcional)","Las remesas (brutas) de trabajadores se incorporan en la siguiente ronda de IC / método probabilístico (opcional)"]
[null,null,"World Economic Growth (real)","Croissance économique mondiale (réel)","Crescimento económico mundial (real)","Crecimiento económico mundial (real)"]
[null,null,"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt.","Formules de transition - elles serviront à ajuster les données sur la dette extérieure et à fournir des informations sur la dette intérieure dans l'onglet \"Macro-Debt_Data\" tab, en fonction de la définition de la dette extérieure.","Fórmulas de transição - serão usadas para ajustar a dívida externa e informar a dívida interna na aba \"Macro-Debt_Data\" dependendo da definição de dívida externa.","Fórmula de transición: se utilizarán para ajustar la deuda externa y complementar la deuda interna en la pestaña \"Macro-Debt_Data\", según la definición de deuda externa."]
[]
[]
[null,null,"None","None","None","None"]
[]
[]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Total MLT debt outstanding at year-end 1/","Encours de la dette totale MLT en fin d'exercice 1/","Total da dívida MLP em aberto no final do ano 1/","Deuda MLP total pendiente de pago al cierre del ejercicio 1/"]
[null,null,"Private sector external debt","Dette extérieure du secteur privé ","Dívida externa do sector privado","Deuda externa del sector privado"]
[null,null,"Public and publicly guaranteed external debt","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Total public debt outstanding at year-end","Total encours de la dette publique en fin d'exercice ","Total da dívida pública em aberto no final do ano","Total deuda pública pendiente de pago al cierre del ejercicio"]
[null,null,"Total public domestic debt","Total dette publique intérieure ","Total da dívida interna pública","Total deuda pública interna"]
[null,null,"Foreign currency denominated domestic debt","Dette intérieure libellée en devises ","Dívida interna expressa em moeda estrangeira","Deuda interna denominada en moneda extranjera"]
[null,null,"Total public external debt","Total dette publique extérieure ","Total da dívida externa pública","Total deuda pública externa"]
[null,null,"Foreign-currency denominated public debt (end of period)","Dette publique libellée en devises (fin de période) ","Dívida pública expressa em moeda estrangeira (fim de período)","Deuda pública denominada en moneda extranjera (fin del período)"]
[null,null,"Total External Debt (public external + private external)","Dette extérieure totale (extérieure publique + extérieure privée)","Total da dívida externa (pública + privada)","Deuda externa total (pública + privada externa)"]
[null,null,"Total short-term external debt (public +private)","Total dette extérieure à court terme (publique + privée)","Total da dívida externa de curto prazo (pública + privada)","Total deuda externa a cortoplazo (pública + privada)"]
[null,null,"Public and publicly guaranteed external","Dette extérieure contractée ou garantie par l'État ","Dívida externa pública e com garantia pública","Deuda externa pública y con garantía pública"]
[null,null,"Public and publicly guaranteed domestic","Dette intérieure contractée ou garantie par l'État ","Dívida interna púublica e com garantia pública","Deuda interna pública y con garantía pública"]
[null,null,"Private external","Dette privée extérieure ","Dívida externa privada","Externa privada"]
[null,null,"Total debt interest due","Total intérêts exigibles sur la dette ","Total dos juros devidos","Total intereses vencidos"]
[null,null,"Total external debt interest due (include interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette compris)","Total dos juros devidos sobre a dívida externa (incl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (incluidos intereses de deuda nueva)"]
[null,null,"Total external debt interest due (exclude interest from new debt)","Total intérêts exigibles sur la dette extérieure (intérêts nouvelle dette exclus)","Total dos juros devidos sobre a dívida externa (excl. juros sobre a nova dívida)","Total intereses vencidos de deuda externa (excluidos intereses de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"Private ","Privée","Privada","Privada"]
[null,null,"Total public domestic debt interest due","Total intérêts exigibles sur la dette publique intérieure","Total dos juros devidos sobre a dúvida interna pública","Total intereses vencidos de deuda pública interna"]
[null,null,"... from foreign currency denominated debt","... dette libellée en devises","... sobre a dívida expressa em moeda estrangeira","... de deuda denominada en moneda extranjera"]
[null,null,"Total debt amortization due","Total amortissement de la dette exigible ","Total da amortização da dívida devida","Total amortización vencida"]
[null,null,"Total external amortization due (include amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette compris)","Total da amortização da dívida externa devida (incl. amortização da nova dívida)","Total amortización externa vencida (incluida amortización de deuda nueva)"]
[null,null,"Total external amortization due (exclude amortization from new debt)","Total amortissement de la dette extérieure exigible (amortissement nouvelle dette exclu)","Total da amortização da dívida externa (excl. amortização da nova dívida)","Total amortización externa vencida  (excluida amortización de deuda nueva)"]
[null,null,"Public and publicly guaranteed","Dette contractée ou garantie par l'État","Pública e com garantia pública","Pública y con garantía pública"]
[null,null,"Public and publicly guaranteed (old debt)","Dette contractée ou garantie par l'État (ancienne dette)","Pública e com garantia pública (dívida antiga)","Pública y con garantía pública (deuda vieja)"]
[null,null,"MLT private external debt ","Dette extérieure privée à MLT ","Dívida externa privada de MLP ","Deuda externa privada a MLP"]
[null,null,"Total MLT public domestic debt amortization debt","Total de l'amortissement exigible au titre de la dette intérieure publique à MLT","Montante a vencer das amortizações do total da dívida pública interna MLP","Deuda total por amortización de deuda interna pública a mediano y largo plazo",{"$f":"C364=#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Current account balance","Solde des transactions courantes ","Saldo da conta corrente","Saldo en cuenta corriente"]
[null,null,"Exports of goods and services","Exportations de biens et services","Exportações de bens e serviços","Exportaciones de bienes y servicios"]
[null,null,"Imports of goods and services (use positive values)","Importations de biens et services (valeurs positives) ","Importações de bens e serviços (utilize valores positivos)","Importaciones de bienes y servicios (usar valores positivos)"]
[null,null,"Current transfers, net total","Transferts courants, total nets ","Transferências correntes, total líquido","Transferencias totales, total neto"]
[null,null,"Current transfers, official","Transferts courants, officiels ","Transferências correntes, oficiais","Transferencias totales, oficiales"]
[null,null,"Net foreign direct investment, excluding debt-creating liabilities","Investissement direct étranger net, hors engagements générateurs de dette ","Investimento directo estrangeiro líquido, excl. passivos geradores de dívida","Inversión extranjera directa neta, excluidos pasivos generadores de deuda"]
[null,null,"Exceptional financing","Financement exceptionnel","Financiamento excepcional","Financiamiento excepcional"]
[null,null,"Gross Reserves (Flow, negative = increase)","Réserves brutes (flux)","Reservas brutas (fluxo)","Reservas brutas (flujo)"]
[null,null,"Public sector primary balance","Balance du secteur public ","Saldo do sector público","Saldo del sector público"]
[null,null,"Public sector revenues (including grants)","Recettes du secteur public (dons compris) ","Receitas do sector público (incl. donativos)","Ingresos del sector público (incluidas donaciones)"]
[null,null,"Public sector grants","Dons secteur public ","Donativos do sector público","Donaciones del sector público"]
[null,null,"Privatization receipts","Produit des privatisations ","Receitas de privatizações","Ingresos por privatizaciones"]
[null,null,"Public sector PRIMARY expenditure ","Dépenses du secteur public ","Despesas do sector público ","Gastos del sector público"]
[null,null,"Public sector interest expenditure ","Charges d'intérêt du secteur public ","Despesas com juros do sector público","Gastos en intereses del sector públicoPublic sector interest expenditure "]
[null,null,"Public Sector Assets (e.g. Deposits)","Avoirs du secteur public  (par ex. dépôts) ","Activos do sector público (ex. Depósitos)","Activos del sector público (p. ej.: depósitos)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des engagements implicites ou conditionnels ","Reconhecimento de passivos implícitos ou contingentes","Reconocimiento de pasivos implícitos o contingentes"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres flux générateurs ou réducteurs de dette (préciser, par ex. recapitalisation bancaire) ","Outros fluxos criadores ou redutores de dívida (especificar, ex. recapitalização bancária)","Otra deuda que genera o reduce flujos (especificar, p. ej. recapitalización de bancos)"]
[null,null,"Debt relief","Allégement de la dette ","Alívio da dívida","Alivio de la deuda"]
[null,null,"Concessional loans","Prêts concessionnels ","Empréstimos concessionais","Préstamos concesionarios"]
[]
[null,null,"Gross domestic product, current prices, U.S. dollars","Produit intérieur brut, prix courants, dollars EU","Produto interno bruto, preços correntes, USD","Producto interno bruto, precios corrientes, dólares de EE.UU."]
[null,null,"Gross domestic product, constant prices","Produit intérieur brut, prix constants","Produto interno bruto, preços constantes","Producto interno bruto, precios constantes"]
[null,null,"US Gross domestic product deflator","Déflateur produit intérieur brut EU","Deflator do produto interno bruto em USS","Deflactor del producto interno bruto de EE.UU."]
[null,null,"Exchange rate, national currency per U.S. Dollar, end of period","Taux de change, monnaie nationale pour 1 dollar EU, fin de période ","Taxa de câmbio, moeda nacional por USD, fim de período","Tipo de cambio, moneda nacional por dólar de EE.UU., fin del período"]
[null,null,"Exchange rate, national currency per U.S. Dollar, average","Taux de change, monnaie nationale pour 1 dollar EU, moyenne ","Taxa de câmbio, moeda nacional por USD, média","Tipo de cambio, moneda nacional por dólar de EE.UU., promedio"]
[]
[null,null,"Calculated variables","Variables calculées ","Variáveis calculadas","Variables calculadas"]
[]
[null,null,"External Sector","Secteur extérieur ","Sector externo","Sector externo"]
[null,null,"External interest rate (paid)","Taux d'intérêt extérieurs (payé)","Taxa de juro externa (paga)","Tasa de interés externa (pagada)"]
[null,null,"Private debt in percent of GDP","Dette privée en pourcentage du PIB ","Dívida privada em % do PIB","Deuda privada en porcentaje del PIB"]
[null,null,"Private debt service in percent of exports","Dette privée en pourcentage des exportations","Serviço da dívida privada em % das exportações","Servicio de la deuda privada en porcentaje de las exportaciones"]
[null,null,"Public Sector","Secteur public ","Sector público","Sector público"]
[null,null,"Share of foreign-currency denominated Public debt in total Public debt (previous period)","Part de la dette publique libellée en devises dans la dette publique totale (période précédente)","Parcela da dívida pública expressa em moeda estrangeira no total da dívida pública (período anterior)","Deuda pública denominada en moneda extranjera como proporción de la deuda pública total (período previo)"]
[null,null,"Share of local-currency denominated external public debt in total external debt "]
[null,null,"Interest rate on external debt","Taux d'intérêt sur la dette en devises ","Taxa de juro sobre a dívida em ME","Tasa de interés sobre deuda en moneda extranjera"]
[null,"reference","Interest rate on domestic debt","Taux d'intérêt sur la dette intérieure ","Taxa de juro sobre a dívida interna","Tasa de interés sobre deuda interna"]
[null,null,"Average Maturity (Debt stock / Amortization)","Échéance moyenne (encours/amortissement de la dette)","Vencimento médio (Stock / Amortização da dívida)","Vencimiento medio (stock de deuda/amortización)"]
[null,null,"Short-term debt / total debt","Dette à court terme/dette totale ","Dívida de curto prazo / total da dívida","Deuda a corto plazo / deuda total"]
[null,"deleted"]
[null,null,"Grant element of new public external borrowing (in percent; if available)","Élément don des nouveaux emprunts publics extérieurs (en pourcentage, si disponible) ","Elemento de donativo da nova dívida externa pública (em %; se disponível)","Componente de donaciones del nuevo endeudamiento externo público (porcentaje; si está disponible)"]
[null,null,"PV of contingent liabilities (if available)","VA des engagements conditionnels (si disponible) ","VA dos passivos contingentes (se disponível)","VA de pasivos contingentes (si está disponible)"]
[null,null,"PV of public sector external debt (end of period)","VA de la dette du secteur public libellée en devises (fin de période) ","VA da dívida do sector público expressa em ME (fim de período)","VA de la deuda externa del sector público denominada en moneda extranjera (fin del período)"]
[]
[null,null,"Non-interest current account in percent of GDP","Compte courant hors intérêts en pourcentage du PIB ","Conta corrente excl. juros em % do PIB","Cuenta corriente sin intereses en porcentaje del PIB"]
[null,null,"Current official transfers in percent of GDP","Transferts officiels courants en pourcentage du PIB ","Transferências correntes oficiais em % do PIB","Transferencias oficiales corrientes en porcentaje del PIB"]
[null,null,"Total gross financing","Total financement brut ","Total do financiamento bruto","Total financiamiento bruto"]
[null,null,"o/w covered by private sector","dont couvert par le secteur privé ","d/q: coberto pelo sector privado","d/c cubierto por el sector privado"]
[null,null,"o/w covered by public sector","dont couvert par le secteur public ","d/q: coberto pelo sector público","d/c cubierto por el sector público"]
[null,null,"Gross financing need","Besoin brut de financement ","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[]
[null,null,"Government revenues (excluding grants)","Recettes publiques (hors dons) ","Receitas públicas (excl. donativos)","Ingresos públicos (excluidas donaciones)"]
[null,null,"Real revenue and grants","Recettes réelles et dons ","Receitas reais e donativos","Ingresos reales y donaciones"]
[null,null,"Growth in real revenues and grants","Croissance des recettes réelles et dons ","Crescimento das receitas reais e donativos","Crecimiento de ingreso reales y donaciones"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[null,null,"Revenues in percent of GDP","Recettes en pourcentage du PIB ","Receitas em % do PIB","Ingresos en porcentaje del PIB"]
[null,null,"Real non-interest expenditure","Dépenses réelles hors intérêts ","Despesas reais excl. juros","Gasto real distinto de intereses"]
[null,null,"Growth of real non-interest expenditures","Croissance des dépenses réelles hors intérêts ","Crescimento das despesas reais excl. juros","Crecimiento del gasto real distinto de intereses"]
[null,null,"Residual financing gaps after private and public external financing ((-): overfinancing)","Besoin de financement résiduel après financement extérieur privé et public ((-) : surfinancement)","Défice de financiamento residual após o financiamento externo privado e público ((-): excesso de financiamento)","Brechas de financiamiento residuales netas de financiamiento externo privado y público ((-): sobrefinanciamiento)"]
[null,null,"Real Economy ","Économie réelle ","Economia real","Economía real"]
[null,null,"Real GDP growth","Croissance du PIB réel ","Crescimento do PIB real","Crecimiento del PIB real"]
[null,null,"GDP deflator index (national currency)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (moeda nacional)","Índice del deflactor del PIB (moneda nacional)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"GDP deflator index (dollars)","Indice déflateur du PIB (monnaie nationale) ","Índice do deflator do PIB (USD)","Índice del deflactor del PIB (dólares)"]
[null,null,"Change in GDP Deflator factor (percent)","Variation facteur déflateur du PIB (pourcentage) ","Variação no factor do deflator do PIB (%)","Variación del factor del deflactor del PIB (porcentaje)"]
[null,null,"US GDP Deflator (percent change)","Déflateur du PIB EU (pourcentage de variation) ","Deflator do PIB em USD (variação percentual)","Deflactor del PIB de Estados Unidos (variación porcentual)"]
[null,null,"Exchange rate dollar/NC","Taux de change dollar/monnaie nationale ","Taxa de câmbio USD/MN","Tipo de cambio dólares/MN"]
[null,null,"Depreciation of NC (+: depreciation)","Dépréciation monnaie nationale ","Depreciação da MN","Depreciación de la MN"]
[]
[null,null,"1/ Includes arrears ","1/ Arriérés compris","1/ Inclui os atrasados ","1/ Incluye atrasos"]
[]
["Input 4 - External Fin Terms"]
[null,null,"Borrowing terms: New external PPG debt under the baseline","Hypothèses sur la nouvelle dette extérieure CGE","Pressupostos sobre a nova dívida externa PGP","Supuestos sobre nueva deuda externa PGP"]
[null,"Summary",{"$f":"C440&\" \"&C441&\" \"&C442&\" \"&C443&\" \"&C444","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,null,"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 4 - External Financing'!B10)), 2,1)","v":"B"}]
[null,null,"correspond to column"]
[null,"get dynamic col. Name",{"$f":"MID(ADDRESS(ROW(), COLUMN('Input 3 - Macro-Debt data(DMX)'!B100)), 2,1)","v":"B"}]
[null,null," in \"Input 3\" sheet. "]
[null,"Summary","- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). "]
[null,null,"IDA Information"]
[null,"Update","- Both grace period and loan maturity should be integers.","Le período de gracia et vencimiento del préstamo être des nombres entiers."]
[]
[null,null,"Discount rate","Tasa de descuento","Taxa de desconto","Taux d'actualisation "]
[null,null,"Interest rate","Tasa de interés","Taxa de juro","Taux  d'intérêt "]
[null,null,"Grace period","Período de gracia","Prazo de carência","Différé d'amortissement "]
[null,null,"Loan Maturity","Vencimiento del préstamo","Vencimento do empr.","Échéance  crédit "]
[null,null,"Grant Element, %","Componente donaciones, %","Elemento de donativo, %","Élément don, %"]
[null,"updated"]
[null,null,"   IMF","   FMI","   FMI","   FMI"]
[null,null,"   IDA - Small Island Country","   IDA","   IDA","   AIF"]
[null,null,"IDA - Regular","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Other Multilaterals","   Autres créanciers multilatéraux ","Outros credores multilaterais","   Otros multilaterales"]
[null,null,"Official Bilaterals","Bilatéraux officiels ","Oficiais Bilaterais","Bilaterales oficiales"]
[null,null,"   Paris Club","   Club de Paris ","   Clube de Paris","  Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Paris Club","   Autres Club de Paris","   Outros Clube de Paris","   Otros Club de París"]
[null,null,"   Non-Paris Club","   Hors Club de Paris ","   Fora do Clube de Paris","   Distintos del Club de París"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Non Paris Club","   Autres hors Club de Paris ","   Outros fora do Clube de Paris","   Otros distintos del Club de París"]
[null,null,"Commercial","Commerciaux","Comerciais","Comerciales"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"Descriptor","Intitulé ","Descritor","Descriptor"]
[null,null,"   Others Commercial","   Autres commerciaux ","   Outros Comerciais","   Otros comerciales"]
[null,null,"Short-Term debt assumption"]
[null,"new","PPG ST external debt","Dette extérieure à CT contractée ou garantie par l'État","Dívida externa de CP PGP","Deuda externa pública o con garantía pública a corto plazo"]
[null,null,"Local currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en monnaie locale détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by non-residents","Dette émise dans le pays et libellée en devises détenue par des non-résidents"]
[null,null,"Foreign currency-denominated locally-issued debt held by residents","Dette émise dans le pays et libellée en devises détenue par des résidents"]
[null,null,"IDA's lending terms and repayment schedule","Modalités des prêts de l'IDA et calendrier des remboursements"]
[null,null,"Service fee and interest","Frais de service et intérêts"]
[null,null,"Year","Année"]
[null,null,"grace period in commercial PPG should be at minimum 1","Différé d'amortissement de dette commercial CGE devrait être au minimum 1"]
[null,null,"Total","Total","Total","Total"]
[]
["Input 6 - Domestic Financing'!A1"]
[]
[null,null,"Borrowing Terms: New Domestic Financing under the baseline","Modalités d'emprunt : nouveau financement intérieur dans le scénario de référence","Termos de empréstimo: Novo financiamento interno sob o cenário de referência","Condiciones de préstamo: financiación interna nueva en el escenario base"]
[null,null,"Assumptions on domestic financial instruments","Hypothèses quant aux instruments financiers intérieurs","Pressupostos sobre os instrumentos financeiros internos","Supuestos relativos a los instrumentos financieros internos"]
[]
[null,null,"Held by non-residents - Exteranl debt on a residency basis","Envers des non-résidents - Dette extérieure sur la base de la résidence","Detida por não residentes - dívida externa com base na residência","En poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Held by non-residents - (please ignore and use 'Locally-issued debt' above when using a currency criterion)","Envers des non-résidents - (veuillez ignorer ce poste et utiliser celui de la \"Dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Detida por não residentes - (ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","En poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,null,"residents","Résidents","residentes","residentes"]
[null,null,"non-residents","Non-résidents","não residentes","no residentes"]
[null,"updated","Locally-issued debt","Dette émise dans le pays ","Dívida emitida localmente","Deuda emitida localmente"]
[null,"New","Maturity","Échéance","Vencimento","Vencimiento"]
[null,"New"," Locally-issued debt held by residents"," Dette émise dans le pays et due à des résidents"," Dívida emitida localmente detida por residentes"," Deuda emitida localmente en poder de residentes"]
[null,"New"," Locally-issued debt"," Dette émise dans le pays"," Dívida emitida localmente"," Deuda emitida localmente"]
[null,null,{"$f":"C402","v":"Interest rate on domestic debt"},{"$f":"D402","v":"Taux d'intérêt sur la dette intérieure "},{"$f":"E402","v":"Taxa de juro sobre a dívida interna"},{"$f":"F402","v":"Tasa de interés sobre deuda interna"}]
[null,null,"Central bank financing","          Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,{"$f":"C824","v":"Short-term debt"},{"$f":"D824","v":"Dette à court terme "},{"$f":"E824","v":"Dívida de curto prazo"},{"$f":"F824","v":"Deuda a corto plazo"}]
[null,null,"T-bills (denominated in local currency)","Bons du Trésor (libellés en monnaie nationale)","BT (expressos em moeda nacional)","Letras del Tesoro (denominadas en moneda local)"]
[null,null,"T-bills (denominated in foreign currency)","Bons du Trésor (libellés en monnaie étrangère)","BT (expressos em moeda estrangeira)","Letras del Tesoro (denominadas en moneda extranjera)"]
[null,"New","MLT debt","Dette à MLT","Dívida de MLP","Deuda a mediano y largo plazo"]
[null,null,"Denominated in local currency (LC)","Libellée en monnaie nationale (MN)","Expressa em moeda nacional (MN)","Denominada en moneda local"]
[null,null,"Bonds (1 to 3 years)-LC","Obligations (1 à 3 ans) - MN","Obrigações (1 a 3 anos) - MN","Bonos (1 a 3 años): moneda local"]
[null,null,"Bonds (4 to 7 years)-LC","Obligations (4 à 7 ans)-MN","Obrigações (4 a 7 anos) - MN","Bonos (4 a 7 años): moneda local"]
[null,null,"Bonds (beyond 7 years)-LC","Obligations (plus de 7 ans)-MN","Obrigações (acima de 7 anos) - MN","Bonos (más de 7 años): moneda local "]
[]
[null,null,"Bonds (1 to 3 years)-FX","Obligations (1 à 3 ans)-Monnaie étrangère (ME)","Obrigações (1 a 3 anos) - ME","Bonos (1 a 3 años): moneda extranjera"]
[null,null,"Bonds (4 to 7 years)-FX","Obligations (4 à 7 ans)-ME","Obrigações (4 a 7 anos) - ME","Bonos (4 a 7 años): moneda extranjera"]
[null,null,"Bonds (beyond 7 years)-FX","Obligations (plus de 7 ans)-ME","Obrigações (acima de 7 anos) - ME","Bonos (más de 7 años): moneda extranjera"]
[null,null,"Denominated in foreign currency (FX)","Libellée en monnaie étrangère (ME)","Expressa em  moeda estrangeira (ME)","Denominados en moneda extranjera"]
[null,null,"Denominated in foreign currency (FX) - External debt","Libellée en monnaie étrangère (ME) - Dette extérieure","Expressa em moeda estrangeira (ME) - dívida externa","Denominados en moneda extranjera: deuda externa"]
[null,null,"Locally-issued debt held by non-residents - Exteranl debt on a residency basis","Dette émise dans le pays et due à des non-résidents - Dette extérieure sur la base de la résidence","Dívida emitida localmente detida por não residentes - Dívida externa com base na residência","Deuda emitida localmente en poder de no residentes: Deuda externa según criterio de residencia"]
[null,null,"Locally-issued debt held by non-residents - please ignore and use 'Locally-issued debt' above when using a currency criterion\")","Dette émise dans le pays et due à des non-résidents - veuillez ignorer ce poste et utiliser celui de la  \"dette émise dans le pays\" ci-dessus lorsque le critère retenu est celui de la monnaie)","Dívida emitida localmente por não residentes - ignore e utilize 'Dívida emitida localmente', acima, quando for empregado o critério por moedas)","Deuda emitida localmente en poder de no residentes: (Ignorar y usar 'deuda emitida localmente' arriba cuando se use un criterio relacionado con la moneda)"]
[null,"New","for residency-based criterion only",null,"apenas para o critério com base na residência","Solo para el criterio de residencia"]
[]
[null,null,"Identifying Public GFNs","Identification des besoins de financement bruts (BFB) du secteu public","Identificação da NBF pública","Identificar las GFN públicas"]
[null,null,"(1) Primary deficit","(1) Déficit primaire ","(1) Défice primário","(1) Déficit primario"]
[]
[null,null,"(2) Debt services from existing debt","(2) Service de la dette existante","(2) Serviços da dívida existente","(2) Servicio de la deuda existente"]
[null,null,"Domestic (including ST debt from previous year)","Intérieure (y compris la dette à CT de l'année précédente)","Interna (incl. dívida de CP do ano anterior)","Interna (incluida la deuda a corto plazo del año anterior)"]
[null,null,"External debt (MLT)","Dette extérieure (MLT)","Dívida externa (MLP)","Externa (mediano y largo plazo)"]
[]
[null,null,"(3) Debt services from new debt","(3) Service de la nouvelle dette","(3) Serviços da nova dívida","(3) Servicio de la deuda nueva"]
[null,null,{"$f":"C636","v":"If the Breakdown is not available insert total debt service here"},{"$f":"D636","v":"Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible"},{"$f":"E636","v":"Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida"},{"$f":"F636","v":"Si el desglose no está disponible, indique aquí el total del servicio de la deuda."}]
[]
[]
[null,null,"(4) Debt services from ST external debt","(4) Service de la dette extérieure à CT","(4) Serviços da dívida externa CP","(4) Servicio de la deuda externa a corto plazo"]
[]
[null,null,"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))","(6) Autres flux générateurs ou réducteurs d'endettement (par ex., privatisation (-), passifs conditionnels (+) et allégement de la dette (-))","(6) Outros fluxos geradores ou redutores de dívida (p.ex., privatização (-), passivos contingentes (+) e alívio da dívida (-))","(6) Otros flujos que generan o reducen deuda (p. ej., privatización (-), pasivos contingentes (+) y alivio de la deuda (-))"]
[]
[null,null,"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)","(6) BFB du secteur public (= 1 +2 + 3 + 4 +5)","(6) NBF pública (= 1 + 2 + 3 + 4 + 5)","(6) GFN públicas (= 1 + 2 + 3 + 4 + 5)"]
[null,"Updated","(7) External financing (MLT)- excluding locally-issued debt","(7) Financement extérieur (MLT) - À l'exclusion de la dette émise dans le pays","(7) Financiamento externo (MLP) - excl. a dívida emitida localmente","7) Financiamiento externo (mediano y largo plazo): sin incluir deuda emitida localmente"]
[null,"Updated","(8) External financing (ST) - excluding locally-issued debt","(8) Fiancement extérieur (CT) - À l'exclusion de la dette émise dans le pays","(8) financiamento externo (CP) - excl. a dívida emitida localmente","8) Financiamiento externo (corto plazo): sin incluir deuda emitida localmente"]
[null,"New","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework","(9) Variations des actifs liquides (-ve : accumulation des dépôts, c'est-à-dire surfinancement) - les utilisateurs peuvent ajuster à la main, le cas échéant; veuillez vous assurer que les variations totales des actifs liquides concordent avec le cadre macroéconomique","(9) Variações nos ativos líquidos (-ve: acumulação de depósitos, ou seja, i.e. financiamento em excesso) - os utilizadores podem ajustar manualmente quando necessário; certifique-se de que as variações totais nos ativos líquidos sejam coerentes com o enquadramento macro","9) Variación en activos líquidos (-ve: acumulación de depósitos, es decir, sobrefinanciamiento: los usuarios pueden hacer ajustes manuales si es necesario; procure que la variación total de los activos líquidos guarde coherencia con el marco macroeconómico"]
[null,"translate","(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support.","(10) Utilisation des réserves pour rembourser le FMI - lorsque les achats auprès du Fonds sont utilisés pour le soutien de la balance des paiements (et non du budget)."]
[null,"translate","(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing","(11) Autre ajustement (y compris les décaissements / le service de la dette associé aux entreprises publiques (EPs)) - lorsque les utilisateurs veulent éliminer les effets de la dette des EPs sur l'emprunt intérieur du gouvernement"]
[null,"New","Domestic financing","Financement intérieur","Financiamento interno","Financiamiento interno"]
[null,"New","Checking GFN with the formula in \"Data-Input\" of the old template","Vérification des besoins de financement bruts à l'aide de la formule dans \"Data-Input\" de l'ancien modèle","Verificar a NBF com a fórmula em \"Data-Input\" do modelo anterior","Verificar necesidades brutas de financiamiento con la fórmula en \"Ingreso de datos\" de la planilla anterior"]
[null,"New","Primary balance","Solde primaire","Saldo primário","Saldo primario"]
[null,"New","Interest","Intérêts","Juros","Intereses"]
[null,"New","MLT domestic amortization","Amortissement de la dette intérieure à MLT","Amortização da dívida interna de MLP","Amortización interna (mediano y largo plazo)"]
[null,"New","MLT external","Dette extérieure à MLT","Externa de MLP","externa (mediano y largo plazo)"]
[null,"New","ST domestic","Dette intrieure à CT","Interna de CP","interna (corto plazo)"]
[null,"New","Others","Autres","Outros","Otros"]
[null,"New","Public GFN","BFB du secteur public","NPF pública","Necesidades brutas de financiamiento público"]
[null,"New","Instruction:","Instructions :","Instruções:","Instrucción"]
[null,"New"]
[null,"New","- Users can either import new domestic disbursements on a instrument-by-instrument basis from the DMX files (Input 3) or design them below. ","- Les utilisateurs peuvent soit reprendre le montant des nouveaux décaissements au titre de la dette intérieure par instrument des fichiers DMX (Input 3), soit l'établir ci-dessous. ","- Os utilizadores podem importar dos ficheiros DMX (Input 3) os novos desembolsos internos relativos a cada instrumento, ou inserir os dados no espaço abaixo. ","- Los usuarios pueden importar nuevos desembolsos internos instrumento por instrumento desde los archivos DMX (Entrada 3) o diseñarlos a continuación.",null,null,{"$f":"Int_Ext","v":1},"- Users can either import new domestic disbursements on a instrument-by-instrument basis from Input 3 or design them below. "]
[null,"New","- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that","- Dans le dernier cas, les utilisateurs peuvent soit i) le modifier à la main dans les cases en jaune, soit ii) sélectionner 1 dans la case C78 ci-dessous et y porter les parts en pourcentage pour les instruments intérieurs de manière à ce que","- Neste caso, os utilizadores podem i) substituir os dados manualmente nas células sombreadas a amarelo ou ii) selecionar 1 na célula C78 abaixo e preencher as parcelas percentuais nos campos dos instrumentos internos, de modo que","- En el segundo caso, los usuarios pueden i) desactivar de manera manual en las celdas con sombreado amarillo o ii) seleccionar 1 en la celda C78 debajo y completar las participaciones porcentuales a lo largo de los instrumentos internos, de modo de que"]
[null,"New","GFNs are automatically alloacated over these instruments using the percentage shares.","les BFB soient automatiquement répartis entre ces instruments à l'aide des parts en pourcentage.","as NBF sejam alocadas automaticamente a esses instrumentos utilizando as parcelas percentuais.","Las necesidades brutas de financiamiento se asignan automáticamente a los instrumentos sobre la base de las participaciones porcentuales."]
[null,"New"]
[null,"New","Domestic financing (from macro-framework: 0, input here: 1)","Financement intérieur (provenant du cadre macroéconomique : 0, saisie ici : 1)","Financiamento interno (do enquadramento macro: 0, insira aqui: 1)","Financiamiento interno (del marco macroeconómico: 0; en este caso: 1)"]
[null,"New","Financing strategy","Stratégie de financement","Estratégia de financiamento","Estrategia de financiamiento"]
[null,null,"NEW Issuance of locally-issued debt","Dette émise dans le pays : nouvelles émissions","NOVA emissão local de dívida","NUEVA emisión de deuda emitida localmente"]
[null,null,"GFNs to be financed with domestic debt","BFB à financer par la dette intérieure","NBF a ser financiada com dívida interna","GFN que deben financiarse con deuda interna"]
[null,null,"NEW Issuance of Domestic debt","NOUVELLE émission de dette intérieure","NOVA emissão de dívida interna","NUEVA emisión de deuda interna"]
[null,null,"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)","  Note : lpar hypothèse, les besoins de financement résiduels sont financés au moyen de bons du Trésor libellés en monnaie nationale (ligne 103)","Nota: Pressupõe-se que a necessidade de financiamento residual seja suprida por BT expressos em moeda local (linha 103)","Nota: Se presupone que las necesidades de financiamiento residuales quedan cubiertas por letras del Tesoro denominadas en moneda local (línea 103)"]
[null,"translate","Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) "]
[null,"translate","Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)","Note : réduire au minimum les données de cette ligne en (i) modifiant les hypothèses quant au financement ici et / ou (ii) en revoyant les hypothèses quant au montants de financement intérieur par instrument dans \"Input 3 -Macro-Debt data\"; tout surfinancement doit être comptabilisé en l'accumulation d'actifs (ligne 61)"]
[null,"New"]
[]
[]
[null,null,"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)","Financement résiduel intérieur nécessaire pour combler le déficit (par hypothèse, au moyen de bons du Trésor en monnaie nationale) ","Financiamento residual interno para fechar a brecha (pressupõe o fechamento com BT em moeda local)","Financiamiento residual interno para cerrar brecha (se presupone cubierto por letras del Tesoro en moneda local)"]
[null,null,"Note: Minimize this line by revisiting assumptions on domestic finanicng (i) amounts by instrument in \"Input 3 - Macro-Debt data\" and/or (ii) lending terms in \"Input 6 - Domestic Fin Terms\"; any over-financing should be reflected in asset accumulation (line 66)","Note : réduire au minimum les données de cette ligne en revoyant les hypothèses quant au financement intérieur :  i) montants par instrument dans \"Input 3 - Macro-Debt data\" et/ou (ii) aux modalités de prêt dans \"Input 6 - Domestic Fin Terms\"; tout surfinancement doit être comptabilisé en accumulation d'actifs (ligne 66)","Nota: Minimizar esta linha reexaminando os pressupostos do financiamento interno i) montantes por instrumento em “Input 3 - Macro-Debt data” [Entrada 3 - Dados da dívida macro] e/ou ii) termos de empréstimo em “Input 6 - Domestic Fin Terms” [Entrada 6 - Termos de financiamento interno”; todo financiamento excessivo deverá ser refletido na acumulação de ativos (linha 66)","Nota: Minimizar esta partida revisando los supuestos sobre financiamiento interno; (i) montos por instrumento en \"Input 3 - Macro-Debt data\" y/o (ii) condiciones de préstamo en \"Input 6 - Domestic Fin Terms\"; cualquier sobrefinanciamiento debe reflejarse en la acumulación de activos (línea 66)"]
[null,null,"Definition of external/domestic debt","Définition de la dette extérieure/intérieure","Definição de dívida externa/interna","Definición de deuda externa/interna"]
[]
[null,null,"Interest payment on OLD debt denominated in local currency (residents)","Paiements d'intérêts sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos de juros sobre a dívida ANTIGA expressa em moeda nacional (residentes)","Pago de intereses de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (residentes)"]
[null,null,"Principal payments on OLD debt denominated in local currency (non-residents)","Paiements de principal sur la dette ANCIENNE libellée en monnaie nationale (non-résidents)","Pagamentos do capital da dívida ANTIGA expressa em moeda nacional (não residentes)","Pago del principal de deuda ANTIGUA denominada en moneda local (no residentes)"]
[null,null,"Outstanding of OLD debt","Encours de la dette ANCIENNE","Saldo da dívida ANTIGA","Saldo vivo de deuda ANTIGUA"]
[null,null,"Summary of ST domestic debt (held by non-residents)","Résumé de l'endettement intérieur à CT (envers les non-résidents)","Resumo da dívida interna CP (detida por não residentes)","Presentación resumida de la deuda interna a corto plazo (en poder  de no residentes)"]
[null,null,"Economic indicators","Indicateurs économiques","Indicadores económicos","Indicadores económicos"]
[null,null,"Debt dynamics calculations per debt types","Calcul de la dynamique de la dette par type de dette","Cálculos da dinâmica da dívida por tipo de dívida","Cálculos de la dinámica de la deuda por tipo de deuda"]
[null,null,"Terms and Conditions","Termes et conditions","Termos e condições","Condiciones"]
[null,null,"Central bank financing","Financement de la banque centrale","Financiamento do banco central","Financiamiento por el banco central"]
[null,null,"Residual financing (T-bills denominated in local currency)","Financement résiduel (bons du Trésor libellés en monnaie nationale)","Financiamento residual (BT expressas em moeda nacional)","Financiamiento residual (letras del Tesoro denominadas en moneda local)"]
[null,null,"Note: first-year interest is set at zero to avoid a circulation error","Note : les intérêts pour la première année sont fixés à zéro pour éviter une erreur liée au titres en circulation","Nota: o juro no primeiro ano é definido como zero para evitar um erro de circulação","Nota: el interés se sitúa en cero durante el primer año para evitar un error de circulación"]
[null,null,"Expand this when a DSA is conducted on a residency basis","À détailler lorsqu'une AVD est réalisée sur la base de la résidence","Expandir quando for feita uma ASD com base na residência","Ampliar cuando se realice un ASD en base residencia"]
[null,"translate","Public domestic ST disbursements","Émissions des obligations publique à l'intérieure à CT"]
[null,"translate","Public domestic MLT disbursements","Émissions des obligations publique à l'intérieure à MLT"]
[null,"translate","Total public new domestic disbursements","Total des émissions des obligations publique à l'intérieure"]
[null,null,"Average nominal interest rate on new debt","Taux d'intérêt nominal moyen sur nouvelle dette ","Taxa de juro nominal média sobre nova dívida","Tasa de interés nominal media de la deuda nueva"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Average real interest rate on new debt","Taux d'intérêt réel moyen sur nouvelle dette ","Taxa de juro real média sobre nova dívida","Tasa de interés real media de la deuda nueva"]
[]
[]
[]
["Input 7 - Residual Financing'!A1"]
[null,"translate","Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n","Les utilisateurs peuvent remplacer les formules dans les cellules jaune pâle (termes d'emprunt suggérés basés sur les projections du scénario de référence) s'il y a de bonnes raisons de le faire."]
[null,"translate","Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline.","Remplacer le taux d'intérêt réel si elle est 0 ou moins (en raison de aucun décaissement pris dans la ligne de base), d'assumer un certain financement dans le cadre des tests de résistance malgré l'absence de financement dans le scénario de référence."]
[null,null,"Borrowing assumptions on additional financing needs resulting from the stress tests","Hypothèses sur les conditions du financement additionnel résultant des tests de résistance ","Pressupostos sobre as condições do financiamento adicional resultantes dos testes de estresse","Supuestos sobre las condiciones del financiamiento adicional resultante de las pruebas de tensión"]
[null,null,"Value used for calculation","Valeur utilisé pour le calcul","Valor usado para cálculo","Valor utilizado para el cálculo"]
[null,null,"Shares of marginal debt","Part de la dette marginale","Participações da dívida marginal","Proporción de deuda marginal"]
[null,null,"External PPG medium and long-term","Dette extérieure CGE à moyen et long terme","PGP externa, médio e longo prazo","Externa pública o con garantía pública, mediano y largo plazo"]
[null,null,"Domestic medium and long-term","Dette intérieure à moyen et long terme","Interna, médio e longo prazo","Interna, mediano y largo plazo"]
[null,null,"Domestic short-term","Dette intérieure à court terme","Interna, curto prazo","Interna, corto plazo"]
[null,null,"Terms of marginal debt","Modalités de la dette marginale","Termos da dívida marginal","Condiciones de la deuda marginal"]
[null,null,"External MLT debt","Dette extérieure à MLT","Dívida externa MLP","Deuda externa, mediano y largo plazo"]
[null,null,"Avg. nominal interest rate on new borrowing in USD","Taux d'intérêt nominal moyen des nouveaux emprunts en dollars EU","Taxa de juro nominal média sobre novos empréstimos em USD","Tasa de interés nominal media aplicada a empréstitos nuevos en USD"]
[null,null,"USD Discount rate","Taux d'actualisation, dollars EU","Taxa de desconto em USD","Tasa de descuento USD"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne (minimum 1)","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic MLT debt","Dette intérieure à MLT","Dívida interna MLP","Deuda interna, mediano y largo plazo"]
[null,null,"Avg. real interest rate on new borrowing","Taux d'intérêt réel moyen des nouveaux emprunts","Taxa de juro real média sobre novos empréstimos","Tasa de interés real media aplicada a empréstitos nuevos"]
[null,null,"Avg. maturity (incl. grace period)","Échéance moyenne (y compris période de grâce)","Prazo de vencimento médio (incl. período de carência)","Vencimiento medio (incl. período de gracia)"]
[null,null,"Avg. grace period","Période de grâce moyenne","Período de carência médio","Período de gracia medio"]
[null,null,"Domestic short-term debt","Dette intérieure à court terme","Dívida interna de curto prazo","Deuda interna, corto plazo"]
[null,null,"Avg. real interest rate","Taux d'intérêt réel moyen","Taxa de juro real média","Tasa de interés real media"]
[null,"translate","Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note: Tous les besoins de financement supplémentaires générés par les chocs dans le cadre des tests de résistance sont supposés être couverts par la dette externe de MLT PPG dans l'AVD externe. Les termes par défaut de la dette marginale sont fondés sur des projections de référence sur 10 ans"]
[null,"translate","Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections.","Note : dans le AVD publique, le financement intérieur couvre les besoins de financement additionnels résultant des chocs dans les test de résistance relevant de l'AVD publique. Par défaut, les modalités de la dette marginale sont fondées sur les projections de référence pour une période de 10 ans.","Nota: Este modelo permite que o financiamento interno cubra a necessidade de financiamento adicional gerada pelos choques nos testes de stress na ASD pública. Os termos padrão da dívida marginal baseiam-se em projeções de base de 10 anos.","Nota: Este modelo permite que el financiamiento interno cubra las necesidades de financiamiento adicionales generadas por los shocks con arreglo a las pruebas de tensión en el ASD público. Las condiciones predeterminadas de la deuda marginal se basan en proyecciones de referencia a 10 años."]
[]
["Ext_Debt_Data"]
[null,null,"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT","CETTE FEUILLE CALCULE LA VA DE LA DETTE EXTÉRIEURE PUBLIQUE (CGE) ","ESTA FOLHA CALCULA O VA DA DÍVIDA EXTERNA PÚBLICA (PGP)","EN ESTA HOJA SE CALCULA EL VA DE LA DEUDA EXTERNA PÚBLICA Y CON GARANTÍA PÚBLICA (PGP) "]
[null,null,"1. Old MLT debt (excluding arrears): debt service due 1/","1. Ancienne dette MLT (hors arriérés) : service de la dette exigible 1/","1. Dívida antiga MLP (excl. atrasados): serviço da dívida devido 1/","1. Deuda a MLP vieja (excluidos atrasos): servicio de la deuda vencido 1/"]
[]
[null,null,"Multilaterals","Multilatéraux ",{"$f":"+E294","v":"Multilaterais (FMI / Banco Mundial / Bancos Regionais de Desenvolvimento (BAsD, BAfD, etc.)"},{"$f":"+F294","v":"Multilaterales (FMI / Banco Mundial / bancos regionales de desarrollo (Banco Asiático de Desarrollo, Banco Africano de Desarrollo, etc.)"}]
[null,null,null,"   FMI","   FMI",{"$f":"F455","v":"   FMI"}]
[null,null,null,"   IDA","   IDA",{"$f":"F456","v":"   AIF"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B12=\"Intitulé\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descritor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"},{"$f":"+IF('Input 4 - External Financing'!B12=\"Descriptor\",\"…\",'Input 4 - External Financing'!B12)","v":"IDA - blend"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B13=\"Intitulé\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descritor\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"},{"$f":"+IF('Input 4 - External Financing'!B13=\"Descriptor\",\"…\",'Input 4 - External Financing'!B13)","v":"MULTI1"}]
[null,null,null," Autres multilatéraux ",{"$f":"+E459","v":"Outros credores multilaterais"},{"$f":"+F459","v":"   Otros multilaterales"}]
[null,null,"Official Bilaterals","Bilatéraux officiels ",{"$f":"+E460","v":"Oficiais Bilaterais"},{"$f":"+F460","v":"Bilaterales oficiales"}]
[null,null,null,"   CP",{"$f":"+E462","v":"Descritor"},{"$f":"+F462","v":"Descriptor"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B22=\"Intitulé\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B22=\"Descritor\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"},{"$f":"+IF('Input 4 - External Financing'!B22=\"Descriptor\",\"…\",'Input 4 - External Financing'!B22)","v":"Export Credit Agencies"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B23=\"Intitulé\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B23=\"Descritor\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"},{"$f":"+IF('Input 4 - External Financing'!B23=\"Descriptor\",\"…\",'Input 4 - External Financing'!B23)","v":"PC2"}]
[null,null,null,{"$f":"+D464","v":"   Autres Club de Paris"},{"$f":"+E464","v":"   Outros Clube de Paris"},{"$f":"+F464","v":"   Otros Club de París"}]
[null,null,"   Non-Paris Club","   HCP",{"$f":"+E465","v":"   Fora do Clube de Paris"},{"$f":"+F465","v":"   Distintos del Club de París"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B28=\"Intitulé\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B28=\"Descritor\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"},{"$f":"+IF('Input 4 - External Financing'!B28=\"Descriptor\",\"…\",'Input 4 - External Financing'!B28)","v":"Export Import Bank of NPC"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B29=\"Intitulé\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B29=\"Descritor\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"},{"$f":"+IF('Input 4 - External Financing'!B29=\"Descriptor\",\"…\",'Input 4 - External Financing'!B29)","v":"NPC2"}]
[null,null,null,{"$f":"+D478","v":"Modalités des prêts de l'IDA et calendrier des remboursements"},{"$f":"+E478","v":0},{"$f":"+F478","v":0}]
[null,null,"Commercial","Commerciaux",{"$f":"+E479","v":0},{"$f":"+F479","v":0}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B34=\"Intitulé\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B34=\"Descritor\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"},{"$f":"+IF('Input 4 - External Financing'!B34=\"Descriptor\",\"…\",'Input 4 - External Financing'!B34)","v":"Eurobond"}]
[null,null,null,{"$f":"+IF('Input 4 - External Financing'!B36=\"Intitulé\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B36=\"Descritor\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"},{"$f":"+IF('Input 4 - External Financing'!B36=\"Descriptor\",\"…\",'Input 4 - External Financing'!B36)","v":"COM3"}]
[null,null,null,{"$f":"+D482","v":"Total"},{"$f":"+E482","v":"Total"},{"$f":"+F482","v":"Total"}]
[null,null,"If the Breakdown is not available insert total debt service here","Si données ventilées non disponibles, inscrire ici le total du service de la dette exigible","Se a desagregação não estiver disponível, insira aqui o total do serviço da dívida","Si el desglose no está disponible, indique aquí el total del servicio de la deuda."]
[null,null,"Total external debt (excluding locally-issued debt)","Dette extérieure totale (hors dette émise dans le pays)","Total da dívida externa (exc. dívida emitida localmente)","Total de deuda externa (sin incluir la deuda emitida localmente)"]
[null,null,"Total external debt (including locally-issued debt)","Total","Total","Total"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts","    d/q: juros","    del cual: intereses"]
[]
[null,null,"2. Stock of outstanding arrears","2. Stock de l'encours des arriérés ","2. Stock de atrasados pendentes","2. Saldo de atrasos pendientes"]
[]
[null,null,"Evolution of old MLT debt, excluding arrears (nominal)","Évolution de l'ancienne dette MLT, hors arriérés (nominal)","Evolução da dívida de MLP antiga, excl. atrasados (nominal)","Evolución de deuda a MLP vieja, excluidos atrasos (nominal)"]
[null,null,"Check","Check","Verificação","Verificación"]
[]
[null,null,"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)","3. NOUVELLE DETTE MLT : décaissements (y compris pour refinancement/apurement des arriérés) ","3. NOVA DÍVIDA DE MLP: Desembolsos (incl. para refinanciamento/regularização de atrasados)","3. DEUDA A MLP NUEVA: Desembolsos (incluidos para refinanciamiento/regularización de atrasos)"]
[null,null,"Total new public external MLT disbursements","Total nouveaux décaissements MLT, publique externe ","Total dos novos desembolsos de MLP","Total desembolsos a MLP nuevos"]
[null,null,"Terms of residual financing under stress tests","Conditions du financement résiduel selon tests de résistance ","Condições do financiamento residual nos testes de estresse","Términos de refinacimiento residual en pruebas de tensión"]
[null,null,"Average interest rate on new debt","Taux d'intérêt moyen sur nouvelle dette ","Taxa de juro média sobre nova dívida","Tasa de interés media de la deuda nueva"]
[null,null,"Average grace period on new debt","Différé d'amortissement moyen sur nouvelle dette ","Prazo médio de carência sobre a nova dívida","Período de gracia medio de la deuda nueva"]
[null,null,"Average maturity of new debt","Échéance moyenne de la nouvelle dette ","Prazo médio de vencimento da nova dívida","Vencimiento medio de la deuda nueva"]
[]
[null,null,"Average grace period on new debt (rounded down)","Différé d'amortissement moyen sur nouvelle dette (arrondi vers le bas) ","Prazo médio de carência sobre a nova dívida (arredondado para baixo)","Período de gracia nuevo de la deuda nueva (redondeado)"]
[null,null,"Average maturity of new debt (rounded down)","Échéance moyenne de la nouvelle dette  (arrondi vers le bas) ","Prazo médio de vencimento da nova dívida (arredondado para baixo)","Vencimiento medio de la deuda nueva (redondeado)"]
[]
[null,null,null,null,"B. SAÍDA","B. RESULTADOS"]
[]
[null,null,"New debt: Debt service","Nouvelle dette : service de la dette ","Nova dívida: Serviço da dívida","Deuda nueva: Servicio de la deuda"]
[]
[null,null,"Total new debt service","Total service de la nouvelle dette ","Total do novo serviço da dívida","Total servicio de la deuda nueva"]
[]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"PV of old MLT debt","VA de l'ancienne dette MLT ","VA da dívida antiga de MLP","VA  de la deuda a MLP vieja"]
[null,null,"PV of existing arrears","VA des arriérés existants ","VA dos atrasados existentes","VA de atrasos existentes"]
[]
[null,null,"PV of new MLT debt","VA de la nouvelle dette MLT ","VA da nova dívida MLP","VA de la deuda a MLP nueva"]
[null,null,"Nominal value of new MLT debt","Valeur nominale de la nouvelle dette MLT ","Valor nominal da nova dívida de MLP","Valor nominal de la deuda a MLP nueva"]
[null,null,"Nominal value (=PV) of ST debt (excluding locally-issued debt)","Valeur nominale (=VA) de la dette à CT (hors dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (excl. dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (sin incluir la deuda emitida localmente)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Nominal value (=PV) of ST debt (locally-issued debt)","Valeur nominale (=VA) de la dette à CT (dette émise dans le pays)","Valor nominal (=VA) da dívida de CP (dívida emitida localmente)","Valor nominal (=VA) de la deuda a corto plazo (deuda emitida localmente)"]
[null,null,"Total PV of debt","Total VA de la dette ","Total do VA da dívida","Total VA de la deuda"]
[]
[null,null,"Nominal PPG debt check","Vérification dette CGE nominale","Verificação - Dívida nominal PGP","Verificación deuda PGP nominal"]
[null,null,"Total public debt service","Total service dette publique ","Total do serviço da dívida pública","Total servicio de la deuda pública"]
[null,null,"    of which: principal","    dont : principal","    d/q: capital","    del cual: principal"]
[null,null,"    of which: interest","    dont : intérêts ","    d/q: juros","    del cual: intereses"]
[]
[]
[null,null,"Calculation of grant implicit in new borrowing and average discount rates","Calcul de l'élément don implicite des nouveaux emprunts et taux d'actualisation moyens ","Cálculo do donativo implícito no novo endividamento e taxas médias de desconto","Cálculo de donaciones implícitas en endeudamiento nuevo y tasas de descuento medias"]
[]
[null,null,"PV of new disbursements PPG","VA des nouveaux décaissements CGE ","VA dos novos desembolsos PGP","VA de nuevos desembolsos de deuda PGP"]
[null,null,"Grant element of new disbursement (percent)","Élément don nouveau décaissement (pourcentage) ","Elemento de donativo dos novos desembolsos (%)","Componente de donaciones de desembolso nuevo (porcentaje)"]
[null,null,"Grant implicit in new disbursements (US billion)","Élément don implicite dans nouveaux décaissements (milliards dollars EU) ","Donativo implícito dos novos desembolsos (mil milhões de USD)","Donaciones implícitas en desembolsos nuevos (miles de millones de dólares de EE.UU.)"]
[null,null,"Average discount rate","Taux d'actualisation moyen ","Taxa média de desconto","Tasa de descuento media"]
[]
[]
[null,null,"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, ","1/ Après rééchelonnement si un rééchelonnement a été convenu ou est imminent. Pour les PPTE qui ont atteint leur point de décision ou d'achèvement, ","1/ Após o reescalonamento se este tiver sido acordado ou estiver iminente. Para os PPMEs que tiverem alcançado o ponto de decisão ou conclusão, ","1/ Después de una reprogramación si esta ha sido acordada o es inminente. En el caso de PPME que han alcanzado el punto de decisión o culminación,"]
[null,null,"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases).","inscrire le service de la dette exigible après assistance PPTE (y compris assistance bilatérale additionnelle dans le cas du point d'achèvement) ","inserir o serviço da dívida devido após a assistência HIPC (incl. assistência bilateral adicional no ponto de conclusão).","indicar el servicio de la deuda vencido después de la asistencia PPME (incluida asistencia bilateral adicional para los casos de punto de culminación)."]
[]
["Output 7"]
[null,null,"Mechanical external debt distress rating","Notation mécanique du surendettement extérieur","Classificação mecânica do sobreendividamento externo","Clasificación mecánica del sobreendeudamiento externo"]
[]
[]
["Output 5-2 Mkt module:"]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Market-Financing Risk Indicators",": indicateurs des risques de financement de marché",": Indicadores do risco do financiamento em termos comerciais",": Indicadores del riesgo de financiamiento en el mercado"]
[null,null,"Benchmarks","Niveaux de reférénce"]
[null,null,"Values","Valeurs actuelles"]
[null,null,"Breach of benchmark","Dépassement"]
[null,null,"Potential heightened liquidity needs","Besoins accrus de liquidité potentiels"]
[null,null,"Maximum gross financing needs (GFN) over 3-year baseline projection horizon.","Besoins de financement bruts maximum (BFB) sur un horizon de projection de référence de trois ans. "]
[null,null,"EMBI spreads correspond to the latest available data.","Les spreads EMBI correspondent à la valeur maximale de la dernière période de trois mois.."]
[]
[]
[]
[]
[]
[]
[]
["For new public DSA shock sheets that depend on increase in PV from the external DSA shock"]
["Export shock, public"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Bound Test 3: Exports","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["PV Stress_A2_C1 sheet"]
[null,null,"Assumed increase in interest rate","Augmentation supposée du taux d'intérêt ","Aument presumido da taxa de juro","Aumento supuesto de la tasa de interés"]
[]
[]
[]
["Customized Scenario - public"]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange :[Adapter, inscrire le titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, escribir título]"]
[null,null,"[Short Name]","[Intitulé abrégé]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques pour les principales variables (10 dernières années)","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas histósricas de variables principales (últimos 10 años)"]
[null,null,"Historical","Moyenne ","Média","Promedio"]
[null,null,"Average","historique ","Histórica","histórico"]
[null,null,"Standard","Écart type ","Desvío","Desviación"]
[null,null,"Deviation",null,"Padrão","estándar"]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage) ","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem)","Tasa deinflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receitas/PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[]
[]
[null,null,"In billions of local currency","En milliards d'unités de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette monimale ","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,null,"Domestic currency","Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette","Serviço da dívida","Servicio de la deuda"]
[null,"Update spanish","Amortization of MLT debt","Amortissement dette MLT ","Amortização da dívida de MLP","Amortization of MLT debt"]
[null,null,"Interest Expenditure","Charges d'intérêts","Despesas com juros","Gasto en intereses"]
[null,null,"   Domestic currency","Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,null,"Forex","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire ","Défice primário","Déficit primario"]
[null,null,"Gross financing need (in local currency)","Besoin de financement brut (en monnaie nationale) ","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financimiento (moneda local)"]
[null,null,"NPV foreign-currency debt (in local currency)","VAN dette en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VAN de la deuda en moneda extranjera  (en moneda local)"]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage) ","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[null,null,"Grants","Dons","Donativos","Donaciones"]
[]
[]
[]
["Customized Scenario-External"]
[null,null,"English"]
[null,null,"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102.","Les variables exportations et importations sont endogènes et reflêtent l'impact du choc sur les prix des produits de base. Si une autre simulation veut être faite, saisissez les nouvelles séries des exportations et importations en point de PIB dans les lignes 101 et 102.","Exportações, Importações já estão nos níveis que correspondem aos choques nos preços das mercadorias. No caso de qualquqer outro choque, insira a nova série de Exportações/Importações em relação ao PIB nas linhas 101 e 102.","Las exportaciones e importaciones están diseñadas para tener en cuenta los shocks en los precios de las materias primas. En el caso de cualquier otro shock, ingrese las nuevas series de exportaciones/PIB o importaciones/PIB en las líneas 101 y 102."]
[null,null,null,"VAN totale"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B133","v":0}]
[null,null,"Net Current Transfers, Official","Transfers Courants Nets, Officiel","Transferências correntes líquidas, Oficiais","Transferencias corrientes netas, oficiales"]
[null,null,"Net Current Transfers, Private","Transfers Courants Nets, Privé","Transferências correntes líquidas, Privadas","Transferencias corrientes netas, privadas"]
[null,null,"Checkline (= 0)","Cohérence vérifiée (= 0)","Linha de verificação (= 0)","Línea de verificación (= 0)"]
[null,null,null,{"$f":"+'Customized Scenario-External'!B137","v":0}]
[]
[]
[]
[null,null,"Commodity prices (% change from baseline)","Prix des produits de base (variation en % par rapport au scénario de référence)","Preços das mercadorias (variação % em relação ao cenário de base)","Precios de las materias primas (variación porcentual con respecto al escenario base)"]
[null,null,"Net position","Position nette","Posição líquida","Posición neta"]
[null,null,{"$f":"+\"Shock Profile (SP) for Commodity Prices' Impact on \"&'Customized Scenario-External'!D20&\" (Change in \"&'Customized Scenario-External'!D20&\" = SP*Change in Commodity prices)\"","v":"Shock Profile (SP) for Commodity Prices' Impact on Imports  (Change in Imports  = SP*Change in Commodity prices)"},"Profile du Choc (PC) d'une variation des prix des produits de base sur les exportations (variation des exportation = PC*variations des prix des produits de base)","Perfil de Choque (PC) do Impacto de Importações  sobre os preços das mercadorias (Variação em Importações  = PC*Variação nos preços das mercadorias)","Perfil de shock (PS) del impacto de los precios de las materias primas en Importaciones (Variación en Importaciones = PS*Variación de los precios de las materias primas)"]
[null,null,{"$f":"+\"Elasticity of real GDP to \"&'Customized Scenario-External'!D20&\"\"","v":"Elasticity of real GDP to Imports "},"Elasticité des exportations/ PIB","Elasticidade do PIB real em relação a Importações ","Elasticidad del PIB real con respecto a Importaciones"]
[null,null,"Exporter","Exporter","Exportador","Exportador"]
[null,null,"Importer","Importer","Importador","Importador"]
[]
[null,null,"A2. Alternative Scenario :[Customize, enter title]","A2. Scénario de rechange : [Adapter, inscrire titre]","A2. Cenário Alternativo: [Personalizar, inserir título]","A2. Escenario alternativo: [Individualizar, ingresar nombre]"]
[null,null,"[Short Name]","[Intitulé bref]","[Nome abreviado]","[Nombre corto]"]
[]
[]
[]
[]
["English"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"    ","    ","    ","    "]
[]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CGE scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,"Ref","Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
[]
[null,null,{"$f":"++IF(START!L10=\"English\",C832,IF(START!L10=\"French\",D832,IF(START!L10=\"Portuguese\",F831,'Customized Scenario-External'!#REF!)))","v":"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts."},"Cette feuille permet à l'utilisateur de définir des chocs personnalisés sur les principales variables qui déterminent la dynamique de la dette extérieure. Veuillez ajouter le nom du scénario dans la case B8 et lui donner une brève appellation à la case B24. Remplissez les cases jaunes. L'utilisateur peut substituer des données pour toute variable, quelques variables ou toutes les variables des lignes 10 à 17 ou retenir d'autres hypothèses quant aux modalités de la nouvelle dette contractée sous l'effet du choc (cases C26 à C28). Ou encore, si le but est de soumettre à un choc une variable ne figurant pas aux lignes 10 à 17, passez directement au tableau récapitulatif (à partir de la ligne 64) et portez les changements que vous voulez effectuer. Les exportations et importations sont fixés à un niveau tenant compte des chocs sur les prix des produits de base. Pour tout autre choc, porter les nouvelles séries des Exportations (Importations) par rapport au PIB aux lignes 70-71. Si l'utilisateur décide d'utiliser le scénario préalablement personnalisé de chocs sur les produits de base pour les exportations et importations, les hypothèses retenues doivent être portées aux lignes 19 à 21 : i) le pourcentage de variation des prix des produits de base par rapport à leur niveau de référence; ii) la position nette du pays, par exemple son statut d'exportateur ou d'importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une hausse des prix des produits de base accroîtra la valeur des importations (importations) en un premier temps); et iii) la ligne 21 permet  de tenir compte d'un \"profil de choc\" (PC), de divers degrés de persistance et de choc. Si le PC est égal à 1 dans la première année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 3 % cette année-là. Si le PC est égal à 0,6 dans la deuxième année, une hausse de 3 % des prix des produits de base pour un exportateur net accroîtra ses exportations de 1,6 % dans la seconde année, et ainsi de suite. Veuillez veiller à préserver la cohérence globale des hypothèses macroéconomiques. Sélectionnez \"Oui\" dans la case D3 pour activer un scénario personnalisé et présenter les résultats dans les tableaux de sorties et les graphiques à panneaux.","\"Esta folha permite ao utilizador projetar choques personalizados para as principais variáveis que determinam a dinâmica da dívida externa. Queira adicionar o nome do cenário na célula B8 e atribuir um nome abreviado na célula B24. Preencha as células amarelas.\n\nO utilizador pode inserir dados alternativos para uma, algumas ou todas as variáveis listadas nas linhas de 10 a 17 ou pressupor termos alternativos para novas dívidas contraídas sob o choque (células C26 a C28). Como opção, se o objetivo for provocar um choque numa variável não listada nas linhas de 10 a 17, vá diretamente para a tabela de resumo (da linha 64 em diante) e faça as alterações desejadas. As exportações e importações foram configuradas para responder pelos choques nos preços dos produtos primários. Para os demais choques, insira a nova série de exportações (importações) em relação ao PIB nas linhas 70 e 71.\n\nSe o utilizador decidir usar o cenário personalizado previamente de choque nos preços dos produtos primários para as exportações e importações, os pressupostos devem ser inseridos nas linhas de 19 a 21: i) a variação percentual dos preços dos produtos primários em relação ao cenário de base; ii) a posição líquida do país, p.ex. exportador líquido ou importador líquido de um produto primário (se o país for um exportador líquido (importador), um aumento nos preços dos produtos primários elevará o valor das exportações (importações) na primeira ronda) e iii) a linha 21 permite acomodar um “perfil de choque” (PC) e persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 3% naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% nos preços dos produtos primários para um exportador líquido aumentará as exportações em 1,6% no segundo ano, e assim por diante.\n\nMantenha a uniformidade geral dos pressupostos macroeconómicos.\n\nSelecione \"\"Sim\"\" na célula D3 para ativar um cenário personalizado e exibir os resultados das tabelas de saída e nos gráficos do painel.\"\n","Esta hoja permite al usuario diseñar shocks personalizados de las principales variables que determinan la dinámica de la deuda externa. Introduzca el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas amarillas. \n\nEl usuario puede introducir datos alternativos sobre una, varias o todas las variables que se enumeran en las filas 10 a 17, o bien presuponer condiciones alternativas para la deuda nueva contraída durante el shock (celdas C26 a C28). De forma alternativa, si el objetivo es someter a un shock una variable no especificada en las filas 10 a 17, debe ir directamente al cuadro resumen (a partir de la fila 64) e introducir allí los cambios deseados. Exportaciones e Importaciones están configuradas de forma que registran los shocks de las materias primas. Para todos los demás shocks, introduzca la nueva serie de la relación Exportaciones (Importaciones)/PIB en las filas 70-71.\n\nSi el usuario decide hacer uso del escenario preconfigurado del shock de los precios de las materias primas, los supuestos deberán introducirse en las filas 19 a 21; (I) la variación porcentual de los precios de las materias primas respecto al escenario base; (ii) la posición neta del país, p. ej., exportador neto o importador neto de un producto (si el país es exportador (importador) neto), un incremento del precio de las materias primas hará aumentar el valor de las exportaciones (importaciones) en primera ronda); y (iii) la línea 21 permite introducir un \"perfil de riesgo\" (PR), así como persistencia y efectos distintos. Si el PR es igual a 1 durante el primer año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará subir las exportaciones un 3% ese año. Si el PR es igual a 0,6 el segundo año, un incremento del 3% de los precios de las materias primas para un país exportador neto hará aumentar las exportaciones en un 1,6% durante el segundo año, y así sucesivamente.\n\nAsegúrese de mantener la coherencia general de los supuestos macroeconómicos.\nSeleccione \"Sí\" en la celda D3 para activar un escenario personalizado y mostrar los resultados en los cuadros y los gráficos de panel.\n"]
[]
[]
[null,null,"To include the external customized scenario in charts and tables?","Pour inclure le scénario extérieur adapté dans les graphiques et tableaux ","Incluir o cenário externo personalizado nos gráficos e tabelas?","¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?"]
[null,null,"Customized external scenarios: INSTRUCTIONS","Scénarios extérieurs adaptés : INSTRUCTIONS","Cenários externos personalizados: INSTRUÇÕES","Escenarios fiscales individualizados: INSTRUCCIONES"]
[null,null,"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts.","La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables qui déterminent la dynamique de la dette extérieure. Le nom du scénario doit être inscrit dans la cellule B8 et intitulé abrégé dans la cellule B24.  Les cellules ombrées en jaune doivent être remplies. \n\nLes usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 10 à 17, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules C23 à C26). Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 10 à 17, ils peuvent aller directement au tableau synoptique (à partir de la rangée 64) et apporter les changements souhaités. Les exportations et exportations sont définies de manière à pouvoir tenir compte des chocs des prix des matières premières. Pour tout autre choc, les usagers doivent saisir les nouvelles séries d'exportations (importations)/PIB aux rangées 70-71.\n\nSi les usuages décident d'utiliser le scénario de choc des cours des matières premières prédéfini pour les exportations et les importations, les hypothèses doivent être saisies aux rangées 19 à 21 : i) pourcentage de variation des cours des matières premières par rapport au scénario de référence; ii) position nette du pays, par ex. exportateur ou importateur net d'un produit de base (si le pays est un exportateur (importateur) net, une augmentation des cours du produit aura pour effet d'accroître la valeur des exportations (importations) dans un premier temps); et iii) la rangée 19 permet d'appliquer un “profil de choc” (Shock Profile, en anglais, ou SP), de durée et d'impact différents. Si le SP est égal à 1 la première année, une augmentation de 3% des cours des matières premières pour un  exportateur net aura pour effet d'accroître les exportations de 3% cette année. Si le SP est égal à 0,6 la deuxième année, une augmentation de 3% des cours des matières premières pour un exportateur net aura pour effet d'accroître les exportations de 1,6% la deuxième année, et ainsi de suite.\n\nVeiller à assurer la cohérence d'ensemble des hypothèses macroéconomiques.\nChoisir \"Oui\" à la cellule D3 pour activer un scénario adapté et afficher les résultats dans les tableaux et les graphiques.A638","Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis que determinam a dinâmica da dívida externa. Insira o nome do cenário na célula B8 e atribua um nome abreviado na célula B24. Preencha as células amarelas. \n\nO utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 10 a 17 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células C23 a C26). Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 10 a 17, vá directamente à tabela-resumo (a partir da fileira 64) e faça as mudanças necessárias. Presume-se que as Exportações e Importações já incorporem os choques nos preços das mercadorias. Para o caso de qualquer outro choque, insira a nova série de dados de Exportações (Importações) em relação ao PIB nas linhas 70-71.\n\nSe o utilizador decidir usar o cenário predefinido de choque nos preços das mercadorias, para as exportações e importações, deve inserir os pressupostos nas linhas 19 a 21: i) variação percentual nos preços das mercadorias em relação ao cenário de base; ii) posição líquida do país, ou seja, exportador líquido ou importador líquido de uma mercadoria (se o país for um exportador (importador) líquido, um aumento do preço da mercadoria provocará um aumento do valor das exportações (importações) na primeira ronda de efeitos); e iii) a linha 19 permite a inclusão de um “perfil do choque” (PC), persistência e impacto diferentes. Se o PC for igual a 1 no primeiro ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento de 3% das exportações naquele ano. Se o PC for igual a 0,6 no segundo ano, então um aumento de 3% do preço da mercadoria para um exportador líquido resultará num aumento das exportações de 1,6% no segundo ano, e assim sucessivamente.\n\nTome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\nSeleccione \"Sim\" na célula D3 para activar o cenário personalizado e exibir os resultados associados nas tabelas de saída e nos gráficos.","Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B8 y asígnele un nombre corto en la celda B24. Rellene las celdas de color amarillo.\n\nEl usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 10 a 17, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas C23 a C26). O, si el objetivo es someter a un shock a una variable no enumerada en la filas 10 a 17, diríjase directamente al cuadro resumido (de la fila 64 en adelante) e introduzca los cambios necesarios. Las Exportaciones e Importaciones están fijadas de manera que tengan en cuenta los precios de las materias primas. Para cualquier otro shock, ingrese la nueva series de Exportaciones (Importaciones)/PIB en las líneas 70-71.\n\nSi el usuario opta por usar el escenario pre individualizado de shock de precios de las materias primas para las exportaciones e importaciones, los supuestos deben ingresarse en las filas 19 a 21: i) la variación porcentual de los precios de las materias primas con respecto al escenario base; ii) la posición neta del país; por ejemplo, exportador neto o importador neto de una materia prima (si el país es un exportador (importador) neto, un aumento de los precios de las materias primas incrementará el valor de las exportaciones (importaciones) en la primera ronda); y iii) la línea 19 permite introducir un “perfil de shock” (PS), persistencia diferente e impacto. Si el PS es igual a 1 en el primer año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 3% en ese año. Si el PS es igual a 0,6 en el segundo año, un aumento de 3% en los precios de las materias primas para un exportador neto incrementará las exportaciones un 1,6% en el segundo año, y así sucesivamente.\n\nAsegúrese de preservar la coherencia general de los supuestos macroeconómicos.\nSeleccione “Yes” en la celda D3 para activar un escenario individualizado y para mostrar los resultados en los cuadros de resultados y los gráficos de panel."]
[]
[]
[]
[]
["Probability approach"]
[null,null,"ENG"]
[null,null,"Determination of Borderline Cases","Détermination des cas limite ","Determinação dos casos limítrofes","Determinación de casos dudosos"]
[null,null,"A borderline case is defined as one where the largest breach, or near breach, of a threshold falls within a 10-percent band around the threshold. The template considers breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test. \nThe most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period.","Un cas est considéré limite si le dépassement (ou quasi-dépassement) le plus important d'un seuil donné s'inscrit dans une fourchette de 10% de part et d'autre du seuil. Le tableur couvre les dépassements de seuils dans le scénario de référence, le scénario historique et les tests de résistance les plus extrêmes. \nLe test de résistance le plus extrême est celui qui produit le niveau d'endettement le plus élevé la dixième année de la période de projection ou avant.","Define-se o caso limítrofe como aquele em que a quebra ou quase-quebra mais pronunciada de um limiar situa-se numa faixa de 10% em torno do limiar. O modelo considera as quebras de limiar no cenário de base, cenário histórico e no teste de estresse mais extremo. \nDefine-se o teste de estresse mais extremo como aquele que produz o nível mais elevado de dívida no ou próximo ao décimo ano do período de projecção.","Esta hoja no es aplicable al caso de remesas cuantiosas."]
[null,null,"Country name ","Nom du pays ","Nome do país","Un caso dudoso se define como uno en que la superación más amplia de un umbral o la aproximación al umbral ocurre dentro de una banda de 10% alrededor del umbral. En la planilla se consideran superaciones del umbral en el escenario base, el escenario histórico y la prueba de tensión más severa.\nLa prueba de tensión más severa se define como la que arroja el nivel de deuda más alto en el décimo año del período de proyección o antes.\n"]
[null,null,{"$f":"\"Is \"& 'Input 1 - Basics'!C7&\" a boderline case?\"","v":"Is Papua New Guinea a boderline case?"},{"$f":"\"L'\"&'Input 1 - Basics'!C7&\" est-il un cas limite?\"","v":"L'Papua New Guinea est-il un cas limite?"},{"$f":"\"O \"&'Input 1 - Basics'!C7&\" é um caso limítrofe?\"","v":"O Papua New Guinea é um caso limítrofe?"},"Nombre del país"]
[null,null,"Borderline Bandwidth","Fourchette cas limite ","Faixa limítrofe",{"$f":"\"¿Es \"& 'Input 1 - Basics'!C7&\" un caso dudoso?\"","v":"¿Es Papua New Guinea un caso dudoso?"}]
[null,null,null,"Cette feuille ne s'appliqe pas aux cas où les envois de fonds sont importants.",null,"Banda"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Breach Threshold","Tests de résistance ","Limiar de quebra","Umbral"]
[null,null,"Near breach","Presque dépassé","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Légèrement dépassé","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Considérablement dépassé ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Within the user-defined band?","Dans la fourchette de 10%?","Dentro da faixa de 10%?"]
[null,null,"Stress tests",null,"Testes de estresse","¿Dentro de la banda de 10%?"]
[null,null,"Probabilities",null,null,"Pruebas de tensión"]
[null,null,null,"Seuil dépassé "]
[null,null,"Reference table","Tableau de référence ","Quadro de referência","Cuadro de referencia"]
[null,null,"Risk of debt distress","Risque de surendettement ","Risco de sobreendivida-mento","Riesgo de problemas de endeudamiento"]
[null,null,"Stress tests including historical scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Baseline scenario","Tests de résistance, scénario historique compris ","Testes de estresse, incl. cenário histórico","Pruebas de tensión incluido escenario base"]
[null,null,"LOW","FAIBLE ","BAIXO","Bajo"]
[null,null,"Low-moderate","Faible-modéré","Baixo-moderado","Bajo-moderado"]
[null,null,"Moderate-low","Modéré-faible ","Moderado-baixo","Moderado-bajo"]
[null,null,"MODERATE","MODÉRÉ ","MODERADO","Moderado-bajo"]
[null,null,"Moderate-high","Modéré-élevé","Moderado-elevado","Moderado-alto"]
[null,null,"High-moderate","Élevé-modéré","Elevado-moderado","Alto-moderado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"Near breach","Quasi-dépassement ","Próximo à quebra","Próximo al umbral"]
[null,null,"Small breach","Léger dépassement ","Pequena quebra","Umbral apenas superado"]
[null,null,"Significant breach","Dépassement important ","Quebra significativa","Umbral ampliamente superado"]
[null,null,"HIGH","ÉLEVÉ ","ELEVADO","ALTO"]
[null,null,"IN DEBT DISTRESS","SURENDETTEMENT ","Em situação de SOBREENDIVIDA-MENTO","CON PROBLEMAS DE ENDEUDAMIENTO"]
[null,null,"Current debt and debt service ratios are insignificant or sustained breach of thresholds.","Ratios de dette et service de la dette actuels sont insignifiants ou dépassement soutenu des seuils.","Os actuais rácios da dívida e do serviço da dívida estão substancial e/ou constantemente acima dos limiares.","Las actuales relaciones de deuda y servicio de la deuda son insignificantes o superan en forma sostenida los umbrales."]
[null,null,"Probability Threshold","Limiar de probabilidade"]
[null,null,"Probability Threshold","Probabilités","Probabilidades"]
[]
[null,null,"Average of 6-year history + 11-year projection","Croissance du PIB réel : 6 historique + 11 projection","Crescimento do PIB real: 6 histórico + 11 projecção"]
[null,null,"Real GDP Growth"]
[null,null,"Regression Coefficients","Coefficients de régression ","Coeficientes de regressão"]
[null,null,"Model 1","Modèle 1","Modelo 1"]
[null,null,"Model 2","Modèle  2","Modelo 2"]
[null,null,"Model 3","Modèle 3","Modelo 3"]
[null,null,"Model 4","Modèle  4","Modelo 4"]
[null,null,"Model 6","Modèle  6","Modelo 6"]
[]
[]
[]
[]
[]
[null,null,null,"Probabilidades","Coeficientes de regresión"]
[null,null,null,null,"Modelo 1","Modelo 2","Modelo 3","Modelo 4","Modelo 6"]
[]
[null,null,null,"Crecimiento del PIB real: 6 historia + 11 proyecciones"]
["Output 1-1 - External DSA"]
[null,"Reference","Table","Tableau","Tabela","Cuadro"]
[null,null,": External Debt Sustainability Framework, Baseline Scenario, ",": Cadre de viabilité de la dette extérieure, scénario de référence,",": Quadro de Sustentabilidade da Dívida Externa, Cenário de Base,",": Marco de sostenibilidad de la deuda externa, escenario base,"]
[null,"Reference","(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire) ","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB, salvo indicación contraria)"]
[null,"Reference","Actual ","Effectif ","Efectivo ","Efectiva"]
[null,"Reference","Projections","Projections","Projecções","Proyecciones"]
[null,"Reference","Average","Moyenne","Média","Promedio"]
[null,null,"Historical","Scénario historique","Histórico","Histórico"]
[]
[]
[null,null,"External debt (nominal)","Dette extérieure (nominale)","Dívida externa (nominal)","Deuda externa (nominal)"]
[null,null,"of which: public and publicly guaranteed (PPG)","dont : contractée ou garantie par l'État (CGE)","d/q: pública e com garantia pública (PGP)","de la cual: pública y con garantía pública (PGP)"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Identified net debt-creating flows ","Flux générateurs d'endettement net identifiés","Fluxos líquidos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Non-interest current account deficit","Déficit extérieur courant hors intérêts","Défice da conta corrente, excl. juros","Déficit en cuenta corriente que no genera intereses"]
[null,null,"Deficit in balance of goods and services","Déficit de la balance des biens et services","Défice da balança de bens e serviços","Déficit en el saldo de bienes y servicios"]
[null,null,"Exports ","Exportations","Exportações ","Exportaciones "]
[null,null,"Imports ","Importations","Importações ","Importaciones"]
[null,null,"Net current transfers (negative = inflow)","Transferts courants nets (négatifs = entrées)","Transferências correntes líquidas (negativo = ingresso)","Transferencias corrientes netas (negativo = entrada)"]
[null,null,"of which: official","dont : officiels","d/q: oficiais","de las cuales: oficiales"]
[null,null,"Other current account flows (negative = net inflow)","Autres flux extérieurs courants (négatifs= entrées nettes)","Outros fluxos de transacções correntes (negativo = ing. líq.)","Otros flujos de cuenta corriente (negativos = entrada neta)"]
[null,null,"Net FDI (negative = inflow)","IDE nets (négatifs = entrées)","IDE líquido (negativo = ingresso)","IED neta (negativo = entrada)"]
[null,null,"Endogenous debt dynamics","Dynamique endogène de la dette","Dinâmica endógena da dívida","Dinámica de la deuda endógena"]
[null,null,"Denominator: 1+g+ρ+gρ","Dénominateur: 1+g+r+gr","Denominador: 1+g+r+gr","Denominador: 1+g+r+gr"]
[null,null,"Contribution from nominal interest rate","Contribution du taux d'intérêt nominal","Contributo da taxa de juro nominal","Contribución de la tasa de interés nominal"]
[null,null,"Contribution from real GDP growth ","Contribution de la croissance du PIB réel","Contributo do crescimento do PIB real ","Contribución del crecimiento del PIB real"]
[null,null,"Contribution from price and exchange rate changes ","Contribution des variations de prix et de taux de change","Contributo das variações cambiais e de preços ","Contribución de las variaciones de precio y del tipo de cambio "]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[null,null,"of which: exceptional financing","dont : financement exceptionnel","d/q: financiamento excepcional","del cual: financiamiento excepcional"]
[]
[null,null,"PV of external debt","VA de la dette extérieure","VA da dívida externa","VA de la deuda externa"]
[null,null,"In percent of exports ","En pourcentage des exportations","Em percentagem das exportações ","En porcentaje de las exportaciones "]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of PPG external debt-to-GDP ratio","VA de la dette extérieure CGE/PIB","VA da dívida externa PGP/PIB","VA de la deuda externa PGP/PIB"]
[null,null,"PV of PPG external debt-to-exports ratio","VA de la dette extérieure CGE/exportations","VA da dívida externa PGP/exportações","VA de la deuda externa PGP/exportaciones"]
[null,null,"Total external debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"PPG debt service-to-exports ratio","Ratio service de la dette CGE/exportations","Rácio serviço da dívida PGP/exportações","Relación servicio de la deuda PGP/exportaciones"]
[null,null,"PPG debt service-to-revenue ratio","Ratio service de la dette CGE/recettes","Rácio serviço da dívida PGP/receitas","Relación servicio de la deuda PGP/ingresos"]
[null,null,{"$f":"\"Gross external financing need (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of U.S. dollars)\"","v":"Gross external financing need (Million of U.S. dollars)"},"Total des besoins de financement bruts (milliards de dollars EU)","Total da necessidade bruta de financiamento (Billions de USD)","Necesidades totales de financiamiento bruto (Billions de dólares de EE.UU.)"]
[null,null,"Non-interest current account deficit that stabilizes debt ratio ","Déficit extérieur courant hors intérêts stabilisant le ratio d'endettement","Défice da conta corrente excl. juros que estabiliza o rácio da dívida","Déficit en cuenta corriente no generador de intereses que estabiliza el coeficiente de endeudamiento"]
[]
[null,null,"Key macroeconomic assumptions","Principales hypothèses macroéconomiques","Principais pressupostos macroeconómicos","Principales supuestos macroeconómicos"]
[]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"GDP deflator in US dollar terms (change in percent)","Déflateur du PIB en dollars EU (variation en pourcentage)","Deflator do PIB em USD (variação percentual)","Deflactor del PIB en términos de dólares de EE.UU. (variación porcentual)"]
[null,null,"Effective interest rate (percent)","Taux d'intérêt effectif (pourcentage)","Taxa de juro efectiva (em percentagem)","Tasa de interés efectiva (porcentaje)"]
[null,null,"Growth of exports of G&S (US dollar terms, in percent)","Croissance des exportations de biens & services ($, en %)","Crescimento das export. de bens e serviços (em termos de USD, %)","Crecimiento de exportaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Growth of imports of G&S (US dollar terms, in percent)","Croissance des importations de biens & services ($, en %)","Crescimento das import. de bens e serviços (em termos de USD, %)","Crecimiento de importaciones de bienes y servicios (dólares de EE.UU., porcentaje)"]
[null,null,"Grant element of new public sector borrowing  (in percent)","Élément don des nouveaux emprunts du secteur public (en %)","Elemento de donativo do novo endividamento do sector público (%","Componente de donaciones de endeudamiento nuevo del sector público (porcentaje)"]
[null,null,"Government revenues (excluding grants, in percent of GDP)","Recettes publiques (hors dons, en pourcentage du PIB)","Receita pública (excl. donativos, em percentagem do PIB)","Ingresos públicos (excluidas donaciones, porcentaje del PIB)"]
[null,null,{"$f":"\"Aid flows (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"Aid flows (in Million of US dollars)"},"Flux d'aide (en milliards de dollars)","Fluxos de ajuda financeira (em Billions de USD)","Flujos de ayuda (Billions de dólares de EE.UU.)"]
[null,null,"of which: Grants","dont : dons","d/q: Donativos","de los cuales: Donaciones"]
[null,null,"of which: Concessional loans","dont : prêts concessionnels","d/q: Empréstimos concessionais","de los cuales: Préstamos concesionarios"]
[null,null,"Grant-equivalent financing (in percent of GDP)","Financement équivalent don (en pourcentage du PIB)","Financiamento equivalente aos donativos (em % do PIB)","Financiamiento equivalente a donaciones (porcentaje del PIB)"]
[null,null,"Grant-equivalent financing (in percent of external financing)","Financement équivalent don (en % du financement extérieur)","Financiamento equivalente aos donativos (em % do fin. externo)","Financiamiento equivalente a donaciones (porcentaje del financiamiento externo)"]
[]
[null,null,"Memorandum items:","Pour mémoire :","Por memória:","Partidas informativas:"]
[null,null,{"$f":"\"Nominal GDP (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Nominal GDP (Million of US dollars)  "},"PIB nominal (milliards de dollars EU)","PIB nominal (Billions de USD)  ","PIB nominal (Billions de dólares de EE.UU.) "]
[null,null,"Nominal dollar GDP growth  ","Croissance du PIB nominal en dollars","Crescimento do PIB nominal em USD","Crecimiento del PIB nominal en dólares"]
[null,null,{"$f":"\"PV of PPG external debt (in \"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)\"","v":"PV of PPG external debt (in Million of US dollars)"},"VA de la dette extérieure CGE (milliards de dollars EU)","VA da dívida externa PGP (em Billions de USD)","VA de deuda externa PGP (Billions de dólares de EE.UU.)"]
[null,null,"(PVt-PVt-1)/GDPt-1 (in percent)","(VAt - VAt-1/PIBt-1 (en pourcentage)","(VAt-VAt-1)/PIBt-1 (em percentagem)","(VAt-VAt-1)/PIBt-1 (porcentaje)"]
[null,null,{"$f":"\"Gross workers' remittances (\"&TEXT('Input 1 - Basics'!C19,\"#\")&\" of US dollars)  \"","v":"Gross workers' remittances (Million of US dollars)  "},"Envois de fonds bruts des travailleurs (milliards de dollars EU)","Remessas brutas dos trabalhadores (Billions de USD)  ","Remesas brutas de trabajadores (Billions de dólares de EE.UU.)  "]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[]
[null,null,"Includes both public and private sector external debt."," Comprend à la fois la dette extérieure des secteurs public et privé."," Inclui a dívida externa dos sectores público e privado."," Incluye deuda externa de los sectores público y privado."]
[null,null,"Derived as [r - g - ρ(1+g)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, and ρ = growth rate of GDP deflator in U.S. dollar terms. ","Égale à [r - g - ρ(1+g)]/(1+g+ ρ+g ρ) fois le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, et ρ = taux de croissance du déflateur du PIB en $EU.","Derivado como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado pelo rácio da dívida no período anterior, sendo r = a taxa de juro nominal; g = a taxa de crescimento do PIB real e ρ = a taxa de crescimento do deflator do PIB em USD. ","Derivada como [r - g - ρ(1+g)]/(1+g+ρ+gρ) multiplicado el coeficiente de endeudamiento del período previo, dónde r = tasa de interés nominal; g = tasa de crecimiento del PIB real, y ρ = tasa de crecimiento del deflactor del PIB en dólares de EE.UU. "]
[null,"translate","Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. ","Égale à [r - g - ρ (1 + g) + Ɛα (1 + r)] / (1 + g + ρ + gρ) multiplié par le ratio d'endettement de la période précédente, où r = taux d'intérêt nominal; g = taux de croissance du PIB réel, ρ = taux de croissance du déflateur du PIB en $EU, Ɛ = appréciation nominale de la monnaie locale, et α = part de la dette extérieure libellée en monnaie locale dans la dette extérieure totale."]
[null,null,"Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes.","Inclut le financement exceptionnel (c'est-à-dire les variations des arriérés et l'allégement de la dette); les variations des avoirs extérieurs bruts et les ajustements de valeur. Pour les  projections, comprend en outre la contribution des variations de prix et de taux de change.","Inclui o financiamento excepcional (ou seja, variação dos atrasados e alívio da dívida), variação dos activos externos brutos e ajustes por reavaliação. Nas projecções, inclui também o contributo das variações cambial e de preços.","Incluye financiamiento excepcional (es decir, variaciones de atrasos y alivio de la deuda); variaciones de activos externos brutos; y ajustes de valoración. En el caso de las proyecciones también incluye la contribución de las variaciones de precios y del tipo de cambio."]
[null,null,"Current-year interest payments divided by previous period debt stock.  ","Charges d'intérêt de l'excercice en cours divisées par le stock de la dette de la période précédente.","Pagamentos de juros no ano corrente divididos pelo stock da dívida do período anterior.  ","Pagos de intereses del año corriente divididos por el saldo de la deuda del período previo.  "]
[null,null,"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."," Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "," As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "," Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "]
[null,null," Defined as grants, concessional loans, and debt relief.","  Il s'agit des dons, des prêts concessionnels et de l'allégement de la dette."," Definidos como donativos, empréstimos concessionais e alívio da dívida."," Definidos como donaciones, préstamos concesionarios y alivio de la deuda."]
[null,null," Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."," Le financement équivalent don inclut les dons accordés à l'État directement et sous la forme des nouveaux emprunts (différence entre la valeur faciale et la VA de la nouvelle dette). "," O financiamento equivalente aos donativos inclui os donativos concedidos ao governo por via directa e através de novos empréstimos (diferença entre o valor facial e o VA da nova dívida)."," El financiamiento equivalente a donaciones incluye donaciones proporcionadas directamente al gobierno y a través de endeudamiento nuevo (diferencia entre el valor nominal y el VA de la deuda nueva)."]
[]
[]
[null,null,"Assumes that PV of private sector debt is equivalent to its face value.","On suppose que la VA de la dette du secteur privé est équivalente à sa valeur faciale.","Presume que o VA da dívida do sector privado seja equivalente ao seu valor facial.","Supone que el VA de la deuda del sector público es equivalente a su valor nominal."]
[]
[]
["Output 1-2 - Public DSA"]
[null,"Table 2. &'Input 1 - Basics'!C6&\": Public Sector Debt Sustainability Framework, Baseline Scenario, \"&TEXT('Output 1-2 - Public DSA'!N6,\"#\")&\"-\"&TEXT('Output 1-2 - Public DSA'!AP6,\"#\")",": Public Sector Debt Sustainability Framework, Baseline Scenario,",": Cadre de viabilité de la dette du secteur public, scénario de référence,",": Quadro de Sustentabilidade da Dívida do Sector Público, Cenário de Base,",": Marco de sostenibilidad de la deuda pública, escenario base,"]
[null,null,"(In percent of GDP, unless otherwise indicated)","(en pourcentage du PIB, sauf indication contraire)","(Em percentagem do PIB, salvo indicação em contrário)","(Porcentaje del PIB  salvo indicación contraria)"]
[null,null,"Actual ","Effectif ","Efectivo ","Efectiva"]
["English",null,"Estimate","Estimation ","Estimativa","Estimada"]
[null,null,"Projections","Projections","Projecções","Promedio"]
[null,null,"Standard Deviation","Écart type ","Desvio padrão","DESVIACIÓN estándar"]
[null,null,"Average","Moyenne ","Média","promedio"]
[null,null,"Public sector debt","Dette du secteur public","Dívida do sector público","Deuda del sector público"]
[null,null,"of which: external debt","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: local-currency denominated","dont : libellée en monnaie locale","d/q: expressa em moeda local","de la cual: denominada en moneda local"]
[null,null,"of which: held by non-residents","dont : envers les non-résidents","d/q: detida por não residentes","de la cual: en poder de no residentes"]
[null,null,"Change in public sector debt","Variation de la dette du secteur public","Variação da dívida do sector público","Variación de la deuda del sector público"]
[null,null,"Identified debt-creating flows","Flux générateurs d'endettement identifiés","Fluxos geradores de dívida identificados","Flujos netos generadores de deuda identificados"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Revenue and grants","Recettes et dons","Receita e donativos","Ingresos y donaciones"]
[null,null,"of which: grants","dont : dons","d/q: donativos","de los cuales: donaciones"]
[null,null,"Primary (noninterest) expenditure","Dépenses primaires (hors intérêts)","Despesas primárias (excl. juros)","Gasto primario (distinto de intereses)"]
[null,null,"Automatic debt dynamics","Dynamique automatique de la dette","Dinâmica automática da dívida","Dinámica de la deuda automática"]
[null,null,"Contribution from interest rate/growth differential","Contribution de l'écart de taux d'intérêt/croissance","Contributo do diferencial taxa de juro/crescimento","Contribución del diferencial tasa de interés/crecimiento"]
[null,null,"of which: contribution from average real interest rate","dont : contribution du taux d'intérêt réel moyen","d/q: contributo da taxa de juro real média","del cual: contribución de la tasa de interés real media"]
[null,null,"of which: contribution from real GDP growth","dont : contribution de la croissance du PIB réel","d/q: contributo do crescimento do PIB real","del cual: contribución del crecimiento del PIB real"]
[null,null,"Contribution from real exchange rate depreciation","Contribution de la dépréciation du taux de change réel","Contributo da depreciação da taxa de câmbio real","Contribución de la depreciación del tipo de cambio real"]
[null,null,"Denominator = 1+g","Dénominateur = 1+g","Denominador = 1+g","Denominador = 1+g"]
[null,null,"Other identified debt-creating flows","Autres flux générateurs d'endettement identifiés","Outros fluxos geradores de dívida identificados","Otros flujos netos generadores de deuda identificados"]
[null,null,"Privatization receipts (negative)","Produit des privatisations (négatif)","Receita de privatizações (negativa)","Ingresos por privatizaciones (negativo)"]
[null,null,"Recognition of contingent liabilities (e.g., bank recapitalization)","Comptabilisation des passifs implicites ou conditionnels","Reconhecimento de passivos contingentes ou implícitos","Reconocimiento de pasivos implícitos o contigentes"]
[null,null,"Debt relief (HIPC and other)","Allégement de la dette (Initiative PPTE et autres)","Alívio da dívida (HIPC e outros)","Alivio de la deuda (PPME y otros)"]
[null,null,"Other debt creating or reducing flow (please specify)","Autres (à préciser, par ex., recapitalisation bancaire)","Outros (especificar, ex. recapitalização bancária)","Otros (especificar, p. ej. recapitalizazión de bancos)"]
[null,null,"Residual","Résiduel","Resíduo","Residuo"]
[]
[null,null,"Sustainability indicators","Indicateurs de viabilité","Indicadores de sustentabilidade","Indicadores de sostenibilidad"]
[null,null,"PV of public debt-to-GDP ratio","VA de la dette du secteur public","VA da dívida do sector público","VA de la deuda del sector público"]
[null,null,"of which: foreign-currency denominated","dont : libellée en devises","d/q: expressa em moeda estrangeira","de la cual: denominada en moneda extranjera"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"PV of contingent liabilities (not included in public sector debt)","VA des passifs conditionnels (non inclus dans dette du secteur public)","VA dos passivos contingentes (não incl. na dív. do sector público)","VA de los pasivos contingentes (no incluidas en la deuda de sector público)"]
[null,null,"Gross financing need","Besoin de financement brut","Necessidade bruta de financiamento","Necesidades brutas de financiamiento "]
[null,null,"in billions of U.S. dollars","en milliards de dollars EU","em mil milhões de USD","en miles de millones de dólares de EE.UU."]
[null,null,"PV of public debt-to-revenue and grants ratio","Ratio VA de la dette public/recettes et dons (en %)","Rácio VA da dívida do sector público-receitas e donativos (em %)","VA de la relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"PV of public debt-to-revenue ratio","Ratio VA de la dette public/recettes (en %)","Rácio VA da dívida do sector público-receitas (em %) ","VA de la relación deuda del sector público/ingresos (porcentaje)"]
[null,null,"of which: external","dont : extérieure","d/q: externa","de la cual: externa"]
[null,null,"Debt service-to-revenue and grants ratio","Ratio service de la dette/recettes et dons (en %)","Rácio serviço da dívida/receitas e donativos (em %)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes (en %)","Rácio serviço da dívida/receitas (em percentagem)","Relación servicio de la deuda/ingresos (porcentaje)"]
[null,null,"Primary deficit that stabilizes the debt-to-GDP ratio","Déficit primaire stabilisant le ratio dette/PIB","Défice primário que estabiliza o rácio dívida/PIB","Déficit primario estabilizador de la relación deuda/PIB"]
[]
[null,null,"Key macroeconomic and fiscal assumptions","Principales hypothèses macroéconomiques et budgétaires","Principais pressupostos macroeconómicos e orçamentais","Principales supuestos macroecnómicos y fiscales"]
[null,null,"Nominal GDP (local currency)","PIB nominal (monnaie locale) ","PIB nominal (moeda nacional)","PIB nominal (moneda local)"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Average nominal interest rate on public debt (in percent)","Taux d'intérêt nominal moyen sur la dette publique (en pourcentage) ","Taxa de juro nominal média sobre a dívida pública (em %)","Tasa de interés nominal media de la deuda pública (porcentaje)"]
[null,null,"Average nominal interest rate on external debt (in percent)","Taux d'intérêt nominal moyen sur la dette en devises (en pourcentage)","Taxa de juro nominal média sobre a dívida em ME (em %)","Tasa de interés nominal media de la deuda en moneda extranjera (porcentaje)"]
[null,null,"Average nominal interest rate on domestic debt (in percent)","Taux d'intérêt nominal moyen sur la dette intérieure (en pourcentage) ","Taxa de juro nominal média sobre a dívida interna (em %)","Tasa de interés nominal media de la deuda interna (porcentaje)"]
[null,null,"Average real interest rate (in percent)","Taux d'intérêt réel moyen (en pourcentage) ","Taxa de juro real média (em percentagem)","Tasa de interés real media (porcentaje)"]
[null,null,"Average real interest rate on domestic debt (in percent)","Taux d'intérêt réel moyen sur la dette intérieure (en pourcentage) ","Taxa de juro real média sobre a dívida interna (em %)","Tasa de interés real media de deuda interna (porcentaje)"]
[null,null,"Average real interest rate on external debt (in percent)","Taux d'intérêt réel moyen sur la dette en devises (en pourcentage)","Taxa de juro real média sobre a dívida em ME (em %)","Tasa de interés real media de deuda en moneda extranjera (porcentaje)"]
[null,null,"Exchange rate (LC per US dollar) ","Taux de change (monnaie locale pour un dollar EU)","Taxa de câmbio (MN por USD) ","Tipo de cambio (moneda local por dólar de EE.UU.) "]
[null,null,"Nominal depreciation of local currency (percentage change in LC per dollar)","Dépréciation nominale de la monnaie locale (pourcentage de variation monnaie locale/dollar EU)","Depreciação nominal da moeda nacional (var. % da MN por USD)","Depreciación nominal de la moneda local (variación porcentual en moneda local por dólar)"]
[null,null,"Exchange rate (US dollar per LC)","Taux de change (dollars EU/unité de monnaie locale) ","Taxa de câmbio (USD por MN)","Tipo de cambio (dólar de EE.UU por moneda local)"]
[null,null,"Nominal appreciation (increase in US dollar value of local currency, in percent)","Appréciation nominale (augmentation de la valeur en dollars EU de la monnaie locale, en pourcentage) ","Apreciação nominal (aumento do valor em USD da MN, em %)","Depreciación nominal (aumento el valor de la moneda local en dólares de EE.UU., porcentaje)"]
[null,null,"Real exchange rate depreciation (in percent, + indicates depreciation)","Dépréciation du taux de change réel (en pourcentage, + dénote une dépréciation)","Depreciação da taxa de câmbio real (em %, + indica depreciação)","Depreciación del tipo de cambio real (porcentaje, signo + denota depreciación)"]
[null,null,"Inflation rate (GDP deflator, in percent)","Taux d'inflation (déflateur du PIB, en pourcentage)","Taxa de inflação (deflator do PIB, em percentagem)","Tasa de inflación (deflactor del PIB, porcentaje)"]
[null,null,"US Inflation rate (GDP deflator, in percent)","Taux d'inflation EU (déflateur du PIB, en pourcentage) ","Taxa de inflação em USD (deflator do PIB, em %)","Tasa de inflación de EE.UU. (deflactor del PIB, porcentaje)"]
[null,null,"Growth of real primary spending (deflated by GDP deflator, in percent)","Croissance des dépenses primaires réelles (corrigée du déflateur du PIB, en %)","Cresc. da desp. primária real (deflacionado pelo deflator do PIB, em %)","Crecimiento del gasto primario real (deflactado en función del deflactor del PIB, porcentaje)"]
[null,null,"Grant element of new external borrowing (in percent)","Élément de don des nouveaux emprunts extérieurs (en pourcentage)","Elemento de donativo do novo endividamento externo (em %)","Componente de donaciones del endeudamiento externo nuevo (porcentaje)"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"Coverage of debt:","Indiquer la couverture du secteur public:","Indica a cobertura do sector público:","Indicar al cobertura del sector público:"]
[null,"translate",". Definition of external debt is",". Definition de la dette extériure/intérieure est"]
[null,"translate","The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt.","Le service de la dette est égal à la somme des intérêts et de l'amortissement de la dette à moyen et long terme.","O serviço da dívida é definido como a soma dos juros e amortizações da dívida de médio e longo prazo.","El servicio de la deuda se define como la suma de intereses y amortización de la deuda a mediano y largo plazo."]
[null,null,"Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows.","Le besoin de financement brut est égal au déficit primaire plus le service de la dette plus l'encours de la dette à court terme à la fin de la période précédente et autres flux générateurs ou réducteurs d'endettement.","A necessidade bruta de financiamento é definida como o défice primário mais o serviço da dívida mais o stock da dívida de curto prazo no final do período e outros fluxos geradores ou redutores de dívidaanterior. ","Las necesidades brutas de financiamiento se definen como el déficit primario más el saldo de deuda  cortoplazo al final del último período y otros flujos que generan o reducen deuda."]
[null,null,"Revenues excluding grants.","Les recettes excluent les dons.","Receitas excluindo os donativos.","Ingresos excluidas donaciones."]
[null,null,{"$f":"C963","v":"Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},{"$f":"D963","v":" Les moyennes historiques et les écarts types sont généralement calculés sur les 10 dernières années, pour autant que les données soient disponibles. "},{"$f":"E963","v":" As médias históricas e os desvios-padrão são em geral obtidos com base nos 10 anos anteriores, dependendo da disponibilidade de dados. "},{"$f":"F963","v":" Los promedios históricos y las desviaciones estándar en general se derivan de los últimos 10 años, dependiendo de la disponibilidad de datos. "}]
[null,null,"Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. ","Déficit primaire moins variation du ratio dette publique/PIB ((-) : excédent primaire), qui stabiliserait le ratio de la dette uniquement dans l'année en question. ","4 / Definido como o défice primário menos uma variação no rácio dívida pública/PIB ((-): um excedente primário) que estabilizaria o rácio da dívida apenas no ano em questão.","Se define como déficit primario menos la variación del coeficiente deuda/PIB ((-): un superávit primario), que estabilizaría el coeficiente de deuda solo en el año en cuestión."]
[]
[]
[]
["Output 2-1 Stress_Charts_Ex"]
[null,null,"Debt Accumulation","Accumulation de la dette"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VP del coeficiente deuda/PIB"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VP del coeficiente deuda/exportaciones"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Coeficiente servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Coeficiente servicio de la deuda/ingreso"]
[null,null,null,"TITULOS EXTERNO"]
[]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 34814. "},{"$f":"\"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en \"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\". \"","v":"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 34814. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 23747-34814 1/"},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U6,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\" 1/\"","v":"Graphique XXX.Papua New Guinea : Indicateurs d'endettement public selon divers scénarios, 23747-34814 1/"}]
[null,null,"Figure","Graphique"]
[null,null,": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,",": Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios,",": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos,",": Indicadores de deuda externa pública y con garantía pública en escenarios alternativos,"]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1060,IF(START!L10=\"French\",D1060,IF(START!L10=\"Portuguese\",#REF!,#REF!)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 34814. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1061,IF(START!L10=\"French\",D1061,IF(START!L10=\"Portuguese\",#REF!,#REF!)))","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 23747-34814 1/"}]
[null,"Ref.",{"$f":"C1540","v":"Stress tests"},{"$f":"D1540","v":"Tests de résistance"},"Testes de stress","Pruebas de tensión"]
[]
[null,"new","The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department.","L'ampleur des chocs utilisés pour le test de résistance aux chocs sur les prix des produits de base est fondée sur les perspectives d'évolution des prix des produits de base établies par le Département des études du FMI.","A magnitude dos choques utilizados para o teste de stress com um choque no preço das matérias-primas assenta nas previsões de preços das matérias-primas preparadas pelo Departamento de Estudos do FMI.","La magnitud de los shocks utilizados para la prueba de tensión de shock de precios de materias primas se basa en las perspectivas de los precios de materias primas elaboradas por el Departamento de Estudios del FMI."]
[]
[]
[]
[]
[]
[]
["Output 2-2 Stress_Charts_Pub"]
[null,null,null,"TITULOS EXTERNO"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 34814. Stress tests with one-off breaches is also presented."}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1098,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",F1093,#REF!)))","v":"Figure"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1085,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1085,#REF!)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1086,IF(START!L10=\"French\",#REF!,IF(START!L10=\"Portuguese\",E1086,#REF!)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,"Debt Accumulation","Accumlation de dette","Acumulação da dívida"]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de dette","Taxa de acumulação da dívida"]
[null,null,"Grant element of new borrowing (% right scale)","Element don des nouveaux emprunts (% ordonnée droite)","Elemento concesional (% á direita)"]
[null,null,"Grant-equivalent financing (% of GDP)","Part de dons dans le financement (% du PIB)","Financiamento concesional equivalente (% do PIB)"]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"PV of debt-to GDP ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"PV of debt-to-exports ratio"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A67,\"#\")","v":"B2. Primary balance"}]
[null,null,{"$f":"TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1097,IF(START!L10=\"French\",D1097,IF(START!L10=\"Portuguese\",F1092,#REF!)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 34814. Stress tests with one-off breaches is also presented."},null,"O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1100,IF(START!L10=\"French\",D1100,IF(START!L10=\"Portuguese\",F1094,#REF!)))","v":"Figure XX. Papua New Guinea: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2018-2038 1/"},null,null,"Figura XX. Afghanistan: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2013-2033 1/"]
[null,"new","The most extreme stress test is the test that yields the highest ratio in or before","Le test de résistance le plus extrême est le test qui donne le ratio le plus élevé en ou avant","O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de","La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en o antes"]
["**keep consistent with note in Ext. DSA chart; in the Pub. DSA, the breach is singular (only one indcator with a benchmark)",null,". The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. ",". Le test de résistance avec un dépassement exceptionnel est lui aussi présenté (le cas échéant), mais le dépassement exceptionnel est remplacé par des signaux mécaniques. Lorsqu'un test de résistance avec un dépassement exceptionnel s'avère le choc le plus extrîme même après élimination de ce dépassement, seul ce test de résistance (avec un dépassement exceptionnel) serait présenté. ",". É também apresentado o teste de stress com ultrapassagens pontuais (se houver), embora a ultrapassagem pontual seja descartada como um sinal mecânico. Quando um teste de stress com uma ultrapassagem pontual constitui o choque mais extremo, mesmo após desconsiderar a ultrapassagem pontual, será apresentado apenas este teste de stress (com a ultrapassagem pontual).",". Las pruebas de tensión con desviaciones individuales también se presentan (de existir), si esas desviaciones se descartan como señales mecánicas. Cuando la prueba de tensión con una desviación individual es el shock más extremo, incluso si se descarta la desviación, solo se presentaría esa prueba de tensión (con una desviación individual)."]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in or before \"&TEXT('Macro-Debt_Data'!AE6,\"#\")&\". Stress tests with one-off breaches is also presented.\"","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 34814. Stress tests with one-off breaches is also presented."},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2023 ou avant. ","1/ O teste de stress mais extremo é o que produz o rácio mais elevado em ou antes de       . São também apresentados os testes de stress com ultrapassagens pontuais.","1/ La prueba de tensión más extrema es aquella que arroja el coeficiente más alto en  XXX o antes. Las pruebas de tensión con desviaciones individuales también se presentan."]
[null,null,"Figure","Graphique","Figura","Gráfico"]
[null,null,": Indicators of Public Debt Under Alternative Scenarios,",": Indicateurs d'endettement public selon divers scénarios",": Indicadores da Dívida Pública em Cenários Alternativos,",": Indicadores de deuda pública en escenarios alternativos"]
[null,null,{"$f":"+\"Figure XX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX. Papua New Guinea: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2018-2038 1/"},"Graphique XX. Ghana : Indicateurs de la dette extérieure contractée ou garantie par l'État selon divers scénarios, 2013-2033 1/",null,"Gráfico XX. Ghana: Indicadores de deuda externa pública y con garantía pública en escenarios alternativos, 2018–38 1/"]
[]
["Output 3-1 Stress-external"]
[null,null,"Table","Tableau ","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt,",": Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État,",": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública,",": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública,"]
[null,null,"(In percent)","(en pourcentage)","(Em percentagem)","(Porcentaje)"]
[]
[null,null,"Projections","Projections","Projecções","Proyecciones"]
[]
[]
[]
[null,null,"PV of debt-to GDP ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative Scenarios","A. Scénarios de rechange ","A. Cenários alternativos","A. Escenarios alterantivos"]
[]
[null,null,"A1. Key variables at their historical averages in","A1.Principales variables à leur moyenne historique en","A1. Principais variáveis às médias históricas em","A1. Principales variables según sus promedios históricos"]
[]
[]
[null,null,"B. Bound Tests","B. Tests paramétrés","B. Testes-limite","B. Pruebas de límite"]
[null,null,"B1. Real GDP growth","B1. Croissance du PIB réel","B1. Crescimento do PIB real","B1. Crecimiento del PIB real"]
[null,null,"B2. Primary balance","B2. Solde primaire","B2. Saldo primário","B2. Saldo primario"]
[null,null,"B2.1 Primary balance Market"]
[null,null,"B2.2 Primary balance Non-Market"]
[null,null,"B3. Exports","B3. Exportations","B3. Exportações","B3. Exportaciones"]
[null,null,"B4. Other flows","B4. Autres flux","B4. Outros fluxos","B4. Otros flujos"]
[null,null,"B5. Depreciation","B5. Dépréciation","B5. Depreciação","B5. Depreciación"]
[null,null,"B6. Combination of B1-B5","B6. Combinaison de B1-B5","B6. Combinação de B1-B5","B6. Combinación de B1-B5"]
[null,null,"B6.1 Combination of B1-B5 Market"]
[null,null,"B6.2 Combination of B1-B5 Non-Market"]
[null,null,"C. Tailored Tests","C. Tests Adaptés"]
[null,null,"C1. Combined contingent liabilities","C1. Passifs éventuels combinés"]
[null,null,"C2. Natural disaster","C2. Catastrophes naturelles"]
[null,null,"C3. Commodity price","C3. Prix des produits de base"]
[null,null,"C4. Market Financing","C4. Financement de marché"]
[null,"translate","B4. Other (non-debt creating) flows"]
[null,null,"B6. Combination","B6. Combinaison","B6. Combinação","B6. Combinación"]
[null,null,"PV of debt-to-exports ratio","Ratio VA de la dette/exportations","Rácio VA da dívida/exportações","VA de la relación deuda/exportaciones"]
[null,null,{"$f":"\"Table 3. \"&'Input 1 - Basics'!C7&\": Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Table 3. Papua New Guinea: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2018-2028 (continued)"},{"$f":"\"Tableau xx. \"&'Input 1 - Basics'!C7&\" : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continued)\"","v":"Tableau xx. Papua New Guinea : Analyse de sensibilité des principaux indicateurs de dette extérieure contractée ou garantie par l'État, 2018-2028 (continued)"},{"$f":"\"Tabela xx. \"&'Input 1 - Basics'!C7&\": Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuação)\"","v":"Tabela xx. Papua New Guinea: Análise de Sensibilidade dos Principais Indicadores da Dívida Externa Pública e com Garantia Pública, 2018-2028 (continuação)"},{"$f":"\"Cuadro xx. \"&'Input 1 - Basics'!C7&\": Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" (continuación)\"","v":"Cuadro xx. Papua New Guinea: Análisis de sensibilidad de indicadores clave de deuda externa pública y con garantía pública, 2018-2028 (continuación)"}]
[null,null,"(In percent)","(En pourcentage)",{"$f":"+E1105","v":"(Em percentagem)"},"(Porcentaje)"]
[null,null,"Debt service-to-exports ratio","Ratio service de la dette/exportations","Rácio serviço da dívida/exportações","Relación servicio de la deuda/exportaciones"]
[null,null,"Debt service-to-revenue ratio","Ratio service de la dette/recettes","Rácio serviço da dívida/receitas","Relación servicio de la deuda/ingresos"]
[null,null,"Memorandum item:","Pour mémoire : ","Por memória:","Partida informativa:"]
[null,null,"Grant element assumed on residual financing (i.e., financing required above baseline) 6/","Élément don supposé du financement résiduel (c-à-d en sus du scénario de référence) 6/","Elemento de donativo presumido sobre o financiamento residual (ou seja, o financiamento necessário acima do cenário de base) 6/","Componente de donaciones supuesto del financimiento residual (es decir, financiamiento necesario por encima del nivel de base) 6/"]
[]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades de los países; y estimaciones y proyecciones del personal técnico del FMI."]
[null,"translate","A bold value indicates a breach of the threshold.","Une valeur en gras indique un dépassement du seuil."]
[null,null,"Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. ","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[null,null,"2/ Assumes that the interest rate on new borrowing is by 2 percentage points higher than in the baseline., while grace and maturity periods are the same as in the baseline.","2/ On suppose que le taux d'intérêt sur les nouveaux emprunts est de 2 points de pourcentage supérieur à celui retenu dans le scénario de référence, et que le différé d'amortissement et les échéances sont les mêmes que dans ce scénario.","2/ Presume que a taxa de juro sobre novos empréstimos seja dois pontos percentuais superior à do cenário de base, mas que os prazos de carência e de vencimento sejam os mesmos do cenário de base.","2/ Se supone que la tasa de interés de del endeudamiento nuevo es 2 puntos porcentuales mayor que en el escenario base, mientras que los períodos de gracia y vencimiento son iguales que en el escenario base."]
[null,null,"3/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock","3/Par hypothèse, la valeur des exportations reste en permanence au niveau plus faible, mais le solde extérieur courant, en pourcentage du PIB, retourne à son ","3/ Presume que os valores das exportações permaneçam permanentemente no nível mais baixo, mas que a conta corrente como parcela do PIB retorne ao seu nível de base após o choque (presume","3/ Se supone que los valores de las exportaciones permanecen constantes en un nivel más bajo, pero se supone que la cuenta corriente como proporción del PIB retorna al nivel de base después del shock (suponiendo implícitamente"]
[null,null,"(implicitly assuming an offsetting adjustment in import levels). ","niveau de référence après le choc (ce qui laisse implicitement supposer un ajustement compensatoire du niveau des importations).","implicitamente um ajuste compensatório no nível das importações). ","un ajuste compensatorio de los niveles de las importaciones)."]
[null,null,"Includes official and private transfers and FDI.","Y compris les transferts officiels et privés, ainsi que les IDE.","Inclui as transferências oficiais e privadas e o IDE.","Incluye transferencias oficiales y privadas e IED."]
[null,null,"5/ Depreciation is defined as percentage decline in dollar/local currency rate, such that it never exceeds 100 percent.","5/ Par dépréciation, on entend une baisse en pourcentage du taux dollar/monnaie nationale qui ne dépasse jamais 100%.","5/ Define-se a depreciação como o declínio percentual da taxa de câmbio dólar/moeda nacional, de modo que ela nunca ultrapassa os 100%.","5/ La depreciación se define como la reducción porcentual del tipo de cambio dólar/moneda local, siempre que no exceda el 100%."]
[null,null,"6/ Applies to all stress scenarios except for A2 (less favorable financing) in which the terms on all new financing are as specified in footnote 2.","6/ S'applique à tous les tests de résistance sauf A2 (conditions moins favorables), où les conditions de tous les nouveaux financements sont celles qui sont   précisées à la note 2.","6/ Aplica-se a todos os cenários de estresse, excepto A2 (financiamento menos favorável), no qual as condições de todos os novos empréstimos são aquelas especificadas na nota 2.","6/ Se aplica a todos los escenarios de tensión excepto A2 (finacimiento en coindiciones menos favorables), en cuyo caso las condiciones de todo nuevo financiamiento se especifican en la nota de pie 2."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Output 3-2 Stress-public"]
[null,null,"english"]
[null,null,"Table","Tableau","Tabela","Cuadro"]
[null,null,": Sensitivity Analysis for Key Indicators of Public Debt ,",": Analyse de sensibilité des principaux indicateurs d'endettement public",": Análise de Sensibilidade dos Principais Indicadores da Dívida Pública",": Análisis de sensibilidad de los principales indicadores de la deuda pública"]
[]
[]
[]
[]
[]
[]
[null,null,"PV of Debt-to-GDP Ratio","Ratio VA de la dette/PIB","Rácio VA da dívida/PIB","VA de la relación deuda/PIB"]
[]
[null,null,"Baseline","Scénario de référence","Base","Base"]
[]
[null,null,"A. Alternative scenarios","A. Scénarios de rechange","A. Cenários alternativos","A. Escenarios alternativos"]
[]
[null,null,"A1. Real GDP growth and primary balance are at historical averages","A1. Croissance du PIB réel et solde primaire à leur moyenne historique ","A1. Crescimento do PIB real e saldo primário às médias históricas","A1. Crecimiento del PIB real y saldo primario según sus promedios históricos"]
[null,null,{"$f":"\"A2. Primary balance is unchanged from \"&TEXT('Macro-Debt_Data'!U5,\"#\")","v":"A2. Primary balance is unchanged from 2018"},"A2. Solde primaire inchangé par rapport à son niveau de 2013","A2. Saldo primário permanece inalterado em relação a 2013","A2. El saldo primario no varía con respecto a 2013"]
[null,null,"A3. Permanently lower GDP growth 1/","A3. Croissance du PIB en permanence plus faible 1/","A3. Crescimento do PIB permanentemente mais baixo 1/","A3. Crecimiento del PIB permanentemente más bajo 1/"]
[]
[null,null,"B. Bound tests","B. Tests paramétrés","B. Testes limite","B. Pruebas de tensión"]
[]
[null,null,{"$f":"\"B1. Real GDP growth is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B1. Real GDP growth is at historical average minus one standard deviations in 2019-2020"},"B1. Croissance du PIB réel à sa moyenne historique moins un écart-type en 2014-2015","B1. Crescimento do PIB real à média histórica menos um desvio-padrão em 2014-2015","B1. Crecimiento del PIB real según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,{"$f":"\"B2. Primary balance is at historical average minus one standard deviations in \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"B2. Primary balance is at historical average minus one standard deviations in 2019-2020"},"B2. Solde primaire à sa moyenne historique moins un écart-type en 2014-2015","B2. Saldo primário à média histórica menos um desvio-padrão em 2014-2015","B2. Saldo primario según el promedio histórico menos una desviación estándar en 2014-2015"]
[null,null,"B3. Combination of B1-B2 using one half standard deviation shocks","B3. Combinaison de B1-B2 en utilisant des chocs d'un demi-écart type","B3. Combinação de B1-B2 usando choques de um desvio-padrão","B3. Combinación de B1-B2 usando shocks equivlaentes a media desviación estándar"]
[null,null,{"$f":"\"B4. One-time 30 percent real depreciation in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B4. One-time 30 percent real depreciation in 2019"},"B4. Dépréciation réelle ponctuelle de 30 % en  2014","B4. Depreciação real e pontual de 30% em 2014","B4. Depreciación real excepcional de 30% en 2014"]
[null,null,{"$f":"\"B5. 10 percent of GDP increase in other debt-creating flows in \"&TEXT('Macro-Debt_Data'!V5,\"#\")","v":"B5. 10 percent of GDP increase in other debt-creating flows in 2019"},"B5. Augmentation de 10 % du PIB des autres flux générateurs d'endettement en 2014","B5. Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2014","B5. Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2014"]
[null,null,"PV of Debt-to-Revenue Ratio","Ratio VA de la dette/recettes 2/","Rácio VA da dívida/receitas 2/","VA de la relación deuda/ingresos 2/"]
[null,null,"Debt Service-to-Revenue Ratio","Ratio service de la dette/recettes 2/","Rácio serviço da dívida/receitas 2/","Relación servicio de la deuda/ingresos 2/"]
[null,null,"Sources: Country authorities; and staff estimates and projections.","Sources : autorités nationales; estimations et projections des services.","Fontes: Autoridades nacionais e estimativas e projecções do corpo técnico.","Fuentes: Autoridades nacionales; y estimaciones y proyecciones del personal técnico del FMI."]
[null,null,"1/ Assumes that real GDP growth is at baseline minus one standard deviation divided by the square root of the length of the projection period.","1/ Suppose que la croissance du PIB réel est à son niveau de référence moins un écart type, divisé par la racine carrée de la durée de la période de projection.","1/ Presume que o crescimento do PIB real seja o do cenário de base menos um desvio-padrão, dividido pela raiz quadrada da duração do período de projecção.","1/ Se supone que el crecimiento del PIB real es igual al del escenario base menos una desviación estándar dividida por la raíz cuadrada de la duración del período de proyección."]
[null,null,"Revenues are defined exclusive of grants.","2/ Les recettes incluent les dons.","2/ A definição das receitas inclui os donativos.","2/ La definición de ingresos incluye donaciones."]
[null,"translate","A bold value indicates a breach of the benchmark.","Une valeur en gras indique un dépassement du repère."]
[null,"New","Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP.","Les variables comprennent la croissance du PIB réel, celle du déflateur du PIB (en $EU), le solde extérieur courant hors intérêts en pourcentage du PIB et les flux non générateurs d'endettement."," As variáveis incluem o crescimento do PIB real, o crescimento do deflator do PIB (em USD), a conta corrente excl. juros em percentagem do PIB e os fluxos não geradores de dívida. "," Las variables incluyen crecimiento del PIB real, crecimiento del deflactor del PIB (en dólares de EE.UU.), cuenta corrriente sin intereses en porcentaje del PIB, y flujos no generadores de deuda."]
[]
["Output 3 - Forecast Error:"]
[null,"Reference",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Drivers of Debt Dynamics - Baseline Scenario",": Moteurs de la dynamique de la dette - Scénario de référence",": Motores da Dinâmica da Dívida - Cenário de Base",": Factores impulsores de la dinámica de la deuda - escenario de base"]
[null,null,"External debt","Dette extérieure","Dívida externa","Deuda externa"]
[null,null,"Public debt","Dette publique","Dívida pública","Deuda pública"]
["Realism 1 - Forecast Error"]
[null,"Translate","Gross Nominal PPG External Debt","Dette Extérieure Brut, Nominale"]
[null,"Translate","(in percent of GDP; DSA vintages)","(en pourcentage du PIB; anciennes AVDs)"]
[null,null,"Gross Nominal Public Debt","Dette Publique Brut, Nominale"]
[null,null,"Current DSA","AVD Actue"]
[null,null,"DSA","AVD"]
[null,null,"5-year cummulative","Niveau cumulé sur 5 ans","acumulado em 5 anos","Acumulativa 5 años"]
[null,null,"5-year historical change","Changement historique sur 5 ans"]
[null,null,"5-year projected change","Changement projeté sur 5 ans"]
[null,null,"Change in external debt","Variation de la dette extérieure","Variação da dívida externa","Variación de la deuda externa"]
[null,null,"Change in PPG debt 3/","dont : variation de la dette contractée ou garantie par l'État (DCGE)","d/q: Variação da dívida PGP","De la cual: variación de la deuda pública o con garantía pública"]
[null,null,"Current account + FDI","Compte courant + IDE"]
[null,null,"Nominal interest rate","Taux d'intérêt nominal"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Price and exchange rate","Prix et taux de change"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Difference (Act. - Proj.)","Différence (chiffres effectifs - projections)","Diferença (Efet. - Proj.)","Diferencia (efec. - proy.)"]
[null,null,"Primary deficit","Solde primaire"]
[null,null,"Real interest rate","Taux d'intérêt réel"]
[null,null,"Real GDP growth","Croissance du PIB réel"]
[null,null,"Real Exchange rate depreciation","Dépréciation du taux de change réel"]
[null,null,"Change in debt","Variation de la dette"]
[null,null,"Other debt creating flows","Autres flux créateurs de dette"]
[null,null,"Residual","Résiduel"]
[null,null,"Debt-creating flows","Flux Créateurs d'Endettement"]
[null,null,"(percent of GDP)","(en pourcentage du PIB)","(percentagem do PIB)","(porcentaje del PIB)"]
[null,null,"Unexpected Changes in Debt","Variations de la Dette Inattendues"]
[null,null,"(past 5 years, percent of GDP)","(5 dernières années, en pourcentage du PIB)"]
[null,null,"Contribution of unexpected \nchanges","Contribution des variations \ninattendues"]
[null,null,"Distribution across LICs 2/","Distribution de frequence-PFRs 2 "]
[null,null,"Difference between anticipated and actual contributions on debt ratios.","Différence entre les contributions prévues et effectives aux ratios d'endettement.","Diferença entre as contribuições previstas e efetivas sobre os rácios da dívida.","Diferencia entre las contribuciones anticipadas y efectivas a los coeficientes de deuda."]
[null,null,"Distribution across LICs for which LIC DSAs were produced. ","Répartition entre les pays à faible revenu pour lesquels des AVDs PFR ont été produits. ",null,"Distribución entre países de bajo ingreso para los que se elaboraron ASD de países de bajo ingreso."]
[null,null,"Previous DSA","AVD précédente","ASD anterior","ASD anterior"]
[null,null,"Given the relatively low private external debt for average low-income countries, a ppt change in PPG external debt should be largely explained by the drivers of the external debt dynamics equation.   ","Étant donné le niveau relativement faible de la dette extérieure privée pour la moyenne des pays à faible revenu, une variation en points de pourcentage de la dette extérieure CGE devrait être en grande partie expliquée par les déterminants de l'équation de la dynamique de la dette extérieure.   ","Tendo em conta o nível relativamente baixo de dívida externa privada na média dos países de baixo rendimento, uma variação percentual na dívida externa PGP deve ser explicada, em grande medida, pela equação dos impulsores da dinâmica da dívida externa.","Dado el nivel relativamente bajo de deuda externa privada para los países de bajo ingreso promedio, una variación porcentual de la deuda externa pública o con garantía pública tendría que poder explicarse en gran medida a partir de factores de la ecuación de la dinámica de deuda externa."]
["Output 4-2- Realism"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Realism tools",": Outils de Réalisme",": Ferramentas de realismo",": Herramientas realistas"]
[null,null,"3-Year Adjustment in Primary Balance","Ajustement sur 3 ans du solde primaire"]
[null,null,"(Percentage points of GDP)","(points de pourcentage\ndu PIB)","pontos percentuais PIB","puntos de porcentaje\nPIB"]
[null,null,"In percentage points of GDP"]
[null,null,"3-year PB adjustment greater than 2.5 percent of GDP in approx. top quartile"]
[null,null,"Realism of Baseline Growth with Public Investment"]
[null,"Reference",{"$f":"C1232","v":"(percent of GDP)"},{"$f":"D1232","v":"(en pourcentage du PIB)"},"(percentagem do PIB)","(porcentaje del PIB)"]
[null,"translate","Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. The size of 3-year adjustment from program inception is found on the horizontal axis; the percent of sample is found on the vertical axis.","Les données couvrent les programmes financés par le FMI pour les PFR (à l'exclusion du financement d'urgence) approuvés depuis 1990. L'ampleur de l'ajustement triennal à partir de la création du programme est couverte sur l'axe horizontal; le pourcentage d'échantillon est couvert sur l'axe vertical."]
[]
[null,"translate","Fiscal Adjustment and Possible Growth Paths","Ajustement budgétaire et trajectoires de croissance possibles"]
[null,"Reference","In percent","En pour cent","Em percentagem","porcentaje del PIB"]
[null,"translate","Bars refer to annual projected fiscal adjustment (right-hand side scale) and lines show possible real GDP growth paths under different fiscal multipliers (left-hand side scale).","Les barres renvoient à l'ajustement budgétaire annuel projeté et les lignes montrent les trajectoires possibles de croissance du PIB réel sous différents multiplicateurs budgétaires."]
[null,null,{"$f":"C$1113","v":"Baseline"},{"$f":"D$1113","v":"Scénario de référence"},"Base","Base"]
[null,"translate","Fiscal Adjustment (right axis)"]
[null,"translate","Multiplier"]
[]
[null,null,"Public and Private Investment Rates","Taux de l'Investissement Public et Privé"]
[null,null,"Gov. Invest."]
[null,null,"Private Invest."]
[null,null,"Contribution to Real GDP growth","Contribution à la croissance du PIB réel"]
[null,null,"Contribution of other factors","Contribution d'autres facteurs","Contribuição de outros fatores","Contribución de otros factores"]
[null,null,"Contribution of government capital","Contribution de l'investissement public","Contribuição do capital do governo","Contribución de capital público"]
[null,null,"Previous","Précédente","Anterior","Anterior"]
[null,null,"Current","Actuelle","Atual","Actual"]
[null,null,"Gov. Invest. - Prev. DSA","Investissement public - AVD précédente","Invest. público - ASD anterior","Inversión pública: ASD anterior"]
[null,null,"Gov. Invest. - Curr. DSA","Investissement public - AVD actuelle","Invest. público - ASD atual","Inversión pública: ASD actual"]
[null,null,"Priv. Invest. - Prev. DSA","Investissement privé - AVD précédente","Invest. privado - ASD anterior","Inversión privada: ASD anterior"]
[null,null,"Priv. Invest. - Curr. DSA","Investissement privé - AVD actuelle","Invest. privado - ASD atual","Inversión privada: ASD actual"]
[null,null,"Real GDP growth - Prev. DSA","Croissance du PIB réel - AVD précédente","Crescimento do PIB real - ASD anterior","Crecimiento del PIB real: ASD anterior"]
[null,null,"Real GDP growth - Curr. DSA","Croissance du PIB réel - AVD actuelle","Crescimento do PIB real - ASD atual","Crecimiento del PIB real: ASD actual"]
[null,null,"Contribution of government capital (G) - Prev. DSA","Contribution des capitaux publics (G) - AVD précédente","Contribuição do capital do governo (G) - ASD anterior","Contribución de capital público (P): ASD anterior"]
[null,null,"Contribution of government capital (G) - Curr. DSA","Contribution des capitaux publics (G) - AVD actuelle","Contribuição do capital do governo (G) - ASD atual","Contribución de capital público (P): ASD actual"]
[null,null,"Contribution of other factors - Prev. DSA","Contribution des autres facteurs - AVD précédente","Contribuição de outros fatores - ASD anterior","Contribución de otros factores: ASD anterior"]
[null,null,"Contribution of other factors - Curr. DSA","Contribution des autres facteurs - AvD actuelle","Contribuição de outros fatores - ASD atual","Contribución de otros factores: ASD actual"]
[null,"translate","(percent, 5-year average)","(pourcentage, moyenne sur 5 ans)"]
[]
["Output 5-1 Moderate risk"]
[null,"Ref.",{"$f":"C697","v":"Figure"},{"$f":"D697","v":"Graphique"},{"$f":"E697","v":"Figura"},{"$f":"F697","v":"Gráfico"}]
[null,null,": Qualification of the Moderate Category,",": qualification de la catégorie de risque modéré",": Qualificação da Categoria Moderada",": Calificación de la categoría moderada,"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1300,IF(START!L10=\"French\",D1300,IF(START!L10=\"Portuguese\",E1300,F1300)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1301,IF(START!L10=\"French\",D1301,IF(START!L10=\"Portuguese\",E1301,F1301)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1302,IF(START!L10=\"French\",D1302,IF(START!L10=\"Portuguese\",E1302,F1302)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1303,IF(START!L10=\"French\",D1303,IF(START!L10=\"Portuguese\",E1303,F1303)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1310,IF(START!L10=\"French\",D1310,IF(START!L10=\"Portuguese\",E1310,F1310)))","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1311,IF(START!L10=\"French\",D1311,IF(START!L10=\"Portuguese\",E1311,F1311)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1312,IF(START!L10=\"French\",D1312,IF(START!L10=\"Portuguese\",E1312,F1312)))","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2028 1/"}]
[null,null,"Limited space","Marge de manœuvre limitée","Espaço limitado","Espacio limitado"]
[null,null,"Some space","Une certaine marge de manœuvre ","Algum espaço","Algo de espacio"]
[null,null,"Substantial space","Marge de manœuvre considérable","Bastante espaço","Bastante espacio"]
[null,null,"For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."," Pour les seuils des ratios VA de la dette/PIB et VA de la dette/exportations, x est égal à 20 % et y à 40 %. Pour les seuils des ratios service de la dette/exportations et service de la dette/recettes, x est égal à 12 % et y à 35 %."," Para os limiares VA da dívida/PIB e VA da dívida/exportações, x é 20% e y é 40%. Para os limiares serviço da dívida/exportações e serviço da dívida/receitas, x é 12% e y é 35%."," En relación con el VP de los umbrales deuda/PIB y deuda/exportaciones, x equivale al 20% e y al 40%. En el caso de los umbrales servicio de la deuda/exportaciones y servicio de la deuda/ingreso, x equivale al 12% e y al 35%."]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"Threshold ","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "},{"$f":"\"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2028. "},{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2028. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2028 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2028 1/"},{"$f":"\"Graphique XXX.\"&'Input 1 - Basics'!C7&\" : Indicateurs d'endettement public selon divers scénarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Graphique XXX.Papua New Guinea : Indicateurs d'endettement public selon divers scénarios, 2018-2028 1/"},{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Papua New Guinea: Indicadores da Dívida Pública em Cenários Alternativos, 2018-2028 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Papua New Guinea: Indicadores de deuda pública en escenarios alternativos, 2018-2028 1/"}]
[]
[]
[]
[]
[]
["Output 5-2 Market module"]
[]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1338,IF(START!L10=\"French\",D1338,IF(START!L10=\"Portuguese\",E1338,F1338)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1339,IF(START!L10=\"French\",D1339,IF(START!L10=\"Portuguese\",E1339,F1339)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1340,IF(START!L10=\"French\",D1340,IF(START!L10=\"Portuguese\",E1340,F1340)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1341,IF(START!L10=\"French\",D1341,IF(START!L10=\"Portuguese\",E1341,F1341)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"\"b.\"&TEXT('Output 3-1 Stress-external'!A9,\"#\")","v":"b.PV of debt-to GDP ratio"}]
[null,null,{"$f":"\"c.\"&TEXT('Output 3-1 Stress-external'!A33,\"#\")","v":"c.PV of debt-to-exports ratio"}]
[null,null,{"$f":"\"d.\"&TEXT(#REF!,\"#\")","v":{"$error":"#REF!"}}]
[null,null,{"$f":"\"d.\"&TEXT('Output 3-1 Stress-external'!A57,\"#\")","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"\"e.\"&TEXT('Output 3-1 Stress-external'!A81,\"#\")","v":"e.Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",C1342,IF(START!L10=\"French\",D1342,IF(START!L10=\"Portuguese\",E1342,F1342)))","v":0}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1335,IF(START!L10=\"French\",D1335,IF(START!L10=\"Portuguese\",E1335,F1335)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1336,IF(START!L10=\"French\",D1336,IF(START!L10=\"Portuguese\",E1336,F1336)))","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2028 1/"}]
[null,"Summary",{"$f":"+IF(START!L10=\"English\",C1337,IF(START!L10=\"French\",D1337,IF(START!L10=\"Portuguese\",E1337,F1337)))","v":"Figure XXX. Papua New Guinea: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2018-2028 1/"}]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "},"1/ Le test de résistance le plus extrême est celui qui produit le ratio le plus élevé en 2028. ",{"$f":"\"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ O teste de estresse mais extremo é o que produz o rácio mais elevado em 2028. "},{"$f":"\"1/ La prueba de tensión más severa es la que arroja la mayor relación en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" o antes. \"","v":"1/ La prueba de tensión más severa es la que arroja la mayor relación en 2028 o antes. "}]
[null,null,{"$f":"\"Figure XXX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2028 1/"},"Graphique XXX.Ghana : Indicateurs d'endettement public selon divers scénarios, 2018-2028 1/",{"$f":"\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Papua New Guinea: Indicadores da Dívida Pública em Cenários Alternativos, 2018-2028 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Papua New Guinea: Indicadores de deuda pública en escenarios alternativos, 2018-2028 1/"}]
[null,null,{"$f":"+\"Figure XXX. \"&'Input 1 - Basics'!C7&\": Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure XXX. Papua New Guinea: Indicators of Public and Publicly Guaranteed External Debt under Tailored Scenarios, 2018-2028 1/"},"Graphique XXX. Ghana : Indicateurs d'endettement extérieur contracté ou garanti par l'État selon divers scénarios, 2018-2028 1/",{"$f":"+\"Figura XXX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figura XXX. Papua New Guinea: Indicadores da Dívida Externa Pública e com Garantia Pública em Cenários Alternativos, 2018-2028 1/"},{"$f":"\"Gráfico XXX. \"&'Input 1 - Basics'!C7&\": Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Gráfico XXX. Papua New Guinea: Indicadores de deuda externa pública y con garantía pública en escenarios alterantivos, 2018-2028 1/"}]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[]
[]
["Output 6 - Prob (if applicable)"]
[null,null,{"$f":"+IF(START!L10=\"English\",C1362,IF(START!L10=\"French\",D1362,IF(START!L10=\"Portuguese\",E1362,F1362)))","v":"a. Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1363,IF(START!L10=\"French\",D1363,IF(START!L10=\"Portuguese\",E1363,F1363)))","v":"Rate of Debt Accumulation"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1364,IF(START!L10=\"French\",D1364,IF(START!L10=\"Portuguese\",E1364,F1364)))","v":"Grant element of new borrowing (% right scale)"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1365,IF(START!L10=\"French\",D1365,IF(START!L10=\"Portuguese\",E1365,F1365)))","v":"Grant-equivalent financing (% of GDP)"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1366,IF(START!$L$10=\"French\",D1366,IF(START!$L$10=\"Portuguese\",E1366,#REF!)))","v":"b.PV of debt-to GDP"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1367,IF(START!$L$10=\"French\",D1367,IF(START!$L$10=\"Portuguese\",E1367,#REF!)))","v":"c.PV of debt-to-exports"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1368,IF(START!$L$10=\"French\",D1368,IF(START!$L$10=\"Portuguese\",E1368,#REF!)))","v":"d.PV of debt-to-revenue"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1369,IF(START!$L$10=\"French\",D1369,IF(START!$L$10=\"Portuguese\",E1369,#REF!)))","v":"d.Debt service-to-exports ratio"}]
[null,null,{"$f":"+IF(START!$L$10=\"English\",C1370,IF(START!$L$10=\"French\",D1370,IF(START!$L$10=\"Portuguese\",E1370,#REF!)))","v":"e.Debt service-to-revenue"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1373,IF(START!L10=\"French\",D1373,IF(START!L10=\"Portuguese\",E1373,F1373)))","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1374,IF(START!L10=\"French\",D1374,IF(START!L10=\"Portuguese\",E1374,F1374)))","v":"Figure XX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2038 1/"}]
[null,null,{"$f":"+IF(START!L10=\"English\",C1359,IF(START!L10=\"French\",D1358,IF(START!L10=\"Portuguese\",E1358,F1358)))","v":"Figure"}]
[]
[null,null,{"$f":"+\"Figure XX. \"&'Input 1 - Basics'!C7&\": Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX. Papua New Guinea: Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2018-2038 1/"},"Graphique XX. Ghana AV246: Probabilité de surendettement extérieur selon divers scénarios (dette contractée ou garantie par l'État), 2018-2038 1/",{"$f":"+\"Figura XX. \"&'Input 1 - Basics'!C7&\": Probabilidade de Sobreendividamento, Dívida Externa Pública e com Garantia Pública, em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figura XX. Papua New Guinea: Probabilidade de Sobreendividamento, Dívida Externa Pública e com Garantia Pública, em Cenários Alternativos, 2018-2038 1/"},{"$f":"+\"Gráfico XX. \"&'Input 1 - Basics'!C7&\": Probabilidad de problemas de endeudamiento externo público y con garantía pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Gráfico XX. Papua New Guinea: Probabilidad de problemas de endeudamiento externo público y con garantía pública en escenarios alternativos, 2018-2038 1/"}]
[null,null,"Figure"]
[null,null,": Probability of Debt Distress of Public and Publicly Guaranteed External Debt under Alternatives Scenarios,"]
[]
[null,null,"a. Debt Accumulation","a. Accumulation de la dette","a. Acumulação de dívida","a. Acumulación de deuda "]
[null,null,"Rate of Debt Accumulation","Taux d'accumulation de la dette","Taxa de acumulação de dívida","Tasa de acumulación de deuda"]
[null,null,"Grant element of new borrowing (% right scale)","Élément dont des nouveaux emprunts (% échelle droite)","Elemento de donativo dos novos empréstimos (% escala direita)","Componente concesionario (%, eje derecho)"]
[null,null,"Grant-equivalent financing (% of GDP)","Financement équivalent don (% du PIB)","Financiamento equivalente aos donativos (% do PIB)","Financiamiento concesionario equivalente (% del PIB)"]
[null,null,"b.PV of debt-to GDP","b. VA de la dette/PIB","b.VA da dívida/PIB","b. VA deuda/PIB"]
[null,null,"c.PV of debt-to-exports","c. VA de la dette/exportations","c.VA da dívida/exportações","c. VA deuda/exportaciones"]
[null,null,"d.PV of debt-to-revenue","d. VA de la dette/recettes ","d.VA da dívida/receitas","d. VA deuda/ingresos"]
[null,null,"d.Debt service-to-exports ratio","d. Service de la dette/exportations","d.Serviço da dívida/exportações","d. Servicio de la deuda/exportaciones"]
[null,null,"e.Debt service-to-revenue","e. Service de la dette/recettes ","e.Serviço da dívida/receitas","e. Servicio de la deuda/ingresos"]
[]
[]
[null,null,{"$f":"\"1/ The most extreme stress test is the test that yields the highest ratio in \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\". \"","v":"1/ The most extreme stress test is the test that yields the highest ratio in 2028. "},"1/ Le test de résilience le plus extrême est celui qui génère le ratio d'endettement le plus élevé en 2028. ",{"$f":"\"1/ O estresse teste com a razão mais alta em \"&TEXT(translation!AF386,\"#\")&\"\"","v":"1/ O estresse teste com a razão mais alta em "},{"$f":"\"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en \"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\"\"","v":"1/ La prueba de tensión más extrema es la que arroja el coeficiente más alto en 2028"}]
[null,null,{"$f":"\"Figure XX.\"&'Input 1 - Basics'!C7&\": Indicators of Public Debt Under Alternative Scenarios, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figure XX.Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2038 1/"},"Graphique XX.Ghana: Indicateurs d'endettement public selon divers scénarios, 2018-2038 1/",{"$f":"\"Figura XX. \"&'Input 1 - Basics'!C7&\": Indicadores da Dívida Pública em Cenários Alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Figura XX. Papua New Guinea: Indicadores da Dívida Pública em Cenários Alternativos, 2018-2038 1/"},{"$f":"\"Gráfico XX. \"&'Input 1 - Basics'!C7&\": Indicadores de la deuda pública en escenarios alternativos, \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AO5,\"#\")&\" 1/\"","v":"Gráfico XX. Papua New Guinea: Indicadores de la deuda pública en escenarios alternativos, 2018-2038 1/"}]
[]
[]
[null,null,null,null,"Versões da ASD utilizadas nas ferramentas de realismo","ASD anteriores utilizados para las herramientas realistas"]
[null,null,null,null,"A versão anterior (a mais recente ASD)","El ASD anterior (el ASD más reciente)"]
[null,null,null,null,"A ASD preparada 5 anos atrás","El ASD elaborado hace 5 años "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Translate","Override light yellow cells only if there is a strong case to do so.","Ne remplacez les cellules jaune pâle que s'il existe de solides arguments en faveur de leur changement"]
[null,null,"Size & Threshold ","Ampleur & Seuil ","Dimensão & Limiar","Tamaño & Umbral"]
[null,null,"Stress tests","Tests de résistance","Testes de stress","Pruebas de tensión"]
[null,null,"Standard stress tests","Tests de résistance standard","Testes de stress padrão","Pruebas de tensión estándares"]
[null,null,"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)","Il est déconseillé aux utilisateurs de modifier ces paramètres par défaut, à moins que le rapport d'AVD ne présente de solides arguments en faveur de leur changement (Note d'orientation relative à l'AVD PFR ¶66)","Os utilizadores devem evitar alterar essa configuração padrão, a menos que amplamente justificado na conclusão da ASD (cf. Nota de Orientação QSD-PBR, parágrafo 66)","No es recomendable que los usuarios modifiquen estos valores predeterminados, a menos que se eximan razones de peso en el informe del ASD (Nota 66 sobre el marco de sostenibilidad de la deuda de los países de bajo ingreso)"]
[null,null,"Historical average only","Moyenne historique uniquement","Somente média histórica","Solo promedio histórico"]
[null,null,"Baseline projection only","Projections de référence uniquement","Somente projeção de base","Solo proyección de base"]
[null,null,"Whichever is lower","Selon le plus faible de ces deux chiffres","O que for menor","El que resulte menor"]
[null,null,"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period","Croissance du PIB réel à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Crescimento real do PIB definido à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor para o segundo e terceiro anos do período da projeção.","El crecimiento del PIB real se sitúa en su promedio histórico menos 1 desviación estándar (DE), o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Ratio solde primaire/PIB à sa moiyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection","Rácio saldo primário/PIB à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El coeficiente saldo primario/PIB se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor qe sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period","Croissance nominale des exportations (en dollars) à sa moyenne historique moins un écart type, ou projection de référence moins un écart type, selon le plus faible de ces deux chiffres, pour la deuxième et troisième années de la période de projection","Crescimento nominal das exportações (em USD) à sua média histórica menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","El crecimiento de las exportaciones nominales (en USD) se sitúa en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[null,null,null," "]
[null,null,"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period",null,"Rácios transferências correntes/PIB e IED/PIB às suas médias históricas menos um DP, ou projeção de base menos um DP, o que for menor no segundo e terceiro anos do período da projeção.","Los coeficientes transferencias corrientes/PIB y IED/PIB se sitúan en su promedio histórico menos 1 DE, o proyección de base menos 1 DE, el valor que sea más bajo en el segundo y tercer año del período previsto"]
[]
[null,null,null,"Ratios transferts courants/PIB et IDE/PIB à leur moyenne historique moins un écart type, ou projection de référende moins un écart type, selon le plus faible de ces deux chiffres, pour les deuxième et troisième années de la période de projection"]
[]
[]
[null,null,"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger",null,"Depreciação nominal pontual de 30% da moeda nacional no primeiro ano do período da projeção ou a dimensão necessária para fechar a brecha estimada da supervalorização da taxa de câmbio real, o que for maior.","Depreciación única de la moneda nacional del 30% nominal durante el primer año del período previsto, o de la envergadura necesaria para cerrar la brecha estimada de sobrevaloración del tipo de cambio real, el valor que sea más alto"]
[null,null,null,"Dépréciation nominale ponctuelle de 30 % de la monnaie nationale dans la première année de la période de projection, ou ampleur nécessaire pour combler l'écart dû à la surévaluation du taux de change, selon le plus élevé de ces deux chiffres"]
[]
[null,null,"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period","Appliquez tous les chocs individuels (B1 à B5) en réduisant de moitié leur ampleur dans les deuxième et troisième années de la période de projection","Aplique todos os choques individuais (B1 a B5) à metade das suas magnitudes no segundo e terceiro anos do período da projeção.","Aplicar todos los shocks individuales (B1 a B5) al 50% de su magnitud durante el segundo y tercer año del período previsto"]
[null,null,"Size of real GDP growth shock, # of standard deviations","Ampleur du choc sur la croissance du PIB réel, nombre d'écarts types","Dimensão do choque no crescimento do PIB real, nº de desvios padrão","Tamaño del shock del crecimiento del PIB real, nº de DE"]
[null,null,"Historical average, baseline projection, whichever is lower","Moyenne historique ou projection de référence, selon le plus faible de ces deux chiffres","Média histórica, projeção de base, a que for menor","Promedio histórico, proyección de base, el valor que resulte inferior"]
[null,null,"Size of PB/GDP shock, # of standard deviations","Ampleur du choc sur le ratio solde primaire/PIB, nombre d'écarts types","Dimensão do choque no SP/PIB, nº de desvios padrão","Tamaño del shock del saldo primario(SP)/PIB, nº de DE"]
[null,null,"Size of exports growth shock, # of standard deviations","Ampleur du choc sur la croissance des exportations, nombre d'écarts types","Dimensão do choque no crescimento das exportações, nº de desvios padrão","Tamaño del shock de las exportaciones, nº de DE"]
[null,null,"Other flows (current transfers) shock, # of standard deviations","Choc sur les autres flux (transferts courants), nombre d'écarts types","Choque em outros fluxos (transferências correntes), nº de desvios padrão","Shock de otros flujos (transferencias corrientes), nº de DE"]
[null,null,"Other flows (FDI) shock, # of standard deviations","Choc sur les autres flux (IDE), nombre d'écarts types","Choque em outros fluxos (IED), nº de desvios padrão","Shock de otros flujos (IED), nº de DE"]
[null,null,"Real overvaluation (EBA …)","Surévaluation réelle (EBA…)","Sobrevalorização real (EBA …)","Sobrevaloración real (EBA...)"]
[null,null,"Nominal depreciation to close real overvaluation gap","Dépréciation nominale nécessaire  pour combler l'écart dû à la surévaluation réelle","Depreciação nominal para fechar a brecha da sobrevalorização real","Deprecición nominal para cerrar brecha de sobrevaloración real"]
[null,null,"Size of FX depreciation shock","Ampleur du choc de la dépréciation du taux de change","Dimensão do choque da desvalorização cambial","Tamaño del shock de depreciación del tipo de cambio"]
[null,null,"Standardized Shocks","Chocs standardisés","Choques padronizados","Shocks estandarizados"]
[null,null,"Size","Ampleur","dimensão","tamaño"]
[null,null,"User defined"," Défini par l'utilisateur (Personnalisés)","Definidos pelo utilizador","Definidos por el usuario"]
[null,null,"Interactions","Interactions","Interações","Interacciones"]
[null,null,"Inflation elasticity to real GDP growth","Élasticité de l'inflation par rapport à la croissance du PIB réel","Elasticidade da inflação ao crescimento do PIB real","Elasticidad de la inflación al crecimiento del PIB real"]
[null,null,"Additional domestic borrowing costs (bps/ppt)","Coûts additionnels des emprunts intérieurs (pb/pp)","Custo do endividamento interno adicional (p.b/p.p.)","Costos adicionales de endeudamiento interno (PB/puntos porcentuales (PP)"]
[null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)","Coûts additionnels des emprunts sur le marché (100 pb/pp, 400 pb, selon le plus faible des deux)","Custo do endividamento adicional em termos comerciais (100 p.b/p.p., 400 p.b., o que for menor)","Costos adicionales de endeudamiento en el mercado (100 PB/puntos porcentuales (PP), 400 PB, el valor que resulte menor)"]
[null,null,"Real GDP growth elasticity to exports growth","Élasticité de la croissance du PIB réel par rapport à celle des exportations","Elasticidade do crescimento do PIB real ao crescimento das exportações","Elasticidad del crecimiento del PIB real al crecimiento de las exportaciones"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,"Net exports elasticity to real depreciation","Élasticité des exportations nettes par rapport à la dépréciation réelle","Elasticidade das exportações líquidas à desvalorização real","Elasticidad de las exportaciones netas a la depreciación real"]
[null,null,"US inflation (GDP deflator; %)","Inflation aux États-Unis (déflateur du PIB; %)","Inflação dos EUA (deflator do PIB; %)","Inflación EE.UU. (deflactor del PIB; %)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column).","Les utilisateurs sont encouragés à personnaliser les scénarios pour les tests de résistance tenant compte des circonstances propres au pays (utiliser les cases ombrées en jaune de la colonne \"User defined\"). ","Os utilizadores são incentivados a personalizar cenários para testes de stress personalizados que reflitam as circunstâncias nacionais específicas (usando as células sombreadas em amarelo na coluna “Definidos pelo utilizador”).","Es aconsejable que los usuarios personalicen los escenarios de pruebas de tensión a medida, para que reflejen las circunstancias específicas del país (utilizando celdas con sombreado amarillo en la columna \"User defined\")."]
[null,null,"Tailored Shocks","Chocs personnalisés","Choques personalizados","Shocks a medida"]
[]
[null,"translate","Natural disaster","Catastrophes naturelles"]
[null,"translate","Commodity price","Prix des produits de base"]
[null,"translate","Market Financing","Financement de marché"]
[]
[]
[]
[]
[]
[null,null,"One-off shock to external PPG debt-GDP ratio in the second year of the projection period","Choc ponctuel sur le ratio dette extérieure CGE/PIB dans la deuxième année de la période de projection","O rácio exportações/PIB sofre um choque de um diferencial de preço dos produtos primários no primeiro ano da projeção, revertendo gradualmente para o valor de base. O diferencial de preço para as exportações de combustíveis e de produtos não combustíveis é multiplicada pelas suas respectivas participações nas exportações de bens e serviços.","Shock único del coeficiente deuda pública o con garantía púbica externa/PIB durante el segundo año del período previsto"]
[null,null,"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services","Le ratio exportations/PIB, soumis au choc d'un écart de prix des produits de base dans la première année de projection, retourne peu à peu à son niveau de référence. L'écart de prix pour les exportations de combustibles et les autres exportations est multiplié par leurs parts respectives dans les exportations de biens et de services.",null,"Coeficiente exportaciones/PIB sujeto a un shock de la brecha del precio de las materias primas durante el primer año de proyección, con regreso paulatino al escenario de base. La brecha del precio de las exportaciones de combustibles y no combustibles se multiplica por la participación respectiva en las exportaciones de bienes y servicios."]
[null,null,"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation","Hausse temporaire du coût des nouveaux emprunts extérieurs aux conditions du marché, réduction des échéances de ces nouveaux emprunts et dépréciation du taux de change","Um aumento temporário no custo do novo endividamento externo em termos comerciais, a redução dos vencimentos de novos empréstimos externos em termos comerciais e a desvalorização cambial.","Incremento temporal del costo de nuevos empréstitos comerciales externos, reducción de los plazos de vencimiento de los nuevos empréstitos comerciales externos y depreciación del tipo de cambio"]
[null,null,"Size of shock, percent of GDP","Ampleur du choc, en pourcentage du PIB","Dimensão do choque, percentagem do PIB","Tamaño del shock, porcentaje del PIB"]
[null,null,"Close gap in years","Années nécessaires pour combler l'écart","Fechamento da brecha em anos","Cerrar brecha en años"]
[null,null,"Share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services","Participação dos produtos primários no total das exportações de bens e serviços","Proporción de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Adjusted share of commodities in total exports of goods and services","Part des produits de base dans le total des exportations de biens et de services après ajustement","Participação ajustada dos produtos primários no total das exportações de bens e serviços","Proporción ajustada de la materia prima en exportaciones totales de bienes y servicios"]
[null,null,"Price shock fuel","Choc sur les prix : combustibles","Choque nos preços, combustíveis","Shock del precio del combustible"]
[null,null,"Share of fuel in exports of G&S","Part des combustibles dans les exportations de biens et de services","Participação dos combustíveis nas exportações de bens e serviços","Proporción de combustible en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of fuel in exports of G&S","  Part des combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos combustíveis nas exportações de bens e serviços","Proporción ajustada de combustible en exportaciones y servicios"]
[]
[null,null,"Price shock non-fuel","Choc sur les prix : autres produits","Choque nos preços, produtos não combustíveis","Shock del precio de los no combustibles"]
[null,null,"Please select \"Yes\" for commodities relevant for your country","  Veuillez sélectionner \"Oui\" pour les produits de base s'appliquant à votre pays","Selecione “Sim” para os produtos primários relevantes para o seu país.","Seleccione \"Sí\" en relación con las materias primas relevantes para su país"]
[null,null,"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)","    1) Métaux de base (par ex., cuivre, nickel, bauxite, etc.)","1) Metais de base (p.ex., ferro, cobre, níquel, bauxita, etc.)","1) Metal básico (hierro, cobre, níquel, bauxita, etc.)"]
[null,null,"2) Precious metal (e.g., gold, silver, platinum, etc.)","    2) Métaux précieux (par ex., or, argent, platine, etc.)","2) Metais preciosos (p.ex., ouro, prata, platina, etc.)","2) Metal precioso (oro, plata, platino, etc.)"]
[null,null,"3) Grain (e.g., wheat, corn, soybeans, etc.)","    3) Céréales (par ex., blé, maïs, soja, etc.)","3) Grãos (p.ex., trigo, milho, soja, etc.)","3) Cereal (trigo, maíz, soja, etc.)"]
[null,null,"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)","    4) Autres produits agricoles (par ex., café, cacao, thé, etc.)","4) Outros produtos agrícolas (p.ex., café, cacau, chá, etc.)","4) Otros productos agrícolas (café, cacao, té, etc.)"]
[]
[null,null,"Share of non-fuel in exports of G&S","Par des produits autres que les combustibles dans les exportations de biens et de services","Participação dos produtos não combustíveis nas exportações de bens e serviços","Proporción de productos no combustibles en exportaciones de bienes y servicios"]
[null,null,"Adjusted share of non-fuel in exports of G&S","  Part des produits autres que les combustibles dans les exportations de biens et de services après ajustement","Participação ajustada dos produtos não combustíveis nas exportações de bens e serviços","Proporción ajustada de productos no combustibles en exportaciones y servicios"]
[]
[null,null,"Average of prices shock (fuel and non-fuel)","Choc moyen sur les prix (combustibles et autres produits)","Média do choque nos preços (combustíveis e não combustíveis)","Promedio shock de precios (combustibles y no combustibles)"]
[]
[null,null,"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)","Facteur d'atténuation (importations de produits de base similaires divisées par exportations de biens et de services)","Fator atenuante (definido como as importações de produtos semelhantes divididas pelas exportações de bens e serviços)","Factor atenuante (definido como importaciones de productos similares divididas por exportaciones de bienes y servicios)"]
[null,null,"Fuel","  Combustibles","Combustíveis","Combustible"]
[null,null,"Non-fuel","  Autres","Produtos não combustíveis","No combustible"]
[]
[null,null,"Increase in cost of new commercial borrowing, for 3 years, in bps","Hausse du coût des nouveaux emprunts aux conditions du marché, sur trois ans, en pb","Aumento do custo do novo endividamento em termos comerciais, por 3 anos, em p.b.","Incremento del costo de nuevos empréstitos comerciales, 3 años, en puntos básicos"]
[null,null,"Shortening of maturity, for 3 years:","Réduction des échéances, sur 3 ans :","Redução dos vencimentos, por 3 anos:","Acortamiento del plazo de vencimiento, 3 años:"]
[null,null,"If original maturity is greater than 5 years, new maturity is","  Si l'échéance initiale est de plus de 5 ans, la nouvelle échéance est","Se o vencimento original for superior a 5 anos, o novo vencimento é","Si el vencimiento original es superior a 5 años, el nuevo vencimiento será"]
[null,null,"If original maturity is less than 5 years, new maturity is shortened by","  Si l'échéance initiale est de moins de 5 ans, la nouvelle échéance est réduite de ","Se o vencimento original for inferior a 5 anos, o novo vencimento é reduzido em","Si el vencimiento original es inferior a 5 años, el nuevo vencimiento será"]
[null,null,"Shortening of grace period, for 3 years: shortened by","Réduction de la période de grâce, sur trois ans : réduite de","Redução do período de carência, por 3 anos: reduzido em","Acortamiento del período de gracia, 3 años: reducción de"]
[]
[null,null,"FX depreciation","Dépréciation du taux de change","Desvalorização cambial","Depreciación del tipo de cambio"]
[null,null,"Size of associated real GDP growth shock","Ampleur du choc qui y associé sur la croissance du PIB réel","Dimensão do respetivo choque no crescimento do PIB real","Tamaño del shock del crecimiento del PIB real asociado"]
[null,null,"Size of associated exports growth shock","Ampleur du choc qui y associé sur la croissance des exportations","Dimensão do respetivo choque no crescimento das exportações","Tamaño del shock del crecimiento de las exportaciones asociado"]
[null,null,"Revenue (fiscal-revenue to GDP) drop","Baisse des recettes (recettes budgétaires/PIB)","Queda da receita (receita orçamental/PIB)","Caída del ingreso (ingreso fiscal/PIB)"]
[null,null,"Exchange rate pass through to inflation","Répercussion du taux de change sur l'inflation","Transmissão da taxa de câmbio para a inflação","Traspaso de los ajustes del tipo de cambio a la inflación"]
[null,null,null,"PIE hehehehe XDDDD ;U;"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Composite Indicator and Thresholds","Indicateur composite et seuils","Indicador composto e limiares","Indicador compuesto y umbrales"]
[null,null,"Composite Indicator (CI)","                                                                                 Indicateur composite (IC)","Indicador composto (IC)","Indicador compuesto (IC)"]
[null,null,"CI rating","IC : notation","Classificação do IC","Calificación IC"]
[null,null,"CI score","IC : score","Pontuação do IC","Puntuación IC"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"EXTERNAL debt burden thresholds","Seuils de la charge de la dette EXTÉRIEURE","Limiares do ónus da dívida EXTERNA","Umbrales de la carga de la deuda EXTERNA"]
[null,null,"PV of debt in % of","VA de la dette en % de :","VA da dívida em % de","VP de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP","PIB","PIB","PIB"]
[null,null,"Debt service in % of","Service de la dette en % de :","Serviço da dívida como % de","Servicio de la deuda en % de"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes","Receita","Ingreso"]
[null,null,"APPLICABLE","APPLICABLE","APLICÁVEL","PERTINENTE"]
[]
[null,null,"TOTAL public debt benchmark","Repère de la dette publique TOTALE","Referência da dívida pública TOTAL","Parámetro de referencia de la deuda pública TOTAL"]
[null,null,"PV of total public debt in percent of GDP","VA de la dette publique totale en pourcentage du PIB","VA do total da dívida pública em percentagem do PIB","VP de la deuda pública total en porcentaje del PIB"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Components","Composantes","Componentes","Componentes"]
[null,null,"Coefficients (A)","Coefficients (A)","Coeficientes (A)","Coeficientes (A)"]
[null,null,"10-year average values (B)","Valeurs moyennes sur 10 ans (B)","Valores médios de 10 anos (B)","Valores promedios a 10 años (B)"]
[null,null,"CI Score components \n(A*B) = (C)","Composantes du score de l'IC (A*B) + ( C )","Componentes da pontuação do IC (A * B) = (C)","Componentes de la Puntuación IC (A*B) = C"]
[null,null,"Contribution of components","Contribution des composante","Contribuição dos componentes","Contribución de los componentes"]
[null,null,"CPIA","EPIN","CPIA","EPIN"]
[null,null,"Real growth rate \n(in percent)","Taux de croissance réel (en pourcentage)","Taxa de crescimento real (em percentagem)","Tasa de crecimiento real (en porcentaje)"]
[null,null,"Import coverage of reserves\n(in percent)","Couverture des importations par les réserves (en pourcentage)","Cobertura das importações pelas reservas (em percentagem)","Cobertura de las reservas mediante importaciones (en porcentaje)"]
[]
[null,null,"Remittances\n(in percent)","Envois de fonds (en pourcentage)","Remessas (em percentagem)","Remesas (en porcentaje)"]
[null,null,"World economic growth \n(in percent)","Croissance économique mondiale (en pourcentage)","Crescimento económico mundial (em percentagem)","Crecimiento económico mundial (en porcentaje)"]
[null,null,"Cut-off values","                                                                                            Valeurs limites","Valores de corte","Valores de corte"]
[null,null,"New framework","Nouveau cadre","Novo quadro","Marco nuevo"]
[null,null,"Thresholds by Classiciation","Seuils par classification","Limiares por classificação","Umbrales según clasificación"]
[null,null,"Weak","Faible","Baixo","Débil"]
[null,null,"Medium","Moyen","Médio","Mediano"]
[null,null,"Strong","Élevé","Alto","Fuerte"]
[null,null,"Old framework","Ancien cadre","Quadro antigo","Marco antiguo"]
[null,null,"Weights","Pondérations","Pesos","Ponderaciones"]
[null,null,"Variable","Variable","Variável","Variable"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"OUTPUT INSTRUCTIONS","INSTRUCTIONS SUR L'UTILISATION DES FEUILLES DE DONNÉES DE SORTIE","INSTRUÇÕES DE SAÍDA","Esta hoja ofrece información sobre el uso de hojas de resultados para asignar calificaciones de riesgo externo, analizar la deuda pública total y evaluar el riesgo general de sobreendeudamiento."]
[null,null,"This sheet provides guidance on the use of output sheets in assigning external risk rating, analysis the total public debt and assessment of the overall risk of debt distress.\n","Cette feuille présente des directives sur l'utilisation des feuilles de données de sortie au regard de la notation du risque extérieur, de l'analyse de la dette publique totale et de l'évaluation du risque de surendettement global.","Esta folha fornece orientações sobre o uso das folhas de saída para atribuir a classificação do risco externo, analisar o total da dívida pública e avaliar o risco global de sobreendividamento.","Asignación de calificaciones de riesgo EXTERNO y GENERAL"]
[null,null,"Assigning EXTERNAL and OVERALL risk ratings","Notation du risque EXTÉRIEUR et du risque GLOBAL","Atribuição das classificações de risco EXTERNO e GLOBAL","Puede asignarse al país una de las cuatro calificaciones de riesgo externo disponibles (bajo, moderado, alto, sobreendeudado) en función de los resultados de los indicadores de deuda externa pública o con garantía pública corrientes y proyectados en comparación con el escenario de referencia y las pruebas de tensión estandarizadas. Consulte el cuadro que figura a continuación para entender qué hojas de resultados se necesitan en cada caso."]
[null,null,"The country could be assigned one of four external risk ratings (low, moderate, high, in debt distress), depending on how current and projected PPG external debt indicators compare with indicative thresholds under baseline and standardized stress tests.\nPlease refer to the table below to navigate through the output sheets required for each case.","Le pays pourrait recevoir l'une des quatres notations du risque extérieur (faible, modèré, élevé, en situation de surendettement) selon les niveaux actuel et prévu des indicateurs de la DECGE par rapport aux seuils indicatifs relevant du scénario de référence et des tests de résistance standardisés.","O país poderia receber uma das quatro classificações de risco externo (baixo, moderado, alto, em situação de sobreendividamento), dependendo da comparação dos indicadores atuais e projetados da dívida externa PGP com os limiares indicativos nos cenários de base e nos testes de stress padronizados.\nQueira consultar a tabela abaixo para examinar as folhas de saída necessárias para cada caso.\n"]
[]
[]
[null,"ADDITIONAL TERMS"]
[]
[null,"Output 3-1","Stress test with (the largest) one-off breach"]
[]
[null,"Output 3-2"]
[]
[null,"Output summary","Joint Bank-Fund Debt Sustainability Analysis"]
[]
[]
[]
[null,"CI","Reference: Thresholds by Classiciation"]
[null,null,"Detailed data for the calculation of the CI Index"]
[]
[]
[]
["Baseline - public'!A1"]
[null,null,"I. Baseline Medium Term Projections","I.  Projections à moyen et long Terme du scénario de référence","I. Caso Básico Projeções de mediano prazo","I. Caso Base, Proyecciones de Mediano plazo"]
[null,null,"Baseline Scenario","Scénario de référence ","Cenário de base","Escenario base"]
[null,null,"Public sector debt-to-revenue-and-grants ratio (in percent)","Ratio dette du secteur public/recettes et dons (en pourcentage)","Rácio dívida do sector público/receitas e donativos (em percentagem)","Relación deuda del sector público/ingresos y donaciones (porcentaje)"]
[null,null,"Nominal Debt","Dette nominale ","Dívida nominal","Deuda nominal"]
[]
["A1_Historical_pub!A1"]
[null,null,"PV of total public debt","VA","VL","VP"]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Scénario de rechange  1 : Principales variables à leur moyenne historique ","Cenário Alternativo 1: Principais Variáveis às Médias Históricas","Escenario alternativo 1: Variables principales según promedio histórico"]
[null,null,"English"]
[null,null,"Historical Statistics for Key Variables (past 10 years)","Statistiques historiques des principales variables (10 dernières années) ","Estatísticas históricas das principais variáveis (últimos 10 anos)","Estadísticas históricas de variables principales (últimos 10 años)"]
[]
[]
[null,null,"Primary deficit ","Déficit primaire ","Défice primário ","Déficit primario"]
[null,null,"Real GDP growth (in percent)","Croissance du PIB réel (en pourcentage)","Crescimento do PIB real (em percentagem)","Crecimiento del PIB real (porcentaje)"]
[null,null,"Nominal interest rate (in percent) 6/","Taux d'intérêt nominal (en pourcentage) 6/","Taxa de juro nominal (em percentagem) 6/","Tasa de interés nominal  (porcentaje) 6/"]
[null,null,"Real interest rate (in percent)","Taux d'intérêt réel (en pourcentage)","Taxa de juro real (em percentagem)","Tasa de interés real (porcentaje)"]
[null,null,"Inflation rate (GDP deflator, in percent) ","Taux d'inflation (déflateur du PIB, en pourcentage) ","Taxa de inflação (deflator do PIB, em percentagem) ","Tasa de inflación (deflactor del PIB, porcentaje) "]
[null,null,"Revenue to GDP ratio","Ratio recettes/PIB","Rácio receita-PIB","Relación ingresos/PIB"]
[]
[]
[]
[null,null,"Nominal spending","Dépenses nominales ","Gastos nominais","Gasto nominal"]
[null,null,"  Increase in percent","  Augmentation en pourcentage ","  Aumento percentual","  Aumento porcentual"]
[null,null,"Increase in real spending in percent","Augmentation des dépenses réelles en pourcentage ","Aumento percentual dos gastos reais","Aumento porcentual del gasto real"]
[]
[null,"New","of which: external debt"]
[]
[null,null,"In billions of local currency","En milliards de monnaie locale ","Em mil milhões de moeda nacional","Miles de millones de moneda local"]
[null,null,"Nominal debt","Dette nominale","Dívida nominal","Deuda nominal"]
[null,null,"   of which: Short term","   dont : court terme ","   d/q: Curto prazo","   de la cual: corto plazo"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E82","v":"Total public domestic debt"},"Monnaie nationale ","Em moeda nacional","Moneda nacional"]
[null,"Updated",{"$f":"'Macro-Debt_Data'!E81","v":"Total public external debt"},"Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Debt service","Service de la dette ","Serviço da dívida","Servicio de la deuda"]
[null,"Updated","Amortization (excluding ST domestic debt)","Amortissement de la dette MLT ","Amortização da dívida de MLP","Amortización de deuda a MLP"]
[null,null,"Interest Expenditure","Charges d'intérêts ","Despesas com juros","Gasto en intereses"]
[null,"Updated","Domestic debt","  Monnaie nationale ","   Em moeda nacional","   Moneda nacional"]
[null,"Updated","External debt","Devises ","Em moeda estrangeira","Moneda extranjera"]
[null,null,"Primary deficit","Déficit primaire","Défice primário","Déficit primario"]
[null,null,"Other debt creating flows","Besoin de financement brut (en monnaie locale) ","Necessidade bruta de financiamento (em moeda nacional)","Necesidades brutas de financiamiento (moneda local)"]
[null,null,"Gross financing need (in local currency)","VA de la dette libellée en devises (en monnaie locale) ","VA da dívida em moeda estrangeira (em moeda nacional)","VA de deuda en moneda extranjera  (en moneda local)"]
[null,"New",{"$f":"'Macro-Debt_Data'!E92","v":"PV of public sector external debt (end of period)"}]
[]
[null,null,"Debt service-to-revenue-and-grants ratio (in percent)","Ratio service de la dette/recettes et dons (en pourcentage) ","Rácio serviço da dívida/receitas e donativos (em percentagem)","Relación servicio de la deuda/ingresos y donaciones (porcentaje)"]
[null,null,"Debt service-to-GDP ratio (in percent)","Ratio service de la dette/PIB (en pourcentage)","Rácio serviço da dívida/PIB (em percentagem)","Relación servicio de la deuda/PIB (porcentaje)"]
[]
[null,"New","Historical","Moyenne ","Média","Promedio"]
[null,"New","Average","historique ","histórica","histórico"]
[null,"New","Standard","Écart ","Desvio","Desviación"]
[null,"New","Deviation","type ","padrão","estándar"]
[null,null,{"$f":"C898","v":"Projections"},{"$f":"D898","v":"Projections"},{"$f":"E898","v":"Projecções"},{"$f":"F898","v":"Proyecciones"}]
[]
[]
["B1_GDP_pub!A1"]
[]
[null,null,"Bounds Test 1: Real GDP Growth Shock","Test paramétré  1 : Choc de production réelle ","Teste-Limite 1: Choque do Produto Real","Prueba de tensión 1: Shock del producto real"]
[]
[]
["B2_PB_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for Market Access Countries"]
[]
["B2_PB_non_mkt_pub!A1"]
[null,"Update","Bounds Test 2: Primary Balance Shock for non-market access countries","Test paramétrét 2 : Choc de solde primaire ","Teste-Limite 2: Choque do Saldo Primário","Prueba de tensión 2: Shock del saldo primario"]
[]
["B5_depreciation_pub!A1"]
[null,"Update","Bounds Test 5: Exchange Rate Shock","Test paramétré 5 : Choc de taux de changet réel ","Teste-Limite 5: Choque da Taxa de Câmbio Real","Prueba de tensión 5: Shock del tipo de cambio real"]
[]
[]
["B6_Combo_mkt_ext!A1"]
["B6_Combo_mkt_ext!A1","Update","Bounds Test 6: Combined Shock for Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["B6_combo_non-mkt_pub'!A1"]
["B6_Combo_non-mkt_ext'!A1","Update","Bounds Test 6: Combined Shock for Non-Market Access Countries","Test paramétré 6 : Choc combiné d'un écart type ","Teste-Limite 6: Choque Combinado de um Desvio-Padrão","Prueba de tensión 6: Shock combinado de una desviación estándar"]
[]
["A1_historical_ext!A1"]
[null,null,{"$f":"\"Appendix Table XX. \"&'Input 1 - Basics'!C7&\": External Debt Sustainability Framework,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Appendix Table XX. Papua New Guinea: External Debt Sustainability Framework,2007-2038 1/"},{"$f":"\"Tableau XX de l'appendice. \"&'Input 1 - Basics'!C7&\" : Cadre de viabilité de la dette extérieure,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tableau XX de l'appendice. Papua New Guinea : Cadre de viabilité de la dette extérieure,2007-2038 1/"},{"$f":"\"Tabela XX do Apêndice. \"&'Input 1 - Basics'!C7&\": Quadro de Sustentabilidade da Dívida Externa, \"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Tabela XX do Apêndice. Papua New Guinea: Quadro de Sustentabilidade da Dívida Externa, 2007-2038 1/"},{"$f":"\"Cuadro del apéndice XX.\"&'Input 1 - Basics'!C7&\": Marco de sostenbilidad de la deuda externa,\"&TEXT('Baseline - external'!C8,\"#\")&\"-\"&TEXT('Baseline - external'!AH8,\"#\")&\" 1/\"","v":"Cuadro del apéndice XX.Papua New Guinea: Marco de sostenbilidad de la deuda externa,2007-2038 1/"}]
[]
[null,null,"III. Averages and Standard Deviations","III. Moyennes et écarts types","III. Médias e Desvios-Padrão","III. Promedios y desviaciones estándar"]
[null,null,"Net non-debt creating flows (FDI) to GDP ratio","Ratio flux nets non générateurs de dette (IDE)/PIB","Rácio entre os fluxos líquidos não geradores de dívida (IDE) e o PIB","Relación flujos netos no generadores de deuda (IED)/PIB"]
[null,null,"of which: Private","Privé","Privados","Privados"]
[null,null,"Current-year exports","Exportations année en cours ","Exportações do ano corrente","Exportaciones del año corriente"]
[]
[]
[null,null,"Alternative Scenario 1: Key Variables at Historical Average","Autre scénario 1: Les Variables Macroéconomiques Fondamentales Croissent à leurs Moyennes Historiques","Cenário Alternativo 1: Variáveis principais na média historica","Escenario Alternativo 1: Principales Variables en su Promedio Histórico"]
[null,null,"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year.","7/ Solde constant à long terme qui stabilise le ratio d'endettement, en supposant que les variables principales (croissance du PIB réel, taux d'intérêt nominal, croissance du déflateur en dollars et entrées hors dettes en pourcentage du PIB) se maintiennent aux niveaux de la dernière année de projection.","7/ Saldo constante a longo prazo que estabiliza o rácio da dívida, presumindo-se que as principais variáveis (crescimento do PIB real, taxa de juro nominal, crescimento do deflator em USD e fluxos de entrada não geradores de dívida em percentagem do PIB) permaneçam nos níveis do último ano da projecção.","7/ Saldo constante a largo plazo que estabiliza el coeficiente de endeudamiento suponiendo que las variables principales (crecimiento del PIB real, tasa de interés nominal, crecimiento del deflactor de dólares y entradas distintas de deuda como porcentaje del PIB) permanecen en los niveles del último año de proyección."]
[null,null,"Nominal debt baseline","Scénario de référence dette nominale ","Dívida nominal, base","Escenario base de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Nominal debt stress","Test résistance dette nominale ","Dívida nominal, estresse","Problemas de deuda nominal"]
[null,null,"Increase","Augmentation ","Aumento","Aumento"]
[null,null,"Residual gross borrowing","Emprunt brut résiduel ","Endividamento bruto residual","Endeudamiento bruto residual"]
[]
[null,null,"PV PPG baseline","VA CDG scénario de référence ","VA da dívida PGP, base","Escenario base de VA PGP"]
[null,null,"PV of additional borrowing","VA emprunts supplémentaires ","VA do endividamento adicional","VA de endeudamiento adicional"]
[null,null,"PV PPG stress","VA CGE test résistance ","VA da dívida PGP, estresse","Problemas de VA PGP"]
[null,null,"Private debt (=PV)","Dette privée (=VA)","Dívida privada (= VA)","Deuda privada (=VA)"]
[null,null,"PV total","VA total ","VA total ","VA total"]
[]
[null,null,"Debt service baseline","Service dette scénario de base ","Serviço da dívida, base","Escenario base de servicio de la deuda"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Debt service PPG baseline","Service dette CGE scénario de base ","Serviço da dívida PGP, base","Escenario base de servicio de la deuda PGP"]
[]
[null,null,"Additional debt service stress","Test résistance service dette additionnel ","Serviço da dívida adicional, estresse","Problemas de servicio de la deuda adicional"]
[null,null,"o/w interest","dont intérêts ","d/q: juros","d/c intereses"]
[null,null,"Total debt service stress","Total test résistance service dette ","Total do serviço da dívida, estresse","Total problemas de servicio de la deuda"]
[null,null,"PPG debt service stress","Test résistance service dette CGE","Serviço da dívida PGP, estresse","Problemas de servicio de la deuda PGP"]
[]
[null,null,"New interest payments","Nouvelles charges d'intérêts ","Novos pagamentos de juros","Nuevos pagos de intereses"]
[null,null,"Effective rate","Taux effectif","Taxa efectiva","Tasa efectiva"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"Revenue","Recettes ","Receitas","Ingresos"]
[null,null,"Short-term debt","Dette à court terme ","Dívida de curto prazo","Deuda a corto plazo"]
[]
["B1_GDP_ext!A1"]
[null,null,{"$f":"+\"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Bound Test 1: Real GDP growth at historical average minus one standard deviation in  2019-2020"},{"$f":"+\"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré  1 : Croissance du PIB réel à moyenne historique moins un écart type en 2019-2020"},{"$f":"+\"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 1: Crescimento do PIB Real à Média Histórica Menos Um Desvio-Padrão em  2019-2020"},{"$f":"+\"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 1: Crecimiento del PIB real según promedio histórico menos una desviación estándar en 2019-2020"}]
[]
["B3_Exports_ext!A1"]
[null,null,"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels).","a/ On suppose que la valeur des exportations se maintiendra en permanence au niveau inférieur, mais le compte courant en pourcentage du PIB devrait revenir au niveau du scénario de référence après le choc (ce qui suppose implicitement un ajustement compensatoire des niveaux d'importation).","a/ Presume a permanência dos valores das exportações no nível mais baixo, mas presume que a conta corrente como parcela do PIB retorne ao nível de base após o choque (presume implicitamente um ajuste compensatório nos níveis das importações).","a/ Se supone un valor de las exportaciones permanentemente menor, pero la cuenta corriente como proporción del PIB retorna a su valor en el escenario base después del shock (implícitamente se supone que las importaciones se ajustan para compensar la caída en las exportaciones)."]
[null,null,"Bound Test 2: Exports Shock",{"$f":"+\"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Test de Réaction 2: Les Exportations Croissant à leur Moyenne Historique moins un écart-type 2019-2020 a/"},{"$f":"+\"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Teste-Limite 2: Crescimento do Valor das Exportações à Média Histórica Menos um Desvio-Padrão em 2019-2020 a/"},{"$f":"+\"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")&\" a/\"","v":"Estrés Test 2 : Valor de las Exportaciones su Promedio Histórico menos un desvío estandar en  2019-2020 a/"}]
[]
["B4_other flows_ext'!A1",null,"Bound Test 4: Other Flows Shock",{"$f":"+\"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Test paramétré 4 : Transferts officiels nets et IDE net à moyenne historique moins un écart type en 2019-2020"},{"$f":"+\"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Teste-Limite 4: Transferências Oficiais Líquidas e IDE Líquido às Médias Históricas Menos um Desvio-Padrão em 2019-2020"},{"$f":"+\"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en \"&TEXT('Macro-Debt_Data'!V5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!W5,\"#\")","v":"Prueba de tensión 4: Transferencias oficiales netas e IED neta según promedio histórico menos una desviación estándar en 2019-2020"}]
[]
["C1_Combined CL'!A1"]
[null,"Update","Tailored Stress Test 1: Contingent Liability Shock","Choc d'engagements conditionnels "," Choque dos Passivos Contingentes","Shock de pasivos contingentes"]
[]
[]
["C2_Natural disaster'!A1"]
[null,"Update","Tailored Stress Test 2: Natural Disasters Shock","Test paramétré 5 : Choc d'engagements conditionnels ","Teste-Limite 5: Choque dos Passivos Contingentes","Prueba de tensión 5: Shock de pasivos contingentes"]
[null,null,{"$f":"+\"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in \"&TEXT( 'C2_Natural disaster'!F7,\"#\") & \"   7/\"","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2019   7/"},{"$f":"\"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Test de résistance 5 : Augmentation de 10% du PIB des autres flux générateurs d'endettement en 2019"},{"$f":"\"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Teste de Estresse 5: Aumento de 10% do PIB nos outros fluxos geradores de dívida em 2019"},{"$f":"\"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en \" &TEXT( 'C2_Natural disaster'!F7,\"#\")","v":"Prueba de tensión 5: Aumento de otros flujos generadores de deuda equivalente a 10% del PIB en 2019"}]
[]
[]
["C3_Commodity prices_ext'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock -External"]
[]
["C3_commodity_prices_pub'!A1"]
[null,"New","Tailored Stress Test 3. Commodity Price shock - Public"]
[]
[]
["C4_Market_financing'!A1"]
[null,"New","Tailored stress test 4: Market Financing Stress Test"]
[]
["CI Summary'!A1"]
[null,null,"IMF teams to override the remittances data if the current values are not consistent with the macro framework used for the last WEO vintage",null,null,null,null,null,null," "]
[]
[]
[null,"References"]
[null,null,"Interest payments","Paiements d'intérêts","Pagamentos de juros","Pago de intereses"]
[null,null,"Public setor assets, stock","Actifs du secteur public, stocks","Ativos do setor público, stock","Activos sector público, saldo"]
[null,null,"Public sector liquid assets, stock (e.g. cash + deposits + marketable securities)","Actifs liquides du secteur public, stocks (par ex., numéraire + dépôts + titres négociables)","Ativos líquidos do setor público, stock (p.ex., caixa + depósitos + obrigações negociáveis)","Activos líquidos sector público, saldo (p. ej., efectivo + depósitos + valores negociables)"]
[null,null,"of which: General Government liquid assets, stock","dont : actifs liquides des administrations publiques, stocks","d/q: ativos líquidos do governo geral, stock","de los cuales: activos líquidos gobierno general, saldo"]
[null,null,"of which: liquid financial assets used to finance GFNs, flow (e.g. -ve: deposit drawdown; +ve: overfinancing)","dont : actifs financiers liquides utilisés pour financer les besoins de financement bruts, flux (par ex., signe - : prélèvements sur les dépôts; signe + : surfinancement)","d/q: ativos financeiros líquidos usados para financiar a NBF, fluxo (p.ex., -ve: levantamento de depósitos; +ve: excesso de financiamento)","de los cuales: activos financieros líquidos utilizados para financiar necesidades de financiamiento brutas (GFN), flujo (p. ej., -ve: disposición de depósitos; +ve: sobrefinanciamiento)"]
[null,null,"Workers' Remittances","Envois de fonds des travailleurs","Remessas de trabalhadores","Remesas de trabajadores"]
[null,null,"PPG MLT exernal debt amortization due","Amortissement exigibleau titre de la dette extérieure à MLT contractée ou garantie par l'État","Montante a vencer das amortizações da dívida externa MLP PGP","Amortización adeudada por deuda externa pública o con garantía pública a mediano y largo plazo"]
[null,null,"External debt arrears","Arriérés au titre de la dette extérieure","Atrasados da dívida externa","Atrasos deuda externa"]
[null,null,"Principal payments and external arrears","  Paiements de principal et arriérés extérieurs","Pagamentos do capital e atrasados externos","Pagos del principal y atrasos externos"]
[null,null,"IV. New Medium and Long-term external debt disbursements (from 2017 onwards) by main creditors","IV. Décaissements au titre de la nouvelle dette extérieure à moyen et long terme (à partir de 2017), par principaux créanciers ","IV. Novos desembolsos da dívida externa de médio e longo prazo (a partir de 2017) pelos principais credores","IV. Desembolsos sobre deuda externa a mediano y largo plazo nueva (a partir de 2017) por los principales acreedores"]
[null,null,"Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.","Dette émise dans le pays considérée comme dette extérieure (c'est-à-dire dette libellée en monnaie étrangère sur la base de la monnaie ou dette envers les non-résidents sur la base de la résidence) sera ajoutée aux données sur la dette extérieure globale dans le modèle. Veuillez NE PAS inclure ces dettes dans les sections II, III et IV.","A dívida emitida localmente tratada como dívida externa (ou seja, dívida expressa em moeda estrangeira com base na moeda ou dívida detida por não residentes com base na residência) será acrescent5ada aos dados externos agregados no modelo. NÃO inclua estas dívidas nas Seções II, III e IV.","La deuda emitida localmente que recibe el tratamiento de deuda externa (p. ej., deuda denominada en divisas en base moneda) se añadirá a los datos externos agregados de la planilla. NO consignar este tipo de deuda en las Secciones II, III y IV."]
[null,null,"V. Aggregate domestic debt (historical)","V.  Dette intérieure globale (données rétrospectives)","V. Dívida interna agregada (histórica)","V. Deuda interna agregada (datos históricos)"]
[null,null,"VI. Locally-issued debt held by residents","VI. Dette émise dans le pays et due à des résidents","VI. Dívida emitida localmente detida por residentes","VI. Deuda emitida localmente mantenida por residentes"]
[null,null,"Debt service","  Service de la dette","Serviço de dívida","Servcio de la deuda"]
[null,null,"Disbursments","  Décaissements","Desembolsos","Desembolsos"]
[null,null,"VII. Locally-issued debt held by non-residents (use when a DSA is conducted on a residency basis)","VII. Dette émise dans le pays due à des non-résidents (à utiliser lorsqu'une AVD est réalisée sur la base de la résidence)","VII. Dívida emitida localmente por não residentes (use quando for feita uma ASD com base na residência)","VII. Deuda emitida localmente mantenida por no residentes (utilizar cuando se ejecuta un ASD en base residencia)"]
[null,null,"Optional","Facultatif","Opcional","Opcional"]
[null,null,"PPG MLT domestic debt outstanding","Encours de la dette intérieure à MLT contractée ou garantie par l'État","Saldo da dívida interna MLP PGP","Deuda pública o con garantía pública interna a mediano y largo plazo pendiente"]
[null,null,"o/w: FX-denominated domestic debt held by residents","  dont : dette intérieure en monnaie étrangère envers les non-résidents","d/q: Dívida interna expressa em moeda estrangeira detida por residentes","de la cual: deuda interna denominada en divisas mantenida por residentes"]
[null,null,"PPG ST domestic debt outstanding","Encours de la dette intérieure à CT contractée ou garantie par l'État","Saldo da dívida interna CP PGP","Deuda pública o con garantía pública interna a corto plazo pendiente"]
[null,null,"PPG domestic debt interest due","Intérêts exigibles sur la dette intérieure contractée ou garantie par l'État","Juros devidos sobre a dívida interna PGP","Intereses adeudados por deuda interna pública o con garantía pública"]
[null,null,"o/w: from foreign currency denominated debt","  dont : sur dette libellée en monnaie étrangère","d/q: da dívida expressa em moeda estrangeira","de los cuales: procedentes de deuda denominada en moneda extranjera"]
[null,null,"Net domestic financing","Financement intérieur net","Financiamento interno líquido","Financiamiento interno neto"]
[null,null,"Outstanding of existing debt in [   XXXX] ","Encours de la dette existante en [   XXXX] ","Saldo da dívida existente em [   XXXX] ","Saldo vivo de deuda existente en [XXXX]"]
[null,null,"Local currency","Monnaie nationale","Moeda nacional","Moneda local"]
[null,null,"foreign currency ","Monnaie étrangère","moeda estrangeira ","Moneda extranjera"]
[]
[null,null,"Assumptions","Hypothèses ","Pressupostos","Supuestos"]
[null,null,"Avg. interest rate","Taux d'intérêt moyen ","Taxa de juro média","Tasa de interés med."]
[null,null,"Inflation (GDP deflator)","Inflation (déflateur du PIB) ","Inflação (deflator do PIB)","Inflación (deflactor del PIB)"]
[null,null,"Period","Période","Período","Período"]
[null,null,"First year of projections","Première année de projections","Primeiro ano da projecção","Primer año de proyecciones"]
[null,null,"Disbursement","Décaissement ","Desembolso","Desembolso"]
[null,null,"Debt stock","Stock de la dette","Stock da dívida","Saldo de deuda"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[null,null,"Interest","Intérêt","Juros","Intereses"]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"PV of debt","VA de la dette ","VA da dívida","VA de la deuda"]
[null,null,"Grant element","Élément don ","Elemento de donativo","Componente de donaciones"]
[null,null,"New borrowing (gross, in LCU)","Nouveaux emprunts (bruts)","Novo endividamento (bruto)","Endeudamiento nuevo (bruto)"]
[]
[null,null,"New forex borrowing (gross, USD)","Nouveaux emprunts en devises (bruts, dollars EU)","Novo endividamento em ME (USD, bruto)","Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new forex debt (in USD)","Stock de la nouvelle dette en devises (dollars EU) ","Stock da nova dívida em ME (em USD)","Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"PV of new forex debt (in USD)","VA de la nouvelle dette en devises (dollars EU) ","VA da nova dívida em ME (em USD)","VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,"Total debt service (in USD)","Total service de la dette (dollars EU) ","Total do serviço da dívida (em USD)","Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,"Interest","Intérêts","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic MLT borrowing (gross)","Nouveaux emprunts intérieurs MLT (bruts)","Novo endividamento interno de MLP (bruto)","Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,"cumulative","cumulé ","acumulado","acumulado"]
[null,null,"Stock of new domestic MLT debt","Stock de la nouvelle dette intérieure MLT ","Stock da nova dívida interna de MLP","Saldo de deuda interna a MLP nueva"]
[]
[null,null,"Total debt service","Total service de la dette ","Total do serviço da dívida","Total servicio de la deuda"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
[null,null,"Amortization","Amortissement ","Amortização","Amortización"]
[]
[null,null,"t-g>0","t-g>0","t-g>0","t-g>0"]
[]
[null,null,"t-m condition","condition t-m ","condição t-m","condición t-m"]
[]
[]
[null,null,"New domestic short-term borrowing (gross; also stock of debt)","Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)","Novo endividamento interno de curto prazo (bruto; também stock da dívida)","Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,"Interest","Intérêts ","Juros","Intereses"]
["Chart data",null,{"$f":"C204","v":"TOTAL public debt benchmark"},{"$f":"D204","v":"Repère dette publique TOTALE"},"Nível indicativo da dívida pública TOTAL","Referencia de deuda pública TOTAL"]
[null,null,"A one-off breach excluded"]
[null,null,"Terms","Conditions ","Condições","Condiciones"]
[null,null,"Growth","Croissance","Crescimento","Crecimiento"]
[null,null,"Exports","Exportations","Exportações","Exportaciones"]
[null,null,"GDP deflator","Déflateur du PIB","Deflator do PIB","Deflactor del PIB"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Despreciación excepcional"]
[null,null,"External","Extérieure","Externa","Externa"]
[null,null,"Fix Primary Balance","Solde primaire fixe ","Saldo primário fixo","Saldo primario fijo"]
[null,null,"Growth LT","Croissance LT","Crescimento LP","Crecimiento a largo plazo"]
[null,null,"Growth","Croissance ","Crescimento","Crecimiento"]
[null,null,"Primary Balance","Solde primaire ","Saldo primário","Saldo primario fijo"]
[null,null,"Combination","Combinaison ","Combinado","Combinación"]
[null,null,"One-time depreciation","Dépréciation ponctuelle ","Depreciação pontual","Depreciación excepcional"]
[null,null,"Non-debt flows","Flux hors dette ","Fluxos não geradores de dívida","Flujos distintos de deuda"]
[null,null,"Public","Budgétaire ","Orçamental","Fiscal"]
[null,null,"Baseline","Scénario de référence ","Base","Escenario base"]
[null,null,"Historical scenario","Scénario historique ","Cenário histórico","Escenario histórico"]
[null,null,{"$f":"\"Most extreme shock\"","v":"Most extreme shock"},"Choc le plus extrême","Choque mais extremo","Shock más severo"]
[null,null,"Threshold","Seuil ","Limiar","Umbral"]
[]
[]
[]
[]
[]
[null,"translate","'- Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so."]
[null,"translate","- Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."]
[null,null,"External DSA","AVD extérieure"," ASD externa ","ASD públicos"]
[null,null,"Public DSA","AVD publique"," ASD pública","ASD externos"]
["Baseline - public"]
[null,"translate","<For currency-basis>"]
[null,"JMS: replace french in line 991",{"$f":"C1004","v":"of which: foreign-currency denominated"},"dont: en monnaie étrangère",{"$f":"E1004","v":"d/q: expressa em moeda estrangeira"},"de la cual: denominada en moneda extranjera"]
[null,"JMS: replace french in line 968",{"$f":"C981","v":"of which: local-currency denominated"},"dont: en monnaie nationale",{"$f":"E981","v":"d/q: expressa em moeda local"},"de la cual: denominada en moneda local"]
[null,null,"<For residency-basis>"]
[null,"Translate PRT and ESP if the verb used in line 982 has a different context similar to the French translation. The French verb in line 982 (envers) has a different context than \"detenu\".",{"$f":"C982","v":"of which: held by non-residents"},"dont: détenu par les non-résidents",{"$f":"E982","v":"d/q: detida por não residentes"},"de la cual: en poder de no residentes"]
[null,"translate","of which: held by residents","dont: détenu par les résidents"]
[null,null,"of which: PPG external debt"]
[]
[]
[null,"translate","Interquartile range (25-75)","Gamme interquartile (25-75)"]
[null,null,"Change in PPG debt","Variation de la dette CGE"]
[null,null,"Median","Médian"]
[null,null,null,"Répartition entre les PFRs"]
[null,null,null,"Contributions à des variations inattendus"]
[null,"Realism 4 - Fiscal adjustment"]
[null,null,"Projected 3-yr adjustment","Ajustement prévu sur 3 ans"]
[null,null,"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile","Ajustement du SP sur 3 ans supérieur a 2.5% du PIB aux environs a quartile supérieur"]
[null,null,"more","plus"]
[]
[null,"Realism 3 - Invest-Growth"]
[null,null,"Historical","Historique"]
[null,null,"Projected (Prev. DSA)","Projeté (AVD précédente)"]
[null,null,"Projected (Curr. DSA)","Projeté (AVD actuelle précédente)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. ","Le ratio VA de la dette extérieure par rapport au PIB dans l’AVD publique diffère de l’AVD externe, l’ampleur des différences dépendant des projections de taux de change."]
[null,null,"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply.","Note: \"Yes\" indique toute modification de la taille ou des interactions des paramètres par défaut pour les tests de résistance. \"n.a.\" indique que le test de résistance ne s'applique pas."]
[null,"new","Customization of Default Settings","Personnalisation des paramètres par défaut"]
[]
[]
[]
[null,null,"Tailored Stress","Choc d'engagements"," Choque dos Passivos","Shock de pasivos"]
[null,null,"Combined CL","Passifs éventuels combinés"]
[null,null,"Natural disaster","Catastrophes naturelles"]
[null,null,"Commodity price","Prix des produits de base"]
[null,null,"Market financing","Financement de marché"]

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

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

{"sheet":"LIST_DSA","index":3,"n_rows":10,"n_cols":12,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["LIC DSF vintages"]
["This lists previous LIC DSF vintages that are used for some realism tools in the LIC DSF. A mapping of the previous (most recent available) and vintages from five years ago are identified."]
[]
[]
["Vintage ID","Country Code","Country Name","ISO code","Vintages for DSA",null,"Uploaded","Not published","Issuance year","First year of proj.","Country code","Vintage date"]
["853.1",853,"Papua New Guinea","PNG",1,null,0,0,2017,2017,853,"2017-11-20"]
["853.0",853,"Papua New Guinea","PNG",0,null,0,0,2016,2016,853,"2016-11-16"]
["853.0",853,"Papua New Guinea","PNG",0,null,0,0,2015,2015,853,"2015-10-09"]
["853.0",853,"Papua New Guinea","PNG",0,null,0,0,2014,2014,853,"2014-11-10"]
["853.5",853,"Papua New Guinea","PNG",5,null,0,0,2013,2013,853,"2013-10-25"]

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

{"sheet":"Data","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"COM","index":6,"n_rows":8,"n_cols":10,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
["As of:","2018-08-13","Commodity prices (from commodity price team of RES)"]
["Date","ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change",null,null,"1-year ahead 84th percentile price (for information)"]
[43325,"43325Brent","Brent",72.61,52.34,71.67,-0.27916264977275851,null,null,89.26]
[43325,"43325Copper","Copper",273.10000000000002,220.89,283.25,-0.19117539362870756,null,null,340.45]
[43325,"43325Gold","Gold",1191.3,1081.3,1234.5999999999999,-9.2336103416435833E-2,null,null,1380.94]
[43325,"43325Wheat","Wheat",533.5,425.86,544.25,-0.20176194939081535,null,null,659.07]
[43325,"43325Coffee","Coffee",106.25,98.01,123.15,-7.7552941176470547E-2,null,null,145.28]

{"sheet":"data all","index":7,"n_rows":102,"n_cols":44,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
[2001]
["EcDatabase","Series_code","Display_scale","Country","Country.IMF Country Code","Country.ISO","Indicator","Indicator.Timeseries","Indicator.Descriptor","Indicator.Unit","Indicator.Sector","Debt_Risk","Issuance_Date","First_Year_Of_Projection","Scale","Published",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["ID:DSA_LIC_4","853.D_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,72.436748941065702,56.226204737684803,49.142474254428798,42.039575178291898,39.240960043408101,30.493244041956199,24.821589275429002,36.169005321936297,70.967443878122893,86.486348335531702,129.11417545421901,120.173172973299,101.78063336111499,68.765624787314295,61.512730590796899,53.185266763114001,48.555452348438202,41.689672988329498,35.577466900883202,30.1424266966213,25.0286918986844,20.339928347173799,15.689030830355399,11.275499879156801,8.7000356380987007,2.3409020214583198,1.3893033408336]
["ID:DSA_LIC_4","853.D_PPG_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,48.371941554669398,37.011864035584601,32.761733522545804,25.544418017636001,21.412126771816599,16.730473388659998,13.1234189180262,12.2765332134822,10.125261179367399,6.8223329244804196,7.4373715484508001,8.0943159910511007,7.7698855173211197,6.8668712579216296,8.1424566504800708,9.4517138878412705,10.5182373186235,9.6649915772333497,8.8642000683883495,8.0955721720169702,7.3985506036445603,6.76160171187946,5.8220896474577302,4.8024937471306801,3.5811182935696402,2.29131813831756,1.3406198043122499]
["ID:DSA_LIC_4","853.D_LCH_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,null,-16.210544203381001,-7.0837304832560202,-7.10289907613687,-2.7986151348838,-8.7477160014519093,-5.67165476652713,11.3474160465073,34.798438556186497,15.5189044574088,42.627827118687101,-8.9410024809202806,-18.392539612183199,-33.015008573801097,-7.2528941965173699,-8.3274638276829496,-4.6298144146757396,-6.8657793601087098,-6.1122060874463502,-5.4350402042619104,-5.1137347979368197,-4.6887635515106503,-4.6508975168183504,-4.4135309511985996,-2.5754642410581199,-6.3591336166403796,-0.95159868062472397]
["ID:DSA_LIC_4","853.BGS_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,-3.8867487359425299,-10.722965694918701,-7.9880905603484003,-15.683583138608601,-9.6854416841793807,-11.3498807109114,-14.532087508294801,6.7700913947601196,12.369967224048199,21.087522786265499,35.903352296333097,14.7286182786177,-2.3922045855379102,-21.5133843731948,-20.830201470551501,-20.348859351880002,-19.196564688467902,-16.815372262180301,-17.397548376666698,-16.246808531095098,-15.608979189989601,-15.011842836296101,-13.0494271089131,-13.7824871976516,-13.185493240939399,-12.612084649328599,-12.1190753353864]
["ID:DSA_LIC_4","853.BFDIN_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,-0.62994954045198504,-2.6022783555925599,-0.61772554794577395,-1.39539549521093,-3.4925815869452901,-7.2872191680161,0.38141218012406403,-17.0519210949656,-5.7034375353942597,-7.9547328137751503,-12.440404899811901,-5.5990224512192697,-11.625448806579699,-2.5730433450966999,-2.5669133198465599,-2.55933461442085,-2.5320263733471799,-2.4536116914024202,-2.3909199730781698,-2.3501874354133898,-2.2977733010948098,-2.2463024546102202,-2.1957577542191302,-2.14612236953591,-2.0973797758744102,-2.04951374869517,-2.00250835815363]
["ID:DSA_LIC_4","853.DCIR_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,null,2.08192959596495,1.37872758547093,1.27854105844979,1.2591396475036001,1.25451875272466,0.77841786026621695,0.60870482989456798,1.9425168642906301,1.01150819715498,1.5100378680119599,1.2424953585169001,1.1483017014244701,0.57864829457740297,0.44028342792164699,0.40915909722214699,0.341918883692027,0.320108452511428,0.29266154108749898,0.26994586522096398,0.24652713154575201,0.224574997881169,0.203187542450393,0.14592771881132699,0.14074837260339301,0.13537750991306599,0.13112768389322599]
["ID:DSA_LIC_4","853.DCGDPR_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,null,-2.60712672484178,-0.28491164603920699,-1.6553315734598499,-0.84913838547479004,-2.4464996559640801,-1.59857170561078,-1.50293427052519,-2.31735540150102,-5.7165054716163297,-5.9802529113092104,-6.5502417398695902,-6.7616963217825399,-16.086142626961099,-2.23548690229484,-2.0336039694563999,-1.77166106451741,-1.5843927805703899,-1.3680913974767801,-1.02279445857025,-0.86198798051450498,-0.71574965751124797,-0.58166430779628897,-0.44866181936188398,-0.32244734201227498,-0.248796363530008,-6.6943163746178799E-2]
["ID:DSA_LIC_4","853.DCPECH_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,null,-10.4165936472872,-5.9162638020858198,-5.30693596431143,-4.1827633480466897,-2.58510470404266,-4.7269560155567101,1.1813855894315,-3.6794435157041301,-11.6682479090877,-6.9673694771225803,-1.5313153583180701,-5.9963966735557701,-10.624038208010299,0.892880110444213,0.28999668970359699,-0.13141506792433,-1.1095038592981701,-0.72104780325739004,-0.46152382330520803,-0.54750603229016304,-0.45462032412931203,-0.36945377950193298,-0.28497503226464799,-0.20480780340148799,-0.15802715690212901,-4.2520066172786398E-2]
["ID:DSA_LIC_4","853.D_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,61.512893355458999,51.219565122845097,42.138260802930802,39.616122800774001,32.042811953826103,25.1387476318544,36.867488597244702,71.874642614130195,99.454441302320703,143.321296985044,145.32668241605001,139.92860919333,100.455544998099,86.266094599938398,73.748563147209396,66.087957267437503,58.2530881766045,50.593388055493598,44.2314570532304,38.359162178332397,32.981718371884497,28.001884074913502,23.453136558078199,21.246089964359001,6.27497354386474,6.0532101977972301]
["ID:DSA_LIC_4","853.D_PPG_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,42.298552653358698,34.838824390962202,25.643103642275001,21.787289529182502,18.280041300529899,13.4405772744516,12.9750164887905,11.032459915374799,8.2795418041382494,7.34629098767779,8.1323637947271692,15.1981014330173,10.6579432399146,8.3599844638297505,8.4805907699028396,8.5403389380521499,8.3953680225170206,8.0170148249730495,7.6971949426012403,7.3949843239199096,7.1465321853878798,6.8836703181505499,6.6671948149952298,6.4442726298002899,6.2184198780701703,5.9976834362826104]
["ID:DSA_LIC_4","853.D_LCH_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,null,-10.293328232613799,-9.0813043199143699,-2.52213800215682,-7.5733108469478303,-6.9040643219716804,11.728740965390299,35.007154016885501,27.5797986881906,43.8668556827229,2.0053854310058901,-5.3980732227196899,-39.473064195230499,-14.189450398160901,-12.517531452728999,-7.6606058797719596,-7.8348690908330099,-7.6597001211108697,-6.3619310022631801,-5.8722948748980004,-5.37744380644794,-4.9798342969709797,-4.5487475168352898,-2.2070465937192001,-14.971116420494299,-0.221763346067504]
["ID:DSA_LIC_4","853.BGS_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,-10.721058150171199,-7.9869174327887897,-15.6823351535621,-9.6851643878946394,-11.3493898314861,-14.532038320323,6.77098041010444,12.3707406309147,21.223857523801598,38.141791350433003,23.952468346733198,7.8233791690694003,-23.8206738641953,-20.810968735316401,-20.380096352276102,-18.859447475107299,-15.9978359579036,-16.328576659630201,-14.793441696766299,-13.927357646434499,-13.1286614119813,-10.789769135456501,-11.576121116697101,-10.8486136224421,-10.1636121844464,-9.5713053947256199]
["ID:DSA_LIC_4","853.BFDIN_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,-2.6022783555925599,-0.61772554794577295,-1.39539549521093,-3.4925815869452901,-7.2872191680161,0.38141218012406403,-17.0519210949656,-5.7034375353942597,-7.9519292118759202,-12.232548997457201,-5.8647561981309,-13.045650907644299,-3.0996563121336198,-3.0407444854521599,-2.9947690642815199,-2.9347379040254,-2.8453195187887301,-2.7414202226444,-2.6805426755231898,-2.62076092291721,-2.5620550518584699,-2.5044055110693901,-2.4477931043929999,-2.3921989843425902,-2.3376046457684301,-2.2839919196395999]
["ID:DSA_LIC_4","853.DCIR_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,null,1.5083629301847601,1.33258078676408,1.26209540959431,1.2665125651573499,0.82084695105678096,0.61862336540715501,1.9732742287549601,1.1215168498341399,1.67146346122597,1.44944986230058,1.6363518975590201,1.0784998163658199,0.60560020936955905,0.411555952902113,0.34505629682614802,0.35512805572999201,0.23083925381651599,0.10368379392584499,9.3113081663367903E-2,0.12708652404019299,0.109353243496879,3.3501657613541402E-2,3.5041811062614198E-2,3.9843046120473499E-2,5.2636672664635301E-2]
["ID:DSA_LIC_4","853.DCGDPR_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,null,-0.31170056347039199,-1.7252969984328299,-0.85113169182054205,-2.46988938842249,-1.6798059428218,-1.5221380434087799,-2.3621073645834101,-5.7875408190562503,-6.7302514507911297,-7.9148966636521196,-8.1224609962266996,-21.683679280398501,-3.2299092212354301,-2.8282325578416598,-2.4421557458895502,-2.1812764755804999,-1.9108665626636201,-1.44682751778011,-1.2648943206951899,-1.0969633292343,-0.94318367593371,-0.80077452778677505,-0.67069323986100704,-0.60757796200459802,-0.17944646021032901]
["ID:DSA_LIC_4","853.DCPECH_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,null,-6.4725425807827701,-5.5312427050277302,-4.1925821583453597,-2.6098195685050798,-4.9671646123346704,1.1964807675722,-3.7504996516217699,-11.838573565993901,-9.5423996088318592,7.7116917105441596,1.95800179903704,-7.4497626991730703,-0.37265442164763402,-0.63991656480681003,-0.87058030147096799,-1.4531176558611001,-1.6309427587412799,-0.91897661171004896,-0.803418709361581,-0.69675454128551695,-0.599078831497037,-0.50862528756600101,-0.42600198951830098,-0.38591326886663602,-0.113978409976922]
["ID:DSA_LIC_4","853.D_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,51.219565122845097,42.138260802930802,39.616122800774001,32.042811953826103,25.1387476318544,36.867488597244702,71.874642614130195,100.35444130232101,143.42129698504399,146.02668241604999,135.221135477297,124.197583841089,108.955784960025,94.113290197835596,82.103770698102196,69.649071921420202,57.852588634469299,44.000180712660402,35.657853187753901,28.475114399816601,22.366115641825001,17.560490722928201,13.877775511671,11.915663665979,10.923908474132]
["ID:DSA_LIC_4","853.D_PPG_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,34.838824390962202,25.643103642275001,21.787289529182502,18.280041300529899,13.4405772744516,12.9750164887905,11.032459915374799,9.1795418041382497,7.4462909876777896,8.8323637947271703,15.780986157916001,18.821626810833401,14.0056196225799,11.76351694629,11.276149012825901,10.489698496293199,9.6590520055761502,8.0645068163221598,7.6161256197831797,7.5690255949087701,7.4847588644576897,7.4129287054456903,10.773079357432,10.4958929259231,9.5769023541766103]
["ID:DSA_LIC_4","853.D_LCH_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,null,-9.0813043199143699,-2.52213800215682,-7.5733108469478303,-6.9040643219716804,11.728740965390299,35.007154016885501,28.479798688190598,43.066855682722903,2.6053854310059101,-10.8055469387531,-11.023551636207101,-15.241798881064,-14.8424947621898,-12.0095194997334,-12.454698776681999,-11.796483286950901,-13.852407921808799,-8.3423275249065707,-7.1827387879372901,-6.1089987579915803,-4.8056249188967799,-3.6827152112572001,-1.9621118456920601,-0.99175519184697203]
["ID:DSA_LIC_4","853.BGS_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,-7.9869174327887897,-15.6823351535621,-9.6851643878946394,-11.3493898314861,-14.532038320323,6.77098041010444,12.3707406309147,21.223857523801598,38.141791350433003,24.893075862705999,0.80286744990099401,-10.6313149757479,-9.5181547176946903,-12.409787259569301,-12.1129189325498,-10.9119916608821,-9.3718978280669898,-7.6846202468326297,-6.7882484841642201,-5.9585978581130803,-5.1250697434338797,-4.3468429567888798,-3.59456303268218,-2.88756698978509,-2.2761616218184502]
["ID:DSA_LIC_4","853.BFDIN_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,-0.61772554794577295,-1.39539549521093,-3.4925815869452901,-7.2872191680161,0.38141218012406403,-17.0519210949656,-5.7034375353942597,-7.9519292118759202,-12.232548997457201,-5.8647561981309,-5.1399583146125796,-6.1247816240542496,-5.1729679979074996,-4.5419760942962002,-4.5142482449168604,-4.3707891664722496,-4.2271183828566201,-4.1369096935429104,-4.0483274562575602,-3.9613421172844001,-3.87592465971013,-3.7920465936738901,-3.70967994679383,-3.6287972547677398,-3.54937155214416]
["ID:DSA_LIC_4","853.DCIR_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,null,1.33258078676408,1.26209540959431,1.2665125651573499,0.82084695105678096,0.61862336540715501,1.9732742287549601,1.1215168498341399,1.68658915189805,1.45046119131643,1.3995166916833299,1.5411527225884001,1.64734562410465,1.4481668092861,1.2572508459560501,1.1022518659418901,0.96118951795841201,0.84219351511082097,0.75240992263430795,1.0849880369582201,1.02079517821357,0.85808468971862495,4.4469597148475701,1.0495243170722901,0.97841628250831703]
["ID:DSA_LIC_4","853.DCGDPR_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,null,-1.7252969984328299,-0.85113169182054205,-2.46988938842249,-1.6798059428218,-1.5221380434087799,-2.3621073645834101,-5.7875408190562503,-6.7911559838255,-7.9204191483282598,-11.4348777675814,-11.7722816856681,-3.8314546679056498,-4.5719693300192601,-1.3163497380435201,-2.4708184508941899,-2.0937924732573601,-1.6544200819155599,-1.2582804727874199,-1.01971354755707,-0.81430757395426401,-0.63960752225070405,-0.50218026861113096,-0.39686505030729202,-0.34075421210456902]
["ID:DSA_LIC_4","853.DCPECH_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,null,-5.5312427050277302,-4.1925821583453597,-2.6098195685050798,-4.9671646123346704,1.1964807675722,-3.7504996516217699,-11.838573565993901,-9.6287523099831596,7.7170724124166403,-0.69017431492873504,7.7584541044993802,2.31851878601584,-0.468709137648051,-1.70701783177586,-2.21423401389147,-1.9500021897367299,-1.0508324886970499,-0.79921781363183597,-0.64768805495680604,-0.51722102738987996,-0.40625737788292698,-0.31896816727952698,-0.25207545112019603,-0.21643571705510101]
["ID:DSA_LIC_4","853.D_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,27.966165748357401,26.114016596039601,20.483034104221002,17.258300465982298,25.527557541498599,48.739711238573399,70.754975691511305,103.745682597049,106.39731355444,98.467130309223606,92.043974337784903,91.121906944268304,82.142976989274402,73.117225331955794,63.641308606804799,54.856907175219298,47.071399272849597,40.449316095133597,34.872707806908402,29.739400812754301,25.054808017855201,20.762113583144501,16.822527452961399,13.21620251179]
["ID:DSA_LIC_4","853.D_PPG_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,16.993022055927501,14.2493107522647,11.2382551534422,9.1546676073502091,8.7615875310310205,7.1233589326119304,5.3802241172739604,5.3422091842491302,6.38972586864453,6.4712167341266902,6.8770425135914399,10.336997894390199,12.4591705364034,12.1850781358766,11.4082402028017,10.6762054965945,10.062491716692101,9.6533318552293892,9.2539252313700704,8.8600769667913593,8.5078823005944901,8.1692412368088707,7.8322326500183399,7.5021439965488002]
["ID:DSA_LIC_4","853.D_LCH_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,null,-1.8521491523178,-5.6309824918186102,-3.2247336382386802,8.2692570755163004,23.2121536970748,22.015264452937799,32.990706905537998,2.6516309573911898,-7.9301832452168801,-6.4231559714387298,-0.92206739351657097,-8.9789299549938395,-9.0257516573186791,-9.47591672515094,-8.7844014315854793,-7.7855079023697398,-6.6220831777160303,-5.5766082882252199,-5.1333069941540899,-4.6845927948991104,-4.2926944347106799,-3.9395861301831099,-3.6063249411713301]
["ID:DSA_LIC_4","853.BGS_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,-10.4324276067615,-6.4452698750917898,-7.6236549257536996,-10.3097841772762,4.4870508126072703,13.720323104582,19.230865454182801,30.629200613520201,26.448150913455098,-6.85487385564908,-15.8023191662218,-12.224769246264801,-11.8879948534381,-10.956823471202901,-9.8420283632306003,-8.52949556326897,-7.9438148092037402,-7.5947132601265297,-7.3824760992025498,-7.1420011601182898,-6.9069610813303504,-6.67729181647438,-6.48534951946516,-6.3008649839397997]
["ID:DSA_LIC_4","853.BFDIN_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,-0.33539149271366703,-1.5320992516738901,-4.3228180486585002,-1.87826700445756,-1.48006159067342,0.78830869598985698,-2.2094580308689902,-3.14927225544398,0.54805200278134902,-1.7652181475369599,-1.1091470947811499,-1.2474219319162401,-1.4700721522693501,-1.30877162695976,-0.96209124103399402,-1.1237146784287799,-0.984335744518819,-0.93821440439084103,-0.90273253811509402,-0.83928633424392896,-0.78710448655620402,-0.76615284105473302,-0.72303726210079,-0.68855422627485896]
["ID:DSA_LIC_4","853.DCIR_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,null,0.83793040780009997,0.84268995325941398,0.54112427001447705,0.43021593169355798,1.3318176969714099,0.79723909820581296,1.20017969405358,1.05683647979392,1.07550725248637,0.69282611813025197,0.63516358419441998,0.72318160867076497,0.70452479375502597,0.63237719063096698,0.56259105789976604,0.50451474519597606,0.45826155840894001,0.42287569127515501,0.38831298390546798,0.27243720685809603,0.26115558120988303,0.25027703877547097,0.23978320590247401]
["ID:DSA_LIC_4","853.DCGDPR_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,null,-0.56643968295667302,-2.0047977744733401,-0.59640118567455802,-0.50587544364697701,-2.4115655176383601,-1.4294388140567,-3.6646413666913,-4.9408459585436901,-7.5796142393942398,-6.7148033121271196,-2.4478480993674498,-2.5753461743819499,-2.5272572391924499,-2.3054471946433801,-2.0071007935038101,-1.7341909264513899,-1.4966123652262,-1.30601194885403,-1.1259565669192799,-0.96021432653801797,-0.80895999750901904,-0.67035913188923602,-0.54315929129229301]
["ID:DSA_LIC_4","853.DCPECH_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,null,-2.77191376293661,-1.12998453011416,-3.1450148610433502,0.50361052796237304,-2.3586664778147699,-8.7472782700015905,-7.3623786259947401,5.5468141040882903,4.2697236768745803,9.6830028296691992,8.0674370184543402,-1.70020786235149,-1.31259557092648,-2.0411929803092401,-2.0930546887791599,-2.0751500426771701,-1.52057255703078,-0.69959508969557904,-0.60314431741520302,-0.51436070588096505,-0.43333787452258399,-0.35909315945693798,-0.29095566349459001]
["ID:DSA_LIC_4","853.D_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","D_GDP","D_GDP","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,26.114016596039601,20.256522315264601,17.078115747357401,25.375958420385199,48.581755934793797,79.150214049474499,76.783628925911103,101.16299587797199,96.384424675919306,87.887858011618903,87.976378006596704,78.9139638386157,72.268236481788307,64.991474005804093,57.175266795171702,49.569047332362601,42.875109381174298,37.342199598049703,31.654414364118999,26.775462450100498,22.3420663487002,18.2708810482128,14.583869622353999]
["ID:DSA_LIC_4","853.D_PPG_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","D_PPG_GDP","D_PPG_GDP","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,14.2493107522647,11.113976823063901,9.0590886011678293,8.7095867303907895,7.1003815413398303,5.3707612213310796,5.3353466149824103,6.3546447056851498,6.2010561452464703,7.0608584438062003,9.0081927810229594,9.4438471703512992,10.9594296854091,12.1486119072907,12.3419623439106,12.1093946393962,11.882240791128501,11.3758798551236,10.292856236375201,9.6273834853075595,9.0435906844119103,8.4837872428524008,7.9219232732809601]
["ID:DSA_LIC_4","853.D_LCH_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","D_LCH_GDP","D_LCH_GDP","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,null,-5.8574942807749899,-3.1784065679072602,8.2978426730278301,23.205797514408602,30.568458114680698,-2.3665851235634698,24.379366952060799,-4.7785712020525999,-8.4965666643003992,8.8519994977758601E-2,-9.0624141679809593,-6.6457273568274502,-7.27676247598417,-7.8162072106323803,-7.60621946280909,-6.6939379511883201,-5.5329097831245502,-5.6877852339307404,-4.8789519140185096,-4.4333961014002803,-4.0711853004874499,-3.6870114258587598]
["ID:DSA_LIC_4","853.BGS_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","BGS_GDP","BGS_GDP","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,-6.4452698750919097,-7.5393486795760696,-10.2021452145214,4.4604197672695802,13.676066282016199,19.197041644111401,30.589854529616598,25.741357993371299,-4.9746835560734297,-16.754706803189301,-18.3373923612541,-17.5337568299834,-18.0141723474085,-17.370816234628901,-16.3014586882617,-15.5729776254489,-14.8461560704247,-14.1951475638541,-13.542097469587899,-12.888028968070399,-12.2342998672514,-11.8052647951009,-11.393231976048201]
["ID:DSA_LIC_4","853.BFDIN_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","BFDIN_GDP","BFDIN_GDP","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,-1.5320992516738901,-4.2750141322781197,-1.85865701954811,-1.47127729359948,0.78576589595376201,-2.2055719712959001,-3.1452267195528698,0.545043062802541,-1.62413238904293,-1.19526785616343,-1.1594844541810601,-1.4037898693544899,-1.2711623068954301,-0.95497330592041496,-1.1364298479544901,-1.01656455435379,-0.98443177011819205,-0.94739204249336695,-0.88101880967465895,-0.82644091456012903,-0.80463557676672803,-0.75953691583482597,-0.72348702746619897]
["ID:DSA_LIC_4","853.DCIR_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DCIR_GDP","DCIR_GDP","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,null,0.83337105998036498,0.53547467986358799,0.42801085253612697,1.8773256905590701,1.54671138706749,1.36392199556378,1.97079081715823,2.1476571648752398,2.5424919892574298,3.0273569109776801,1.2977556427346499,1.28384078872037,1.28704123927069,1.470572595136,1.3284100251577,0.95482125913451599,0.88798950497677398,0.85108477267952598,0.51784205169679398,0.50198792070032705,0.46238090177368002,0.43313701296375101]
["ID:DSA_LIC_4","853.DCGDPR_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DCGDPR_GDP","DCGDPR_GDP","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,null,-2.5210414770966501,4.91601758198532E-2,-1.1672257609744401,-2.09485669821842,-0.42599086410873599,-3.10769387515947,-2.9454900483491402,-11.7151940655034,-7.6871634796531696,-2.2591644402943598,-1.9224579601023,-1.8977813146779301,-1.5836701573929099,-1.79678275581414,-1.7463759329881401,-1.4491401688216199,-1.2530953075958,-1.09143038444916,-0.92518892863365698,-0.78258789225804504,-0.65300947257602804,-0.53401767815832002]
["ID:DSA_LIC_4","853.DCPECH_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DCPECH_GDP","DCPECH_GDP","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,null,-0.86785686526731498,-3.7388547465072501,1.2427294593773699,-2.5908058675691401,-9.6611818384089805,-9.1959652716878395,3.0687463927608798,4.0522147224394702,7.8636748257639004,8.3213449360375797,8.6455683376347806E-2,-0.50301308434496095,-1.2192031778935299,-1.2440032593172199,-1.0967208522127501,-0.98607593853842601,-0.86461599172787296,-0.75158380609221198,-0.637106155595767,-0.53890783603373404,-0.44967718675025298,-0.36773672859891499]
["ID:DSA_LIC_4","853.NCTN_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,-6.4506898296185096,-6.32673879420694,-4.3504159713855497,-8.9238837811705807,-3.5495890681778302,-3.9475453412770101,-2.0186953801242802,-2.1393634632494298,-1.9555079544263301,-1.9120082714607201,-1.10480732073196,-0.77970915481941605,-1.14996298371983,-0.74888314805838596,-0.66219226082840499,-0.65443795397952198,-0.77560311683160399,-0.92606258091674198,-1.0198627596176999,-1.1026078605534599,-1.16279266169611,-1.2259904258952199,-0.97945728407501198,-0.76926675837927105,-0.59023124094983603,-0.437900638802667,-0.308457576138362]
["ID:DSA_LIC_4","853.NCTN_OTH_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Low","2013-10-25",2013,"Units",null,null,7.0475604838063504,12.3972863790526,10.5315023069547,9.3514103997170093,13.652685715721301,10.0978308519366,7.2690984471380897,9.9647089956933392,9.0409153570628593,3.28466106893059,14.6690407893177,11.784805476168,4.3739798220374801,9.3497044423654003,11.750735213028699,11.789975149639501,11.7737300354891,11.4665213643237,11.239577893129599,11.112699077958499,10.929024455635,10.748005198565201,10.570123110936599,10.4315116108463,10.2446659330766,10.061348738576701,9.8815069622831295]
["ID:DSA_LIC_4","853.DU_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,70.362298953107697,60.262533396240698,56.415946523147603,48.052892945950099,39.6389463747797,33.668150210407802,31.649585597010599,31.3328308649143,25.303268399852801,22.281206393384899,26.726960494073602,30.8755802784348,32.577536314332598,24.720970805265001,25.091522359771499,24.743868706319901,24.264403216494099,21.967045318906798,19.930824475515902,17.789125063997702,15.6595146617832,13.6142911897934,10.8087645508558,8.2779642079272495,5.9215703181057702,3.8562903188634601,2.3867757156537199]
["ID:DSA_LIC_4","853.DU_LCH_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0,-10.099765556867,-3.8465868730930701,-8.3630535771974799,-8.4139465711703991,-5.9707961643719498,-2.0185646133972499,-0.31675473209623201,-6.0295624650614998,-3.02206200646792,4.4457541006887,4.1486197843611796,1.7019560358978101,-7.8565655090675603,0.370551554506445,-0.34765365345156601,-0.47946548982579901,-2.2973578975873399,-2.0362208433908999,-2.14169941151812,-2.1296104022145101,-2.0452234719898499,-2.8055266389375699,-2.5308003429285599,-2.35639388982149,-2.0652799992423101,-1.4695146032097399]
["ID:DSA_LIC_4","853.DUCIR_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0,1.03024237215897,2.6183816839694898,1.5911091687799499,1.09454455002774,0.98505944722892402,6.4171538884256807E-2,2.1327671591199202,-0.64586805339169295,7.8920655313434701E-2,1.5619320351891299,0.48821628730616101,-1.40946101131242,-2.5259015897017698,0.11321786350910799,-0.19695327443518501,-0.209304964021096,-0.422821545012183,-0.34989533393183198,-0.18928667247967601,-0.129191673888985,-4.9051338762260498E-2,-1.00737650607577E-3,0.18471850653732799,0.25767788670144698,0.31988154436445099,0.30053476484196101]
["ID:DSA_LIC_4","853.DUCGDPR_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0,-2.95780346168136,-0.34127445322176098,-2.1303969603002,-1.07783920411696,-2.6455983026682302,-2.0888128026616801,-1.8293001892621299,-2.2348502353515598,-2.4392619477179198,-1.6756660021852201,-1.3721909986696701,-1.8284917858734799,-5.7488643000232598,-0.79334758229876101,-0.82563054602664099,-0.82628776934762305,-0.81027667283038296,-0.73355953715843303,-0.58050945074318905,-0.51812985623294805,-0.45610236878976101,-0.396532753100793,-0.31481838497639397,-0.24110575362893699,-0.172472921886583,-0.112319135500874]
["ID:DSA_LIC_4","853.DUCER_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0,-9.7202741102567405,-1.70329898955462,-1.6089475834613101,-1.9098706914253401,-1.4507701876058201,-1.65459724313247,0.590307974400333,-1.14603578018542,-1.87345632819264,0.172866293118593,0.26272266868004102,-0.23179437773828601,-0.55080744312645602,0.218358765137981,0.19601340286112801,0.113305093358579,2.38897360362328E-2,2.1975678813436601E-2,1.2657255251622999E-2,1.15762490251728E-2,1.0594739749310101E-2,9.69590659079584E-3,8.3714507025018804E-3,6.9344155469399302E-3,5.2144610133618603E-3,3.3985114794554401E-3]
["ID:DSA_LIC_4","853.DU_OF_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0,-0.30207601742978601,-0.18574517248296701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","853.NCTN_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,-6.32673879420694,-4.3504159713855399,-8.9238837811705594,-3.5495890681778302,-3.9475453412770101,-2.0186953801242802,-2.1393634632494298,-1.9555079544263301,-1.9113343946446499,-0.77326379918659605,-1.0697439872832899,-1.2904461489548,-0.90215362339433602,-0.78442752618675704,-0.76578128081664398,-0.89896056747504105,-1.0739042148907501,-1.1693709639048899,-1.2575964708368099,-1.32624117782902,-1.3983223664953901,-1.1171351736689501,-0.87739911448139996,-0.67319738245249905,-0.49945435511314701,-0.35181606537773402]
["ID:DSA_LIC_4","853.NCTN_OTH_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Low","2014-11-10",2014,"Units",null,null,null,12.397286379052501,10.531502306954501,9.3514103997169595,13.6526857157212,10.097830851936701,7.26629702293633,9.9603026803867998,9.1421797942189897,3.1822520853610201,14.521508823995299,6.4837489469326002,3.1816919485742798,10.1189103660311,11.506711148800999,11.5657276761268,11.437378026479999,11.1135050294561,10.863913675159001,10.789463254177001,10.6021700884666,10.3737950322902,10.200796221376701,10.0896070002571,9.9041620363259799,9.7187897997716508,9.52811754603424]
["ID:DSA_LIC_4","853.DU_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,67.1543520270301,59.231352395817503,48.195015099305401,40.173092198315203,35.984730760405,32.123901286427497,32.401083544830399,25.596876643924698,22.952760287902599,26.740568140494702,34.002616484401699,45.251772625454201,35.179299255993001,31.6383586920293,30.124845227806102,28.931066883580101,28.9100398090666,30.1660779877047,31.136129540136199,31.6493235110966,31.872883830951199,30.5868477973277,30.046950371488901,29.932691967696702,30.030388614107,30.198390341502201]
["ID:DSA_LIC_4","853.DU_LCH_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,0,-7.9229996312126501,-11.0363372965121,-8.0219229009901607,-4.1883614379102703,-3.8608294739775002,0.27718225840293098,-6.8042069009057498,-2.6441163560220802,3.7878078525921399,7.26204834390703,11.249156141052501,-10.0724733694612,-3.5409405639636899,-1.5135134642232,-1.1937783442260299,-2.1027074513458598E-2,1.2560381786380601,0.97005155243156305,0.51319397096038,0.22356031985458499,-1.28603603362348,-0.53989742583884504,-0.114258403792196,9.7696646410341301E-2,0.168001727395204]
["ID:DSA_LIC_4","853.DUCIR_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,0,0.67574431817053005,-1.1248632577102,-0.67516601033072499,1.4102686392811501,-0.30397725956030403,2.5659162899183299,-0.25978470052182101,1.4578504195966899,-3.1438572120995503E-2,-0.27774468892539,1.6134537434296199,0.17469794528673099,1.1906954409442101,1.1392002152301799,1.5816191443354,1.58480035248474,0.83447875552677198,0.94500183650104197,0.95604066933865095,0.99967743262255804,0.862823701223146,0.888629035859405,0.89833266015277002,0.91376036132343597,0.93553214961727005]
["ID:DSA_LIC_4","853.DUCGDPR_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,0,-0.380303705766808,-2.2367132145295998,-1.08102704191961,-2.6812484753736801,-2.2325362647761899,-1.85671494885703,-2.3110445876403198,-2.46756609428046,-1.7180996595977001,-1.4013417557799199,-1.8751775015580201,-7.4066535937353999,-1.1353183587032301,-1.04501494966594,-1.0094895741399099,-0.97635665201366895,-0.97564703683925602,-0.87862363070985205,-0.906877559421431,-0.92182495663381603,-0.92833642226080804,-0.89087906205803802,-0.87515389431526103,-0.87182597964160102,-0.87467151303226298]
["ID:DSA_LIC_4","853.DUCER_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,0,-4.7650837697159698,-3.51440920452605,-1.6412865779426,-0.12932661056658301,-2.92199050158837,0.86001953654518704,-0.99279290643420304,-0.81763843173612405,-1.3488201576055101,5.9068781308642699E-3,0.68185806644322,-0.38814214521672802,0.159342867749237,9.79574019536847E-2,9.9605128127669196E-2,9.9957909736470302E-3,-0.15719725350528099,1.8598830947865099E-3,1.78867901426304E-3,1.73192311860979E-3,1.6747511964169499E-3,1.62004811018842E-3,1.56972007855213E-3,1.5186718706066799E-3,1.46901352229539E-3]
["ID:DSA_LIC_4","853.DU_OF_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,0,-0.191542805564581,0,0,0,0,0,0,0,0,0,-1.50589933141449,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","853.NCTN_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,-4.3504159713855399,-8.9238837811705594,-3.5495890681778302,-3.9475453412770101,-2.0186953801242802,-2.1393634632494298,-1.9555079544263301,-1.9113343946446499,-0.77326379918659605,-1.0697439872832899,-1.2357127657650999,-1.05866191960774,-0.94312143000882298,-0.914889206863017,-1.08838794115043,-1.29734836043389,-1.41680113125219,-1.52369449690326,-1.60686391150569,-1.69419694165336,-1.3535126377094699,-1.06305021787596,-0.81564092358657703,-0.60513516854407801,-0.42625771872714902]
["ID:DSA_LIC_4","853.NCTN_OTH_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Low","2015-10-09",2015,"Units",null,null,null,null,10.531502306954501,9.3514103997169595,13.6526857157212,10.097830851936701,7.26629702293633,9.9603026803867998,9.1421797942189897,3.1822520853610201,14.521508823995299,6.4837489469325398,3.2208738942631601,5.5698138824752803,4.4089487342759197,5.45074480783195,5.5655909897046199,5.3088021308739597,5.1462298512095703,5.1653604661703403,5.1431225936914498,4.7019683973664304,4.6603697389643601,4.7195669428865203,1.0047102779806101,4.3190248102377096,4.2916613678175901]
["ID:DSA_LIC_4","853.DU_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,59.231352395817503,48.195015099305401,40.173092198315203,35.984730760405,32.123901286427497,32.401083544830399,26.6545138503825,22.952760287902599,26.740568140494702,34.002616484401699,42.447108274321103,46.404845206832498,41.705015633832602,41.220844745551403,43.316635258112697,44.421414189457799,45.047949249259197,44.143597453750502,44.637256293084299,45.135474063669399,43.869130312006,43.423649570795597,46.909339904347398,47.005951327919099,46.536071447348498]
["ID:DSA_LIC_4","853.DU_LCH_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,0,-11.0363372965121,-8.0219229009901607,-4.1883614379102703,-3.8608294739775002,0.27718225840293098,-5.7465696944478699,-3.7017535624799498,3.7878078525921399,7.26204834390703,8.4444917899193896,3.9577369325113501,-4.6998295729998896,-0.48417088828119897,2.0957905125612699,1.10477893134509,0.62653505980146895,-0.90435179550875899,0.49365883933379701,0.498217770585136,-1.2663437516634599,-0.44548074121035303,3.4856903335517702,9.6611423571744098E-2,-0.46987988057060898]
["ID:DSA_LIC_4","853.DUCIR_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,0,-1.1248632577102,-0.67516601033072499,1.4102686392811501,-0.30397725956030403,2.5659162899183299,-0.25978470052182101,1.5315559356806601,-3.1438572120995503E-2,-0.27662971399223102,0.85678016921172495,2.7483329681714199,2.3544753863862602,2.3072223784727099,2.79139007881541,3.0469951065125902,2.2160985018360502,2.4442753943176401,2.32210993193591,2.6454518032962002,2.3725305900254101,2.3428761160601401,5.9146796921709797,2.5041876767805902,2.4438610269729302]
["ID:DSA_LIC_4","853.DUCGDPR_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,0,-2.2367132145295998,-1.08102704191961,-2.6812484753736801,-2.2325362647761899,-1.85671494885703,-2.3110445876403198,-2.56952344427317,-1.7180996595977001,-1.4013417557799199,-2.67527937995149,-3.49489963433901,-1.4053393764839699,-1.7575738947747199,-0.58720092038545502,-1.3396941084970799,-1.37386264021004,-1.3120761917258801,-1.2857358481676799,-1.3001142609634599,-1.3146254581652701,-1.2777416595729201,-1.26476649235328,-1.36629145352463,-1.36910537848304]
["ID:DSA_LIC_4","853.DUCER_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,0,-3.51440920452605,-1.6412865779426,-0.12932661056658301,-2.92199050158837,0.86001953654518704,-0.99279290643420304,-0.841559204338579,-1.3488201576055101,5.9876420129841099E-3,0.53433229879681998,1.06704302180445,0.82968100432249403,0.33974807535363799,7.0254747226390094E-2,-4.4293567100993997E-2,-0.20900350242660301,2.4074308487523799E-3,2.0178268866118299E-3,2.0010792715188302E-3,1.98153035673005E-3,1.9535094139513601E-3,2.81188030829326E-3,2.7732031337667001E-3,2.6915653809234099E-3]
["ID:DSA_LIC_4","853.DU_OF_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2.8721390088086798,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ID:DSA_LIC_4","853.NCTN_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,-5.9364732370598396,-2.3621753324327202,-2.6516596837674,-1.3965942981752899,-1.49765892593408,-1.33688870479199,-1.3632626212793999,-0.55962992214825702,-0.626014033165467,-0.52666126759987897,-0.86568523196726399,-0.82838162937328097,-0.80302994839979203,-0.94088432795905597,-1.11868873347881,-1.21343425444452,-1.2739348995530499,-1.31903719849337,-1.38660958040556,-1.1044981047831399,-0.864905776150248,-0.66164705104432997,-0.48943173266015999,-0.34373546535760602]
["ID:DSA_LIC_4","853.NCTN_OTH_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,6.2208785914288596,9.0855692869509799,6.7829521002844597,5.0221876216095298,4.9768291065025902,6.7332494341928699,5.3550368647706197,4.8271132959143301,4.61798296887254,3.3106455033400399,5.1175334138962603,4.6967639523901097,5.4260445753560997,5.2730615261966296,4.9424258327733996,4.6832141016385096,4.4730001902017902,4.2913376392018598,4.1814940436941299,4.0738428920377796,4.0513969659773297,3.9292040848969898,3.8520268175855401,3.7763931602361902]
["ID:DSA_LIC_4","853.DU_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,31.9664307528124,26.3788679567336,22.6156937594751,21.9882346060825,22.1338879562099,17.505190546339801,16.460727970128701,25.351344691413701,33.869549084472901,38.3825174987523,30.447182272945401,33.540634435491903,33.662303367121602,33.218353712196297,32.5608414562696,31.937666709329999,29.881684731131699,28.095667613941899,26.4627616482218,24.966664411257799,23.635920358314401,22.424917043720701,21.3114165752134,20.2913437062033]
["ID:DSA_LIC_4","853.DU_LCH_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,0,-5.5875627960787799,-3.76317419725854,-0.62745915339259595,0.145653350127429,-4.6286974098700604,-1.0444625762111399,8.8906167212850598,8.5182043930591504,4.5129684142794302,-7.9353352258069201,3.0934521625464702,0.121668931629692,-0.44394965492523403,-0.65751225592669704,-0.62317474693969299,-2.0559819781982598,-1.7860171171897901,-1.63290596572007,-1.49609723696399,-1.33074405294346,-1.2110033145936601,-1.11350046850736,-1.02007286901004]
["ID:DSA_LIC_4","853.DUCIR_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,0,-0.53154927314118205,0.81583454217581697,0.21075902624058601,1.4413938384193099,-0.14220097718140701,0.21094880535307001,1.21329496071485,0.65972338371610895,-3.4718544132683403E-2,1.3936972796845599,1.95170406781051,0.50179269672625404,1.2281266246571101,1.3008305078409299,1.25912821487503,1.09735703901813,0.94760044227896301,0.904222477733164,0.86056367624955998,0.82082515442649795,0.78367561144887499,0.749347563599156,0.71777219360202105]
["ID:DSA_LIC_4","853.DUCGDPR_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,0,-0.718697856612592,-2.1167238191673698,-0.77794506880081205,-0.626244999209707,-2.3038358124154299,-0.62568333449631797,-0.95157269835218095,-1.1460721709445201,-2.3197342491960198,-2.3830858839295699,-0.74447134695478301,-0.96597073715473003,-1.0524916297517199,-1.0774822094396299,-1.0618155116321,-1.04934005285703,-0.98178896162321405,-0.92310780268921999,-0.86945724493311405,-0.82030165795798105,-0.77657889487818299,-0.73679031878358603,-0.70020528421883899]
["ID:DSA_LIC_4","853.DUCER_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,0,-1.28932905823935,-0.68810573259289598,-1.1557386647132299,0.23401791356686899,-0.71084824667509505,-1.51503497593937,9.0920396719588001E-2,0.73947651896906197,9.4103123939219893E-2,1.0173227846388799,0.40847570680364498,-2.70904216369264E-2,-0.11493120225395401,-0.179293727322861,-0.170410337302008,-0.26497303967124503,1.1525086094931299E-2,1.10624218825414E-2,1.06063366132972E-2,1.0156973624014401E-2,9.7535092337755706E-3,9.3653907773664606E-3,8.9797685644851695E-3]
["ID:DSA_LIC_4","853.DU_OF_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,0,0,0,0,0,0,0,13.179457725831501,12.2156451939377,9.1057371072596194,8.60366126615342,4.0142427658790396,3.6440417428528602,3.3475738236202002,3.08139699194545,2.8353768564207802,2.6031979838149799,2.34545875202154,2.11354872510895,1.90488824614876,1.71715300398865,1.5482490131592599,1.39629002176503,1.2595771137796099]
["ID:DSA_LIC_4","853.NCTN_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","NCTN_GDP","NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,-2.3621753324327202,-2.6223362849185001,-1.3820132013201301,-1.48877018711149,-1.33257638315442,-1.3608648750058601,-0.558911024970701,-0.622577062509167,-0.49963794351919,-0.69768459481795098,-1.3326717344968499,-0.76054975399287394,-0.65234931876291702,-0.57566338441055298,-0.48871286109842699,-0.557983076448895,-0.61331078017798402,-0.66736029787464501,-0.51378335961659005,-0.38357761491372699,-0.273342983292095,-0.18017093871800799,-0.10157350889182799]
["ID:DSA_LIC_4","853.NCTN_OTH_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","NCTN_OTH_GDP","NCTN_OTH_GDP","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,9.0855692869509497,6.7079427727198899,4.9697536368573703,4.9469413255937296,6.1580647681298402,4.5915330946646797,4.6554793987014396,3.6736365133666502,2.0188154546677901,1.5762405786309099,1.42829503363554,3.0896330331565802,3.0105493463495199,2.8802082308307502,2.53979207428669,2.5192913879248899,2.73887869004436,2.6569291665408099,2.5512645494504,2.7474627751434402,2.6319292825848302,2.54540299476428,2.4535791356721401]
["ID:DSA_LIC_4","853.DU_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DU_GDP","DU_GDP","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,26.3788679567336,22.365597937445798,21.758667165570799,22.002521364147899,17.448725104084101,16.431776359093501,19.1237717479491,24.889775989606299,27.090655410536701,28.941166146147999,33.382945039886401,35.772134514655498,37.6716175308527,40.087402528611101,42.162054862992598,44.497437842733198,46.070865068206203,47.571105920108003,48.638002925583102,49.9593915883611,51.256545491640601,52.432842794918699,53.492419440698903]
["ID:DSA_LIC_4","853.DU_LCH_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DU_LCH_GDP","DU_LCH_GDP","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,0,-4.0132700192878401,-0.606930771874993,0.24385419857711499,-4.5537962600637902,-1.01694874499062,2.6919953888556098,5.7660042416571597,2.2008794209304599,1.85051073561126,4.4417788937384302,2.3891894747690499,1.8994830161971901,2.4157849977584598,2.07465233438143,2.33538297974069,1.57342722547295,1.50024085190184,1.06689700547503,1.32138866277805,1.2971539032795101,1.1762973032780699,1.05957664578023]
["ID:DSA_LIC_4","853.DUCIR_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DUCIR_GDP","DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,0,0.91981801108188199,-0.202324722936293,1.9329350323772401,-0.27128900722211902,-3.8892060588023199E-2,1.0648450768540101,0.61129932053460501,0.78901082989337201,0.93856285175902099,1.21886572032573,1.93107977222546,1.95828126565903,2.0315559711259898,2.4244328335577601,2.4118240092085901,2.12984147685192,2.23301079292091,2.32699311971861,2.3653313814382102,2.4409852766097502,2.49572151521541,2.5647790788854699]
["ID:DSA_LIC_4","853.DUCGDPR_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DUCGDPR_GDP","DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,0,-2.63415192437059,6.65648901301686E-2,-1.3862502823170499,-2.0229019380290501,-0.190978618821941,-0.72997611497988502,-0.70541269618704905,-2.7713536312971399,-1.9976411839372099,-0.67959042809657799,-0.72876724191643605,-0.86579346143639402,-0.83969357062400396,-1.12990135522762,-1.31299406323677,-1.3272762603348101,-1.3742086839749299,-1.41895809347016,-1.4507816576177199,-1.49019623714875,-1.5288879386330201,-1.5639747112973399]
["ID:DSA_LIC_4","853.DUCER_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DUCER_GDP","DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,0,-0.54437669241141895,-1.55519932084935,0.59532041882587905,-0.79254047803064498,-1.6708278906656,2.5126955095673701E-2,0.67399026730613898,0.19872626792435499,0.739702883319868,0.24370344071327901,0.12893219516704099,8.0900686845276196E-2,1.8987983564785E-2,5.0496847253863201E-3,-9.4581124060430901E-4,-3.7907351866464899E-3,-1.1525928734511699E-3,-1.1071233403958101E-3,-1.00148508795969E-3,-9.3810259151118098E-4,-8.8000056090530899E-4,-8.2505298446197803E-4]
["ID:DSA_LIC_4","853.DU_OF_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","DU_OF_GDP","DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,0,0,0,0,0,0,13.162527474989201,12.1485783042914,8.7904527356956805,7.9868323986262304,12.3492961909079,11.851765197606101,11.1994560618707,10.545161202214199,9.7865585689956607,9.2023986169712,8.6634343971224208,8.1568658223915396,7.6796197422789598,7.2300129397380299,6.80645814544682,6.4074586011171402,6.0316029292801101]
["ID:DSA_LIC_4","853.NGDPD.2013-10-25.A","Units","Papua New Guinea","853","PNG","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Low","2013-10-25",2013,"Billions",null,null,3047863164.7582598,3715974495.6638398,4176612103.1900101,4866003956.08529,5527630355.7693806,6340649146.7690001,8000216456.13799,8105214610.7341108,9716145596.3362808,12868521735.6318,15134222670.539801,16144760873.463501,18062334836.573799,24488940958.5853,24976593683.630001,25705220241.2519,26659137976.0186,28225089263.666897,29714113142.5172,31007780731.276199,32528867415.049,34124571006.0942,35798551836.798195,37554649797.152298,39396893142.951599,41329507736.079102,43356926738.072502]
["ID:DSA_LIC_4","853.NGDP_R_PCH.2013-10-25.A","Units","Papua New Guinea","853","PNG","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Low","2013-10-25",2013,"Units",null,null,2.0077937495161202,4.3881397525741903,0.56953818935328004,3.9244273613437302,2.2944927536231901,7.1515514019199902,6.6144921778799297,6.1344154297960003,7.6804306931217603,10.668567439501199,8.1321138410952507,5.4119640051091897,6.2949227642617096,21.428061355243599,3.3156138196680098,3.4024323209047802,3.4547296882785101,3.4547296882785998,3.4547296882784,3.0000000000000502,3.00000000000002,2.99999999999971,3.0000000000001101,3.0000000000001101,2.9999999999998499,3.0000000000001399,2.9999999999999098]
["ID:DSA_LIC_4","853.NGDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Low","2013-10-25",2013,"Billions",null,null,11872100000,13241700000,13459300000,15094100000,16896500000,18802217528,21601291117.359501,22331028000,26421058042.601299,30510878328.438198,32132107580.763901,34604627473.761902,40244289317.336403,56757740163.433701,60217283278.9888,64457706974.405693,69206574811.486099,75893323391.6035,83226146520.208694,90009077461.605499,97344817274.726593,105278419882.617,113858611103.04999,123138087907.94901,133173842072.44601,144027510201.35098,155765752282.76102]
["ID:DSA_LIC_4","853.PB_GDP.2013-10-25.A","Units","Papua New Guinea","853","PNG","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2013-10-25",2013,"Units",null,null,0.54362826380564,-1.9985138350438401,-5.4070105043129404,-6.9387299018808699,-10.2577456869766,-11.1133002554269,-4.0172093669848499,7.7755771121114501,-4.1653545416191697,-2.51347774240462,1.92498092794091,5.3036317621392,5.2485626379174999,2.0167690904788,1.4140469463577501,1.16070081325154,1.1885958034149799,0.98033434570448497,0.74813675497698295,0.32577316778795801,2.1128062682823402E-2,-0.214337793927346,-1.0248869739561599,-0.94143275326335596,-0.83743714141327197,-0.73929951045091302,-0.57777406872881798]
["ID:DSA_LIC_4","853.NGDPD.2014-11-10.A","Units","Papua New Guinea","853","PNG","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Low","2014-11-10",2014,"Billions",null,null,null,3715974495.6638398,4176612103.1900196,4866003956.08531,5527630355.7693806,6340649146.7690001,8000216456.1379805,8105214610.7341108,9716145596.3362808,12873058774.5084,15391383913.897699,15413237233.782598,16095996317.581001,20328417158.7981,21084557192.371799,21967723895.441898,23000909332.786598,24339413746.2957,25915058920.1604,27186322135.488899,28519947167.845299,29918993176.164001,31386669386.4207,32926342453.1716,34541544182.211899,36235979632.070297,38013535612.921501]
["ID:DSA_LIC_4","853.NGDP_R_PCH.2014-11-10.A","Units","Papua New Guinea","853","PNG","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Low","2014-11-10",2014,"Units",null,null,null,4.3881397525741903,0.56953818935328004,3.9244273613437302,2.2944927536231901,7.1515514019199902,6.6144921778799297,6.1344154297960003,7.6804306931217603,10.668567439501199,8.09101539069359,5.5303257270128903,5.8366852787717702,19.570961284406899,3.3348578185626199,3.4158245612717399,3.46720674185821,3.4926373549426701,3.49263735494281,3.00000000000002,2.99999999999996,2.9999999999997802,3.00000000000031,2.9999999999998299,3.0000000000001799,2.9999999999998299,3.0000000000000702]
["ID:DSA_LIC_4","853.PB_GDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2014-11-10",2014,"Units",null,null,null,-4.0377284559004796,-4.3647936771575901,-4.8762526452009904,-8.3741092073343193,-11.300465516445099,-4.2098253165183399,7.7651162511802703,-5.3075177945919902,-6.0726796239708296,2.12464244292768,8.5523060458090292,5.0587300194150897,0.43935982509420102,-3.4789743494958003E-2,-0.70862125899570905,-0.95659858963064803,-1.28970612031131,0.66780905467345197,-0.23127798734199301,-1.57925737906884,-1.6433229500462301,-1.0114814115815101,-0.48252370162026298,-0.46064697333857302,-0.46439995594060002,-0.48450605552706]
["ID:DSA_LIC_4","853.NGDP.2014-11-10.A","Units","Papua New Guinea","853","PNG","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Low","2014-11-10",2014,"Billions",null,null,null,12386581652.212801,13051912822.4688,15065027727.8183,16750395017.483002,17987657153.954601,21419588905.322598,21905963528.431103,26421058042.601299,30521635511.273899,32070231527.496395,34595165103.597404,39843300776.049904,52245767123.570198,56667509388.213394,60837283975.5924,64998552637.059601,69509240771.440903,76297955007.983704,82516238341.134888,89241311765.937195,96514478674.861191,104380408686.862,112887411994.842,122087736072.42099,132037886562.32399,142798974317.15302]
["ID:DSA_LIC_4","853.NGDPD.2015-10-09.A","Units","Papua New Guinea","853","PNG","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Low","2015-10-09",2015,"Billions",null,null,null,null,4176612103.1900196,4866003956.08531,5527630355.7693806,6340649146.7690001,8000216456.1379805,8105214610.7341108,9716145596.3362808,12873058774.5084,15391383913.897699,15413237233.782598,16808935730.912001,17323146188.611801,17536773646.422901,18387441468.414501,18997739431.3909,20147402045.025997,21389252705.026199,22438502496.471302,23539223236.435699,24693939832.299,25905301050.772499,27176085593.8181,28509208472.622898,29907727694.247398,31374851276.2887]
["ID:DSA_LIC_4","853.NGDP_R_PCH.2015-10-09.A","Units","Papua New Guinea","853","PNG","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Low","2015-10-09",2015,"Units",null,null,null,null,0.56953818935328004,3.9244273613437302,2.2944927536231901,7.1515514019199902,6.6144921778799297,6.1344154297960003,7.6804306931217603,10.668567439501199,8.09101539069359,5.5303257270128903,8.5397599260725201,8.9722759154450298,3.1230106876777701,4.3997157721774398,1.445110172526,3.1915000755345702,3.1915000755346101,2.9999999999997402,3.0000000000004499,2.9999999999996301,3.0000000000003402,2.9999999999998299,3.00000000000002,2.9999999999998899,2.9999999999999098]
["ID:DSA_LIC_4","853.PB_GDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2015-10-09",2015,"Units",null,null,null,null,-4.3647936771575901,-4.8762526452009904,-8.3741092073343193,-11.300465516445099,-4.2098253165183399,7.7651162511802703,-4.52130691157498,-6.0726796239708296,1.82464244292768,6.5528841612751698,4.9033045800908397,5.3495470814159898,2.5258978238907299,1.2421656755786299,-5.4764432766162899E-2,-0.69473378347591097,-1.2412859726022201,3.1396653020422201,2.4470929164993498,1.51536204148303,-1.4453261853570101,-1.0978389295661,-4.4697915833720296,-1.72849458872873,-1.41136047354533]
["ID:DSA_LIC_4","853.NGDP.2015-10-09.A","Units","Papua New Guinea","853","PNG","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Low","2015-10-09",2015,"Billions",null,null,null,null,13051912822.4688,15065027727.8183,16750395017.483002,17987657153.954601,21419588905.322598,21905963528.431103,25670056665.5205,30521635511.273899,32070231527.496395,34595165103.597404,41667772059.394798,45262433190.488899,48281660212.055298,53403096459.4179,56301632424.466904,60340911302.128494,66041463552.176498,71423842831.679001,77244886022.4608,83540344233.291199,90348882288.304489,97712316194.801407,105675869964.67799,114288453366.79901,123602962316.19299]
["ID:DSA_LIC_4","853.NGDPD.2016-11-16.A","Units","Papua New Guinea","853","PNG","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Low","2016-11-16",2016,"Billions",null,null,null,null,null,7314722403.14991,8306248911.4896307,9439371180.7082691,11548881425.484201,11550397257.008999,14204789049.118999,17953411856.061699,21267984222.676498,21144481423.562401,21823380143.522701,21184784631.251301,19965806160.704399,20948747646.087502,21976038809.2505,23365032853.092503,24974008536.616398,26837652995.155701,28675710106.362801,30171720960.572502,31745778651.9002,33401954881.2743,35144533770.126999,36978022942.364899,38907165184.485596]
["ID:DSA_LIC_4","853.NGDP_R_PCH.2016-11-16.A","Units","Papua New Guinea","853","PNG","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Low","2016-11-16",2016,"Units",null,null,null,null,null,4.2888165038002199,2.2999999999999901,8.7243889376205104,3.5623867634901001,2.9315855439243599,11.617900929909499,3.7067630390140001,6.1355546557964296,4.7348038324102504,7.3526081256180698,6.6197875272795601,2.5064087544391498,2.96540509550691,3.2275305304679098,3.3523739682889802,3.3709471318203099,3.39720589116836,3.3972058911682099,3.3972058911687202,3.3972058911681202,3.39720589116834,3.3972058911685199,3.3972058911681899,3.3972058911684302]
["ID:DSA_LIC_4","853.PB_GDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Low","2016-11-16",2016,"Units",null,null,null,null,null,-3.2403790898151201,-5.5348562426152297,-7.3184609204744397,-2.9014983611374898,5.3184248077250098,-3.03048213767693,-2.13026710915174,9.3254644619950297E-2,5.7423235208472496,4.75116236749452,3.2199264783162298,1.83060078330797,0.43888615342710902,-0.15306407973241701,-0.56412219879999304,-1.01570274510198,-1.4996457136347701,-1.3541678820627601,-1.2285334610279799,-1.1107061967166401,-1.00407040910993,-0.90751651328298499,-0.81982484266540501,-0.74015053339861603]
["ID:DSA_LIC_4","853.NGDP.2016-11-16.A","Units","Papua New Guinea","853","PNG","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Low","2016-11-16",2016,"Billions",null,null,null,null,null,22689901697.944599,25390000000,27991000000,31182999999.999901,31822999999.999901,38626999999.999901,42566999999.999901,44315000000,47459000000,54660508917.0662,59009959469.927299,61865815013.219902,68729083457.636612,75179913068.238098,81947421655.624588,89360887064.373398,97505682211.257095,106867240051.056,117127604639.347,128373070755.8,140698218374.88101,154206708130.578,169012153153.99301,185239074616.39499]
["ID:DSA_LIC_4","853.NGDPD.2017-11-20.A","Units","Papua New Guinea","853","PNG","NGDPD","NGDPD","Nominal GDP (in billions of US dollars)","US Dollar","External","Moderate","2017-11-20",2017,"Billions",null,null,null,null,null,null,8306248911.4896307,9544923793.3181,11670729290.955301,11619359186.3944,14250756860.006201,17985044479.6717,21295340086.395199,21261210687.410599,23003715387.881199,22961665083.317699,21480050382.255398,21937877749.176601,22626234203.528599,23539185142.7365,24694581915.737602,25986801358.5397,27329435207.7803,28749443757.575901,30242031043.935898,31812109109.8111,33463701050.510403,35201038828.719704,37028574118.287399]
["ID:DSA_LIC_4","853.NGDP_R_PCH.2017-11-20.A","Units","Papua New Guinea","853","PNG","NGDP_R_PCH","NGDP_R_PCH","Real GDP growth (in percent)","Growth Rate (in percent)","External","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,2.2999999999999901,11.093634140666699,-0.29673861874941498,6.8045450388194002,10.124827179563599,1.10662547387073,4.6489963165436503,3.8299432332955998,12.529617105607199,7.9609454882452404,2.4046445070028599,2.23177336273872,2.48033290030709,2.27979828458245,2.9003435056034599,3.2142576537393102,3.0745223359923002,3.0745223359923202,3.0745223359922802,3.0745223359923202,3.0745223359922602,3.0745223359923699,3.07452233599219]
["ID:DSA_LIC_4","853.PB_GDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","PB_GDP","PB_GDP","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Fiscal","Moderate","2017-11-20",2017,"Units",null,null,null,null,null,null,-5.5348562426152004,-7.2375296645350504,-2.8712053628887402,5.2868594838419698,-3.0207068933744501,-2.1265203328939002,9.3134850273440206E-2,5.71079675563987,4.5881545815295297,2.2354909563679302,2.56660152776149,0.673397863719012,0.488318272738685,0.72700453118958897,0.14670704965340101,0.129570095120947,0.34430943163646799,0.20865967019002199,7.8911203392584298E-2,1.26226216995899E-2,-9.5317108082875607E-2,-0.18155947508408399,-0.27927825868308698]
["ID:DSA_LIC_4","853.NGDP.2017-11-20.A","Units","Papua New Guinea","853","PNG","NGDP","NGDP","Nominal GDP (in billions of local currency)","Local Currency","Fiscal","Moderate","2017-11-20",2017,"Billions",null,null,null,null,null,null,25390000000,28304000000,31512000000,32012999999.999897,38751999999.999901,42642000000,44372000000.000099,47721000000,56621000000,63567341502.749397,67297627252.950211,70171843870.185501,73214938939.806396,76635624377.183899,80755197529.682907,85356166424.771301,90104245467.250809,95103509114.694107,100380147450.612,105949550085,111827960491.25999,118032523381.196,124581334708.517]

{"sheet":"Classification","index":8,"n_rows":18,"n_cols":129,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Composite Indicator (CI) detailed calculations"]
["Updated: Current vintage = October 2018 WEO"]
["Thresholds are based on the final classification, found in column E."]
[null,"Variable",null,null,"Coefficients",null,null,null,null,null,null,"CI Cutoffs for Country Classification"]
[null,null,null,null,"PV-of-debt-to-GDP","PV-of-debt-to-Exports","Debt service-to-Exports","Debt service-to-Revenue","Average",null,null,null,null,null,"Lookup values for calculations"]
[null,"CPIA",null,null,0.4,0.38100000000000001,0.36199999999999999,0.39500000000000002,0.38500000000000001,null,null,"CI < 2.69","Weak",null,2.69]
[null,"Growth \n(in percent)",null,null,3.081,2.8530000000000002,3.0009999999999999,1.9419999999999999,2.7189999999999999,null,null,"2.69 ≤ CI ≤ 3.05","Medium",null,2.86]
[null,"Reserves \n(in percent of imports)",null,null,4.2229999999999999,4.5910000000000002,3.6960000000000002,3.6989999999999998,4.0519999999999996,null,null,"CI > 3.05","Strong",null,3.05]
[null,"Reserves 2 \n(in percent of imports)",null,null,-3.9529999999999998,-4.5819999999999999,-3.7429999999999999,-3.6829999999999998,-3.99,null,null,"The CI cutoffs correspond to the 25th and 75th percentiles of the distribution of CI values in LICs from 2005–14."]
[null,"Remittances \n(in percent of GDP)",null,null,2.2349999999999999,2.282,1.635,1.9339999999999999,2.0219999999999998,null,null,"See reference document for background details:"]
[null,"World Growth \n(in percent)",null,null,12.4,14.09,13.84,13.75,13.52,null,null,"Guidance Note on the Bank-Fund Debt Sustainability Framework for Low Income Countries, Section V"]
[null,"Source: Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, Table AIII.2.",null,null,null,null,null,null,null,null,null,"Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms, ¶33-36"]
[]
[]
[null,null,null,null,"trans. rule to be applied in Oct\n=IF(F3=G3, F3, G3)",null,null,null,null,null,"10-year Avg. (Current vintage)-->","CPIA","GROWTH","RESERVES","REMITTANCE","WORLD GROWTH",null,"RAW CPIA DATA",null,null,null,null,"RAW CPIA PROJECTIONS \n(from July 2017)",null,null,null,null,null,null,"GROWTH LOWER CUT-OFF","GROWTH HIGHER CUT-OFF","RAW GROWTH DATA",null,null,null,null,"RAW GROWTH PROJECTIONS",null,null,null,null,null,"ADJUSTED GROWTH DATA",null,null,null,null,"ADJUSTED GROWTH PROJECTIONS",null,null,null,null,null,null,"RESERVES HIGHER CUT-OFF","RAW RESERVES DATA",null,null,null,null,"RAW RESERVES PROJECTIONS",null,null,null,null,null,"ADJUSTED RESERVES DATA",null,null,null,null,"ADJUSTED RESERVES PROJECTIONS",null,null,null,null,null,null,"REM HIGHER CUT-OFF","RAW REMMITTANCES DATA FROM LATEST DSA TEMPLATE",null,null,null,null,"RAW REM PROJECTIONS FROM LATEST DSA TEMPLATE",null,null,null,null,null,"ADJUSTED REM DATA",null,null,null,null,"ADJUSTED REM PROJECTIONS",null,null,null,null,null,null,"RAW WORLD GROWTH DATA",null,null,null,null,"RAW WORLD GROWTH PROJECTIONS 2016 VINTAGE",null,null,null,null,null,null,"Previous vintage",null,null,"% CONTRIBUTION TO THE LATEST CI--BASELINE MODEL",null,null,null,null,null,"LEVEL CONTRIBUTION TO THE LATEST CI--BASELINE MODEL"]
["hide (Year ID for lookup)",null,null,null,null,null,"Classification t-1","Classification t-2",null,"CI Score\nt-1","CI Score\nt-2",null,null,null,null,null,null,"CPIA.2013","CPIA.2014","CPIA.2015","CPIA.2016","CPIA.2017","CPIA.2018","CPIA.2019","CPIA.2020","CPIA.2021","CPIA.2022","CPIA.2023",null,null,null,"Gr.R.2013","Gr.R.2014","Gr.R.2015","Gr.R.2016","Gr.R.2017","Gr.R.2018","Gr.R.2019","Gr.R.2020","Gr.R.2021","Gr.R.2022","Gr.R.2023","Gr.A.2013","Gr.A.2014","Gr.A.2015","Gr.A.2016","Gr.A.2017","Gr.A.2018","Gr.A.2019","Gr.A.2020","Gr.A.2021","Gr.A.2022","Gr.A.2023",null,null,"Res.R.2013","Res.R.2014","Res.R.2015","Res.R.2016","Res.R.2017","Res.R.2018","Res.R.2019","Res.R.2020","Res.R.2021","Res.R.2022","Res.R.2023","Res.A.2013","Res.A.2014","Res.A.2015","Res.A.2016","Res.A.2017","Res.A.2018","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022","Res.A.2023",null,null,"Rem.R.2013","Rem.R.2014","Rem.R.2015","Rem.R.2016","Rem.R.2017","Rem.R.2018","Rem.R.2019","Rem.R.2020","Rem.R.2021","Rem.R.2022","Rem.R.2023","Rem.A.2013","Rem.A.2014","Rem.A.2015","Rem.A.2016","Rem.A.2017","Rem.A.2018","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022","Rem.A.2023",null,"WGr.2013","WGr.2014","WGr.2015","WGr.2016","WGr.2017","WGr.2018","WGr.2019","WGr.2020","WGr.2021","WGr.2022","WGr.2023",null,"CI_score_2018_APR","CI_Class_2018_APR"]
["IFS Code","ISO Code","Country",null,"Classification - FINAL \n","Classification - Current Vintage","Classification - Previous vintage","Classification - 2 vintages ago","CI Score\nCurrent vintage","CI Score\nPrevious vintage","CI Score 2 vintages ago","CPIA","Growth","Resverves","REM","W_GROWTH",null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Score","Classifciaton",null,"CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL","CPIA","GROWTH","RESERVES","REM","WORLD GROWTH","TOTAL"]
[853,"PNG","Papua New Guinea",null,"M","M","M","W",2.7424149452785485,2.775276272033782,3.0555566666666665,3.0166669999999995,4.1190099341108066,40.315012516538971,0,3.5793842932632058,null,3.25,3.1666699999999999,3,3,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,null,-6.3122091513445495,15.170969389451299,3.8299311795728643,15.4214530674904,5.2989869281045747,1.5923852896024409,2.5457331312971583,-1.0820932816461499,3.7637977192608125,3.1522441196473863,3.4148967043095659,3.5032481615081101,3.7731673395290835,3.8299311795728643,15.170969389451299,5.2989869281045747,1.5923852896024409,2.5457331312971583,-1.0820932816461499,3.7637977192608125,3.1522441196473863,3.4148967043095659,3.5032481615081101,3.7731673395290835,null,57.962753045202099,23.863440954638953,29.468976321102613,39.822588082482163,44.949403745391855,39.746052260706186,58.941073964599646,43.498675792335419,40.778032319525217,41.670180302685317,41.390022341319927,40.917016939852864,23.863440954638953,29.468976321102613,39.822588082482163,44.949403745391855,39.746052260706186,57.962753045202099,43.498675792335419,40.778032319525217,41.670180302685317,41.390022341319927,40.917016939852864,null,15.4937688076005,0,0,0,0,0,0,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,"",null,3.4908706967123964,3.5802722839651344,3.4511321507927719,3.267581117677369,3.7376329058068558,3.7328762760077026,3.6538353088523081,3.6614470016920508,3.6436649940009538,3.5745301971245174,3.5907180164421697,null,2.775276272033782,"M",null,0.42350148251618214,4.0838415171741027E-2,0.35919783598642702,0,0.17646226632564976,0.99999999999999989,1.1614167949999998,0.11199588010847282,0.98506951372089024,0,0.48393275644918543,2.742414945278548]

{"sheet":"CPIA","index":9,"n_rows":2,"n_cols":21,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_code","Country.IMF Country Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["[CPIA]DATA_final.xlsx","853.CPIA",853,"Papua New Guinea","CPIA","CPIA (1 to 6)","1 to 6","Units",3.3,3.3,3.25,3.1666699999999999,3,3,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335]

{"sheet":"data_REM_FINAL","index":10,"n_rows":2,"n_cols":18,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Database","Series_Code","Country.Code","Country.Name","Indicator.Name","Indicator.Unit","Scale",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,"Source"]
["DSA database",null,853,"Papua New Guinea","Gross worker's remittances","US Dollars","Billions",0,0,0,0,0,0,0,0,0,0,"DSA (level)"]

{"sheet":"data_GDPUSD","index":11,"n_rows":2,"n_cols":19,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["EcDatabase","Series_Code","Country.Code","Country.Name","Indicator.Code","Indicator.Name","Indicator.Unit","Scale",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023]
["ID:WEOOct2018Pub","853NGDPD.A",853,"Papua New Guinea","NGDPD","Gross domestic product in U.S. dollars","US Dollars","Billions",21.261210687410614,23.060187658574339,20.638549059719541,18.931300571989976,19.821508983851654,20.767147736374902,21.542882794749961,22.243907579610145,23.316892570605134,24.45739092681298,25.661627760104395]

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

{"sheet":"Input 1 - Basics","index":13,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,34,2],[1,1,1,2]]}
[null,{"$f":"++OFFSET(translation!C62, 0,LANG)","v":"Country information"}]
[null,{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C99, 0,LANG), translation!J99)","v":"**Enable the macro when the file opens.**"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[null,{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C69,IF(START!L10=\"French\",translation!D69,IF(START!L10=\"Portuguese\",translation!E69,translation!F69)))","v":"Country"},"Papua New Guinea"]
[null,{"$f":"++IF(START!L10=\"English\",translation!C70,IF(START!L10=\"French\",translation!D70,IF(START!L10=\"Portuguese\",translation!E70,translation!F70)))","v":"Country Code"},{"$f":"VLOOKUP(C7,lookup!C$4:G$73,5,FALSE)","v":853}]
[]
[1,{"$f":"++IF(START!L10=\"English\",translation!C76,IF(START!L10=\"French\",translation!D76,IF(START!L10=\"Portuguese\",translation!E76,translation!F76)))","v":"IMF program"},"Yes"]
[2,{"$f":"++IF(START!L10=\"English\",translation!C77,IF(START!L10=\"French\",translation!D77,IF(START!L10=\"Portuguese\",translation!E77,translation!F77)))","v":"IDA operation"},"Yes"]
[3,{"$f":"++IF(START!L10=\"English\",translation!C78,IF(START!L10=\"French\",translation!D78,IF(START!L10=\"Portuguese\",translation!E78,translation!F78)))","v":"IDA status"},"Blend",null,{"$f":"++OFFSET(translation!C104, 0,LANG)","v":"Click on the link for the country's IDA status"},null,null,"http://ida.worldbank.org/about/borrowing-countries"]
[4,{"$f":"++IF(START!L10=\"English\",translation!C74,IF(START!L10=\"French\",translation!D74,IF(START!L10=\"Portuguese\",translation!E74,translation!F74)))","v":"HIPC"},{"$f":"VLOOKUP(Code,lookup!B4:F73,COLUMN(HIPC_Column)-1,FALSE)","v":"nonhipc"}]
[5,{"$f":"++IF(START!L10=\"English\",translation!C75,IF(START!L10=\"French\",translation!D75,IF(START!L10=\"Portuguese\",translation!E75,translation!F75)))","v":"MDRI"},{"$f":"VLOOKUP(Code, lookup!$B$3:$AR$83, COLUMN(MDRI_Column)-1, FALSE)","v":"Yes"}]
[6,{"$f":"++IF(START!L10=\"English\",translation!C79,IF(START!L10=\"French\",translation!D79,IF(START!L10=\"Portuguese\",translation!E79,translation!F79)))","v":"Minimum Concessionality Requirement"},0.35]
[]
[null,{"$f":"++OFFSET(translation!C86, 0,LANG)","v":"Current year"},2018,null,{"$f":"++OFFSET(translation!C105, 0,LANG)","v":"Note: This is the year when a DSA is prepared and sets the vintage year."}]
[null,{"$f":"++OFFSET(translation!C216, 0,LANG)","v":"First year of projections"},2018,null,{"$f":"++OFFSET(translation!C106, 0,LANG)","v":"Note: First year of projections on debt dynamics (e.g., this should be 2018 when actual debt stock is available for 2017).  "}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},"Million",null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C107, 0,LANG), translation!J107)","v":"Note: This scale would be reflected in \"Input 3\" through the \"Scale1\" column. "}]
[]
[null,{"$f":"++OFFSET(translation!C83, 0,LANG)","v":"DSA vintages used for the realism tools"},null,null,{"$f":"++OFFSET(translation!C108, 0,LANG)","v":"Note: Please confirm the DSA vintages used for the realism tools are appropriate."}]
[null,{"$f":"++OFFSET(translation!C84, 0,LANG)","v":"The previous vintage (the latest DSA)"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E6,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E6,4)","v":"November, 2017"}]
[null,{"$f":"++OFFSET(translation!C85, 0,LANG)","v":"The DSA prepared 5-years ago"},{"$f":"VLOOKUP(MID('Realism 1 - Forecast Error'!E7,6,2),Vintage_display_lookup,2,FALSE)&\", \"&LEFT('Realism 1 - Forecast Error'!E7,4)","v":"October, 2013"}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C72,IF(START!L10=\"French\",translation!D72,IF(START!L10=\"Portuguese\",translation!E72,translation!F72)))","v":"Discount rate"},0.05]
[]
[null,{"$f":"++OFFSET(translation!C87, 0,LANG)","v":"Market access"},{"$f":"'Input 6 - Tailored Tests'!C11","v":"No"}]
[null,{"$f":"++OFFSET(translation!C88, 0,LANG)","v":"Is the EMBI spread available?"},"Yes",null,{"$f":"++OFFSET(translation!C109, 0,LANG)","v":"Note: Used to inform the market-financing pressure tool, which assesses the pressure in the baseline (not the stress test). "}]
[null,{"$f":"++OFFSET(translation!C89, 0,LANG)","v":"EMBI spread in bps (the latest available)"},350]
[]
[null,{"$f":"++OFFSET(translation!C97, 0,LANG)","v":"Real exchange rate overvaluation (+: overvaluation)"},20]
[]
[null,{"$f":"++OFFSET(translation!C92, 0,LANG)","v":"Definition of external/domestic debt"},"Residency-based"]
[null,{"$f":"++OFFSET(translation!C93, 0,LANG)","v":"Is there a material difference between the two criteria?"},"Yes"]
[null,{"$f":"++OFFSET(translation!C98, 0,LANG)","v":"This will impact calculations of external/domestic public debt under the baseline and stress test scenarios. Use \"Residency-based\" if locally-issued LC-denominated debt held by non-residents and/or locally-issued FX-denominated debt held by residents are significant); \"Currency-based\" when these two items are considered zero or insignificant and the data is not available."}]

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

{"sheet":"Input 3 - Macro-Debt data(DMX)","index":15,"n_rows":210,"n_cols":68,"rows_kept":210,"cut":false,"hidden":false,"merged":[[128,0,128,8],[9,0,9,8],[48,0,48,8],[62,0,62,8],[97,0,97,8]]}
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C227, 0,LANG), OFFSET(translation!J227, 0,LANG))","v":"Enter the macroeconomic and debt data in this sheet."}]
[]
[]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C228, 0,LANG), OFFSET(translation!C228, 0,LANG))","v":"Enter the file path of the Database:"},"[insert filepath]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[]
["Database","DSA descriptor","Descriptor","Series_Code","Indicator","Units","Scale","Retrieve_Scale","Series_Apply","Series Code",{"$f":"L7-1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"ProjectionYear","v":2018},{"$f":"X7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[]
[{"$f":"++OFFSET(translation!C229, 0,LANG)","v":"I. Macroeconomic indicators"},null,null,null,null,"# of Million"]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C230, 0,LANG), OFFSET(translation!J230, 0,LANG))","v":"Instructions: (1. and 2. below are applicable for all sections) \n1. Please ensure that populated data are conceptually consistent with those in DSA descriptor. Yellow-shaded cells need to be filled out (while gray-shaded ones are not required).\n2. Enter values consistent with scale identified in \"Input 1 - Basics\" tab, cell C19.\n3. When updating this sheet, please ensure the hard-coded sample data used for illustrative purposes are updated or eliminated.\nNote: All the indicators in this section have been used under the OLD framework except for those marked in blue, and those in pink are optional. Changes in reserves can be used for a consistency check on the external gross financing needs in \"Macro-Debt_Data\" tab."}]
[{"$f":"++OFFSET(translation!C231, 0,LANG)","v":"Real sector"},null,null,null,null,"# of Billion"]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C232, 0,LANG)","v":"Gross Domestic Product (US Dollars)"},{"$f":"B12","v":"Gross Domestic Product (US Dollars)"},{"$f":"'Input 1 - Basics'!$C$8&J12","v":"853NGDPD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDPD",14450.5977985193,17460.9989915484,20400.9429453339,24757.5530544678,28528.014586360001,25589.562458234599,32174.2108297251,39564.983872474295,41939.3397240185,47806.292728194298,38774.100589752605,36892.586239755503,42777.871848343901,45464.086073205704,49226.313751753405,52863.269804134099,56415.209666761199,60448.752194078399,65126.708119121904,70162.382047382795,75256.297224897091,80534.234262341008,86156.090139593798,92097.963503505205,98436.301756162997,105250.818711609,112543.336660972,120402.58032738499,128803.299738773,137770.805397494,147422.427493269,157736.34939089199,168339.123209307,179965.47711998099,192435.68141044799,206187.86000836402,220922.821086134,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C233, 0,LANG)","v":"Real gross Domestic Product"},{"$f":"B13","v":"Real gross Domestic Product"},{"$f":"'Input 1 - Basics'!$C$8&J13","v":"853NGDP_R"},"n.a.","Index, National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"NGDP_R",16628.9844564536,17604.805663266103,18705.084635650797,19518.160803372,21304.0333012751,22336.104423102999,24100.592347123402,27486.032308808499,30040.251421730802,32236.952342529399,33522.390497231499,34808.121883282998,36015.669018167602,38137.242038196404,41515.957828597398,43984.7922772764,46233.016975433195,48646.580287032302,51255.854080113502,53991.696073598097,56520.923298997201,59006.297199832901,61651.778830431896,64411.112057415397,67366.980416293998,70501.109907124104,73785.6410255792,77289.492974479406,80954.8654682466,84773.539444989598,88830.267095563395,93060.554640321498,97066.969366064412,101524.940551457,106223.78199079601,111534.971090336,117111.719644853,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C234, 0,LANG)","v":"Public Investment, constant prices"},"Public Investment, constant prices",{"$f":"'Input 1 - Basics'!$C$8&J14","v":"853DSA_NFIG_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIG_R",464.741151985172,468.24160670454904,1449.244657,2010.4706720530401,2054.8732080193299,1670.5720300959101,1877.7224302644702,1872.29334893701,1810.61182499449,1619.27012976525,1496.86432245069,1658.2564698741701,1577.20635239731,1085.7249740484099,1190.50581814012,1320.10584821262,1486.2836348063299,1590.299772391,1590.299772391,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C235, 0,LANG)","v":"Private Investment, constant price"},"Private Investment, constant price",{"$f":"'Input 1 - Basics'!$C$8&J15","v":"853DSA_NFIP_R"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DSA_NFIP_R",3629.75121194843,4095.5972947371502,2597.7252193033301,2789.1974193804303,4101.2006851304695,3171.4196573230902,4175.0661797740304,1898.6105928505799,3557.3061439696498,2345.3664412851699,3247.1648826589299,3400.4654470086198,2875.49196994555,3340.35638988234,3964.6366617005901,4543.0844578945198,5136.7125677624599,5834.7191780159201,5834.7191780159201,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C236, 0,LANG)","v":"Public Investment in percent of GDP (real), previous DSA vintage"},"Public Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J16","v":"853DSA_NFIG_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",null,null,"DSA_NFIG_R_GDP_T_1",null,null,null,10.075709939043637,9.6110665182762069,7.4525716507202358,7.7634017810561877,6.9708742769618857,6.1567736580922166,5.1549559447728281,4.5781460844511175,4.8797238812541295,4.4726384387334068,4.643502801479551,4.6652883738223627,4.5938098713451074,4.6342003488823407,4.6310995313499363,4.6197032505257951,4.6283343769193577,4.6263790529316964,4.6248055601256164,4.6265063299922238,4.6258969810165125,4.6257362903781178,4.626046533795618,4.6258932683967497,4.6258920308568285,4.6259439443497321,4.6259097478677704,4.625915241024777,4.6259229777474262,4.6259159888799912,4.6259180692173985,4.6259190119482723,4.6259176900152212,4.6259182570602979]
["[insert filepath]",{"$f":"++OFFSET(translation!C237, 0,LANG)","v":"Private Investment in percent of GDP (real), previous DSA vintage"},"Private Investment in percent of GDP (real), previous DSA vintage",{"$f":"'Input 1 - Basics'!$C$8&J17","v":"853DSA_NFIP_R_GDP_T_1"},"n.a.","Percent of GDP","Unit",null,null,"DSA_NFIP_R_GDP_T_1",null,null,null,13.978390508779755,19.182162887598516,14.147987518590272,17.261718608495269,7.0688579603103268,12.096203315709921,7.4664878064084563,9.9314246255621264,10.006493416791299,8.1543140474290468,9.3640773632608241,9.1749616091603912,8.8977843399500873,9.1456077707904342,9.0727845733003036,9.0387255613469417,9.0857059684792265,9.0657387010421573,9.0633900769561091,9.0716115821591643,9.0669134533858102,9.0673050375003612,9.0686100243484447,9.0676095050782042,9.0678415223090028,9.0680203505785499,9.0678237926552523,9.0678952218476017,9.0679131216938007,9.0678773787322182,9.0678952407578723,9.0678952470612959,9.067889288850461,9.0678932588898764]
["[insert filepath]",{"$f":"++OFFSET(translation!C238, 0,LANG)","v":"U.S. Deflator"},"U.S. Deflator",{"$f":"'Input 1 - Basics'!$C$8&J18","v":"853W111NGDP_D"},"n.a.","Index Number","Unit",null,null,"W111NGDP_D",89.120029622154206,91.987284191299196,94.813806128453905,97.336750987477899,99.246141786704698,99.999826614651099,101.22160743516601,103.31112490700301,105.21422698372599,106.913354481358,108.82760562499,109.998353377406,111.445135967255,113.521109194902,115.618434136304,118.014354060641,120.346757380939,122.714997949477,125.223498958104,127.78327794754399,130.395383125992,133.06088412878299,135.78087245639799,138.55646192142299,141.388789104648,144.27901382048501,147.228319591907,150.237914135084,153.30902985393899,156.442924344803,159.640880911392,162.90420909030999,166.23424518729001,169.63235282440499,173.09992349845601,176.63837715077901,180.2491627487,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C239, 0,LANG)","v":"National Currency per U.S. Dollar (e.o.p.)"},"National Currency per U.S. Dollar (e.o.p.)",{"$f":"'Input 1 - Basics'!$C$8&J19","v":"853ENDE"},"n.a.","National Currency per US Dollar","Unit",null,null,"ENDE",0.90542599999999995,0.91308199999999995,0.92352999999999996,0.97040000000000004,1.2141,1.4186000000000001,1.4738,1.5505,1.88,2.2000000000000002,3.1955,3.7949999999999999,4.2001999999999997,4.7032579654818703,5.1105475181203301,5.4574049224511096,5.7262512089379198,5.9526864934779198,6.1834476111432197,6.4231543861154101,6.6721536046532597,6.9308054964892296,7.1994842559775902,7.4785785834452403,7.7684922475285498,8.0696446693096195,8.3824715290966907,8.7074253967279205,9.0449763863084591,9.3956128363294198,9.7598420161522199,10.1381908598804,10.5312067286808,10.939458202656001,11.3635359034157,11.804053348534801,12.2616478391356,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C240, 0,LANG)","v":"National Currency per U.S. Dollar (p.a.)"},"National Currency per U.S. Dollar (p.a.)",{"$f":"'Input 1 - Basics'!$C$8&J20","v":"853ENDA"},"n.a.","National Currency per US Dollar","Unit",null,null,"ENDA",0.89995330165305598,0.90676633819274899,0.91689198896198398,0.93524784557480201,1.05785833333333,1.4301765422077899,1.431025,1.5118499999999999,1.7958166666666699,1.9540500000000001,2.9231727743271199,3.7123275303643699,3.91126214574899,4.4516289827409397,4.9069027418011002,5.2839762202857203,5.5918280656945196,5.8394688512079203,6.0680670523105702,6.3033009986293198,6.5476539953843398,6.8014795505712504,7.0651448762334104,7.3390314197114197,7.6235354154869004,7.9190684584190798,8.2260580992031507,8.5449484629123003,8.8762008915181898,9.2202946113189395,9.5777274262408199,9.9490164380163293,10.3346987942806,10.735332465668399,11.151497053035801,11.583794625975299,12.0328505938352,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C241, 0,LANG)","v":"Fiscal sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C242, 0,LANG)","v":"Government revenue and grants"},{"$f":"B22","v":"Government revenue and grants"},{"$f":"'Input 1 - Basics'!$C$8&J22","v":"853GRG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRG",2288.1673839854102,2621.0458163082599,3177.6539859999998,4028.5432519999999,4813.2333364305296,6016.5019607492304,7693.8460721299998,11440.8640632065,13935.165633607201,15629.5695523346,20873.833027376302,26824.022058421699,28865.206216213701,38157.593601341301,45003.581920048106,52991.590019669704,60099.567986484297,66661.036271233403,74083.454897305302,81847.781502810103,90025.058675198699,98970.822817364809,109019.08124527,120236.919841932,132896.99319368901,146973.12721549202,162613.40787026501,180117.16962081299,199772.08908643798,221345.90533245701,245471.02637848901,272229.05541670404,300720.24086882302,333151.74163195299,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C243, 0,LANG)","v":"Government grants"},"Government grants",{"$f":"'Input 1 - Basics'!$C$8&J23","v":"853GRGG"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GRGG",507.98363420702901,510.01160128325699,634.85599999999999,857.22368700000004,820.77062523999996,1101.1843911999999,1080.23288705,1210.2703174999999,1160.32134292675,437.63056,814.13660800115701,2688.7563660640703,1140.7268499213098,1493.3884541517898,1090.8338428039101,924.39993588166499,782.60541529989007,653.81122477166002,543.52482426850293,451.67603298476303,375.34852073669202,311.91938852326899,259.208973957784,215.405949910148,179.005080527226,148.755495695105,123.617706460185,102.72788429812101,85.368176732570603,70.942039237312798,58.953735733567299,48.991303242877102,40.712395297265999,33.832517633256401,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C244, 0,LANG)","v":"Government PRIMARY expenditures (this used to be total expenditure)"},"Government PRIMARY expenditures (this used to be total expenditure)",{"$f":"'Input 1 - Basics'!$C$8&J24","v":"853GE"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GE",2342.5015811173503,2726.6964053054398,3678.9676085563597,5287.3351675148697,6260.1275040734199,7085.2300543159399,9429.5633551818009,12627.133914361501,19686.8126354327,20821.930797895999,25246.931147607898,27334.755959195001,32944.2835411052,37795.678762011805,39809.112225318,46840.463485232496,53821.676209666002,60371.200612990098,67837.078362679706,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.786920666,131636.734491982,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651099,243130.90886491799,268821.56169496401,296672.498317733,328132.31993176899,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C245, 0,LANG)","v":"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)"},"Public sector liquid assets, stock (e.g. cash, deposits, and marketable securities)",{"$f":"'Input 1 - Basics'!$C$8&J25","v":"853PBA"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBA","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",103.808031713437,123.551915728731,1019.42848198041,3707.3102201912398,5340.6854538996004,8770.3909441866799,16826.531390923399,27264.367682100899,38923.4356987133,50791.019076767196,60522.2829815656,68736.107426073693,75682.754947190508,82661.874183520908,88950.7311654636,95288.8802924466,101672.68163381799,108056.06045447501,114566.592127921,120694.82168814501,126710.69834480601,132236.11158328998,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C246, 0,LANG)","v":"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)"},"Liquid financial assets used to meet GFNs, flow \n(e.g. -ve: drawdown; +ve: accumulation)",{"$f":"'Input 1 - Basics'!$C$8&J26","v":"853PBAF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PBAF"]
["[insert filepath]",{"$f":"++OFFSET(translation!C247, 0,LANG)","v":"Privatization Proceeds"},"Privatization Proceeds",{"$f":"'Input 1 - Basics'!$C$8&J27","v":"853GCFP"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCFP",28.570270000000001,23.27159,0.6,115.1837,707.39329999999995,5.5,-445,-572,0,0,0,0,0,2329.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C248, 0,LANG)","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},"Recognition of contingent liabilities (e.g., bank recapitalization)",{"$f":"'Input 1 - Basics'!$C$8&J28","v":"853G_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_CL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C249, 0,LANG)","v":"Debt relief (non-multilateral HIPC)"},"Debt relief (non-multilateral HIPC)",{"$f":"'Input 1 - Basics'!$C$8&J29","v":"853GCDRNM"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"GCDRNM",106.482965792971,119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C250, 0,LANG)","v":"Other debt creating or reducing flow (please specify)"},"Other debt creating or reducing flow (please specify)",{"$f":"'Input 1 - Basics'!$C$8&J30","v":"853G_DCF"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCF",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C251, 0,LANG)","v":"PV of contingent liabilities (e.g., pension liabilities)"},"PV of contingent liabilities (e.g., pension liabilities)",{"$f":"'Input 1 - Basics'!$C$8&J31","v":"853PV_CL"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PV_CL"]
["[insert filepath]",{"$f":"++OFFSET(translation!C252, 0,LANG)","v":"Concessional loans"},"Concessional loans",{"$f":"'Input 1 - Basics'!$C$8&J32","v":"853G_DCL"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"G_DCL",106.482965792971,119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C253, 0,LANG)","v":"External sector"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C254, 0,LANG)","v":"Current Account"},"Current Account",{"$f":"'Input 1 - Basics'!$C$8&J34","v":"853BCA"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BCA",-684.72931465559395,-1218.79302024242,-1878.2685760771201,-2357.7727091343399,-3400.4781494277499,-497.3893304618,-1869.68816034478,-5045.4635137438199,-5113.7236790745601,-5604.0645496667403,-3698.2197462333697,-2835.7087553419701,-2866.1903525869398,-2643.0066464346301,-2676.6263472215601,-2662.9069099826497,-2664.0680939724998,-2729.8983666437002,-2828.9259136858,-3006.0769607531902,-3248.9073515329201,-3533.4332670918102,-3848.09126823819,-3971.24941316083,-4191.7301551255205,-4348.3149061654394,-4557.8172934307295,-4641.6214715104197,-4820.0964548318998,-5125.4485642110594,-5224.8988853749797,-5486.1191341233398,-5911.27788331788,-6042.40699906187,-4509.4178893451499,-3436.6780788097903,-1462.4656137198701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C255, 0,LANG)","v":"Exports of goods and services"},"Exports of goods and services",{"$f":"'Input 1 - Basics'!$C$8&J35","v":"853BX"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BX",3406.7507846670601,3909.58638531416,4745.9988012700005,5803.9180508435602,7070.6292518841201,8509.3966820134501,10337.37418206688,13095.519045752,16612.023075635199,16305.962419183901,15257.8157813977,16499.9031431818,17469.860326451402,18710.3528219949,20529.677235928699,21890.818914227599,23039.778308123499,24487.397854648701,26197.6270691102,27780.492571316699,29223.1940871347,30683.451826927299,32403.559300972302,34357.968597494597,36587.088266144099,38955.793609807901,41436.453726687403,44073.001211192997,46801.552506565204,49675.486649836697,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203396,67240.399022938698,71986.178155147296,77835.605457053796,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C256, 0,LANG)","v":"Exports - commodity (fuel)"},"Exports - commodity (fuel)",{"$f":"'Input 1 - Basics'!$C$8&J36","v":"853Com_fuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_ex",0,0,0,0,0,0,0,2778.53,2976.06,3885.0682220100002,3724.9757221579998,1931.2821433880001,1345.2114285,2122.35426654504,3313.3862957725801,3602.18781240314,3575.9180143080303,3561.0990238092299,3589.1399906691199,3550.2318928603099,3211.0333101217998,2732.5863706276305,2368.64794396667,2065.8999292854101,1936.6085217735299,1825.0944632235701,1693.24727830282,1615.6382049435501,1516.24431534518,1404.31332067625,1344.7692592108901,1231.77521802154,782.57535839880393,391.287679199401,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C257, 0,LANG)","v":"Exports - commodity (non_fuel)"},"Exports - commodity (non_fuel)",{"$f":"'Input 1 - Basics'!$C$8&J37","v":"853Com_nfuel_ex"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_ex",1865.8833036170599,1854.1821170241599,2464.6726729899997,2866.4270010800001,3733.2451079499997,4417.3858113199994,6023.0568679263397,7791.09,8471.8875348000001,7232.9986307993404,7000.94014490482,5976.5226376459996,7491.6323735063397,7471.4587412751398,7608.33376282269,8112.6065947422403,8629.5953912043806,9166.5569796618602,9749.0014601469702,10207.647461581899,10718.7200073851,11255.3814172005,11818.912933237301,12410.6599516632,13032.035234992001,13684.5222853293,14369.678886533002,15089.140823744801,15844.625789178301,16637.937483486799,17470.969922507898,18345.7119596669,19264.252034841098,20228.7831610229,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C258, 0,LANG)","v":"Imports of goods and services (enter as a positive number)"},"Imports of goods and services (enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J38","v":"853BM"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BM",5300,6551.4998525568026,8200.2763102181234,9959.9534343707201,12435.778249773552,10875.002866573162,13848.896505638984,19305.278881470982,21770.145131206806,22263.926732756488,19046.786971475227,20557.641652733659,20322.735474472967,21789.009519538788,23232.299534506026,24454.330801757969,25579.537363026117,27051.061020785997,29145.321799929927,30944.531495706706,32823.47960793168,34741.155318420431,36861.419120003091,39090.245767104439,41517.314016013668,44023.235953354582,46682.029703049302,49393.186007459655,52248.390281603999,55377.219931650798,58621.545291764996,62073.639574494358,65832.633353507161,69777.476942022899,-73186.388875732999,-76902.784082724698,-80814.643696823696,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C259, 0,LANG)","v":"Imports - commodity (fuel; enter as a positive number)"},"Imports - commodity (fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J39","v":"853Com_fuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_fuel_im",774.91378734,1129.4280240000001,1646.17674225,2095.0008251449999,2356.745187562,1488.9714484400001,2235.9166843039998,3165.4487704799999,3330.6033865500003,3550.44720035926,986.3090882186151,814.76080137791007,883.16517813159999,979.52,3693.9528870377203,461.82210324744,595.92999999999995,538.12,450.84,2046.7121032474402,2046.7121032474402,416.87217990950001,488.89772928385003,530.27470383000002,388.944000025653,1824.9886822400001,1824.9886130489999,436.364743561625,457.830095338646,457.830095338646,471.109063821061,1823.1339980599798,1823.1339980599798,1859.85774392752,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C260, 0,LANG)","v":"Imports - commodity (non_fuel; enter as a positive number)"},"Imports - commodity (non_fuel; enter as a positive number)",{"$f":"'Input 1 - Basics'!$C$8&J40","v":"853Com_nfuel_im"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"Com_nfuel_im",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C261, 0,LANG)","v":"Current transfers (net)"},"Current transfers (net)",{"$f":"'Input 1 - Basics'!$C$8&J41","v":"853BIT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BIT",1400,1607.8775836773889,1713.6187098306282,1956.4542940532097,2117.6258799917273,1989.7829034556196,2223.8504888630114,2487.1659320634908,2303.2275300480319,1857.1176871634209,1923.2075061074499,2461.1481971645799,1394.7959996826387,2037.0350334454317,2226.7556385715511,2289.9820715241481,2358.6815336698724,2429.4419796799671,2694.9029593858641,2748.8010185735816,2803.7770389450552,2859.8525797239581,2917.0496313184285,2975.3906239447965,3034.8984364237017,3095.596405152176,3157.5083332552149,3220.6584999203242,3281.8510114188093,3344.2061806357606,3407.7460980678411,3472.493273931133,3538.4706461358232,3605.701588412398,3837.08029586359,3909.9848214850003,3984.2745330932103,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C262, 0,LANG)","v":"Official grants (net)"},"Official grants (net)",{"$f":"'Input 1 - Basics'!$C$8&J42","v":"853BITG"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITG",183.62,139.76,145,209.37,241.11,289.62,199.74,228.65,257.82,80.290000000000006,9.57,194.91,25.6,16.571560192051201,3.6259840806044097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C263, 0,LANG)","v":"Foreign direct investment"},"Foreign direct investment",{"$f":"'Input 1 - Basics'!$C$8&J43","v":"853BFD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFD",140,145.72987721691678,639.34372083004234,859.86357435197817,1815.5668844690169,2905.3391394660434,2540.6004164572414,3239.132763696417,3310.6928986860057,3243.2411861851083,3374.5854973951436,2986.4659633689153,3488.8602871095645,2970.6554409863706,2969.0603540944071,2657.0179408985382,2551.9912465038778,2582.5380595588872,2618.7230951897986,2644.8804893283582,2628.8639764423438,2590.6036439670238,2533.2748554723689,2453.3887025059566,2622.2350794526092,2803.7663346023423,3054.5976346555358,3267.9094825699335,3236.9609326179711,3116.0913118554281,2963.90318791666,3171.5413258784752,3393.7256867101878,3177.5409009578634,3382.41623541745,3619.3735732269702,3872.9311092480102,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C264, 0,LANG)","v":"Exceptional Financing"},"Exceptional Financing",{"$f":"'Input 1 - Basics'!$C$8&J44","v":"853BE"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BE",496.09272825262201,289.09343454435003,3510.8956253885199,574.30849353798601,66.793723531696102,0,0,-18.4399999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C328, 0,LANG)","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"B45","v":"Workers' remittances (gross) - informing the next roud CI / probability approach (optional)"},{"$f":"Code&J45","v":"853BITOW"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BITOW",0,0,0,0,0,1465.86447343795,1739.89825454019,1941.6,1760.2388359152201,1523.88377758924,1638.4235826422,1966.1082991706401,1572.8866393365099,2320.0077930213502,2552.0085723234902,2628.5688294931902,2707.4258943779901,2788.6486712093301,2872.30813134561,2929.7542939725199,2988.3493798519698,3048.1163674490099,3109.07869479799,3171.2602686939499,3234.68547406783,3299.3791835491902,3365.36676722017,3432.6741025645802,3497.8949105133001,3564.3549138130502,3632.0776571755,3701.0871326618399,3771.4077881824101,3843.06453615788,3916.0827623448799,3990.4883348294302,4066.3076131911898]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C265, 0,LANG)","v":"Change in Reserves, Gross (-: increase)"},"Change in Reserves, Gross (-: increase)",{"$f":"'Input 1 - Basics'!$C$8&J46","v":"853BFRA_CD"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"BFRA_CD",-307.13,-162.12,-374.91,-566.9,800.43,-1131.29,-1512.5,-702.79999999999905,-59.480000000000501,-189.85549941293999,718.97686705522392,-16.916068826585402,-637.13619328152004,-920.54838791972008,-535.93100035307702,-478.35095561784203,-685.73494843008996,-662.61736422558204,-619.55775282601599,-399.743671552281,-398.75795191621899,-329.52886996899599,-199.55748104198901,-48.521711439280303,48.643802696151894,-321.554510184685,-301.80003760420698,-592.42851121582794,-326.82342889678301,-61.986236799836703,92.219280663302001,88.58020254606069,-805.04414611555194,-1615.52067433617,-4536.6839943409796,-7361.5605505766198,-9943.6674062008806,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C266, 0,LANG)","v":"II. Aggregate external debt"}]
[{"$f":"++OFFSET(translation!C267, 0,LANG)","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. Section II, III, and IV below should NOT include locally-issued debt (regardless of currency denomination or residency of holders), which will be dealt with in Sections V, VI, and VII below.\n4. Private debt dynamics, unlike the external PPG debt, should be projected in the macro framework (outside this template) and include both existing and projected debt. "}]
[{"$f":"++OFFSET(translation!C268, 0,LANG)","v":"PPG external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C269, 0,LANG)","v":"PPG MLT external debt outstanding"},{"$f":"B51","v":"PPG MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J51","v":"853PPG_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_MLT",6474.8840346672296,6394.80484176555,2242.3638022611899,4022.4578842699998,4398.30754634,5345.5586178200001,6254.5515951220505,7672.8907735500006,9354.8170848582995,12102.4306096781,14068.761626232501,15973.0617455103,16721.401507777799,16351.1960346448,16695.126919260598,16865.182801650401,17042.9261065801,17320.680484451401,17792.717068026101,18225.618924745202,18956.517971306301,19947.529001379698,20972.898833674499,22031.733026048303,23087.194157960097,24097.601654755297,25077.9175887251,26045.8320580256,26950.292724030103,27707.928561818699,28354.310168197702,28916.276807018599,30381.455490521799,32764.3374102046,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C270, 0,LANG)","v":"PPG ST external debt outstanding"},"PPG ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J52","v":"853PPG_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"PPG_X_ST",0,0,0,0,0,0,0,0,0,0,0,0,150,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C271, 0,LANG)","v":"PPG external debt interest due"},"PPG external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J53","v":"853X_PPG_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_INT",144.02693521780898,159.83536523759298,109.571323863704,91.466359481693402,122.3,118.605353060548,107.579587358992,138.04259612893699,132.90826607275602,190.28835162306498,407.73293883794395,401.76278478838498,544.88021371443199,1138.8783353111501,1362.2955562023001,1373.9751645781,1401.3161534610501,1458.2545934718801,1463.0568061049401,1335.4939448212199,1257.69240543417,1244.4667432363401,1246.56006082574,1212.27852557712,1259.45881832445,1289.90739583452,1312.5160063296801,1342.23043264121,1438.35819588502,1542.38366802579,1643.49208219195,1773.2978707007501,1903.55114516252,2046.9505250535701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C272, 0,LANG)","v":"PPG TOTAL external debt amortization due"},"PPG TOTAL external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J54","v":"853X_PPG_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_PPG_AMT",349.8,360.2,2972.92,619.42999999999995,231.25,160.02000000000001,178.23,239.17,360,316.43,472.52073395489299,730.29,1177.4864,2045.6931313452799,1820.22545973091,1463.18113369255,1717.76565420765,2341.3127786937998,3123.8456366543001,3143.6352590158899,2544.3027209901702,2907.9786944381099,2925.4422308870603,3707.26723581944,3377.2609998667999,3278.3578501341699,3617.0224469580899,3634.43884826873,3890.2934353497099,4393.8859743721996,4823.9193626626193,4952.4526312902799,4995.5110416961497,5106.43447225609,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C273, 0,LANG)","v":"PPG External arrears"},"PPG External arrears",{"$f":"Code&J55","v":"853EXT_ARREARS"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"EXT_ARREARS","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C274, 0,LANG)","v":"Private external debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C275, 0,LANG)","v":"Private sector MLT external debt outstanding"},{"$f":"B57","v":"Private sector MLT external debt outstanding"},{"$f":"'Input 1 - Basics'!$C$8&J57","v":"853P_X_MLT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_MLT",1012.88414175559,1474.55336324719,1911.1633632471901,2171.499273511,2040.2592735109999,1802.7771330312301,2122.8632951116201,2285.25592548541,1402.0366010523101,2126.5696209626999,1679.45635451473,1475.7034495902199,1711.11487393376,1818.56344292823,1969.0525500701399,2114.5307921653698,2256.6083866704503,2417.9500877631303,2605.0683247648803,2806.4952818953097,3010.2518889958801,3221.36937049364,3446.2436055837497,3683.9185401402101,3937.4520702465202,4210.0327484643503,4501.7334664389,4816.1032130953899,5152.1319895509096,5510.8322158997398,5896.8970997307597,6309.4539756356698,6733.5649283722896,7197.6190847992602,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C276, 0,LANG)","v":"Private sector ST external debt outstanding"},"Private sector ST external debt outstanding",{"$f":"'Input 1 - Basics'!$C$8&J58","v":"853P_X_ST"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"P_X_ST",27,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C277, 0,LANG)","v":"Private external debt interest due"},"Private external debt interest due",{"$f":"'Input 1 - Basics'!$C$8&J59","v":"853X_P_INT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_INT",0,51.9942070877795,76.077668162359501,95.558168162359507,108.57496367554999,102.01296367555,90.138856651561497,106.14316475558101,114.262796274271,70.101830052615497,106.328481048135,83.972817725736505,73.78517247951099,85.555743696687998,90.928172146411498,98.452627503507003,105.72653960826901,112.83041933352301,120.89750438815699,130.253416238244,140.32476409476598,150.51259444979399,161.06846852468198,172.312180279187,184.19592700701099,196.87260351232601,210.501637423218,225.086673321945,240.80516065476999,257.60659947754601,275.54161079498704,294.844854986538,315.47269878178298,336.67824641861398,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C278, 0,LANG)","v":"Private MLT external debt amortization due"},"Private MLT external debt amortization due",{"$f":"'Input 1 - Basics'!$C$8&J60","v":"853X_P_AMT"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"X_P_AMT",0,207.976828351118,304.310672649438,382.23267264943803,434.29985470219998,408.05185470219999,360.55542660624599,424.57265902232405,457.051185097082,280.40732021046199,425.31392419254001,335.89127090294602,295.14068991804396,342.22297478675199,363.71268858564599,393.81051001402801,422.90615843307398,451.32167733409,483.59001755262602,521.013664952976,561.29905637906211,602.05037779917598,644.2738740987279,689.24872111674995,736.78370802804193,787.49041404930404,842.00654969287007,900.34669328778,963.22064261907803,1030.42639791018,1102.16644317995,1179.3794199461502,1261.8907951271301,1346.71298567446,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C279, 0,LANG)","v":"III. Old (Existing) Medium and Long-term external debt service due (scheduled) by main creditors (principal and interest):"}]
[{"$f":"IF('Input-INSTRUCTIONS'!D1=0, ++OFFSET(translation!C280, 0,LANG), ++OFFSET(translation!J280, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis is not available in your database files, users can enter aggregate debt service or that per creditor category (enter the total in one of lines below)."}]
[{"$f":"'Input 4 - External Financing'!B9","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B65","v":"IMF"},{"$f":"Code&J65","v":"853OLD_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J10)","v":"OLD_IMF"},"n.a.","n.a.","n.a.","n.a.",0,0.81535306054833101,2.9587358992341401E-2,25.867895326248401,25.867895326248401,32.282044381423603,43.739386355479297,62.540952788368799,64.530604983917897,74.544429651731591,109.255118712504,109.41897013094101,90.8633475260593,117.26226113486101,126.87893209781299,93.849382699835402,93.849382699835402,82.345175397979901,36.3144856998329,1.78800330354139,1.78800330354139,1.78800330354139,1.78800330354139,1.78800330354139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","IDA","IDA","853OLD_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J11)","v":"OLD_IDA1"},"n.a.","n.a.","n.a.","n.a.",9.5,11.08,7.0049999999999999,27.21868124273,27.117805361865699,27.015516156032202,37.343988676140299,54.870728411349496,43.169277432030199,76.319182293898805,85.924741191718098,99.460541370228,121.740740734059,141.813213036848,146.12775806188199,145.04149142137598,143.95522478087,142.86895814036302,141.78269149985701,140.696424859351,139.61015821884502,154.74772709899301,153.53978169208199,152.33183628517099,151.12389087826,149.915945471349,148.70800006443798,146.69686757795102,145.494946074137,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16]
["[insert filepath]","IDA","IDA","853OLD_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J12)","v":"OLD_IDA2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral1","Multilateral1","853OLD_MULTI1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J13)","v":"OLD_MULTI1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral2","Multilateral2","853OLD_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J14)","v":"OLD_MULTI2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[insert filepath]","Multilateral3","Multilateral3","853OLD_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J15)","v":"OLD_MULTI3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B16","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral1",{"$f":"B72","v":"Other Multilateral1"},{"$f":"Code&J72","v":"853OLD_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J17)","v":"OLD_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral2",{"$f":"B73","v":"Other Multilateral2"},{"$f":"Code&J73","v":"853OLD_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J18)","v":"OLD_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other Multilateral3","Other Multilateral3",{"$f":"Code&J74","v":"853OLD_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J19)","v":"OLD_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B20","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B21","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B77","v":"Paris Club1"},{"$f":"Code&J77","v":"853OLD_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J22)","v":"OLD_PC1"},"n.a.","n.a.","n.a.","n.a.",96.010255491670407,78.285255491670398,78.760000000000005,11.109725962670401,11.2149706318928,170.65109382609,62.654705038830301,143.432744901543,39.98136701,23.284042912694101,40.782585676218602,34.899856546086298,52.06,19.36,10.46,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J78","v":"853OLD_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J23)","v":"OLD_PC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J79","v":"853OLD_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J24)","v":"OLD_PC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J80","v":"853OLD_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J25)","v":"OLD_PC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J81","v":"853OLD_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J26)","v":"OLD_PC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B27","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B83","v":"Non-Paris Club1"},{"$f":"Code&J83","v":"853OLD_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J28)","v":"OLD_NPC1"},"n.a.","n.a.","n.a.","n.a.",21.68,18.503685000000001,27.751666666666701,13.897879721131,28.362390444844802,136.437750545612,80.81503614076,187.09141064546299,118.12479814,58.988397861240095,291.438729881342,299.977168677267,77.81,10.5,7.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J84","v":"853OLD_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J29)","v":"OLD_NPC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J85","v":"853OLD_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J30)","v":"OLD_NPC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J86","v":"853OLD_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J31)","v":"OLD_NPC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J87","v":"853OLD_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J32)","v":"OLD_NPC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B33","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B89","v":"Commercial1"},{"$f":"Code&J89","v":"853OLD_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J34)","v":"OLD_COM1"},"n.a.","n.a.","n.a.","n.a.",138.032950508624,120.73099999999999,111.104536405083,256.38184065611301,272.88495312247301,671.111302675611,606.72824209303496,618.86134141735192,0,0,0,0,250,250,250,1000,333.33333333333303,333.33333333333303,333.33333333333303,0,333.33333333333303,333.33333333333303,333.33333333333303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J90","v":"853OLD_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J35)","v":"OLD_COM2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",1349.0689366571901,1409.7420422826199,1164.6117750235901,1112.7602402760101,1171.54313358728,1109.65526548598,917.74761103048604,1515.8894784439099,771.50469621215404,648.40936261365493,582.88825087650093,204.14878938962599,521.735060380238,474.90672117241701,437.98327180441601,41.2846331094132,38.067549864050299,27.2577090186874,10.655309961862201,5.2588165141696903,5.1929760360848398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J91","v":"853OLD_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J36)","v":"OLD_COM3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",16.987665168777802,37.458033990155599,41.946536144866698,34.871866666666705,33.658133333333296,32.444400000000002,16.2306666666667,15.7669333333333,15.3032,14.8394666666667,14.375733333333301,13.912000000000001,13.448266666666699,12.984533333333301,12.520799999999999,12.057066666666699,5.9126000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J92","v":"853OLD_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J37)","v":"OLD_COM4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J93","v":"853OLD_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"OLD_\",'Input 4 - External Financing'!J38)","v":"OLD_COM5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal payments "]
[{"$f":"$B$5","v":"[insert filepath]"},"Total principal payment",{"$f":"B95","v":"Total principal payment"},{"$f":"Code&J95","v":"853OLD_TOTAL_P"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"OLD_TOTAL_P","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",1187.34075388889,1237.91413292886,1098.0617457490901,1045.8219639087199,1199.8500284035699,1236.9599813298601,1091.2494703448501,1689.86673307704,1007.4214483057999,904.41585819053898,794.124908114238,356.32470102459803,646.17422810059497,630.85057526197397,625.467410239213,256.77136609928903,245.14840214182001,227.873167235681,209.534630518726,200.08147642301199,197.49241551404899,190.30988035655901,189.11215825853199,184.56141966425201,174.735874783659,160.26240220755199,151.02908717080101,145.22952054897698,137.27574145808899,105.794078104904,90.085816644294198,60.3771079512304,51.970814227089896,33.5008160080708,30.299874312985402,26.478970316246201,22.127841031223699,15.491713657980698,12.378413892258999,11.404714813577799,8.3421760866341206,5.2963883037350294,4.8695963015645605,4,2.5158262627500001,2.5158262627500001]
[]
[{"$f":"++OFFSET(translation!C290, 0,LANG)&\" \"&X7&\" \"&OFFSET(translation!C292, 0,LANG)","v":"IV. New Medium and Long-term external debt disbursements (from 2018 onwards) by main creditors"}]
[{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C293, 0,LANG), OFFSET(translation!J293, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3. If granular information on a creditor-by-creditor basis (marked in green) is not available in your files, users can set new disbursements along with lending terms for these instruments in \"Input 4 - External Financing\" tab. Again, please use aggregate information with representative (average) financing terms in those creditor categories where granular information (by creditor) is not available.\n4. The IMF and IDA rows (first three rows) should be used exclusively for IMF and IDA disbursements, respectively."}]
[{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[{"$f":"$B$5","v":"[insert filepath]"},"IMF",{"$f":"B100","v":"IMF"},{"$f":"Code&J100","v":"853NEW_IMF"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J10)","v":"NEW_IMF"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",184.32033843051201,184.22759545276799,92.251942067747208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA - blend","IDA - blend","853NEW_IDA1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J11)","v":"NEW_IDA1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",285.75383105508899,101.61917893099501,114.697960357341,105.62,33.47,23.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","IDA - blend","IDA - blend","853NEW_IDA2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J12)","v":"NEW_IDA2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","Multilateral1","Multilateral1","853NEW_MULTI1","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J13)","v":"NEW_MULTI1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","Multilateral2","Multilateral2","853NEW_MULTI2","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J14)","v":"NEW_MULTI2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",89.673851579888805,148.64750276264598,88.719977087075804,31.65,8.0299999999999994,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","Multilateral3","Multilateral3","853NEW_MULTI3","n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J15)","v":"NEW_MULTI3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B16","v":"Other Multilaterals"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral1",{"$f":"B107","v":"Other multilateral1"},{"$f":"Code&J107","v":"853NEW_OTH_MULTI1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J17)","v":"NEW_OTH_MULTI1"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral2","Other multilateral2",{"$f":"Code&J108","v":"853NEW_OTH_MULTI2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J18)","v":"NEW_OTH_MULTI2"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Other multilateral3","Other multilateral3",{"$f":"Code&J109","v":"853NEW_OTH_MULTI3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J19)","v":"NEW_OTH_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B20","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B21","v":"   Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club1",{"$f":"B112","v":"Paris Club1"},{"$f":"Code&J112","v":"853NEW_PC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J22)","v":"NEW_PC1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",266.10594089106098,525.78770706632702,535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club2","Paris Club2",{"$f":"Code&J113","v":"853NEW_PC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J23)","v":"NEW_PC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club3","Paris Club3",{"$f":"Code&J114","v":"853NEW_PC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J24)","v":"NEW_PC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club4","Paris Club4",{"$f":"Code&J115","v":"853NEW_PC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J25)","v":"NEW_PC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Paris Club5","Paris Club5",{"$f":"Code&J116","v":"853NEW_PC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J26)","v":"NEW_PC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B27","v":"   Non-Paris Club"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club1",{"$f":"B118","v":"Non-Paris Club1"},{"$f":"Code&J118","v":"853NEW_NPC1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J28)","v":"NEW_NPC1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",60.057250635012998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club2","Non-Paris Club2",{"$f":"Code&J119","v":"853NEW_NPC2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J29)","v":"NEW_NPC2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club3","Non-Paris Club3",{"$f":"Code&J120","v":"853NEW_NPC3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J30)","v":"NEW_NPC3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club4","Non-Paris Club4",{"$f":"Code&J121","v":"853NEW_NPC4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J31)","v":"NEW_NPC4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Non-Paris Club5","Non-Paris Club5",{"$f":"Code&J122","v":"853NEW_NPC5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J32)","v":"NEW_NPC5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"'Input 4 - External Financing'!B33","v":"Commercial"}]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial1",{"$f":"B124","v":"Commercial1"},{"$f":"Code&J124","v":"853NEW_COM1"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J34)","v":"NEW_COM1"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,250,250,250,1000,333.33333333333303,333.33333333333303,333.33333333333303,0,333.33333333333303,333.33333333333303,416.66666666666697,166.66666666666703,250,500,527.77777777777806,555.55555555555611,333.33333333333303,222.222222222222,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial2","Commercial2",{"$f":"Code&J125","v":"853NEW_COM2"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J35)","v":"NEW_COM2"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",245.78076719021101,298.60474753383301,265.39880821661399,335.86,665,1015,1052.43573071074,1128.8444583734602,1408.01351393512,1492.34135209391,1581.4694525525802,1676.5445263424499,1778.7622806741299,1888.1500499145898,2006.0387049107699,2132.04949608159,2266.5620809624002,2411.33641239903,2566.0452408633801,2725.0868481396096,2899.4821567997196,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial3","Commercial3",{"$f":"Code&J126","v":"853NEW_COM3"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J36)","v":"NEW_COM3"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial4","Commercial4",{"$f":"Code&J127","v":"853NEW_COM4"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J37)","v":"NEW_COM4"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Commercial5","Commercial5",{"$f":"Code&J128","v":"853NEW_COM5"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,{"$f":"CONCATENATE(\"NEW_\",'Input 4 - External Financing'!J38)","v":"NEW_COM5"},"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"IF(Int_Ext=0,++OFFSET(translation!C295, 0,LANG), OFFSET(translation!J295, 0,LANG))","v":"Instructions:\nSee 1. and 2. in Section I above.\n3.  If granular information on disbursements for domestic financing instruments (those marked in green) are not available in your database files, users can set new disbursements along with lending terms for these instruments in \"Input 5 - Local-debt Financing\" tab. Again, please use aggregate information with representative (average) financing terms if granular information (instrument-by-instrument) is not available.\n4. Locally-issued debt treated as external debt (i.e., FX-denominated debt on a currency basis or debt held by non-residents on a residency basis) will be added onto aggregate external data in the template. Please do NOT include these debts under Section II, III, and IV.\n6. Users should NOT populate Section VI when a DSA is prepared on a currency basis. Please ensure that \"currency basis\" is selected in \"Input 1 - Basics\" tab."}]
[{"$f":"++OFFSET(translation!C296, 0,LANG)","v":"V. Locally-issued debt"},{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, \"- \"&lookup!AP4,\"\")","v":"- Held by residents"}]
[{"$f":"++OFFSET(translation!C299, 0,LANG)","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C300, 0,LANG)","v":"Outstanding of existing debt in local currency"},{"$f":"B132","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J132","v":"853D_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc","n.a.",1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005198,32519.3270788146,41734.1280452625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C301, 0,LANG)","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J133","v":"853D_dom_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_lc_st","n.a.",321.65809771136998,354.91654747734702,379.29054400000001,1516.8382632,2398.94513560428,1996.3399582722002,2530.9912763396901,4708.8096371954498,6741.0026635944696,12376.244267530599,17461.530947896597,17661.420979999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C302, 0,LANG)","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J134","v":"853D_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B133","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J135","v":"853D_dom_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_fc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C303, 0,LANG)","v":"Old (existing) debt service"},{"$f":"++OFFSET(translation!C304, 0,LANG)","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C305, 0,LANG)","v":"Interest payment from existing debt in local currency"},{"$f":"B137","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J137","v":"853DS_dom_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_lc","n.a.",338.18124674093201,364.74862008753098,566.58958107652109,656.53770559999998,892.35417599124298,1122.99860569882,1358.7724700521401,1930.5856944193299,2770.9634633471601,4358.8924610324402,5988.1232124201097,6893.7025988269397,7043.6440713331203,3894.3664492807002,2590.4898034296898,2187.8148367861399,1843.0492866168499,1315.9206803523,1281.2824036022998,1364.5100036023,1395.1000036022999,1395.1000036022999,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C306, 0,LANG)","v":"Interest payment from existing debt in foreign currency"},"Interest payment from existing debt in foreign currency",{"$f":"Code&J138","v":"853DS_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C307, 0,LANG)","v":"Principal payment from existing debt in local currency"},"Principal payment from existing debt in local currency",{"$f":"Code&J139","v":"853DS_p_dom_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_lc","n.a.",848.48862736699607,655.45476498387802,907.24627699468101,1034.12359682386,2201.58803541114,3155.5274568574901,3146.2208785778398,4221.1647602229596,7016.2873055639602,10402.6317380823,17191.7344502573,19717.458747793302,26881.836584771401,6075.6674139259394,3146.5643153299998,1034.4833920000001,3055.4005830000001,483.87495200000001,114.4,114.4,114.4,713.44,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C308, 0,LANG)","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J140","v":"853DS_p_dom_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C309, 0,LANG)","v":"Disbursements"},{"$f":"IF(Int_Ext=0,++OFFSET(translation!C310, 0,LANG), OFFSET(translation!J310, 0,LANG))","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files."}]
[{"$f":"++OFFSET(translation!C311, 0,LANG)","v":"Central bank"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C312, 0,LANG)","v":"New gross disbursement_Central bank"},{"$f":"B143","v":"New gross disbursement_Central bank"},{"$f":"Code&J143","v":"853New_dom_cb"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_cb","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C313, 0,LANG)","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C314, 0,LANG)","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B145","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J145","v":"853New_dom_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,12115.347656276199,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C315, 0,LANG)","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J146","v":"853New_dom_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_tbill_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"++OFFSET(translation!C316, 0,LANG)","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C317, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B148","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J148","v":"853New_dom_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,9595.9638560513304,7750,5500,6700,6960,6700,7800,8000,7150,8400,9100,9300,9500,9700,9900,10100,10300,10500,10700,10900,11100,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C318, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in local currency "},"New gross disbursement_Bonds (4-7 years) in local currency ","853New_dom_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,3362.3911450266701,1400,2000,800,2400,2400,2400,2400,2600,3200,4160,4800,5200,5400,5600,5800,6000,6200,6400,6600,6800,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C319, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in local currency "},"New gross disbursement_Bonds (beyond 7 years) in local currency ","853New_dom_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_lc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,1326.8282176989999,2913.8157353314,3126.24884569914,993.11006809149796,2575.10191077117,2239.8489284662001,1713.7926676842599,3164.83055645684,3119.9351264029001,4106.48569370731,4863.1151072382499,7224.9427463077,7003.3040973482503,7423.2955452584101,9409.3443011173895,12580.223219907801,12677.472733868601,16262.445379094499,17846.158034611599,20874.407555535399,24145.0677120701,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C320, 0,LANG)","v":"New gross disbursement_Bonds (1-3 years) in foreign currency "},"New gross disbursement_Bonds (1-3 years) in foreign currency ","853New_dom_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_1_3_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C321, 0,LANG)","v":"New gross disbursement_Bonds (4-7 years) in foreign currency"},"New gross disbursement_Bonds (4-7 years) in foreign currency","853New_dom_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_4_7_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"++OFFSET(translation!C322, 0,LANG)","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","853New_dom_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_7_fc","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C323, 0,LANG)","v":"VI. Locally-issued debt"},{"$f":"++OFFSET(translation!C324, 0,LANG)","v":"- Held by non-residents - populate here when a DSA is conducted on a residency-basis only"}]
[{"$f":"A131","v":"Old (existing) debt outstanding"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B132","v":"Outstanding of existing debt in local currency"},{"$f":"B157","v":"Outstanding of existing debt in local currency"},{"$f":"Code&J157","v":"853D_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc",0,0,60.761184261817903,423.60871200000003,441.01089810000002,479.02945289299203,1581.3839643332201,2281.4701180744801,4939.9229237152904,5836.3249493087596,5947.5034027133106,6715.1380891921099,11594.28404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B135","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J158","v":"853D_dom_nr_lc_st"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_lc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B134","v":"Outstanding of existing debt in foreign currency "},"Outstanding of existing debt in foreign currency ",{"$f":"Code&J159","v":"853D_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B135","v":"o/w: short-term"},"o/w: short-term",{"$f":"Code&J160","v":"853D_dom_nr_fc_st"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"D_dom_nr_fc_st","n.a.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A136","v":"Old (existing) debt service"},{"$f":"B136","v":"- Input debt service associated with EXISTING debt including short-term debt"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B137","v":"Interest payment from existing debt in local currency"},{"$f":"B162","v":"Interest payment from existing debt in local currency"},{"$f":"Code&J162","v":"853DS_dom_nr_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_lc",0,0,0,12.152236852363599,84.721742400000011,88.20217962000001,95.805890578598394,316.27679286664403,456.29402361489599,987.98458474305801,1167.2649898617499,1230.91338757989,1423.5277619598601,2488.9067270656301,1621.89588646843,937.07085701333301,703.92630901333291,564.00555901333291,65.417000000000002,65.417000000000002,65.417000000000002,65.417000000000002,65.417000000000002,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Interest payment from existing debt in foreign currency","Interest payment from existing debt in foreign currency",{"$f":"Code&J163","v":"853DS_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},"Principal payment from existing debt in local currency","Principal payment from existing debt in local currency",{"$f":"Code&J164","v":"853DS_p_dom_nr_lc"},"n.a.","National Currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_lc",0,0,0,11.8463909642385,84.501768509468903,67.6821199791341,64.545977809635204,267.65382554362401,399.47258585704304,822.72913235497197,980.54527904026202,2127.6407119999999,1905.0884779999999,3595.932401,3543.5871081666696,1478.7691981666701,603.41499999999996,2028.41033266667,0,0,0,0,344.16999999999899,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B140","v":"Principal payment from existing debt in foreign currency"},"Principal payment from existing debt in foreign currency",{"$f":"Code&J165","v":"853DS_p_dom_nr_fc"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"DS_p_dom_nr_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A141","v":"Disbursements"},{"$f":"B141","v":"- Please go to \"Input 5 - Domestic Financing\" tab if granular disbursement information is not available in your datatbase files."}]
[{"$f":"A144","v":"Short term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B145","v":"New gross disbursement_T-bills_in local currency"},{"$f":"B168","v":"New gross disbursement_T-bills_in local currency"},{"$f":"Code&J168","v":"853New_dom_nr_tbill_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B146","v":"New gross disbursement_T-bills_in foreign currency "},"New gross disbursement_T-bills_in foreign currency ",{"$f":"Code&J169","v":"853New_dom_nr_tbill_fc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_tbill_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[{"$f":"A147","v":"ML term"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"B148","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"B171","v":"New gross disbursement_Bonds (1-3 years) in local currency "},{"$f":"Code&J171","v":"853New_dom_nr_1_3_lc"},"n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,1523.8037730000001,3750,4500,4300,6040,7300,6700,7000,8350,7600,7400,7700,8000,8300,8600,8900,9200,9500,9800,10100,10400,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in local currency ","New gross disbursement_Bonds (4-7 years) in local currency ","853New_dom_nr_4_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,5088.3090963333298,2600,2000,3200,3600,3600,3600,3600,3900,4800,6240,7200,7800,8100,8400,8700,9000,9300,9600,9900,10200,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (beyond 7 years) in local currency ","New gross disbursement_Bonds (beyond 7 years) in local currency ","853New_dom_nr_7_lc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_lc",0,0,0,0,0,0,0,0,0,0,0,0,0,8263.49,5411.3720799011699,3126.24884569914,3972.44027236599,3862.6528661567604,3359.7733926992996,2570.6890015263803,4747.24583468525,4679.9026896043497,6159.72854056097,7294.6726608573799,10837.414119461599,10504.956146022399,11134.943317887601,14114.0164516761,18870.334829861698,19016.2091008028,24393.6680686418,26769.2370519174,31311.611333303201,36217.601568105099,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (1-3 years) in foreign currency ","New gross disbursement_Bonds (1-3 years) in foreign currency ","853New_dom_nr_1_3_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_1_3_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]","New gross disbursement_Bonds (4-7 years) in foreign currency","New gross disbursement_Bonds (4-7 years) in foreign currency","853New_dom_nr_4_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_4_7_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["[insert filepath]",{"$f":"B153","v":"New gross disbursement_Bonds (beyond 7 years) in foreign currency "},"New gross disbursement_Bonds (beyond 7 years) in foreign currency ","853New_dom_nr_7_fc","n.a.","National currency","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"New_dom_nr_7_fc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[{"$f":"++OFFSET(translation!C325, 0,LANG)","v":"For probability approach only - Please fill out these lines when users want to conduct the probability approach"}]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C329, 0,LANG)","v":"World Economic Growth (real)"},{"$f":"B179","v":"World Economic Growth (real)"},"001NGDP_RPCH.A","n.a.",null,"Units",null,null,"NGDP_RPCH",null,null,null,null,null,null,null,null,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.2106051033300052,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001,3.21060510333001]
[{"$f":"$B$5","v":"[insert filepath]"},{"$f":"++OFFSET(translation!C327, 0,LANG)","v":"Stock of Reserves"},"Stock of Reserves",{"$f":"Code&J180","v":"853RES"},"n.a.","US Dollars","Million",{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},null,"RES",1732.72,1894.84,2069.75,2436.65,1636.22,3667.51,6044.34,5282.22,5048.1899999999996,4386.8740229649202,4149.47,4203.070925,5112.07,6482.6183879197197,7218.5493882728006,7746.9003438906402,8232.6352923207305,8995.2526565463104,9614.8104093723305,10014.55408092461,10213.312032840829,10542.840902809819,10742.398383851802,10440.9200952911,10392.276292594901,10713.830802779599,11015.630840383801,11608.059351599701,11934.8827804964,11996.869017296302,11904.649736632999,11816.069534086901,12621.113680202499,12721.113680202499,"n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
[]
[]
[{"$f":"++OFFSET(translation!C330, 0,LANG)","v":"Transition formula - these will be used to adjust external debt and inform domestic debt in \"Macro-Debt_Data\" tab depending on the definition of external debt."}]
[]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - LCU"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L132),L132,0)+IF(ISNUMBER(L134),L134,0)*L$19,IF(ISNUMBER(L132),L132,0))","v":1823.7431004376599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M132),M132,0)+IF(ISNUMBER(M134),M134,0)*M$19,IF(ISNUMBER(M132),M132,0))","v":2832.9479053825999},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N132),N132,0)+IF(ISNUMBER(N134),N134,0)*N$19,IF(ISNUMBER(N132),N132,0))","v":3282.6885280000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O132),O132,0)+IF(ISNUMBER(O134),O134,0)*O$19,IF(ISNUMBER(O132),O132,0))","v":4461.7708799562197},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P132),P132,0)+IF(ISNUMBER(P134),P134,0)*P$19,IF(ISNUMBER(P132),P132,0))","v":5614.9930284941101},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q132),Q132,0)+IF(ISNUMBER(Q134),Q134,0)*Q$19,IF(ISNUMBER(Q132),Q132,0))","v":6793.8623502607006},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R132),R132,0)+IF(ISNUMBER(R134),R134,0)*R$19,IF(ISNUMBER(R132),R132,0))","v":9652.9284720966389},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S132),S132,0)+IF(ISNUMBER(S134),S134,0)*S$19,IF(ISNUMBER(S132),S132,0))","v":13854.8173167358},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T132),T132,0)+IF(ISNUMBER(T134),T134,0)*T$19,IF(ISNUMBER(T132),T132,0))","v":21794.4623051622},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U132),U132,0)+IF(ISNUMBER(U134),U134,0)*U$19,IF(ISNUMBER(U132),U132,0))","v":28933.297453005198},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V132),V132,0)+IF(ISNUMBER(V134),V134,0)*V$19,IF(ISNUMBER(V132),V132,0))","v":32519.3270788146},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W132),W132,0)+IF(ISNUMBER(W134),W134,0)*W$19,IF(ISNUMBER(W132),W132,0))","v":41734.1280452625}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L186-L188","v":1502.08500272629},{"$f":"M186-M188","v":2478.0313579052527},2903.3979840000002,2944.9326167562194,3216.0478928898301,4797.5223919885002,7121.9371957569492,9146.0076795403511,15053.45964156773,16557.0531854746,15057.796130918003,{"$f":"W186-W188","v":24072.707065262501}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)+IF(ISNUMBER(L135),L135,0)*L$19,IF(ISNUMBER(L133),L133,0))","v":321.65809771136998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)+IF(ISNUMBER(M135),M135,0)*M$19,IF(ISNUMBER(M133),M133,0))","v":354.91654747734702},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)+IF(ISNUMBER(N135),N135,0)*N$19,IF(ISNUMBER(N133),N133,0))","v":379.29054400000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)+IF(ISNUMBER(O135),O135,0)*O$19,IF(ISNUMBER(O133),O133,0))","v":1516.8382632},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)+IF(ISNUMBER(P135),P135,0)*P$19,IF(ISNUMBER(P133),P133,0))","v":2398.94513560428},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)+IF(ISNUMBER(Q135),Q135,0)*Q$19,IF(ISNUMBER(Q133),Q133,0))","v":1996.3399582722002},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)+IF(ISNUMBER(R135),R135,0)*R$19,IF(ISNUMBER(R133),R133,0))","v":2530.9912763396901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)+IF(ISNUMBER(S135),S135,0)*S$19,IF(ISNUMBER(S133),S133,0))","v":4708.8096371954498},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)+IF(ISNUMBER(T135),T135,0)*T$19,IF(ISNUMBER(T133),T133,0))","v":6741.0026635944696},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)+IF(ISNUMBER(U135),U135,0)*U$19,IF(ISNUMBER(U133),U133,0))","v":12376.244267530599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)+IF(ISNUMBER(V135),V135,0)*V$19,IF(ISNUMBER(V133),V133,0))","v":17461.530947896597},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W133),W133,0)+IF(ISNUMBER(W135),W135,0)*W$19,IF(ISNUMBER(W133),W133,0))","v":17661.420979999999}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)+IF(ISNUMBER(L138),L138,0)*L$20,IF(ISNUMBER(L137),L137,0))","v":338.18124674093201},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)+IF(ISNUMBER(M138),M138,0)*M$20,IF(ISNUMBER(M137),M137,0))","v":364.74862008753098},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)+IF(ISNUMBER(N138),N138,0)*N$20,IF(ISNUMBER(N137),N137,0))","v":566.58958107652109},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)+IF(ISNUMBER(O138),O138,0)*O$20,IF(ISNUMBER(O137),O137,0))","v":656.53770559999998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)+IF(ISNUMBER(P138),P138,0)*P$20,IF(ISNUMBER(P137),P137,0))","v":892.35417599124298},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)+IF(ISNUMBER(Q138),Q138,0)*Q$20,IF(ISNUMBER(Q137),Q137,0))","v":1122.99860569882},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)+IF(ISNUMBER(R138),R138,0)*R$20,IF(ISNUMBER(R137),R137,0))","v":1358.7724700521401},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)+IF(ISNUMBER(S138),S138,0)*S$20,IF(ISNUMBER(S137),S137,0))","v":1930.5856944193299},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)+IF(ISNUMBER(T138),T138,0)*T$20,IF(ISNUMBER(T137),T137,0))","v":2770.9634633471601},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)+IF(ISNUMBER(U138),U138,0)*U$20,IF(ISNUMBER(U137),U137,0))","v":4358.8924610324402},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)+IF(ISNUMBER(V138),V138,0)*V$20,IF(ISNUMBER(V137),V137,0))","v":5988.1232124201097},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)+IF(ISNUMBER(W138),W138,0)*W$20,IF(ISNUMBER(W137),W137,0))","v":6893.7025988269397}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L139),L139,0)+IF(ISNUMBER(L140),L140,0)*L$20,IF(ISNUMBER(L139),L139,0))","v":848.48862736699607},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M139),M139,0)+IF(ISNUMBER(M140),M140,0)*M$20,IF(ISNUMBER(M139),M139,0))","v":655.45476498387802},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N139),N139,0)+IF(ISNUMBER(N140),N140,0)*N$20,IF(ISNUMBER(N139),N139,0))","v":907.24627699468101},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O139),O139,0)+IF(ISNUMBER(O140),O140,0)*O$20,IF(ISNUMBER(O139),O139,0))","v":1034.12359682386},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P139),P139,0)+IF(ISNUMBER(P140),P140,0)*P$20,IF(ISNUMBER(P139),P139,0))","v":2201.58803541114},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q139),Q139,0)+IF(ISNUMBER(Q140),Q140,0)*Q$20,IF(ISNUMBER(Q139),Q139,0))","v":3155.5274568574901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R139),R139,0)+IF(ISNUMBER(R140),R140,0)*R$20,IF(ISNUMBER(R139),R139,0))","v":3146.2208785778398},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S139),S139,0)+IF(ISNUMBER(S140),S140,0)*S$20,IF(ISNUMBER(S139),S139,0))","v":4221.1647602229596},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T139),T139,0)+IF(ISNUMBER(T140),T140,0)*T$20,IF(ISNUMBER(T139),T139,0))","v":7016.2873055639602},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U139),U139,0)+IF(ISNUMBER(U140),U140,0)*U$20,IF(ISNUMBER(U139),U139,0))","v":10402.6317380823},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V139),V139,0)+IF(ISNUMBER(V140),V140,0)*V$20,IF(ISNUMBER(V139),V139,0))","v":17191.7344502573},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W139),W139,0)+IF(ISNUMBER(W140),W140,0)*W$20,IF(ISNUMBER(W139),W139,0))","v":19717.458747793302}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M190-M192","v":333.79666727250805},552.32972951733404,654.83305282386004,684.74977221114,756.58232125321001,1149.8809203056396,1690.1734838832695,2307.4776683685104,3661.6290744878306,4815.4901827267004,{"$f":"W190-W192","v":2255.9277998967045}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)+IF(ISNUMBER(L135),L135,0)*M$20,IF(ISNUMBER(L133),L133,0))","v":321.65809771136998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)+IF(ISNUMBER(M135),M135,0)*N$20,IF(ISNUMBER(M133),M133,0))","v":354.91654747734702},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)+IF(ISNUMBER(N135),N135,0)*O$20,IF(ISNUMBER(N133),N133,0))","v":379.29054400000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)+IF(ISNUMBER(O135),O135,0)*P$20,IF(ISNUMBER(O133),O133,0))","v":1516.8382632},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)+IF(ISNUMBER(P135),P135,0)*Q$20,IF(ISNUMBER(P133),P133,0))","v":2398.94513560428},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)+IF(ISNUMBER(Q135),Q135,0)*R$20,IF(ISNUMBER(Q133),Q133,0))","v":1996.3399582722002},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)+IF(ISNUMBER(R135),R135,0)*S$20,IF(ISNUMBER(R133),R133,0))","v":2530.9912763396901},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)+IF(ISNUMBER(S135),S135,0)*T$20,IF(ISNUMBER(S133),S133,0))","v":4708.8096371954498},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)+IF(ISNUMBER(T135),T135,0)*U$20,IF(ISNUMBER(T133),T133,0))","v":6741.0026635944696},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)+IF(ISNUMBER(U135),U135,0)*V$20,IF(ISNUMBER(U133),U133,0))","v":12376.244267530599},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)+IF(ISNUMBER(V135),V135,0)*W$20,IF(ISNUMBER(V133),V133,0))","v":17461.530947896597}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check"]
[null,null,null,null,null,null,"Locally-issued debt (domestic debt) - USD"]
[null,null,null,null,null,null,"Outstanding ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L132),L132,0)/L$19+IF(ISNUMBER(L134),L134,0),IF(ISNUMBER(L132),L132,0)/L$19)","v":1997.3486504362806},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M132),M132,0)/M$19+IF(ISNUMBER(M134),M134,0),IF(ISNUMBER(M132),M132,0)/M$19)","v":3067.5212558147541},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N132),N132,0)/N$19+IF(ISNUMBER(N134),N134,0),IF(ISNUMBER(N132),N132,0)/N$19)","v":3382.82},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O132),O132,0)/O$19+IF(ISNUMBER(O134),O134,0),IF(ISNUMBER(O132),O132,0)/O$19)","v":3674.9616011500038},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P132),P132,0)/P$19+IF(ISNUMBER(P134),P134,0),IF(ISNUMBER(P132),P132,0)/P$19)","v":3958.1228172100027},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q132),Q132,0)/Q$19+IF(ISNUMBER(Q134),Q134,0),IF(ISNUMBER(Q132),Q132,0)/Q$19)","v":4609.7586852087807},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R132),R132,0)/R$19+IF(ISNUMBER(R134),R134,0),IF(ISNUMBER(R132),R132,0)/R$19)","v":6225.6875021584256},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S132),S132,0)/S$19+IF(ISNUMBER(S134),S134,0),IF(ISNUMBER(S132),S132,0)/S$19)","v":7369.5836791147876},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T132),T132,0)/T$19+IF(ISNUMBER(T134),T134,0),IF(ISNUMBER(T132),T132,0)/T$19)","v":9906.5737750737262},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U132),U132,0)/U$19+IF(ISNUMBER(U134),U134,0),IF(ISNUMBER(U132),U132,0)/U$19)","v":9054.3881874527306},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V132),V132,0)/V$19+IF(ISNUMBER(V134),V134,0),IF(ISNUMBER(V132),V132,0)/V$19)","v":8568.9926426388938},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W132),W132,0)/W$19+IF(ISNUMBER(W134),W134,0),IF(ISNUMBER(W132),W132,0)/W$19)","v":9936.2240001101145},{"$f":"W186/W$19","v":9936.2240001101145}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L195-L197","v":1645.0713109296755},{"$f":"M195-M197","v":2683.216958740109},2991.96,2425.609601150004,2267.0575869800014,3255.2058569605788,4593.3164758187349,4864.8977018831647,6842.4816552580578,5181.3654155764671,3967.798716974441,{"$f":"W195-W197","v":5731.3240001101149},{"$f":"W187/W$19","v":5731.324000110114}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)/L$19+IF(ISNUMBER(L135),L135,0),IF(ISNUMBER(L133),L133,0)/L$19)","v":352.27733950660507},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)/M$19+IF(ISNUMBER(M135),M135,0),IF(ISNUMBER(M133),M133,0)/M$19)","v":384.30429707464515},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)/N$19+IF(ISNUMBER(N135),N135,0),IF(ISNUMBER(N133),N133,0)/N$19)","v":390.86},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)/O$19+IF(ISNUMBER(O135),O135,0),IF(ISNUMBER(O133),O133,0)/O$19)","v":1249.3520000000001},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)/P$19+IF(ISNUMBER(P135),P135,0),IF(ISNUMBER(P133),P133,0)/P$19)","v":1691.0652302300014},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)/Q$19+IF(ISNUMBER(Q135),Q135,0),IF(ISNUMBER(Q133),Q133,0)/Q$19)","v":1354.5528282482021},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)/R$19+IF(ISNUMBER(R135),R135,0),IF(ISNUMBER(R133),R133,0)/R$19)","v":1632.3710263396904},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)/S$19+IF(ISNUMBER(S135),S135,0),IF(ISNUMBER(S133),S133,0)/S$19)","v":2504.6859772316225},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)/T$19+IF(ISNUMBER(T135),T135,0),IF(ISNUMBER(T133),T133,0)/T$19)","v":3064.092119815668},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)/U$19+IF(ISNUMBER(U135),U135,0),IF(ISNUMBER(U133),U133,0)/U$19)","v":3873.0227718762631},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)/V$19+IF(ISNUMBER(V135),V135,0),IF(ISNUMBER(V133),V133,0)/V$19)","v":4601.1939256644528},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W133),W133,0)/W$19+IF(ISNUMBER(W135),W135,0),IF(ISNUMBER(W133),W133,0)/W$19)","v":4204.8999999999996},{"$f":"W188/W$19","v":4204.8999999999996}]
[null,null,null,null,null,null,"Interest ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L137),L137,0)/L$20+IF(ISNUMBER(L138),L138,0),IF(ISNUMBER(L137),L137,0)/L$20)","v":372.95302273235211},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M137),M137,0)/M$20+IF(ISNUMBER(M138),M138,0),IF(ISNUMBER(M137),M137,0)/M$20)","v":397.8098014581455},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N137),N137,0)/N$20+IF(ISNUMBER(N138),N138,0),IF(ISNUMBER(N137),N137,0)/N$20)","v":605.81757419424571},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O137),O137,0)/O$20+IF(ISNUMBER(O138),O138,0),IF(ISNUMBER(O137),O137,0)/O$20)","v":620.62913805408925},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P137),P137,0)/P$20+IF(ISNUMBER(P138),P138,0),IF(ISNUMBER(P137),P137,0)/P$20)","v":623.9468692541268},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q137),Q137,0)/Q$20+IF(ISNUMBER(Q138),Q138,0),IF(ISNUMBER(Q137),Q137,0)/Q$20)","v":784.75121377950768},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R137),R137,0)/R$20+IF(ISNUMBER(R138),R138,0),IF(ISNUMBER(R137),R137,0)/R$20)","v":898.74820256780777},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S137),S137,0)/S$20+IF(ISNUMBER(S138),S138,0),IF(ISNUMBER(S137),S137,0)/S$20)","v":1075.0460947680219},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T137),T137,0)/T$20+IF(ISNUMBER(T138),T138,0),IF(ISNUMBER(T137),T137,0)/T$20)","v":1418.0616992129987},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U137),U137,0)/U$20+IF(ISNUMBER(U138),U138,0),IF(ISNUMBER(U137),U137,0)/U$20)","v":1491.1511557970796},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V137),V137,0)/V$20+IF(ISNUMBER(V138),V138,0),IF(ISNUMBER(V137),V137,0)/V$20)","v":1613.0374174803394},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W137),W137,0)/W$20+IF(ISNUMBER(W138),W138,0),IF(ISNUMBER(W137),W137,0)/W$20)","v":1762.5263513261204},{"$f":"W189/W$20","v":1762.5263513261204}]
[null,null,null,null,null,null,"Principal ",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L139),L139,0)/L$20+IF(ISNUMBER(L140),L140,0),IF(ISNUMBER(L139),L139,0)/L$20)","v":935.73017835895337},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M139),M139,0)/M$20+IF(ISNUMBER(M140),M140,0),IF(ISNUMBER(M139),M139,0)/M$20)","v":714.86584338676596},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N139),N139,0)/N$20+IF(ISNUMBER(N140),N140,0),IF(ISNUMBER(N139),N139,0)/N$20)","v":970.05973474024813},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O139),O139,0)/O$20+IF(ISNUMBER(O140),O140,0),IF(ISNUMBER(O139),O139,0)/O$20)","v":977.56340734710534},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P139),P139,0)/P$20+IF(ISNUMBER(P140),P140,0),IF(ISNUMBER(P139),P139,0)/P$20)","v":1539.382006652485},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q139),Q139,0)/Q$20+IF(ISNUMBER(Q140),Q140,0),IF(ISNUMBER(Q139),Q139,0)/Q$20)","v":2205.0819914798763},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R139),R139,0)/R$20+IF(ISNUMBER(R140),R140,0),IF(ISNUMBER(R139),R139,0)/R$20)","v":2081.0403668206768},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S139),S139,0)/S$20+IF(ISNUMBER(S140),S140,0),IF(ISNUMBER(S139),S139,0)/S$20)","v":2350.5543959886136},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T139),T139,0)/T$20+IF(ISNUMBER(T140),T140,0),IF(ISNUMBER(T139),T139,0)/T$20)","v":3590.6385740200917},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U139),U139,0)/U$20+IF(ISNUMBER(U140),U140,0),IF(ISNUMBER(U139),U139,0)/U$20)","v":3558.6783748958746},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V139),V139,0)/V$20+IF(ISNUMBER(V140),V140,0),IF(ISNUMBER(V139),V139,0)/V$20)","v":4630.9853615125139},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W139),W139,0)/W$20+IF(ISNUMBER(W140),W140,0),IF(ISNUMBER(W139),W139,0)/W$20)","v":5041.2010274543982},{"$f":"W190/W$20","v":5041.2010274543982}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,null,{"$f":"M199-M201","v":364.05233254398934},590.57043769811935,619.01771928238225,478.78688539673499,528.69958334285548,760.57870840734199,941.1726237180485,1180.8693065011184,1252.6215031305137,1297.1619942850393,{"$f":"W199-W201","v":576.77744825889295},{"$f":"W191/W$20","v":576.77744825889295}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L133),L133,0)/M$20+IF(ISNUMBER(L135),L135,0),IF(ISNUMBER(L133),L133,0)/M$20)","v":350.81351084277662},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M133),M133,0)/N$20+IF(ISNUMBER(M135),M135,0),IF(ISNUMBER(M133),M133,0)/N$20)","v":379.48929704212878},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N133),N133,0)/O$20+IF(ISNUMBER(N135),N135,0),IF(ISNUMBER(N133),N133,0)/O$20)","v":358.54568806472309},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O133),O133,0)/P$20+IF(ISNUMBER(O135),O135,0),IF(ISNUMBER(O133),O133,0)/P$20)","v":1060.59512125575},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P133),P133,0)/Q$20+IF(ISNUMBER(P135),P135,0),IF(ISNUMBER(P133),P133,0)/Q$20)","v":1676.3824081370208},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q133),Q133,0)/R$20+IF(ISNUMBER(Q135),Q135,0),IF(ISNUMBER(Q133),Q133,0)/R$20)","v":1320.4616584133348},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R133),R133,0)/S$20+IF(ISNUMBER(R135),R135,0),IF(ISNUMBER(R133),R133,0)/S$20)","v":1409.3817722705651},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S133),S133,0)/T$20+IF(ISNUMBER(S135),S135,0),IF(ISNUMBER(S133),S133,0)/T$20)","v":2409.7692675189733},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T133),T133,0)/U$20+IF(ISNUMBER(T135),T135,0),IF(ISNUMBER(T133),T133,0)/U$20)","v":2306.0568717653609},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U133),U133,0)/V$20+IF(ISNUMBER(U135),U135,0),IF(ISNUMBER(U133),U133,0)/V$20)","v":3333.8233672274746},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V133),V133,0)/W$20+IF(ISNUMBER(V135),V135,0),IF(ISNUMBER(V133),V133,0)/W$20)","v":4464.4235791955052},{"$f":"W192/W$20","v":4464.4235791955052}]
[]
[null,null,null,null,null,null,"Locally-issued debt (external debt) - USD"]
[null,null,null,null,null,null,"Outstanding",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L157),L157,0)/L$19+IF(ISNUMBER(L159),L159,0),IF(ISNUMBER(L134),L134,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M157),M157,0)/M$19+IF(ISNUMBER(M159),M159,0),IF(ISNUMBER(M134),M134,0))","v":65.792323218323077},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N157),N157,0)/N$19+IF(ISNUMBER(N159),N159,0),IF(ISNUMBER(N134),N134,0))","v":436.53000000000003},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O157),O157,0)/O$19+IF(ISNUMBER(O159),O159,0),IF(ISNUMBER(O134),O134,0))","v":363.24100000000004},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P157),P157,0)/P$19+IF(ISNUMBER(P159),P159,0),IF(ISNUMBER(P134),P134,0))","v":337.67760671999997},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q157),Q157,0)/Q$19+IF(ISNUMBER(Q159),Q159,0),IF(ISNUMBER(Q134),Q134,0))","v":1072.9976688378479},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R157),R157,0)/R$19+IF(ISNUMBER(R159),R159,0),IF(ISNUMBER(R134),R134,0))","v":1471.4415466459079},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S157),S157,0)/S$19+IF(ISNUMBER(S159),S159,0),IF(ISNUMBER(S134),S134,0))","v":2627.6185764443035},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T157),T157,0)/T$19+IF(ISNUMBER(T159),T159,0),IF(ISNUMBER(T134),T134,0))","v":2652.874976958527},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U157),U157,0)/U$19+IF(ISNUMBER(U159),U159,0),IF(ISNUMBER(U134),U134,0))","v":1861.2121429238962},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V157),V157,0)/V$19+IF(ISNUMBER(V159),V159,0),IF(ISNUMBER(V134),V134,0))","v":1769.4698522245349},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W157),W157,0)/W$19+IF(ISNUMBER(W159),W159,0),IF(ISNUMBER(W134),W134,0))","v":2760.4123708394841}]
[null,null,null,null,null,null,"o/w: medium- and long-term",null,null,null,null,{"$f":"L204-L206","v":0},65.792323218323077,436.53000000000003,363.24100000000004,337.67760671999997,1072.9976688378479,1471.4415466459079,2627.6185764443035,2652.874976958527,1861.2121429238962,1769.4698522245349,{"$f":"W204-W206","v":2760.4123708394841}]
[null,null,null,null,null,null,"o/w: short-term",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L158),L158,0)/L$19+IF(ISNUMBER(L160),L160,0),IF(ISNUMBER(L135),L135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M158),M158,0)/M$19+IF(ISNUMBER(M160),M160,0),IF(ISNUMBER(M135),M135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N158),N158,0)/N$19+IF(ISNUMBER(N160),N160,0),IF(ISNUMBER(N135),N135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O158),O158,0)/O$19+IF(ISNUMBER(O160),O160,0),IF(ISNUMBER(O135),O135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P158),P158,0)/P$19+IF(ISNUMBER(P160),P160,0),IF(ISNUMBER(P135),P135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q158),Q158,0)/Q$19+IF(ISNUMBER(Q160),Q160,0),IF(ISNUMBER(Q135),Q135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R158),R158,0)/R$19+IF(ISNUMBER(R160),R160,0),IF(ISNUMBER(R135),R135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S158),S158,0)/S$19+IF(ISNUMBER(S160),S160,0),IF(ISNUMBER(S135),S135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T158),T158,0)/T$19+IF(ISNUMBER(T160),T160,0),IF(ISNUMBER(T135),T135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U158),U158,0)/U$19+IF(ISNUMBER(U160),U160,0),IF(ISNUMBER(U135),U135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V158),V158,0)/V$19+IF(ISNUMBER(V160),V160,0),IF(ISNUMBER(V135),V135,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W158),W158,0)/W$19+IF(ISNUMBER(W160),W160,0),IF(ISNUMBER(W135),W135,0))","v":0}]
[null,null,null,null,null,null,"Interest",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L162),L162,0)/L$20+IF(ISNUMBER(L163),L163,0),IF(ISNUMBER(L138),L138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M162),M162,0)/M$20+IF(ISNUMBER(M163),M163,0),IF(ISNUMBER(M138),M138,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N162),N162,0)/N$20+IF(ISNUMBER(N163),N163,0),IF(ISNUMBER(N138),N138,0))","v":12.993600476988911},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O162),O162,0)/O$20+IF(ISNUMBER(O163),O163,0),IF(ISNUMBER(O138),O138,0))","v":80.087985064162922},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P162),P162,0)/P$20+IF(ISNUMBER(P163),P163,0),IF(ISNUMBER(P138),P138,0))","v":61.672232075517528},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q162),Q162,0)/Q$20+IF(ISNUMBER(Q163),Q163,0),IF(ISNUMBER(Q138),Q138,0))","v":66.949138260057225},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R162),R162,0)/R$20+IF(ISNUMBER(R163),R163,0),IF(ISNUMBER(R138),R138,0))","v":209.19852688206109},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S162),S162,0)/S$20+IF(ISNUMBER(S163),S163,0),IF(ISNUMBER(S138),S138,0))","v":254.08719725374445},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T162),T162,0)/T$20+IF(ISNUMBER(T163),T163,0),IF(ISNUMBER(T138),T138,0))","v":505.60865113126994},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U162),U162,0)/U$20+IF(ISNUMBER(U163),U163,0),IF(ISNUMBER(U138),U138,0))","v":399.31440252635787},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V162),V162,0)/V$20+IF(ISNUMBER(V163),V163,0),IF(ISNUMBER(V138),V138,0))","v":331.57456542070634},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W162),W162,0)/W$20+IF(ISNUMBER(W163),W163,0),IF(ISNUMBER(W138),W138,0))","v":363.95611158588315}]
[null,null,null,null,null,null,"Principal",null,null,null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(L164),L164,0)/L$20+IF(ISNUMBER(L165),L165,0),IF(ISNUMBER(L140),L140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(M164),M164,0)/M$20+IF(ISNUMBER(M165),M165,0),IF(ISNUMBER(M140),M140,0))","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(N164),N164,0)/N$20+IF(ISNUMBER(N165),N165,0),IF(ISNUMBER(N140),N140,0))","v":12.666579260557103},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(O164),O164,0)/O$20+IF(ISNUMBER(O165),O165,0),IF(ISNUMBER(O140),O140,0))","v":79.880042390177479},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(P164),P164,0)/P$20+IF(ISNUMBER(P165),P165,0),IF(ISNUMBER(P140),P140,0))","v":47.324311357150329},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(Q164),Q164,0)/Q$20+IF(ISNUMBER(Q165),Q165,0),IF(ISNUMBER(Q140),Q140,0))","v":45.104717115099461},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(R164),R164,0)/R$20+IF(ISNUMBER(R165),R165,0),IF(ISNUMBER(R140),R140,0))","v":177.0372891117664},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(S164),S164,0)/S$20+IF(ISNUMBER(S165),S165,0),IF(ISNUMBER(S140),S140,0))","v":222.44619580156231},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(T164),T164,0)/T$20+IF(ISNUMBER(T165),T165,0),IF(ISNUMBER(T140),T140,0))","v":421.03791221052273},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(U164),U164,0)/U$20+IF(ISNUMBER(U165),U165,0),IF(ISNUMBER(U140),U140,0))","v":335.43870128099837},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(V164),V164,0)/V$20+IF(ISNUMBER(V165),V165,0),IF(ISNUMBER(V140),V140,0))","v":573.12850081177214},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,IF(ISNUMBER(W164),W164,0)/W$20+IF(ISNUMBER(W165),W165,0),IF(ISNUMBER(W140),W140,0))","v":487.07767646578532}]
[]
[null,null,null,null,null,null,"Foreign currency-denominated debt (including locally-issued debt)",null,null,null,null,{"$f":"IF(ISNUMBER(L51),L51,0)+IF(ISNUMBER(L52),L52,0)+IF(ISNUMBER(L134),L134,0)+IF(ISNUMBER(L159),L159,0)","v":6394.80484176555},2242.3638022611899,4022.4578842699998,4398.30754634,5345.5586178200001,6254.5515951220505,7672.8907735500006,9354.8170848582995,12102.4306096781,14068.761626232501,15973.0617455103,{"$f":"IF(ISNUMBER(W51),W51,0)+IF(ISNUMBER(W52),W52,0)+IF(ISNUMBER(W134),W134,0)+IF(ISNUMBER(W159),W159,0)","v":16871.401507777799}]

{"sheet":"Input 4 - External Financing","index":16,"n_rows":69,"n_cols":60,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,1,1,8],[52,1,52,8],[42,1,42,8],[60,5,61,5],[38,5,38,6],[60,3,61,3],[60,4,61,4],[47,1,47,8],[2,1,2,8],[3,1,3,8]]}
[null,{"$f":"++IF(START!L10=\"English\",translation!C438,IF(START!L10=\"French\",translation!D438,IF(START!L10=\"Portuguese\",translation!E438,translation!F438)))","v":"Borrowing terms: New external PPG debt under the baseline"}]
[null,{"$f":"++OFFSET(translation!C439, 0,LANG)","v":"Instructions:\n- Set lending terms for each creditor, and ensure creditors in column B correspond to column B  in \"Input 3\" sheet. "}]
[null,{"$f":"++OFFSET(translation!C445, 0,LANG)","v":"- Disbursement amounts are linked from Input 3. If adjustments to the disbursements are needed, the amounts can be modified on this sheet (light yellow cells). "}]
[null,{"$f":"++OFFSET(translation!C447, 0,LANG)","v":"- Both grace period and loan maturity should be integers."}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C449,IF(START!L10=\"French\",translation!F449,IF(START!L10=\"Portuguese\",translation!E449,translation!D449)))","v":"Discount rate"},{"$f":"++IF(START!L10=\"English\",translation!C450,IF(START!L10=\"French\",translation!F450,IF(START!L10=\"Portuguese\",translation!E450,translation!D450)))","v":"Interest rate"},{"$f":"++IF(START!L10=\"English\",translation!C451,IF(START!L10=\"French\",translation!F451,IF(START!L10=\"Portuguese\",translation!E451,translation!D451)))","v":"Grace period"},{"$f":"++IF(START!L10=\"English\",translation!C452,IF(START!L10=\"French\",translation!F452,IF(START!L10=\"Portuguese\",translation!E452,translation!D452)))","v":"Loan Maturity"},{"$f":"++IF(START!L10=\"English\",translation!C453,IF(START!L10=\"French\",translation!F453,IF(START!L10=\"Portuguese\",translation!E453,translation!D453)))","v":"Grant Element, %"},"Hide this column; used for lookup only ",null,{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"L6+1","v":2019},{"$f":"M6+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C482, 0,LANG)","v":"Total"},{"$f":"SUM(L10:L38)","v":1481.691979781775},{"$f":"SUM(M10:M38)","v":1258.886731746569},1096.6506271367709,1401,1515.4299999999998,1612.18,2352.8957307107403,1962.6377917067932,2241.8368472684533,2325.6746854272433,2081.4694525525802,2509.8778596757829,2612.0956140074632,2804.8167165812565,2672.7053715774368,2882.04949608159,3166.5620809624002,3239.1141901768078,3321.6007964189362,3158.4201814729427,3121.7043790219418]
[null,{"$f":"++IF(START!L10=\"English\",translation!C294,IF(START!L10=\"French\",translation!D294,IF(START!L10=\"Portuguese\",translation!E294,translation!F294)))","v":"Multilaterals (IMF / World Bank / Regional Development Bank (ADB, AfDB, etc.)"}]
[null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!B100","v":"IMF"},null,null,{"$f":"'Input 1 - Basics'!C25","v":0.05},2.5000000000000001E-3,5,10,{"$f":"+PV_Base!D15","v":30.547093087474142},"IMF",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X100), 'Input 3 - Macro-Debt data(DMX)'!X100, 0)","v":184.32033843051201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y100), 'Input 3 - Macro-Debt data(DMX)'!Y100, 0)","v":184.22759545276799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z100), 'Input 3 - Macro-Debt data(DMX)'!Z100, 0)","v":92.251942067747208},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA100), 'Input 3 - Macro-Debt data(DMX)'!AA100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB100), 'Input 3 - Macro-Debt data(DMX)'!AB100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC100), 'Input 3 - Macro-Debt data(DMX)'!AC100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD100), 'Input 3 - Macro-Debt data(DMX)'!AD100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE100), 'Input 3 - Macro-Debt data(DMX)'!AE100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF100), 'Input 3 - Macro-Debt data(DMX)'!AF100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG100), 'Input 3 - Macro-Debt data(DMX)'!AG100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH100), 'Input 3 - Macro-Debt data(DMX)'!AH100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI100), 'Input 3 - Macro-Debt data(DMX)'!AI100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ100), 'Input 3 - Macro-Debt data(DMX)'!AJ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK100), 'Input 3 - Macro-Debt data(DMX)'!AK100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL100), 'Input 3 - Macro-Debt data(DMX)'!AL100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM100), 'Input 3 - Macro-Debt data(DMX)'!AM100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN100), 'Input 3 - Macro-Debt data(DMX)'!AN100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO100), 'Input 3 - Macro-Debt data(DMX)'!AO100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP100), 'Input 3 - Macro-Debt data(DMX)'!AP100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ100), 'Input 3 - Macro-Debt data(DMX)'!AQ100, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR100), 'Input 3 - Macro-Debt data(DMX)'!AR100, 0)","v":0}]
[null,"IDA - blend",null,{"$f":"++OFFSET(translation!C446, 0,LANG)","v":"IDA Information"},{"$f":"+E$10","v":0.05},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,3,FALSE)","v":0.02},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,4,FALSE)","v":5},{"$f":"VLOOKUP($B11,'Input 4 - External Financing'!$B$63:$F$65,5,FALSE)","v":30},{"$f":"+PV_Base!D49","v":35.450047206861072},"IDA1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X101), 'Input 3 - Macro-Debt data(DMX)'!X101, 0)","v":285.75383105508899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y101), 'Input 3 - Macro-Debt data(DMX)'!Y101, 0)","v":101.61917893099501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z101), 'Input 3 - Macro-Debt data(DMX)'!Z101, 0)","v":114.697960357341},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA101), 'Input 3 - Macro-Debt data(DMX)'!AA101, 0)","v":105.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB101), 'Input 3 - Macro-Debt data(DMX)'!AB101, 0)","v":33.47},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC101), 'Input 3 - Macro-Debt data(DMX)'!AC101, 0)","v":23.7},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD101), 'Input 3 - Macro-Debt data(DMX)'!AD101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE101), 'Input 3 - Macro-Debt data(DMX)'!AE101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF101), 'Input 3 - Macro-Debt data(DMX)'!AF101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG101), 'Input 3 - Macro-Debt data(DMX)'!AG101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH101), 'Input 3 - Macro-Debt data(DMX)'!AH101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI101), 'Input 3 - Macro-Debt data(DMX)'!AI101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ101), 'Input 3 - Macro-Debt data(DMX)'!AJ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK101), 'Input 3 - Macro-Debt data(DMX)'!AK101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL101), 'Input 3 - Macro-Debt data(DMX)'!AL101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM101), 'Input 3 - Macro-Debt data(DMX)'!AM101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN101), 'Input 3 - Macro-Debt data(DMX)'!AN101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO101), 'Input 3 - Macro-Debt data(DMX)'!AO101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP101), 'Input 3 - Macro-Debt data(DMX)'!AP101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ101), 'Input 3 - Macro-Debt data(DMX)'!AQ101, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR101), 'Input 3 - Macro-Debt data(DMX)'!AR101, 0)","v":0}]
[null,"IDA - blend",null,null,{"$f":"+E$10","v":0.05},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,3,FALSE)","v":0.02},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,4,FALSE)","v":5},{"$f":"VLOOKUP($B12,'Input 4 - External Financing'!$B$63:$F$65,5,FALSE)","v":30},{"$f":"+PV_Base!D75","v":35.450047206861072},"IDA2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X102), 'Input 3 - Macro-Debt data(DMX)'!X102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y102), 'Input 3 - Macro-Debt data(DMX)'!Y102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z102), 'Input 3 - Macro-Debt data(DMX)'!Z102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA102), 'Input 3 - Macro-Debt data(DMX)'!AA102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB102), 'Input 3 - Macro-Debt data(DMX)'!AB102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC102), 'Input 3 - Macro-Debt data(DMX)'!AC102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD102), 'Input 3 - Macro-Debt data(DMX)'!AD102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE102), 'Input 3 - Macro-Debt data(DMX)'!AE102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF102), 'Input 3 - Macro-Debt data(DMX)'!AF102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG102), 'Input 3 - Macro-Debt data(DMX)'!AG102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH102), 'Input 3 - Macro-Debt data(DMX)'!AH102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI102), 'Input 3 - Macro-Debt data(DMX)'!AI102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ102), 'Input 3 - Macro-Debt data(DMX)'!AJ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK102), 'Input 3 - Macro-Debt data(DMX)'!AK102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL102), 'Input 3 - Macro-Debt data(DMX)'!AL102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM102), 'Input 3 - Macro-Debt data(DMX)'!AM102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN102), 'Input 3 - Macro-Debt data(DMX)'!AN102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO102), 'Input 3 - Macro-Debt data(DMX)'!AO102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP102), 'Input 3 - Macro-Debt data(DMX)'!AP102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ102), 'Input 3 - Macro-Debt data(DMX)'!AQ102, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR102), 'Input 3 - Macro-Debt data(DMX)'!AR102, 0)","v":0}]
[null,"MULTI1",null,null,{"$f":"+E$10","v":0.05},7.4999999999999997E-3,6,38,{"$f":"+PV_Base!D100","v":53.676967055282198},"MULTI1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X103), 'Input 3 - Macro-Debt data(DMX)'!X103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y103), 'Input 3 - Macro-Debt data(DMX)'!Y103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z103), 'Input 3 - Macro-Debt data(DMX)'!Z103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA103), 'Input 3 - Macro-Debt data(DMX)'!AA103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB103), 'Input 3 - Macro-Debt data(DMX)'!AB103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC103), 'Input 3 - Macro-Debt data(DMX)'!AC103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD103), 'Input 3 - Macro-Debt data(DMX)'!AD103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE103), 'Input 3 - Macro-Debt data(DMX)'!AE103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF103), 'Input 3 - Macro-Debt data(DMX)'!AF103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG103), 'Input 3 - Macro-Debt data(DMX)'!AG103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH103), 'Input 3 - Macro-Debt data(DMX)'!AH103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI103), 'Input 3 - Macro-Debt data(DMX)'!AI103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ103), 'Input 3 - Macro-Debt data(DMX)'!AJ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK103), 'Input 3 - Macro-Debt data(DMX)'!AK103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL103), 'Input 3 - Macro-Debt data(DMX)'!AL103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM103), 'Input 3 - Macro-Debt data(DMX)'!AM103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN103), 'Input 3 - Macro-Debt data(DMX)'!AN103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO103), 'Input 3 - Macro-Debt data(DMX)'!AO103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP103), 'Input 3 - Macro-Debt data(DMX)'!AP103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ103), 'Input 3 - Macro-Debt data(DMX)'!AQ103, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR103), 'Input 3 - Macro-Debt data(DMX)'!AR103, 0)","v":0}]
[null,"MULTI2",null,null,{"$f":"+E$10","v":0.05},7.4999999999999997E-3,5,30,{"$f":"+PV_Base!D126","v":47.453887188743181},"MULTI2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X104), 'Input 3 - Macro-Debt data(DMX)'!X104, 0)","v":89.673851579888805},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y104), 'Input 3 - Macro-Debt data(DMX)'!Y104, 0)","v":148.64750276264598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z104), 'Input 3 - Macro-Debt data(DMX)'!Z104, 0)","v":88.719977087075804},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA104), 'Input 3 - Macro-Debt data(DMX)'!AA104, 0)","v":31.65},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB104), 'Input 3 - Macro-Debt data(DMX)'!AB104, 0)","v":8.0299999999999994},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC104), 'Input 3 - Macro-Debt data(DMX)'!AC104, 0)","v":1},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD104), 'Input 3 - Macro-Debt data(DMX)'!AD104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE104), 'Input 3 - Macro-Debt data(DMX)'!AE104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF104), 'Input 3 - Macro-Debt data(DMX)'!AF104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG104), 'Input 3 - Macro-Debt data(DMX)'!AG104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH104), 'Input 3 - Macro-Debt data(DMX)'!AH104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI104), 'Input 3 - Macro-Debt data(DMX)'!AI104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ104), 'Input 3 - Macro-Debt data(DMX)'!AJ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK104), 'Input 3 - Macro-Debt data(DMX)'!AK104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL104), 'Input 3 - Macro-Debt data(DMX)'!AL104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM104), 'Input 3 - Macro-Debt data(DMX)'!AM104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN104), 'Input 3 - Macro-Debt data(DMX)'!AN104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO104), 'Input 3 - Macro-Debt data(DMX)'!AO104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP104), 'Input 3 - Macro-Debt data(DMX)'!AP104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ104), 'Input 3 - Macro-Debt data(DMX)'!AQ104, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR104), 'Input 3 - Macro-Debt data(DMX)'!AR104, 0)","v":0}]
[null,"MULTI3",null,null,{"$f":"+E$10","v":0.05},0,5,30,{"$f":"PV_Base!D152","v":55.828102574991981},"MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X105), 'Input 3 - Macro-Debt data(DMX)'!X105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y105), 'Input 3 - Macro-Debt data(DMX)'!Y105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z105), 'Input 3 - Macro-Debt data(DMX)'!Z105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA105), 'Input 3 - Macro-Debt data(DMX)'!AA105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB105), 'Input 3 - Macro-Debt data(DMX)'!AB105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC105), 'Input 3 - Macro-Debt data(DMX)'!AC105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD105), 'Input 3 - Macro-Debt data(DMX)'!AD105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE105), 'Input 3 - Macro-Debt data(DMX)'!AE105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF105), 'Input 3 - Macro-Debt data(DMX)'!AF105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG105), 'Input 3 - Macro-Debt data(DMX)'!AG105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH105), 'Input 3 - Macro-Debt data(DMX)'!AH105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI105), 'Input 3 - Macro-Debt data(DMX)'!AI105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ105), 'Input 3 - Macro-Debt data(DMX)'!AJ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK105), 'Input 3 - Macro-Debt data(DMX)'!AK105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL105), 'Input 3 - Macro-Debt data(DMX)'!AL105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM105), 'Input 3 - Macro-Debt data(DMX)'!AM105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN105), 'Input 3 - Macro-Debt data(DMX)'!AN105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO105), 'Input 3 - Macro-Debt data(DMX)'!AO105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP105), 'Input 3 - Macro-Debt data(DMX)'!AP105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ105), 'Input 3 - Macro-Debt data(DMX)'!AQ105, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR105), 'Input 3 - Macro-Debt data(DMX)'!AR105, 0)","v":0}]
[null,{"$f":"++OFFSET(translation!C459, 0,LANG)","v":"Other Multilaterals"}]
[null,"OTH_MULTI1",null,null,{"$f":"+$E$10","v":0.05},2.5000000000000001E-2,5,20,{"$f":"+PV_Base!D178","v":22.890887760302803},"OTH_MULTI1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X107), 'Input 3 - Macro-Debt data(DMX)'!X107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y107), 'Input 3 - Macro-Debt data(DMX)'!Y107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z107), 'Input 3 - Macro-Debt data(DMX)'!Z107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA107), 'Input 3 - Macro-Debt data(DMX)'!AA107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB107), 'Input 3 - Macro-Debt data(DMX)'!AB107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC107), 'Input 3 - Macro-Debt data(DMX)'!AC107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD107), 'Input 3 - Macro-Debt data(DMX)'!AD107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE107), 'Input 3 - Macro-Debt data(DMX)'!AE107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF107), 'Input 3 - Macro-Debt data(DMX)'!AF107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG107), 'Input 3 - Macro-Debt data(DMX)'!AG107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH107), 'Input 3 - Macro-Debt data(DMX)'!AH107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI107), 'Input 3 - Macro-Debt data(DMX)'!AI107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ107), 'Input 3 - Macro-Debt data(DMX)'!AJ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK107), 'Input 3 - Macro-Debt data(DMX)'!AK107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL107), 'Input 3 - Macro-Debt data(DMX)'!AL107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM107), 'Input 3 - Macro-Debt data(DMX)'!AM107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN107), 'Input 3 - Macro-Debt data(DMX)'!AN107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO107), 'Input 3 - Macro-Debt data(DMX)'!AO107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP107), 'Input 3 - Macro-Debt data(DMX)'!AP107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ107), 'Input 3 - Macro-Debt data(DMX)'!AQ107, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR107), 'Input 3 - Macro-Debt data(DMX)'!AR107, 0)","v":0}]
[null,"OTH_MULTI2",null,null,{"$f":"+$E$10","v":0.05},0.02,5,25,{"$f":"+PV_Base!D204","v":30.706596313758226},"OTH_MULTI2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X108), 'Input 3 - Macro-Debt data(DMX)'!X108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y108), 'Input 3 - Macro-Debt data(DMX)'!Y108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z108), 'Input 3 - Macro-Debt data(DMX)'!Z108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA108), 'Input 3 - Macro-Debt data(DMX)'!AA108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB108), 'Input 3 - Macro-Debt data(DMX)'!AB108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC108), 'Input 3 - Macro-Debt data(DMX)'!AC108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD108), 'Input 3 - Macro-Debt data(DMX)'!AD108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE108), 'Input 3 - Macro-Debt data(DMX)'!AE108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF108), 'Input 3 - Macro-Debt data(DMX)'!AF108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG108), 'Input 3 - Macro-Debt data(DMX)'!AG108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH108), 'Input 3 - Macro-Debt data(DMX)'!AH108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI108), 'Input 3 - Macro-Debt data(DMX)'!AI108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ108), 'Input 3 - Macro-Debt data(DMX)'!AJ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK108), 'Input 3 - Macro-Debt data(DMX)'!AK108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL108), 'Input 3 - Macro-Debt data(DMX)'!AL108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM108), 'Input 3 - Macro-Debt data(DMX)'!AM108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN108), 'Input 3 - Macro-Debt data(DMX)'!AN108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO108), 'Input 3 - Macro-Debt data(DMX)'!AO108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP108), 'Input 3 - Macro-Debt data(DMX)'!AP108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ108), 'Input 3 - Macro-Debt data(DMX)'!AQ108, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR108), 'Input 3 - Macro-Debt data(DMX)'!AR108, 0)","v":0}]
[null,"OTH_MULTI3",null,null,{"$f":"+$E$10","v":0.05},0.02,5,30,{"$f":"+PV_Base!D230","v":33.496861544995191},"OTH_MULTI3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X109), 'Input 3 - Macro-Debt data(DMX)'!X109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y109), 'Input 3 - Macro-Debt data(DMX)'!Y109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z109), 'Input 3 - Macro-Debt data(DMX)'!Z109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA109), 'Input 3 - Macro-Debt data(DMX)'!AA109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB109), 'Input 3 - Macro-Debt data(DMX)'!AB109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC109), 'Input 3 - Macro-Debt data(DMX)'!AC109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD109), 'Input 3 - Macro-Debt data(DMX)'!AD109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE109), 'Input 3 - Macro-Debt data(DMX)'!AE109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF109), 'Input 3 - Macro-Debt data(DMX)'!AF109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG109), 'Input 3 - Macro-Debt data(DMX)'!AG109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH109), 'Input 3 - Macro-Debt data(DMX)'!AH109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI109), 'Input 3 - Macro-Debt data(DMX)'!AI109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ109), 'Input 3 - Macro-Debt data(DMX)'!AJ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK109), 'Input 3 - Macro-Debt data(DMX)'!AK109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL109), 'Input 3 - Macro-Debt data(DMX)'!AL109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM109), 'Input 3 - Macro-Debt data(DMX)'!AM109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN109), 'Input 3 - Macro-Debt data(DMX)'!AN109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO109), 'Input 3 - Macro-Debt data(DMX)'!AO109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP109), 'Input 3 - Macro-Debt data(DMX)'!AP109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ109), 'Input 3 - Macro-Debt data(DMX)'!AQ109, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR109), 'Input 3 - Macro-Debt data(DMX)'!AR109, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C460,IF(START!L10=\"French\",translation!D460,IF(START!L10=\"Portuguese\",translation!E460,translation!F460)))","v":"Official Bilaterals"}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C461,IF(START!L10=\"French\",translation!D461,IF(START!L10=\"Portuguese\",translation!E461,translation!F461)))","v":"   Paris Club"}]
[null,"Export Credit Agencies",null,null,{"$f":"+$E$10","v":0.05},1.77E-2,7,20,{"$f":"+PV_Base!D256","v":31.426225641830808},"PC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X112), 'Input 3 - Macro-Debt data(DMX)'!X112, 0)","v":266.10594089106098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y112), 'Input 3 - Macro-Debt data(DMX)'!Y112, 0)","v":525.78770706632702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z112), 'Input 3 - Macro-Debt data(DMX)'!Z112, 0)","v":535.58193940799299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA112), 'Input 3 - Macro-Debt data(DMX)'!AA112, 0)","v":677.87},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB112), 'Input 3 - Macro-Debt data(DMX)'!AB112, 0)","v":558.92999999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC112), 'Input 3 - Macro-Debt data(DMX)'!AC112, 0)","v":322.48},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD112), 'Input 3 - Macro-Debt data(DMX)'!AD112, 0)","v":300.45999999999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE112), 'Input 3 - Macro-Debt data(DMX)'!AE112, 0)","v":500.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF112), 'Input 3 - Macro-Debt data(DMX)'!AF112, 0)","v":500.49},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG112), 'Input 3 - Macro-Debt data(DMX)'!AG112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH112), 'Input 3 - Macro-Debt data(DMX)'!AH112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI112), 'Input 3 - Macro-Debt data(DMX)'!AI112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ112), 'Input 3 - Macro-Debt data(DMX)'!AJ112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK112), 'Input 3 - Macro-Debt data(DMX)'!AK112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL112), 'Input 3 - Macro-Debt data(DMX)'!AL112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM112), 'Input 3 - Macro-Debt data(DMX)'!AM112, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN112), 'Input 3 - Macro-Debt data(DMX)'!AN112, 0)","v":400},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO112), 'Input 3 - Macro-Debt data(DMX)'!AO112, 0)","v":300},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP112), 'Input 3 - Macro-Debt data(DMX)'!AP112, 0)","v":200},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ112), 'Input 3 - Macro-Debt data(DMX)'!AQ112, 0)","v":100},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR112), 'Input 3 - Macro-Debt data(DMX)'!AR112, 0)","v":0}]
[null,"PC2",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D282","v":0},"PC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X113), 'Input 3 - Macro-Debt data(DMX)'!X113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y113), 'Input 3 - Macro-Debt data(DMX)'!Y113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z113), 'Input 3 - Macro-Debt data(DMX)'!Z113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA113), 'Input 3 - Macro-Debt data(DMX)'!AA113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB113), 'Input 3 - Macro-Debt data(DMX)'!AB113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC113), 'Input 3 - Macro-Debt data(DMX)'!AC113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD113), 'Input 3 - Macro-Debt data(DMX)'!AD113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE113), 'Input 3 - Macro-Debt data(DMX)'!AE113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF113), 'Input 3 - Macro-Debt data(DMX)'!AF113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG113), 'Input 3 - Macro-Debt data(DMX)'!AG113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH113), 'Input 3 - Macro-Debt data(DMX)'!AH113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI113), 'Input 3 - Macro-Debt data(DMX)'!AI113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ113), 'Input 3 - Macro-Debt data(DMX)'!AJ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK113), 'Input 3 - Macro-Debt data(DMX)'!AK113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL113), 'Input 3 - Macro-Debt data(DMX)'!AL113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM113), 'Input 3 - Macro-Debt data(DMX)'!AM113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN113), 'Input 3 - Macro-Debt data(DMX)'!AN113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO113), 'Input 3 - Macro-Debt data(DMX)'!AO113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP113), 'Input 3 - Macro-Debt data(DMX)'!AP113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ113), 'Input 3 - Macro-Debt data(DMX)'!AQ113, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR113), 'Input 3 - Macro-Debt data(DMX)'!AR113, 0)","v":0}]
[null,"PC3",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"+PV_Base!D308","v":0},"PC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X114), 'Input 3 - Macro-Debt data(DMX)'!X114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y114), 'Input 3 - Macro-Debt data(DMX)'!Y114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z114), 'Input 3 - Macro-Debt data(DMX)'!Z114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA114), 'Input 3 - Macro-Debt data(DMX)'!AA114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB114), 'Input 3 - Macro-Debt data(DMX)'!AB114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC114), 'Input 3 - Macro-Debt data(DMX)'!AC114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD114), 'Input 3 - Macro-Debt data(DMX)'!AD114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE114), 'Input 3 - Macro-Debt data(DMX)'!AE114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF114), 'Input 3 - Macro-Debt data(DMX)'!AF114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG114), 'Input 3 - Macro-Debt data(DMX)'!AG114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH114), 'Input 3 - Macro-Debt data(DMX)'!AH114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI114), 'Input 3 - Macro-Debt data(DMX)'!AI114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ114), 'Input 3 - Macro-Debt data(DMX)'!AJ114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK114), 'Input 3 - Macro-Debt data(DMX)'!AK114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL114), 'Input 3 - Macro-Debt data(DMX)'!AL114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM114), 'Input 3 - Macro-Debt data(DMX)'!AM114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN114), 'Input 3 - Macro-Debt data(DMX)'!AN114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO114), 'Input 3 - Macro-Debt data(DMX)'!AO114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP114), 'Input 3 - Macro-Debt data(DMX)'!AP114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ114), 'Input 3 - Macro-Debt data(DMX)'!AQ114, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR114), 'Input 3 - Macro-Debt data(DMX)'!AR114, 0)","v":0}]
[null,"PC4",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D334","v":0},"PC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X115), 'Input 3 - Macro-Debt data(DMX)'!X115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y115), 'Input 3 - Macro-Debt data(DMX)'!Y115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z115), 'Input 3 - Macro-Debt data(DMX)'!Z115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA115), 'Input 3 - Macro-Debt data(DMX)'!AA115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB115), 'Input 3 - Macro-Debt data(DMX)'!AB115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC115), 'Input 3 - Macro-Debt data(DMX)'!AC115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD115), 'Input 3 - Macro-Debt data(DMX)'!AD115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE115), 'Input 3 - Macro-Debt data(DMX)'!AE115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF115), 'Input 3 - Macro-Debt data(DMX)'!AF115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG115), 'Input 3 - Macro-Debt data(DMX)'!AG115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH115), 'Input 3 - Macro-Debt data(DMX)'!AH115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI115), 'Input 3 - Macro-Debt data(DMX)'!AI115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ115), 'Input 3 - Macro-Debt data(DMX)'!AJ115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK115), 'Input 3 - Macro-Debt data(DMX)'!AK115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL115), 'Input 3 - Macro-Debt data(DMX)'!AL115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM115), 'Input 3 - Macro-Debt data(DMX)'!AM115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN115), 'Input 3 - Macro-Debt data(DMX)'!AN115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO115), 'Input 3 - Macro-Debt data(DMX)'!AO115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP115), 'Input 3 - Macro-Debt data(DMX)'!AP115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ115), 'Input 3 - Macro-Debt data(DMX)'!AQ115, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR115), 'Input 3 - Macro-Debt data(DMX)'!AR115, 0)","v":0}]
[null,"PC5",null,null,{"$f":"+$E$10","v":0.05},null,null,null,{"$f":"PV_Base!D360","v":0},"PC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X116), 'Input 3 - Macro-Debt data(DMX)'!X116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y116), 'Input 3 - Macro-Debt data(DMX)'!Y116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z116), 'Input 3 - Macro-Debt data(DMX)'!Z116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA116), 'Input 3 - Macro-Debt data(DMX)'!AA116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB116), 'Input 3 - Macro-Debt data(DMX)'!AB116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC116), 'Input 3 - Macro-Debt data(DMX)'!AC116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD116), 'Input 3 - Macro-Debt data(DMX)'!AD116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE116), 'Input 3 - Macro-Debt data(DMX)'!AE116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF116), 'Input 3 - Macro-Debt data(DMX)'!AF116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG116), 'Input 3 - Macro-Debt data(DMX)'!AG116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH116), 'Input 3 - Macro-Debt data(DMX)'!AH116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI116), 'Input 3 - Macro-Debt data(DMX)'!AI116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ116), 'Input 3 - Macro-Debt data(DMX)'!AJ116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK116), 'Input 3 - Macro-Debt data(DMX)'!AK116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL116), 'Input 3 - Macro-Debt data(DMX)'!AL116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM116), 'Input 3 - Macro-Debt data(DMX)'!AM116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN116), 'Input 3 - Macro-Debt data(DMX)'!AN116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO116), 'Input 3 - Macro-Debt data(DMX)'!AO116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP116), 'Input 3 - Macro-Debt data(DMX)'!AP116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ116), 'Input 3 - Macro-Debt data(DMX)'!AQ116, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR116), 'Input 3 - Macro-Debt data(DMX)'!AR116, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C465,IF(START!L10=\"French\",translation!D465,IF(START!L10=\"Portuguese\",translation!E465,translation!F465)))","v":"   Non-Paris Club"}]
[null,"Export Import Bank of NPC",null,null,{"$f":"+$E$10","v":0.05},3.1800000000000002E-2,5,15,{"$f":"+PV_Base!D386","v":14.377339822118874},"NPC1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X118), 'Input 3 - Macro-Debt data(DMX)'!X118, 0)","v":60.057250635012998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y118), 'Input 3 - Macro-Debt data(DMX)'!Y118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z118), 'Input 3 - Macro-Debt data(DMX)'!Z118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA118), 'Input 3 - Macro-Debt data(DMX)'!AA118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB118), 'Input 3 - Macro-Debt data(DMX)'!AB118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC118), 'Input 3 - Macro-Debt data(DMX)'!AC118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD118), 'Input 3 - Macro-Debt data(DMX)'!AD118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE118), 'Input 3 - Macro-Debt data(DMX)'!AE118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF118), 'Input 3 - Macro-Debt data(DMX)'!AF118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG118), 'Input 3 - Macro-Debt data(DMX)'!AG118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH118), 'Input 3 - Macro-Debt data(DMX)'!AH118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI118), 'Input 3 - Macro-Debt data(DMX)'!AI118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ118), 'Input 3 - Macro-Debt data(DMX)'!AJ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK118), 'Input 3 - Macro-Debt data(DMX)'!AK118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL118), 'Input 3 - Macro-Debt data(DMX)'!AL118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM118), 'Input 3 - Macro-Debt data(DMX)'!AM118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN118), 'Input 3 - Macro-Debt data(DMX)'!AN118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO118), 'Input 3 - Macro-Debt data(DMX)'!AO118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP118), 'Input 3 - Macro-Debt data(DMX)'!AP118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ118), 'Input 3 - Macro-Debt data(DMX)'!AQ118, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR118), 'Input 3 - Macro-Debt data(DMX)'!AR118, 0)","v":0}]
[null,"NPC2",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"+PV_Base!D412","v":39.498186324502292},"NPC2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X119), 'Input 3 - Macro-Debt data(DMX)'!X119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y119), 'Input 3 - Macro-Debt data(DMX)'!Y119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z119), 'Input 3 - Macro-Debt data(DMX)'!Z119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA119), 'Input 3 - Macro-Debt data(DMX)'!AA119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB119), 'Input 3 - Macro-Debt data(DMX)'!AB119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC119), 'Input 3 - Macro-Debt data(DMX)'!AC119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD119), 'Input 3 - Macro-Debt data(DMX)'!AD119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE119), 'Input 3 - Macro-Debt data(DMX)'!AE119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF119), 'Input 3 - Macro-Debt data(DMX)'!AF119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG119), 'Input 3 - Macro-Debt data(DMX)'!AG119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH119), 'Input 3 - Macro-Debt data(DMX)'!AH119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI119), 'Input 3 - Macro-Debt data(DMX)'!AI119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ119), 'Input 3 - Macro-Debt data(DMX)'!AJ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK119), 'Input 3 - Macro-Debt data(DMX)'!AK119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL119), 'Input 3 - Macro-Debt data(DMX)'!AL119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM119), 'Input 3 - Macro-Debt data(DMX)'!AM119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN119), 'Input 3 - Macro-Debt data(DMX)'!AN119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO119), 'Input 3 - Macro-Debt data(DMX)'!AO119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP119), 'Input 3 - Macro-Debt data(DMX)'!AP119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ119), 'Input 3 - Macro-Debt data(DMX)'!AQ119, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR119), 'Input 3 - Macro-Debt data(DMX)'!AR119, 0)","v":0}]
[null,"NPC3",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"+PV_Base!D438","v":39.498186324502292},"NPC3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X120), 'Input 3 - Macro-Debt data(DMX)'!X120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y120), 'Input 3 - Macro-Debt data(DMX)'!Y120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z120), 'Input 3 - Macro-Debt data(DMX)'!Z120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA120), 'Input 3 - Macro-Debt data(DMX)'!AA120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB120), 'Input 3 - Macro-Debt data(DMX)'!AB120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC120), 'Input 3 - Macro-Debt data(DMX)'!AC120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD120), 'Input 3 - Macro-Debt data(DMX)'!AD120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE120), 'Input 3 - Macro-Debt data(DMX)'!AE120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF120), 'Input 3 - Macro-Debt data(DMX)'!AF120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG120), 'Input 3 - Macro-Debt data(DMX)'!AG120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH120), 'Input 3 - Macro-Debt data(DMX)'!AH120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI120), 'Input 3 - Macro-Debt data(DMX)'!AI120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ120), 'Input 3 - Macro-Debt data(DMX)'!AJ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK120), 'Input 3 - Macro-Debt data(DMX)'!AK120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL120), 'Input 3 - Macro-Debt data(DMX)'!AL120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM120), 'Input 3 - Macro-Debt data(DMX)'!AM120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN120), 'Input 3 - Macro-Debt data(DMX)'!AN120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO120), 'Input 3 - Macro-Debt data(DMX)'!AO120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP120), 'Input 3 - Macro-Debt data(DMX)'!AP120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ120), 'Input 3 - Macro-Debt data(DMX)'!AQ120, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR120), 'Input 3 - Macro-Debt data(DMX)'!AR120, 0)","v":0}]
[null,"NPC4",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"PV_Base!D464","v":39.498186324502292},"NPC4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X121), 'Input 3 - Macro-Debt data(DMX)'!X121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y121), 'Input 3 - Macro-Debt data(DMX)'!Y121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z121), 'Input 3 - Macro-Debt data(DMX)'!Z121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA121), 'Input 3 - Macro-Debt data(DMX)'!AA121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB121), 'Input 3 - Macro-Debt data(DMX)'!AB121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC121), 'Input 3 - Macro-Debt data(DMX)'!AC121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD121), 'Input 3 - Macro-Debt data(DMX)'!AD121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE121), 'Input 3 - Macro-Debt data(DMX)'!AE121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF121), 'Input 3 - Macro-Debt data(DMX)'!AF121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG121), 'Input 3 - Macro-Debt data(DMX)'!AG121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH121), 'Input 3 - Macro-Debt data(DMX)'!AH121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI121), 'Input 3 - Macro-Debt data(DMX)'!AI121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ121), 'Input 3 - Macro-Debt data(DMX)'!AJ121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK121), 'Input 3 - Macro-Debt data(DMX)'!AK121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL121), 'Input 3 - Macro-Debt data(DMX)'!AL121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM121), 'Input 3 - Macro-Debt data(DMX)'!AM121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN121), 'Input 3 - Macro-Debt data(DMX)'!AN121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO121), 'Input 3 - Macro-Debt data(DMX)'!AO121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP121), 'Input 3 - Macro-Debt data(DMX)'!AP121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ121), 'Input 3 - Macro-Debt data(DMX)'!AQ121, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR121), 'Input 3 - Macro-Debt data(DMX)'!AR121, 0)","v":0}]
[null,"NPC5",null,null,{"$f":"+$E$10","v":0.05},0,5,15,{"$f":"PV_Base!D490","v":39.498186324502292},"NPC5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X122), 'Input 3 - Macro-Debt data(DMX)'!X122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y122), 'Input 3 - Macro-Debt data(DMX)'!Y122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z122), 'Input 3 - Macro-Debt data(DMX)'!Z122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA122), 'Input 3 - Macro-Debt data(DMX)'!AA122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB122), 'Input 3 - Macro-Debt data(DMX)'!AB122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC122), 'Input 3 - Macro-Debt data(DMX)'!AC122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD122), 'Input 3 - Macro-Debt data(DMX)'!AD122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE122), 'Input 3 - Macro-Debt data(DMX)'!AE122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF122), 'Input 3 - Macro-Debt data(DMX)'!AF122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG122), 'Input 3 - Macro-Debt data(DMX)'!AG122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH122), 'Input 3 - Macro-Debt data(DMX)'!AH122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI122), 'Input 3 - Macro-Debt data(DMX)'!AI122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ122), 'Input 3 - Macro-Debt data(DMX)'!AJ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK122), 'Input 3 - Macro-Debt data(DMX)'!AK122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL122), 'Input 3 - Macro-Debt data(DMX)'!AL122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM122), 'Input 3 - Macro-Debt data(DMX)'!AM122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN122), 'Input 3 - Macro-Debt data(DMX)'!AN122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO122), 'Input 3 - Macro-Debt data(DMX)'!AO122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP122), 'Input 3 - Macro-Debt data(DMX)'!AP122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ122), 'Input 3 - Macro-Debt data(DMX)'!AQ122, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR122), 'Input 3 - Macro-Debt data(DMX)'!AR122, 0)","v":0}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C469,IF(START!L10=\"French\",translation!D469,IF(START!L10=\"Portuguese\",translation!E469,translation!F469)))","v":"Commercial"}]
[null,"Eurobond",null,null,{"$f":"+$E$10","v":0.05},0.09,9,12,{"$f":"+PV_Base!D516","v":0},"COM1",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X124), 'Input 3 - Macro-Debt data(DMX)'!X124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y124), 'Input 3 - Macro-Debt data(DMX)'!Y124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z124), 'Input 3 - Macro-Debt data(DMX)'!Z124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA124), 'Input 3 - Macro-Debt data(DMX)'!AA124, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB124), 'Input 3 - Macro-Debt data(DMX)'!AB124, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC124), 'Input 3 - Macro-Debt data(DMX)'!AC124, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD124), 'Input 3 - Macro-Debt data(DMX)'!AD124, 0)","v":1000},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE124), 'Input 3 - Macro-Debt data(DMX)'!AE124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF124), 'Input 3 - Macro-Debt data(DMX)'!AF124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG124), 'Input 3 - Macro-Debt data(DMX)'!AG124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH124), 'Input 3 - Macro-Debt data(DMX)'!AH124, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI124), 'Input 3 - Macro-Debt data(DMX)'!AI124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ124), 'Input 3 - Macro-Debt data(DMX)'!AJ124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK124), 'Input 3 - Macro-Debt data(DMX)'!AK124, 0)","v":416.66666666666697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL124), 'Input 3 - Macro-Debt data(DMX)'!AL124, 0)","v":166.66666666666703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM124), 'Input 3 - Macro-Debt data(DMX)'!AM124, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN124), 'Input 3 - Macro-Debt data(DMX)'!AN124, 0)","v":500},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO124), 'Input 3 - Macro-Debt data(DMX)'!AO124, 0)","v":527.77777777777806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP124), 'Input 3 - Macro-Debt data(DMX)'!AP124, 0)","v":555.55555555555611},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ124), 'Input 3 - Macro-Debt data(DMX)'!AQ124, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR124), 'Input 3 - Macro-Debt data(DMX)'!AR124, 0)","v":222.222222222222}]
[null,"Commecial Bank",null,null,{"$f":"+$E$10","v":0.05},0.05,3,12,{"$f":"+PV_Base!D542","v":0},"COM2",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X125), 'Input 3 - Macro-Debt data(DMX)'!X125, 0)","v":245.78076719021101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y125), 'Input 3 - Macro-Debt data(DMX)'!Y125, 0)","v":298.60474753383301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z125), 'Input 3 - Macro-Debt data(DMX)'!Z125, 0)","v":265.39880821661399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA125), 'Input 3 - Macro-Debt data(DMX)'!AA125, 0)","v":335.86},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB125), 'Input 3 - Macro-Debt data(DMX)'!AB125, 0)","v":665},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC125), 'Input 3 - Macro-Debt data(DMX)'!AC125, 0)","v":1015},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD125), 'Input 3 - Macro-Debt data(DMX)'!AD125, 0)","v":1052.43573071074},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE125), 'Input 3 - Macro-Debt data(DMX)'!AE125, 0)","v":1128.8444583734602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF125), 'Input 3 - Macro-Debt data(DMX)'!AF125, 0)","v":1408.01351393512},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG125), 'Input 3 - Macro-Debt data(DMX)'!AG125, 0)","v":1492.34135209391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH125), 'Input 3 - Macro-Debt data(DMX)'!AH125, 0)","v":1581.4694525525802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI125), 'Input 3 - Macro-Debt data(DMX)'!AI125, 0)","v":1676.5445263424499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ125), 'Input 3 - Macro-Debt data(DMX)'!AJ125, 0)","v":1778.7622806741299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK125), 'Input 3 - Macro-Debt data(DMX)'!AK125, 0)","v":1888.1500499145898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL125), 'Input 3 - Macro-Debt data(DMX)'!AL125, 0)","v":2006.0387049107699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM125), 'Input 3 - Macro-Debt data(DMX)'!AM125, 0)","v":2132.04949608159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN125), 'Input 3 - Macro-Debt data(DMX)'!AN125, 0)","v":2266.5620809624002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO125), 'Input 3 - Macro-Debt data(DMX)'!AO125, 0)","v":2411.33641239903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP125), 'Input 3 - Macro-Debt data(DMX)'!AP125, 0)","v":2566.0452408633801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ125), 'Input 3 - Macro-Debt data(DMX)'!AQ125, 0)","v":2725.0868481396096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR125), 'Input 3 - Macro-Debt data(DMX)'!AR125, 0)","v":2899.4821567997196}]
[null,"COM3",null,null,{"$f":"+$E$10","v":0.05},0.05,1,5,{"$f":"+PV_Base!D568","v":0},"COM3",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X126), 'Input 3 - Macro-Debt data(DMX)'!X126, 0)","v":350},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y126), 'Input 3 - Macro-Debt data(DMX)'!Y126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z126), 'Input 3 - Macro-Debt data(DMX)'!Z126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA126), 'Input 3 - Macro-Debt data(DMX)'!AA126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB126), 'Input 3 - Macro-Debt data(DMX)'!AB126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC126), 'Input 3 - Macro-Debt data(DMX)'!AC126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD126), 'Input 3 - Macro-Debt data(DMX)'!AD126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE126), 'Input 3 - Macro-Debt data(DMX)'!AE126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF126), 'Input 3 - Macro-Debt data(DMX)'!AF126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG126), 'Input 3 - Macro-Debt data(DMX)'!AG126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH126), 'Input 3 - Macro-Debt data(DMX)'!AH126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI126), 'Input 3 - Macro-Debt data(DMX)'!AI126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ126), 'Input 3 - Macro-Debt data(DMX)'!AJ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK126), 'Input 3 - Macro-Debt data(DMX)'!AK126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL126), 'Input 3 - Macro-Debt data(DMX)'!AL126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM126), 'Input 3 - Macro-Debt data(DMX)'!AM126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN126), 'Input 3 - Macro-Debt data(DMX)'!AN126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO126), 'Input 3 - Macro-Debt data(DMX)'!AO126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP126), 'Input 3 - Macro-Debt data(DMX)'!AP126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ126), 'Input 3 - Macro-Debt data(DMX)'!AQ126, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR126), 'Input 3 - Macro-Debt data(DMX)'!AR126, 0)","v":0}]
[null,"COM4",null,null,{"$f":"+$E$10","v":0.05},0.03,1,5,{"$f":"PV_Base!D594","v":6.2290428175013401},"COM4",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X127), 'Input 3 - Macro-Debt data(DMX)'!X127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y127), 'Input 3 - Macro-Debt data(DMX)'!Y127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z127), 'Input 3 - Macro-Debt data(DMX)'!Z127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA127), 'Input 3 - Macro-Debt data(DMX)'!AA127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB127), 'Input 3 - Macro-Debt data(DMX)'!AB127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC127), 'Input 3 - Macro-Debt data(DMX)'!AC127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD127), 'Input 3 - Macro-Debt data(DMX)'!AD127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE127), 'Input 3 - Macro-Debt data(DMX)'!AE127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF127), 'Input 3 - Macro-Debt data(DMX)'!AF127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG127), 'Input 3 - Macro-Debt data(DMX)'!AG127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH127), 'Input 3 - Macro-Debt data(DMX)'!AH127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI127), 'Input 3 - Macro-Debt data(DMX)'!AI127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ127), 'Input 3 - Macro-Debt data(DMX)'!AJ127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK127), 'Input 3 - Macro-Debt data(DMX)'!AK127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL127), 'Input 3 - Macro-Debt data(DMX)'!AL127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM127), 'Input 3 - Macro-Debt data(DMX)'!AM127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN127), 'Input 3 - Macro-Debt data(DMX)'!AN127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO127), 'Input 3 - Macro-Debt data(DMX)'!AO127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP127), 'Input 3 - Macro-Debt data(DMX)'!AP127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ127), 'Input 3 - Macro-Debt data(DMX)'!AQ127, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR127), 'Input 3 - Macro-Debt data(DMX)'!AR127, 0)","v":0}]
[null,"COM5",null,null,{"$f":"+$E$10","v":0.05},0.03,1,5,{"$f":"PV_Base!D620","v":6.2290428175013401},"COM5",null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X128), 'Input 3 - Macro-Debt data(DMX)'!X128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y128), 'Input 3 - Macro-Debt data(DMX)'!Y128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z128), 'Input 3 - Macro-Debt data(DMX)'!Z128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA128), 'Input 3 - Macro-Debt data(DMX)'!AA128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB128), 'Input 3 - Macro-Debt data(DMX)'!AB128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC128), 'Input 3 - Macro-Debt data(DMX)'!AC128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD128), 'Input 3 - Macro-Debt data(DMX)'!AD128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE128), 'Input 3 - Macro-Debt data(DMX)'!AE128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF128), 'Input 3 - Macro-Debt data(DMX)'!AF128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG128), 'Input 3 - Macro-Debt data(DMX)'!AG128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH128), 'Input 3 - Macro-Debt data(DMX)'!AH128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI128), 'Input 3 - Macro-Debt data(DMX)'!AI128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ128), 'Input 3 - Macro-Debt data(DMX)'!AJ128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK128), 'Input 3 - Macro-Debt data(DMX)'!AK128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL128), 'Input 3 - Macro-Debt data(DMX)'!AL128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM128), 'Input 3 - Macro-Debt data(DMX)'!AM128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN128), 'Input 3 - Macro-Debt data(DMX)'!AN128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO128), 'Input 3 - Macro-Debt data(DMX)'!AO128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP128), 'Input 3 - Macro-Debt data(DMX)'!AP128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ128), 'Input 3 - Macro-Debt data(DMX)'!AQ128, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR128), 'Input 3 - Macro-Debt data(DMX)'!AR128, 0)","v":0}]
[]
[null,{"$f":"++OFFSET(translation!C473, 0,LANG)","v":"Short-Term debt assumption"},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C481, 0,LANG)","v":"grace period in commercial PPG should be at minimum 1"}]
[null,{"$f":"++OFFSET(translation!C474, 0,LANG)","v":"PPG ST external debt"},null,null,null,0.1,null,null,null,"PPG_X_ST",null,"(KN) really?"]
[]
[null,{"$f":"++OFFSET(translation!C475, 0,LANG)","v":"Local currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I27:S27)","v":0.15363636363636368},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I31:S31)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C31","v":1},{"$f":"'Input 5 - Local-debt Financing'!D31","v":2},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I32:S32)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C32","v":3},{"$f":"'Input 5 - Local-debt Financing'!D32","v":5},0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I33:S33)","v":0.10636363636363635},{"$f":"'Input 5 - Local-debt Financing'!C33","v":6},{"$f":"'Input 5 - Local-debt Financing'!D33","v":7},0]
[null,{"$f":"++OFFSET(translation!C476, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by non-residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I28:S28)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I35:S35)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C35","v":1},{"$f":"'Input 5 - Local-debt Financing'!D35","v":2},{"$f":"PV_Base!D646","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I36:S36)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C36","v":3},{"$f":"'Input 5 - Local-debt Financing'!D36","v":5},{"$f":"PV_Base!D672","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I37:S37)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C37","v":6},{"$f":"'Input 5 - Local-debt Financing'!D37","v":7},{"$f":"PV_Base!D698","v":0}]
[null,{"$f":"++OFFSET(translation!C477, 0,LANG)","v":"Foreign currency-denominated locally-issued debt held by residents"}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,"-",{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I13:S13)","v":1.9090909090909096E-2},0,1,0]
[null,{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I20:S20)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C20","v":1},{"$f":"'Input 5 - Local-debt Financing'!D20","v":2},{"$f":"PV_Base!D724","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I21:S21)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C21","v":3},{"$f":"'Input 5 - Local-debt Financing'!D21","v":5},{"$f":"PV_Base!D750","v":0}]
[null,{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"+'Input 4 - External Financing'!E$10","v":0.05},{"$f":"AVERAGE('Input 5 - Local-debt Financing'!I22:S22)","v":6.2727272727272743E-2},{"$f":"'Input 5 - Local-debt Financing'!C22","v":6},{"$f":"'Input 5 - Local-debt Financing'!D22","v":7},{"$f":"PV_Base!D776","v":0}]
[]
[]
[null,{"$f":"++OFFSET(translation!C478, 0,LANG)","v":"IDA's lending terms and repayment schedule"}]
[null,"As of April 2018",null,{"$f":"++OFFSET(translation!C479, 0,LANG)","v":"Service fee and interest"},{"$f":"G6","v":"Grace period"},{"$f":"H6","v":"Loan Maturity"},null,{"$f":"++OFFSET(translation!C480, 0,LANG)","v":"Year"}]
[null,null,null,null,null,null,null,0,{"$f":"H62+1","v":1},{"$f":"I62+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AN62+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,"IDA - small economy",null,7.4999999999999997E-3,10,40,null,null,null,null,null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"IDA - regular",null,7.4999999999999997E-3,6,38,null,null,null,null,null,null,null,null,3.125E-2,{"$f":"$O$64","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2]
[null,"IDA - blend",null,0.02,5,30,null,null,null,null,null,null,null,3.3000000000000002E-2,{"$f":"$N$65","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,6.8000000000000005E-2,{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2},{"$f":"$AH$65","v":6.8000000000000005E-2}]
[null,"http://ida.worldbank.org/financing/ida-lending-terms"]
[null,"Service fee and intrest are for SDR-denominated loans only.  Please see the latest IDA term sheet for the complete list."]
[null,{"$f":"'Input 1 - Basics'!E12","v":"Click on the link for the country's IDA status"}]
[null,{"$f":"'Input 1 - Basics'!H12","v":"http://ida.worldbank.org/about/borrowing-countries"}]

{"sheet":"Input 5 - Local-debt Financing","index":17,"n_rows":651,"n_cols":73,"rows_kept":651,"cut":false,"hidden":false,"merged":[[74,2,74,7],[75,2,75,7],[6,8,6,13],[143,32,144,40],[223,1,223,4],[115,1,115,2],[112,0,113,4],[80,2,80,5]]}
[{"$f":"++OFFSET(translation!C486, 0,LANG)","v":"Borrowing Terms: New Domestic Financing under the baseline"}]
[]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"},null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!B18","v":"First year of projections"}]
[{"$f":"'Input 1 - Basics'!B4","v":"Values in light yellow cells should be confirmed and overriden as needed."}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"},null,null,null,null,null,null,{"$f":"I5-1","v":2017},{"$f":"ProjectionYear","v":2018},{"$f":"I5+1","v":2019},2020,2021,2022,2023,{"$f":"N5+1","v":2024},{"$f":"O5+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"AB5+1","v":2038}]
[]
[{"$f":"++OFFSET(translation!C487, 0,LANG)","v":"Assumptions on domestic financial instruments"},null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"++OFFSET(translation!C494, 0,LANG)","v":"Maturity"},null,null,null,null,{"$f":"++OFFSET(translation!C497, 0,LANG)","v":"Interest rate on domestic debt"}]
[{"$f":"++OFFSET(translation!C493, 0,LANG)","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP4, \"\")","v":"Held by residents"}]
[{"$f":"++OFFSET(translation!C498, 0,LANG)","v":"Central bank financing"},null,0,1,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"N10","v":0.1},{"$f":"O10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"++OFFSET(translation!C499, 0,LANG)","v":"Short-term debt"}]
[{"$f":"++OFFSET(translation!C500, 0,LANG)","v":"T-bills (denominated in local currency)"},null,0,1,null,null,null,null,0.19,0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N12","v":0.14000000000000001},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[{"$f":"++OFFSET(translation!C501, 0,LANG)","v":"T-bills (denominated in foreign currency)"},null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[{"$f":"++OFFSET(translation!C502, 0,LANG)","v":"MLT debt"}]
[{"$f":"++OFFSET(translation!C503, 0,LANG)","v":"Denominated in local currency (LC)"}]
[{"$f":"++OFFSET(translation!C504, 0,LANG)","v":"Bonds (1 to 3 years)-LC"},null,1,2,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C505, 0,LANG)","v":"Bonds (4 to 7 years)-LC"},null,3,5,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"++OFFSET(translation!C506, 0,LANG)","v":"Bonds (beyond 7 years)-LC"},null,6,7,null,null,null,null,0.15,0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[{"$f":"IF($B$116=lookup!$X$4,lookup!$AP$29,lookup!AP30)","v":"Denominated in foreign currency (FX)"}]
[{"$f":"++OFFSET(translation!C508, 0,LANG)","v":"Bonds (1 to 3 years)-FX"},null,1,2,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C509, 0,LANG)","v":"Bonds (4 to 7 years)-FX"},null,3,5,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[{"$f":"++OFFSET(translation!C510, 0,LANG)","v":"Bonds (beyond 7 years)-FX"},null,6,7,null,null,null,null,0.08,7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"A8","v":"Locally-issued debt"}]
[{"$f":"IF('Input 1 - Basics'!C33=lookup!$X$4, lookup!AP7, lookup!AP8)","v":"Held by non-residents - Exteranl debt on a residency basis"}]
[{"$f":"A11","v":"Short-term debt"}]
["T-bills (denominated in local currency)",null,0,1,null,null,null,null,{"$f":"I12","v":0.19},0.18,0.17,0.16,0.15,0.14000000000000001,{"$f":"N27","v":0.14000000000000001},{"$f":"O27","v":0.14000000000000001},{"$f":"P27","v":0.14000000000000001},{"$f":"Q27","v":0.14000000000000001},{"$f":"R27","v":0.14000000000000001},{"$f":"S27","v":0.14000000000000001},{"$f":"T27","v":0.14000000000000001},{"$f":"U27","v":0.14000000000000001},{"$f":"V27","v":0.14000000000000001},{"$f":"W27","v":0.14000000000000001},{"$f":"X27","v":0.14000000000000001},{"$f":"Y27","v":0.14000000000000001},{"$f":"Z27","v":0.14000000000000001},{"$f":"AA27","v":0.14000000000000001},{"$f":"AB27","v":0.14000000000000001}]
["T-bills (denominated in foreign currency)",null,0,1,null,null,null,null,0.05,0.04,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["MLT debt"]
["Denominated in local currency (LC)"]
["Bonds (1 to 3 years)-LC",null,{"$f":"C16","v":1},{"$f":"D16","v":2},null,null,null,null,{"$f":"I16","v":0.15},{"$f":"J16","v":0.14000000000000001},0.13,0.11,0.1,0.09,0.09,{"$f":"O31","v":0.09},{"$f":"P31","v":0.09},{"$f":"Q31","v":0.09},{"$f":"R31","v":0.09},{"$f":"S31","v":0.09},{"$f":"T31","v":0.09},{"$f":"U31","v":0.09},{"$f":"V31","v":0.09},{"$f":"W31","v":0.09},{"$f":"X31","v":0.09},{"$f":"Y31","v":0.09},{"$f":"Z31","v":0.09},{"$f":"AA31","v":0.09},{"$f":"AB31","v":0.09}]
["Bonds (4 to 7 years)-LC",null,{"$f":"C17","v":3},5,null,null,null,null,{"$f":"I17","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Bonds (beyond 7 years)-LC",null,{"$f":"C18","v":6},7,null,null,null,null,{"$f":"I18","v":0.15},0.14000000000000001,0.13,0.11,0.1,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Denominated in foreign currency (FX)"]
["Bonds (1 to 3 years)-FX",null,{"$f":"C20","v":1},{"$f":"D20","v":2},null,null,null,null,{"$f":"I20","v":0.08},{"$f":"J20","v":7.0000000000000007E-2},0.06,0.06,0.06,0.06,0.06,{"$f":"O35","v":0.06},{"$f":"P35","v":0.06},{"$f":"Q35","v":0.06},{"$f":"R35","v":0.06},{"$f":"S35","v":0.06},{"$f":"T35","v":0.06},{"$f":"U35","v":0.06},{"$f":"V35","v":0.06},{"$f":"W35","v":0.06},{"$f":"X35","v":0.06},{"$f":"Y35","v":0.06},{"$f":"Z35","v":0.06},{"$f":"AA35","v":0.06},{"$f":"AB35","v":0.06}]
["Bonds (4 to 7 years)-FX",null,{"$f":"C21","v":3},5,null,null,null,null,{"$f":"I21","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Bonds (beyond 7 years)-FX",null,{"$f":"C22","v":6},7,null,null,null,null,{"$f":"I22","v":0.08},7.0000000000000007E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[{"$f":"++OFFSET(translation!C517, 0,LANG)","v":"Identifying Public GFNs"}]
[{"$f":"++OFFSET(translation!C518, 0,LANG)","v":"(1) Primary deficit"},null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!U48-'Macro-Debt_Data'!U45","v":-361.91483932949632},{"$f":"'Macro-Debt_Data'!V48-'Macro-Debt_Data'!V45","v":-5194.4696947301054},{"$f":"'Macro-Debt_Data'!W48-'Macro-Debt_Data'!W45","v":-6151.1265344372077},{"$f":"'Macro-Debt_Data'!X48-'Macro-Debt_Data'!X45","v":-6277.8917768182946},{"$f":"'Macro-Debt_Data'!Y48-'Macro-Debt_Data'!Y45","v":-6289.8356582433044},{"$f":"'Macro-Debt_Data'!Z48-'Macro-Debt_Data'!Z45","v":-6246.3765346255968},{"$f":"'Macro-Debt_Data'!AA48-'Macro-Debt_Data'!AA45","v":-6062.8118123503955},{"$f":"'Macro-Debt_Data'!AB48-'Macro-Debt_Data'!AB45","v":-4487.5381241681025},{"$f":"'Macro-Debt_Data'!AC48-'Macro-Debt_Data'!AC45","v":-2777.4331086282036},{"$f":"'Macro-Debt_Data'!AD48-'Macro-Debt_Data'!AD45","v":-2512.5393099260109},{"$f":"'Macro-Debt_Data'!AE48-'Macro-Debt_Data'!AE45","v":-1856.1329212660057},{"$f":"'Macro-Debt_Data'!AF48-'Macro-Debt_Data'!AF45","v":-1260.2587017070036},{"$f":"'Macro-Debt_Data'!AG48-'Macro-Debt_Data'!AG45","v":-1313.9081812930235},{"$f":"'Macro-Debt_Data'!AH48-'Macro-Debt_Data'!AH45","v":-1365.8697501690185},{"$f":"'Macro-Debt_Data'!AI48-'Macro-Debt_Data'!AI45","v":-1469.2390736340021},{"$f":"'Macro-Debt_Data'!AJ48-'Macro-Debt_Data'!AJ45","v":-1582.501959502988},{"$f":"'Macro-Debt_Data'!AK48-'Macro-Debt_Data'!AK45","v":-2591.7064359460201},{"$f":"'Macro-Debt_Data'!AL48-'Macro-Debt_Data'!AL45","v":-2340.1175135710218},{"$f":"'Macro-Debt_Data'!AM48-'Macro-Debt_Data'!AM45","v":-3407.4937217400293},{"$f":"'Macro-Debt_Data'!AN48-'Macro-Debt_Data'!AN45","v":-4047.7425510900212},{"$f":"'Macro-Debt_Data'!AO48-'Macro-Debt_Data'!AO45","v":-5019.4217001840007}]
[]
[{"$f":"++OFFSET(translation!C520, 0,LANG)","v":"(2) Debt services from existing debt"},null,null,null,null,null,null,null,{"$f":"I43+I44","v":47490.552796739168},23643.887416959689,17090.151546338493,14581.931041906451,17307.218097113884,10817.21937723245,18927.592396015149,10438.698409760258,9888.272251823586,10351.214232442986,2646.0526798446213,7699.1214113998003,7742.9508960809972,7725.6274187862955,1772.7481619086016,1731.782660375696,1633.5932917621662,1526.3383451754139,1511.8095988825255,1557.3142869451588,1544.7777114911389]
[{"$f":"++OFFSET(translation!C521, 0,LANG)","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I140","v":33925.480656104519},9970.0338632066396,5737.05411875969,3222.29822878614,4898.4498696168503,1799.7956323522999,1395.6824036022999,1478.9100036023001,1509.5000036023,2108.5400036023002,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C522, 0,LANG)","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F61)*I219","v":13565.072140634649},{"$f":"(Ext_Debt_Data!G61)*J219","v":13673.85355375305},{"$f":"(Ext_Debt_Data!H61)*K219","v":11353.097427578801},{"$f":"(Ext_Debt_Data!I61)*L219","v":11359.632813120312},{"$f":"(Ext_Debt_Data!J61)*M219","v":12408.768227497034},{"$f":"(Ext_Debt_Data!K61)*N219","v":9017.4237448801505},{"$f":"(Ext_Debt_Data!L61)*O219","v":17531.90999241285},{"$f":"(Ext_Debt_Data!M61)*P219","v":8959.7884061579589},{"$f":"(Ext_Debt_Data!N61)*Q219","v":8378.7722482212866},{"$f":"(Ext_Debt_Data!O61)*R219","v":8242.6742288406858},{"$f":"(Ext_Debt_Data!P61)*S219","v":2646.0526798446213},{"$f":"(Ext_Debt_Data!Q61)*T219","v":7699.1214113998003},{"$f":"(Ext_Debt_Data!R61)*U219","v":7742.9508960809972},{"$f":"(Ext_Debt_Data!S61)*V219","v":7725.6274187862955},{"$f":"(Ext_Debt_Data!T61)*W219","v":1772.7481619086016},{"$f":"(Ext_Debt_Data!U61)*X219","v":1731.782660375696},{"$f":"(Ext_Debt_Data!V61)*Y219","v":1633.5932917621662},{"$f":"(Ext_Debt_Data!W61)*Z219","v":1526.3383451754139},{"$f":"(Ext_Debt_Data!X61)*AA219","v":1511.8095988825255},{"$f":"(Ext_Debt_Data!Y61)*AB219","v":1557.3142869451588},{"$f":"(Ext_Debt_Data!Z61)*AC219","v":1544.7777114911389}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F12*I219","v":331.84414353954145},{"$f":"Ext_Debt_Data!G12*J219","v":536.10424156619058},{"$f":"Ext_Debt_Data!H12*K219","v":578.16723622004577},{"$f":"Ext_Debt_Data!I12*L219","v":508.09221683917309},{"$f":"Ext_Debt_Data!J12*M219","v":684.74932131922992},{"$f":"Ext_Debt_Data!K12*N219","v":769.90986749508909},{"$f":"Ext_Debt_Data!L12*O219","v":591.56090769261766},{"$f":"Ext_Debt_Data!M12*P219","v":614.49328559893127},{"$f":"Ext_Debt_Data!N12*Q219","v":560.06902655756312},{"$f":"Ext_Debt_Data!O12*R219","v":256.56710257522587},{"$f":"Ext_Debt_Data!P12*S219","v":13.122212423238077},{"$f":"Ext_Debt_Data!Q12*T219","v":13.630906507555361},{"$f":"Ext_Debt_Data!R12*U219","v":14.159320564623737},{"$f":"Ext_Debt_Data!S12*V219","v":14.70821905649864},{"$f":"Ext_Debt_Data!T12*W219","v":15.278396080278116},{"$f":"Ext_Debt_Data!U12*X219","v":0},{"$f":"Ext_Debt_Data!V12*Y219","v":0},{"$f":"Ext_Debt_Data!W12*Z219","v":0},{"$f":"Ext_Debt_Data!X12*AA219","v":0},{"$f":"Ext_Debt_Data!Y12*AB219","v":0},{"$f":"Ext_Debt_Data!Z12*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C524, 0,LANG)","v":"(3) Debt services from new debt"},null,null,null,null,null,null,null,{"$f":"I48+I49","v":0},16273.065825723801,26305.481615799501,34171.01701243304,41411.851329420424,49291.512251141379,49895.23126797445,67721.962798791457,78649.600908860215,89741.441832685625,98839.554529282614,102241.60185095922,103326.94072211484,107135.97240361755,118068.05594180431,125184.39131065979,132147.03250968922,142252.12855235097,153797.50020394436,162171.49771895126,169771.82275690866]
[{"$f":"A43","v":"Domestic (including ST debt from previous year)"},null,null,null,null,null,null,null,{"$f":"I171","v":0},13829.465710255427,20065.696895828813,24512.782147644051,27230.719283846753,32998.79876343465,32624.147902468809,38794.978152714139,51608.777202477024,62639.109055841611,67068.687309185378,69004.364485990329,67245.225660696204,66720.835390387278,69297.987757874915,70048.740857928002,67411.118224665173,70701.874457668018,72851.362025438924,78070.832475678675,79816.148184625199]
[{"$f":"A44","v":"External debt (MLT)"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F136*I219","v":0},{"$f":"Ext_Debt_Data!G136*J219","v":2443.600115468375},{"$f":"Ext_Debt_Data!H136*K219","v":6239.7847199706875},{"$f":"Ext_Debt_Data!I136*L219","v":9658.2348647889903},{"$f":"Ext_Debt_Data!J136*M219","v":14181.13204557367},{"$f":"Ext_Debt_Data!K136*N219","v":16292.713487706733},{"$f":"Ext_Debt_Data!L136*O219","v":17271.083365505641},{"$f":"Ext_Debt_Data!M136*P219","v":28926.984646077319},{"$f":"Ext_Debt_Data!N136*Q219","v":27040.823706383184},{"$f":"Ext_Debt_Data!O136*R219","v":27102.33277684401},{"$f":"Ext_Debt_Data!P136*S219","v":31770.867220097243},{"$f":"Ext_Debt_Data!Q136*T219","v":33237.237364968896},{"$f":"Ext_Debt_Data!R136*U219","v":36081.715061418632},{"$f":"Ext_Debt_Data!S136*V219","v":40415.137013230262},{"$f":"Ext_Debt_Data!T136*W219","v":48770.06818392939},{"$f":"Ext_Debt_Data!U136*X219","v":55135.650452731796},{"$f":"Ext_Debt_Data!V136*Y219","v":64735.914285024046},{"$f":"Ext_Debt_Data!W136*Z219","v":71550.254094682954},{"$f":"Ext_Debt_Data!X136*AA219","v":80946.13817850544},{"$f":"Ext_Debt_Data!Y136*AB219","v":84100.665243272568},{"$f":"Ext_Debt_Data!Z136*AC219","v":89955.674572283475}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F140+Ext_Debt_Data!F186)*I219","v":0},{"$f":"(Ext_Debt_Data!G140+Ext_Debt_Data!G186)*J219","v":2.2611049350359651},{"$f":"(Ext_Debt_Data!H140+Ext_Debt_Data!H186)*K219","v":4.8684962966867138},{"$f":"(Ext_Debt_Data!I140+Ext_Debt_Data!I186)*L219","v":6.4417841975287686},{"$f":"(Ext_Debt_Data!J140+Ext_Debt_Data!J186)*M219","v":6.7270663056412436},{"$f":"(Ext_Debt_Data!K140+Ext_Debt_Data!K186)*N219","v":6.9904113624180662},{"$f":"(Ext_Debt_Data!L140+Ext_Debt_Data!L186)*O219","v":239.62671545497406},{"$f":"(Ext_Debt_Data!M140+Ext_Debt_Data!M186)*P219","v":489.5643328282311},{"$f":"(Ext_Debt_Data!N140+Ext_Debt_Data!N186)*Q219","v":632.77932784615189},{"$f":"(Ext_Debt_Data!O140+Ext_Debt_Data!O186)*R219","v":655.68176505328211},{"$f":"(Ext_Debt_Data!P140+Ext_Debt_Data!P186)*S219","v":679.40893190171209},{"$f":"(Ext_Debt_Data!Q140+Ext_Debt_Data!Q186)*T219","v":422.95582793574044},{"$f":"(Ext_Debt_Data!R140+Ext_Debt_Data!R186)*U219","v":146.47516365364854},{"$f":"(Ext_Debt_Data!S140+Ext_Debt_Data!S186)*V219","v":0},{"$f":"(Ext_Debt_Data!T140+Ext_Debt_Data!T186)*W219","v":0},{"$f":"(Ext_Debt_Data!U140+Ext_Debt_Data!U186)*X219","v":0},{"$f":"(Ext_Debt_Data!V140+Ext_Debt_Data!V186)*Y219","v":0},{"$f":"(Ext_Debt_Data!W140+Ext_Debt_Data!W186)*Z219","v":0},{"$f":"(Ext_Debt_Data!X140+Ext_Debt_Data!X186)*AA219","v":0},{"$f":"(Ext_Debt_Data!Y140+Ext_Debt_Data!Y186)*AB219","v":0},{"$f":"(Ext_Debt_Data!Z140+Ext_Debt_Data!Z186)*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C528, 0,LANG)","v":"(4) Debt services from ST external debt"},null,null,null,null,null,null,null,{"$f":"(Ext_Debt_Data!F367+Ext_Debt_Data!F368)*I219","v":734.51878215225508},{"$f":"(Ext_Debt_Data!G367+Ext_Debt_Data!G368)*J219","v":539.75930159812106},{"$f":"(Ext_Debt_Data!H367+Ext_Debt_Data!H368)*K219","v":0},{"$f":"(Ext_Debt_Data!I367+Ext_Debt_Data!I368)*L219","v":0},{"$f":"(Ext_Debt_Data!J367+Ext_Debt_Data!J368)*M219","v":0},{"$f":"(Ext_Debt_Data!K367+Ext_Debt_Data!K368)*N219","v":0},{"$f":"(Ext_Debt_Data!L367+Ext_Debt_Data!L368)*O219","v":0},{"$f":"(Ext_Debt_Data!M367+Ext_Debt_Data!M368)*P219","v":0},{"$f":"(Ext_Debt_Data!N367+Ext_Debt_Data!N368)*Q219","v":0},{"$f":"(Ext_Debt_Data!O367+Ext_Debt_Data!O368)*R219","v":0},{"$f":"(Ext_Debt_Data!P367+Ext_Debt_Data!P368)*S219","v":0},{"$f":"(Ext_Debt_Data!Q367+Ext_Debt_Data!Q368)*T219","v":0},{"$f":"(Ext_Debt_Data!R367+Ext_Debt_Data!R368)*U219","v":0},{"$f":"(Ext_Debt_Data!S367+Ext_Debt_Data!S368)*V219","v":0},{"$f":"(Ext_Debt_Data!T367+Ext_Debt_Data!T368)*W219","v":0},{"$f":"(Ext_Debt_Data!U367+Ext_Debt_Data!U368)*X219","v":0},{"$f":"(Ext_Debt_Data!V367+Ext_Debt_Data!V368)*Y219","v":0},{"$f":"(Ext_Debt_Data!W367+Ext_Debt_Data!W368)*Z219","v":0},{"$f":"(Ext_Debt_Data!X367+Ext_Debt_Data!X368)*AA219","v":0},{"$f":"(Ext_Debt_Data!Y367+Ext_Debt_Data!Y368)*AB219","v":0},{"$f":"(Ext_Debt_Data!Z367+Ext_Debt_Data!Z368)*AC219","v":0}]
[]
[{"$f":"++OFFSET(translation!C530, 0,LANG)","v":"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))"},null,null,null,null,null,null,null,{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[]
[{"$f":"++OFFSET(translation!C532, 0,LANG)","v":"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)"},null,null,null,null,null,null,null,{"$f":"I40+I42+I47+I52+I54","v":45533.956739561931},35262.242849551505,37244.506627700786,42475.056277521195,52429.233768291,53862.355093748236,62760.011851639203,73673.123084383609,85760.440052055594,97580.116755202602,99629.474287861231,108680.46456065202,109755.98343690281,113495.73007223483,118371.56503007891,125333.6720115325,131188.91936550537,141438.34938395536,151901.81608108687,159681.06945480639,166297.17876821579]
["(in % of GDP)",null,null,null,null,null,null,null,{"$f":"I56/I218","v":0.22498209890617138},0.14598396885670756,0.13333597736042502,0.13464305185773326,0.14852953593025126,0.13629371852713676,0.14190923063679886,0.14951353601604506,0.1565680239939431,0.16030766178462322,0.14740053663326089,0.14482374544800958,0.13168267050047555,0.12259364657838145,0.11505411272676934,0.10962602114711895,0.1032749894687772,0.10017080133952241,9.6794578351522609E-2,9.178475398349431E-2,8.6075624155974043E-2]
[{"$f":"++OFFSET(translation!C533, 0,LANG)","v":"(7) External financing (MLT)- excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"'Input 4 - External Financing'!L8*I219","v":6595.9429606913518},{"$f":"'Input 4 - External Financing'!M8*J219","v":6177.2347556242657},{"$f":"'Input 4 - External Financing'!N8*K219","v":5794.6758357521194},{"$f":"'Input 4 - External Financing'!O8*L219","v":7834.1511200380219},{"$f":"'Input 4 - External Financing'!P8*M219","v":8849.3062811860182},{"$f":"'Input 4 - External Financing'!Q8*N219","v":9782.8163403940562},{"$f":"'Input 4 - External Financing'!R8*O219","v":14831.010009059672},{"$f":"'Input 4 - External Financing'!S8*P219","v":12850.673178361283},{"$f":"'Input 4 - External Financing'!T8*Q219","v":15247.807472413509},{"$f":"'Input 4 - External Financing'!U8*R219","v":16431.228587532038},{"$f":"'Input 4 - External Financing'!V8*S219","v":15275.969711452914},{"$f":"'Input 4 - External Financing'!W8*T219","v":19134.142751784791},{"$f":"'Input 4 - External Financing'!X8*U219","v":20685.36398726132},{"$f":"'Input 4 - External Financing'!Y8*V219","v":23072.585268213632},{"$f":"'Input 4 - External Financing'!Z8*W219","v":22838.129656678066},{"$f":"'Input 4 - External Financing'!AA8*X219","v":25581.650306518957},{"$f":"'Input 4 - External Financing'!AB8*Y219","v":29196.635291504506},{"$f":"'Input 4 - External Financing'!AC8*Z219","v":31023.352815982234},{"$f":"'Input 4 - External Financing'!AD8*AA219","v":33046.660924100128},{"$f":"'Input 4 - External Financing'!AE8*AB219","v":32641.321241299935},{"$f":"'Input 4 - External Financing'!AF8*AC219","v":33512.534368333465}]
["o/w: IMF",null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F72*I219","v":820.52576066588585},{"$f":"Ext_Debt_Data!G72*J219","v":903.98689324261113},{"$f":"Ext_Debt_Data!H72*K219","v":487.45706816115211},{"$f":"Ext_Debt_Data!I72*L219","v":0},{"$f":"Ext_Debt_Data!J72*M219","v":0},{"$f":"Ext_Debt_Data!K72*N219","v":0},{"$f":"Ext_Debt_Data!L72*O219","v":0},{"$f":"Ext_Debt_Data!M72*P219","v":0},{"$f":"Ext_Debt_Data!N72*Q219","v":0},{"$f":"Ext_Debt_Data!O72*R219","v":0},{"$f":"Ext_Debt_Data!P72*S219","v":0},{"$f":"Ext_Debt_Data!Q72*T219","v":0},{"$f":"Ext_Debt_Data!R72*U219","v":0},{"$f":"Ext_Debt_Data!S72*V219","v":0},{"$f":"Ext_Debt_Data!T72*W219","v":0},{"$f":"Ext_Debt_Data!U72*X219","v":0},{"$f":"Ext_Debt_Data!V72*Y219","v":0},{"$f":"Ext_Debt_Data!W72*Z219","v":0},{"$f":"Ext_Debt_Data!X72*AA219","v":0},{"$f":"Ext_Debt_Data!Y72*AB219","v":0},{"$f":"Ext_Debt_Data!Z72*AC219","v":0}]
[{"$f":"++OFFSET(translation!C534, 0,LANG)","v":"(8) External financing (ST) - excluding locally-issued debt"},null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F359*I219","v":445.16289827409395},{"$f":"Ext_Debt_Data!G359*J219","v":0},{"$f":"Ext_Debt_Data!H359*K219","v":0},{"$f":"Ext_Debt_Data!I359*L219","v":0},{"$f":"Ext_Debt_Data!J359*M219","v":0},{"$f":"Ext_Debt_Data!K359*N219","v":0},{"$f":"Ext_Debt_Data!L359*O219","v":0},{"$f":"Ext_Debt_Data!M359*P219","v":0},{"$f":"Ext_Debt_Data!N359*Q219","v":0},{"$f":"Ext_Debt_Data!O359*R219","v":0},{"$f":"Ext_Debt_Data!P359*S219","v":0},{"$f":"Ext_Debt_Data!Q359*T219","v":0},{"$f":"Ext_Debt_Data!R359*U219","v":0},{"$f":"Ext_Debt_Data!S359*V219","v":0},{"$f":"Ext_Debt_Data!T359*W219","v":0},{"$f":"Ext_Debt_Data!U359*X219","v":0},{"$f":"Ext_Debt_Data!V359*Y219","v":0},{"$f":"Ext_Debt_Data!W359*Z219","v":0},{"$f":"Ext_Debt_Data!X359*AA219","v":0},{"$f":"Ext_Debt_Data!Y359*AB219","v":0},{"$f":"Ext_Debt_Data!Z359*AC219","v":0}]
[{"$f":"++OFFSET(translation!C535,0,LANG)","v":"(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing) - users can manually adjust when needed; please make sure total changes in liquid assets are consistent with the macroframework"},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!X26), -'Input 3 - Macro-Debt data(DMX)'!X26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Y26), -'Input 3 - Macro-Debt data(DMX)'!Y26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!Z26), -'Input 3 - Macro-Debt data(DMX)'!Z26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AA26), -'Input 3 - Macro-Debt data(DMX)'!AA26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AB26), -'Input 3 - Macro-Debt data(DMX)'!AB26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AC26), -'Input 3 - Macro-Debt data(DMX)'!AC26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AD26), -'Input 3 - Macro-Debt data(DMX)'!AD26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AE26), -'Input 3 - Macro-Debt data(DMX)'!AE26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AF26), -'Input 3 - Macro-Debt data(DMX)'!AF26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AG26), -'Input 3 - Macro-Debt data(DMX)'!AG26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AH26), -'Input 3 - Macro-Debt data(DMX)'!AH26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AI26), -'Input 3 - Macro-Debt data(DMX)'!AI26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AJ26), -'Input 3 - Macro-Debt data(DMX)'!AJ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AK26), -'Input 3 - Macro-Debt data(DMX)'!AK26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AL26), -'Input 3 - Macro-Debt data(DMX)'!AL26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AM26), -'Input 3 - Macro-Debt data(DMX)'!AM26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AN26), -'Input 3 - Macro-Debt data(DMX)'!AN26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AO26), -'Input 3 - Macro-Debt data(DMX)'!AO26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AP26), -'Input 3 - Macro-Debt data(DMX)'!AP26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AQ26), -'Input 3 - Macro-Debt data(DMX)'!AQ26, 0)","v":0},{"$f":"IF(ISNUMBER(-'Input 3 - Macro-Debt data(DMX)'!AR26), -'Input 3 - Macro-Debt data(DMX)'!AR26, 0)","v":0}]
[{"$f":"++OFFSET(translation!C536,0,LANG)","v":"(10) Drawdown of reserves to repay the IMF - when purchases from the Fund are used for BoP (not budget) support."},null,null,null,null,null,null,null,{"$f":"I45+I50-I59","v":-488.68161712634441},{"$f":"J45+J50-J59","v":-365.62154674138458},95.578664355580315,514.53400103670185,691.47638762487111,776.90027885750715,831.18762314759169,1104.0576184271624,1192.8483544037149,912.24886762850792,692.53114432495022,436.58673444329582,160.63448421827226,14.70821905649864,15.278396080278116,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C537,0,LANG)","v":"(11) Other adjustment (including disbursements / debt service associated with SoEs) - when users want to remove impacts of SoEs' debt on a government's domestic borrowing"}]
[null,null,null,null,null,null,null,null,{"$f":"I56-(I58+I60+I61+I62+I63)","v":38981.53249772283},{"$f":"J56-(J58+J60+J61+J62+J63)","v":29450.629640668623},31354.252127593085,34126.371156446468,42888.451099480109,43302.638474496671,47097.814219431937,59718.392287595161,69319.784225238371,80236.639300042065,83660.973432083367,89109.735074423937,88909.984965423209,90408.4365849647,95518.15697732057,99752.02170501354,101992.28407400087,110414.99656797312,118855.15515698674,127039.74821350645,132784.64439988232]
[]
[null,null,null,{"$f":"++OFFSET(translation!C539,0,LANG)","v":"Checking GFN with the formula in \"Data-Input\" of the old template"},{"$f":"++OFFSET(translation!C540,0,LANG)","v":"Primary balance"},null,null,null,{"$f":"-'Macro-Debt_Data'!U44","v":-361.91483932949632},{"$f":"-'Macro-Debt_Data'!V44","v":-5194.4696947301054},{"$f":"-'Macro-Debt_Data'!W44","v":-6151.1265344372077},{"$f":"-'Macro-Debt_Data'!X44","v":-6277.8917768182946},{"$f":"-'Macro-Debt_Data'!Y44","v":-6289.8356582433044},{"$f":"-'Macro-Debt_Data'!Z44","v":-6246.3765346255968},{"$f":"-'Macro-Debt_Data'!AA44","v":-6062.8118123503955},{"$f":"-'Macro-Debt_Data'!AB44","v":-4487.5381241681025},{"$f":"-'Macro-Debt_Data'!AC44","v":-2777.4331086282036},{"$f":"-'Macro-Debt_Data'!AD44","v":-2512.5393099260109},{"$f":"-'Macro-Debt_Data'!AE44","v":-1856.1329212660057},{"$f":"-'Macro-Debt_Data'!AF44","v":-1260.2587017070036},{"$f":"-'Macro-Debt_Data'!AG44","v":-1313.9081812930235},{"$f":"-'Macro-Debt_Data'!AH44","v":-1365.8697501690185},{"$f":"-'Macro-Debt_Data'!AI44","v":-1469.2390736340021},{"$f":"-'Macro-Debt_Data'!AJ44","v":-1582.501959502988},{"$f":"-'Macro-Debt_Data'!AK44","v":-2591.7064359460201},{"$f":"-'Macro-Debt_Data'!AL44","v":-2340.1175135710218},{"$f":"-'Macro-Debt_Data'!AM44","v":-3407.4937217400293},{"$f":"-'Macro-Debt_Data'!AN44","v":-4047.7425510900212},{"$f":"-'Macro-Debt_Data'!AO44","v":-5019.4217001840007}]
[null,null,null,null,{"$f":"++OFFSET(translation!C541,0,LANG)","v":"Interest"},null,null,null,{"$f":"'Macro-Debt_Data'!U49","v":11568.823813418152},{"$f":"'Macro-Debt_Data'!V49","v":15137.939147513278},{"$f":"'Macro-Debt_Data'!W49","v":16036.643886932754},{"$f":"'Macro-Debt_Data'!X49","v":17314.655206944972},{"$f":"'Macro-Debt_Data'!Y49","v":17355.474864747823},{"$f":"'Macro-Debt_Data'!Z49","v":17429.038541918864},{"$f":"'Macro-Debt_Data'!AA49","v":22421.644252749622},{"$f":"'Macro-Debt_Data'!AB49","v":20027.066033754039},{"$f":"'Macro-Debt_Data'!AC49","v":21239.799666806881},{"$f":"'Macro-Debt_Data'!AD49","v":23036.785461705273},{"$f":"'Macro-Debt_Data'!AE49","v":21506.450665011005},{"$f":"'Macro-Debt_Data'!AF49","v":25774.289112745435},{"$f":"'Macro-Debt_Data'!AG49","v":27949.855634202358},{"$f":"'Macro-Debt_Data'!AH49","v":30376.268407473606},{"$f":"'Macro-Debt_Data'!AI49","v":30268.927182172789},{"$f":"'Macro-Debt_Data'!AJ49","v":32875.626211457064},{"$f":"'Macro-Debt_Data'!AK49","v":35563.240393160297},{"$f":"'Macro-Debt_Data'!AL49","v":38803.26948485605},{"$f":"'Macro-Debt_Data'!AM49","v":42348.571347195066},{"$f":"'Macro-Debt_Data'!AN49","v":46465.663408979904},{"$f":"'Macro-Debt_Data'!AO49","v":50813.102318275509}]
[null,null,null,null,{"$f":"++OFFSET(translation!C542,0,LANG)","v":"MLT domestic amortization"},null,null,null,{"$f":"'Macro-Debt_Data'!U26*'Macro-Debt_Data'!U60","v":9220.4156047714023},{"$f":"'Macro-Debt_Data'!V26*'Macro-Debt_Data'!V60","v":3781.0661672622427},{"$f":"'Macro-Debt_Data'!W26*'Macro-Debt_Data'!W60","v":7367.5856503873802},{"$f":"'Macro-Debt_Data'!X26*'Macro-Debt_Data'!X60","v":8885.8534817648033},{"$f":"'Macro-Debt_Data'!Y26*'Macro-Debt_Data'!Y60","v":13397.032625072316},{"$f":"'Macro-Debt_Data'!Z26*'Macro-Debt_Data'!Z60","v":16015.382500635507},{"$f":"'Macro-Debt_Data'!AA26*'Macro-Debt_Data'!AA60","v":15477.031806901168},{"$f":"'Macro-Debt_Data'!AB26*'Macro-Debt_Data'!AB60","v":20854.176421490298},{"$f":"'Macro-Debt_Data'!AC26*'Macro-Debt_Data'!AC60","v":32234.147285354466},{"$f":"'Macro-Debt_Data'!AD26*'Macro-Debt_Data'!AD60","v":42759.250908500268},{"$f":"'Macro-Debt_Data'!AE26*'Macro-Debt_Data'!AE60","v":45513.150787435283},{"$f":"'Macro-Debt_Data'!AF26*'Macro-Debt_Data'!AF60","v":46977.903228328905},{"$f":"'Macro-Debt_Data'!AG26*'Macro-Debt_Data'!AG60","v":44886.84279069084},{"$f":"'Macro-Debt_Data'!AH26*'Macro-Debt_Data'!AH60","v":43815.133043306821},{"$f":"'Macro-Debt_Data'!AI26*'Macro-Debt_Data'!AI60","v":45694.643931845523},{"$f":"'Macro-Debt_Data'!AJ26*'Macro-Debt_Data'!AJ60","v":45794.347004499985},{"$f":"'Macro-Debt_Data'!AK26*'Macro-Debt_Data'!AK60","v":42807.56500252134},{"$f":"'Macro-Debt_Data'!AL26*'Macro-Debt_Data'!AL60","v":45061.333000137718},{"$f":"'Macro-Debt_Data'!AM26*'Macro-Debt_Data'!AM60","v":46283.441520114531},{"$f":"'Macro-Debt_Data'!AN26*'Macro-Debt_Data'!AN60","v":49942.679821376005},{"$f":"'Macro-Debt_Data'!AO26*'Macro-Debt_Data'!AO60","v":50376.640523496266}]
[null,null,null,null,{"$f":"++OFFSET(translation!C543,0,LANG)","v":"MLT external"},null,null,null,{"$f":"'Macro-Debt_Data'!U24*'Macro-Debt_Data'!U60","v":9774.4111807018744},{"$f":"'Macro-Debt_Data'!V24*'Macro-Debt_Data'!V60","v":9422.3595732298927},{"$f":"'Macro-Debt_Data'!W24*'Macro-Debt_Data'!W60","v":8991.0192783878592},{"$f":"'Macro-Debt_Data'!X24*'Macro-Debt_Data'!X60","v":11552.055019199717},{"$f":"'Macro-Debt_Data'!Y24*'Macro-Debt_Data'!Y60","v":16966.177590284165},{"$f":"'Macro-Debt_Data'!Z24*'Macro-Debt_Data'!Z60","v":15663.926239389464},{"$f":"'Macro-Debt_Data'!AA24*'Macro-Debt_Data'!AA60","v":19923.763257908809},{"$f":"'Macro-Debt_Data'!AB24*'Macro-Debt_Data'!AB60","v":26279.034406877377},{"$f":"'Macro-Debt_Data'!AC24*'Macro-Debt_Data'!AC60","v":24063.541862092447},{"$f":"'Macro-Debt_Data'!AD24*'Macro-Debt_Data'!AD60","v":23296.235348493072},{"$f":"'Macro-Debt_Data'!AE24*'Macro-Debt_Data'!AE60","v":23465.621410250951},{"$f":"'Macro-Debt_Data'!AF24*'Macro-Debt_Data'!AF60","v":26188.14657485468},{"$f":"'Macro-Debt_Data'!AG24*'Macro-Debt_Data'!AG60","v":27232.808846872631},{"$f":"'Macro-Debt_Data'!AH24*'Macro-Debt_Data'!AH60","v":29669.814025193406},{"$f":"'Macro-Debt_Data'!AI24*'Macro-Debt_Data'!AI60","v":32876.848643264595},{"$f":"'Macro-Debt_Data'!AJ24*'Macro-Debt_Data'!AJ60","v":37245.816408648439},{"$f":"'Macro-Debt_Data'!AK24*'Macro-Debt_Data'!AK60","v":44409.436059339736},{"$f":"'Macro-Debt_Data'!AL24*'Macro-Debt_Data'!AL60","v":48913.480066102609},{"$f":"'Macro-Debt_Data'!AM24*'Macro-Debt_Data'!AM60","v":55676.912589087304},{"$f":"'Macro-Debt_Data'!AN24*'Macro-Debt_Data'!AN60","v":56320.084429110488},{"$f":"'Macro-Debt_Data'!AO24*'Macro-Debt_Data'!AO60","v":59126.473280198043}]
[null,null,null,null,{"$f":"++OFFSET(translation!C544,0,LANG)","v":"ST domestic"},null,null,null,{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"'Macro-Debt_Data'!V16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!W16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!X16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!Y16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!Z16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AA16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AB16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AC16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AD16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AE16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AF16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AG16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AH16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AI16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AJ16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AK16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AL16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AM16","v":11000.384346430001},{"$f":"'Macro-Debt_Data'!AN16","v":11000.384346430001}]
[null,null,null,null,{"$f":"++OFFSET(translation!C545,0,LANG)","v":"Others"},null,null,null,{"$f":"I54","v":-2329.1999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++OFFSET(translation!C546,0,LANG)","v":"Public GFN"},null,null,null,{"$f":"SUM(I66:I71)","v":45533.956739561938},35262.242849551505,37244.506627700786,42475.056277521202,52429.233768291,53862.355093748236,62760.011851639203,73673.123084383609,85760.440052055594,97580.116755202602,99629.474287861231,108680.46456065202,109755.98343690281,113495.73007223482,118371.56503007891,125333.67201153252,131188.91936550534,141438.34938395536,151901.81608108687,159681.06945480639,166297.17876821582]
[]
[null,null,{"$f":"++OFFSET(translation!C547,0,LANG)","v":"Instruction:"}]
[null,null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C549,0,LANG), translation!J549)","v":"- Users can either import new domestic disbursements on a instrument-by-instrument basis from Input 3 or design them below. "}]
[null,null,{"$f":"++OFFSET(translation!C550,0,LANG)&\" \"&++OFFSET(translation!C551,0,LANG)&++OFFSET(translation!C552,0,LANG)","v":"- In the latter case, users can i) override manually in yellow-shaded cells or ii) select 1 in cell C78 below and populate percentage shares over the domestic instruments so that GFNs are automatically alloacated over these instruments using the percentage shares."}]
[{"$f":"++OFFSET(translation!C556,0,LANG)","v":"GFNs to be financed with domestic debt"},null,null,null,null,null,null,null,{"$f":"I64","v":38981.53249772283},29450.629640668623,31354.252127593085,34126.371156446468,42888.451099480109,43302.638474496671,47097.814219431937,59718.392287595161,69319.784225238371,80236.639300042065,83660.973432083367,89109.735074423937,88909.984965423209,90408.4365849647,95518.15697732057,99752.02170501354,101992.28407400087,110414.99656797312,118855.15515698674,127039.74821350645,132784.64439988232]
[]
[{"$f":"++OFFSET(translation!C555,0,LANG)","v":"NEW Issuance of locally-issued debt"},null,0,{"$f":"++OFFSET(translation!C553,0,LANG)","v":"Domestic financing (from macro-framework: 0, input here: 1)"},null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81+I97,I81)","v":41276.133744386527},{"$f":"IF($B$116=lookup!$X$4,J81+J97,J81)","v":34825.572161662574},{"$f":"IF($B$116=lookup!$X$4,K81+K97,K81)","v":31252.882037828284},{"$f":"IF($B$116=lookup!$X$4,L81+L97,L81)","v":30965.934686887485},{"$f":"IF($B$116=lookup!$X$4,M81+M97,M81)","v":36438.139123357934},{"$f":"IF($B$116=lookup!$X$4,N81+N97,N81)","v":36600.006667595502},{"$f":"IF($B$116=lookup!$X$4,O81+O97,O81)","v":35784.86601564064},{"$f":"IF($B$116=lookup!$X$4,P81+P97,P81)","v":39912.460737572095},{"$f":"IF($B$116=lookup!$X$4,Q81+Q97,Q81)","v":40800.222162437247},{"$f":"IF($B$116=lookup!$X$4,R81+R97,R81)","v":45266.598580698279},{"$f":"IF($B$116=lookup!$X$4,S81+S97,S81)","v":50058.172114525631},{"$f":"IF($B$116=lookup!$X$4,T81+T97,T81)","v":58062.741212199297},{"$f":"IF($B$116=lookup!$X$4,U81+U97,U81)","v":59008.64458980065},{"$f":"IF($B$116=lookup!$X$4,V81+V97,V81)","v":61058.623209576013},{"$f":"IF($B$116=lookup!$X$4,W81+W97,W81)","v":67023.745099223481},{"$f":"IF($B$116=lookup!$X$4,X81+X97,X81)","v":75950.942396199505},{"$f":"IF($B$116=lookup!$X$4,Y81+Y97,Y81)","v":77194.0661811014},{"$f":"IF($B$116=lookup!$X$4,Z81+Z97,Z81)","v":87156.497794166295},{"$f":"IF($B$116=lookup!$X$4,AA81+AA97,AA81)","v":92115.779432958996},{"$f":"IF($B$116=lookup!$X$4,AB81+AB97,AB81)","v":100686.4032352686},{"$f":"IF($B$116=lookup!$X$4,AC81+AC97,AC81)","v":109863.05362660519}]
[{"$f":"++OFFSET(translation!C558,0,LANG)","v":"Note: Residual financing needs are assumed to be filled by LC-denominated T-bills (line 111)"}]
[{"$f":"A8","v":"Locally-issued debt"},null,{"$f":"++OFFSET(translation!C554,0,LANG)","v":"Financing strategy"},null,null,null,null,null,{"$f":"I83+I84+I87","v":26400.530875053199},23064.200081761403,21626.633192129142,19493.494414521498,22935.48625720117,22340.2332748962,22914.177014114262,24565.214902886841,23870.3194728329,26706.87004013731,29123.49945366825,32325.327092737702,32703.68844377825,33523.679891688415,35909.728647547388,39480.6075663378,39977.8570802986,43962.829725524498,45946.542381041596,49374.7919019654,53045.452058500101]
["Held by residents",null,{"$f":"I5&\"-\"&RIGHT(N5,2)","v":"2018-23"},{"$f":"O5&\"-\"&RIGHT(S5,2)","v":"2024-28"},{"$f":"T5&\"-\"&RIGHT(X5,2)","v":"2029-33"},{"$f":"Y5&\"-\"&RIGHT(AC5,2)","v":"2034-38"}]
["Central bank financing",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X143), 'Input 3 - Macro-Debt data(DMX)'!X143, 0),$C83*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y143), 'Input 3 - Macro-Debt data(DMX)'!Y143, 0),$C83*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z143), 'Input 3 - Macro-Debt data(DMX)'!Z143, 0),$C83*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA143), 'Input 3 - Macro-Debt data(DMX)'!AA143, 0),$C83*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB143), 'Input 3 - Macro-Debt data(DMX)'!AB143, 0),$C83*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC143), 'Input 3 - Macro-Debt data(DMX)'!AC143, 0),$C83*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD143), 'Input 3 - Macro-Debt data(DMX)'!AD143, 0),$D83*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE143), 'Input 3 - Macro-Debt data(DMX)'!AE143, 0),$D83*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF143), 'Input 3 - Macro-Debt data(DMX)'!AF143, 0),$D83*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG143), 'Input 3 - Macro-Debt data(DMX)'!AG143, 0),$D83*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH143), 'Input 3 - Macro-Debt data(DMX)'!AH143, 0),$D83*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI143), 'Input 3 - Macro-Debt data(DMX)'!AI143, 0),$E83*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ143), 'Input 3 - Macro-Debt data(DMX)'!AJ143, 0),$E83*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK143), 'Input 3 - Macro-Debt data(DMX)'!AK143, 0),$E83*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL143), 'Input 3 - Macro-Debt data(DMX)'!AL143, 0),$E83*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM143), 'Input 3 - Macro-Debt data(DMX)'!AM143, 0),$E83*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN143), 'Input 3 - Macro-Debt data(DMX)'!AN143, 0),$F83*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO143), 'Input 3 - Macro-Debt data(DMX)'!AO143, 0),$F83*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP143), 'Input 3 - Macro-Debt data(DMX)'!AP143, 0),$F83*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ143), 'Input 3 - Macro-Debt data(DMX)'!AQ143, 0),$F83*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR143), 'Input 3 - Macro-Debt data(DMX)'!AR143, 0),$F83*AC$77)","v":0}]
["Short-term debt",null,null,null,null,null,null,null,{"$f":"SUM(I85:I86)","v":12115.347656276199},11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001,11000.384346430001]
["T-bills (denominated in local currency)",null,{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-C83-C86-C89-C90-C91-C93-C94-C95-C100-C101-C104-C105-C106-C108-C109-C110,1-C83-C86-C89-C90-C91-C93-C94-C95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-D83-D86-D89-D90-D91-D93-D94-D95-D100-D101-D104-D105-D106-D108-D109-D110,1-D83-D86-D89-D90-D91-D93-D94-D95)","v":0.65},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-E83-E86-E89-E90-E91-E93-E94-E95-E100-E101-E104-E105-E106-E108-E109-E110,1-E83-E86-E89-E90-E91-E93-E94-E95)","v":0.56000000000000005},{"$f":"IF('Input 5 - Local-debt Financing'!$B$116=lookup!$X$4,1-F83-F86-F89-F90-F91-F93-F94-F95-F100-F101-F104-F105-F106-F108-F109-F110,1-F83-F86-F89-F90-F91-F93-F94-F95)","v":0.4200000000000001},null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X145), 'Input 3 - Macro-Debt data(DMX)'!X145, 0),$C85*I$77)","v":12115.347656276199},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y145), 'Input 3 - Macro-Debt data(DMX)'!Y145, 0),$C85*J$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z145), 'Input 3 - Macro-Debt data(DMX)'!Z145, 0),$C85*K$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA145), 'Input 3 - Macro-Debt data(DMX)'!AA145, 0),$C85*L$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB145), 'Input 3 - Macro-Debt data(DMX)'!AB145, 0),$C85*M$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC145), 'Input 3 - Macro-Debt data(DMX)'!AC145, 0),$C85*N$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD145), 'Input 3 - Macro-Debt data(DMX)'!AD145, 0),$D85*O$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE145), 'Input 3 - Macro-Debt data(DMX)'!AE145, 0),$D85*P$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF145), 'Input 3 - Macro-Debt data(DMX)'!AF145, 0),$D85*Q$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG145), 'Input 3 - Macro-Debt data(DMX)'!AG145, 0),$D85*R$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH145), 'Input 3 - Macro-Debt data(DMX)'!AH145, 0),$D85*S$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI145), 'Input 3 - Macro-Debt data(DMX)'!AI145, 0),$E85*T$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ145), 'Input 3 - Macro-Debt data(DMX)'!AJ145, 0),$E85*U$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK145), 'Input 3 - Macro-Debt data(DMX)'!AK145, 0),$E85*V$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL145), 'Input 3 - Macro-Debt data(DMX)'!AL145, 0),$E85*W$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM145), 'Input 3 - Macro-Debt data(DMX)'!AM145, 0),$E85*X$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN145), 'Input 3 - Macro-Debt data(DMX)'!AN145, 0),$F85*Y$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO145), 'Input 3 - Macro-Debt data(DMX)'!AO145, 0),$F85*Z$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP145), 'Input 3 - Macro-Debt data(DMX)'!AP145, 0),$F85*AA$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ145), 'Input 3 - Macro-Debt data(DMX)'!AQ145, 0),$F85*AB$77)","v":11000.384346430001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR145), 'Input 3 - Macro-Debt data(DMX)'!AR145, 0),$F85*AC$77)","v":11000.384346430001}]
["T-bills (denominated in foreign currency)",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X146), 'Input 3 - Macro-Debt data(DMX)'!X146, 0),$C86*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y146), 'Input 3 - Macro-Debt data(DMX)'!Y146, 0),$C86*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z146), 'Input 3 - Macro-Debt data(DMX)'!Z146, 0),$C86*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA146), 'Input 3 - Macro-Debt data(DMX)'!AA146, 0),$C86*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB146), 'Input 3 - Macro-Debt data(DMX)'!AB146, 0),$C86*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC146), 'Input 3 - Macro-Debt data(DMX)'!AC146, 0),$C86*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD146), 'Input 3 - Macro-Debt data(DMX)'!AD146, 0),$D86*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE146), 'Input 3 - Macro-Debt data(DMX)'!AE146, 0),$D86*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF146), 'Input 3 - Macro-Debt data(DMX)'!AF146, 0),$D86*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG146), 'Input 3 - Macro-Debt data(DMX)'!AG146, 0),$D86*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH146), 'Input 3 - Macro-Debt data(DMX)'!AH146, 0),$D86*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI146), 'Input 3 - Macro-Debt data(DMX)'!AI146, 0),$E86*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ146), 'Input 3 - Macro-Debt data(DMX)'!AJ146, 0),$E86*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK146), 'Input 3 - Macro-Debt data(DMX)'!AK146, 0),$E86*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL146), 'Input 3 - Macro-Debt data(DMX)'!AL146, 0),$E86*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM146), 'Input 3 - Macro-Debt data(DMX)'!AM146, 0),$E86*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN146), 'Input 3 - Macro-Debt data(DMX)'!AN146, 0),$F86*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO146), 'Input 3 - Macro-Debt data(DMX)'!AO146, 0),$F86*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP146), 'Input 3 - Macro-Debt data(DMX)'!AP146, 0),$F86*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ146), 'Input 3 - Macro-Debt data(DMX)'!AQ146, 0),$F86*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR146), 'Input 3 - Macro-Debt data(DMX)'!AR146, 0),$F86*AC$77)","v":0}]
["MLT debt",null,null,null,null,null,null,null,{"$f":"I88+I92","v":14285.183218777},12063.8157353314,10626.24884569914,8493.1100680914988,11935.101910771169,11339.848928466199,11913.79266768426,13564.83055645684,12869.935126402899,15706.485693707309,18123.115107238249,21324.942746307701,21703.304097348249,22523.29554525841,24909.344301117388,28480.223219907799,28977.472733868599,32962.445379094497,34946.158034611595,38374.407555535399,42045.0677120701]
["Denominated in local currency (LC)",null,null,null,null,null,null,null,{"$f":"SUM(I89:I91)","v":14285.183218777},12063.8157353314,10626.24884569914,8493.1100680914988,11935.101910771169,11339.848928466199,11913.79266768426,13564.83055645684,12869.935126402899,15706.485693707309,18123.115107238249,21324.942746307701,21703.304097348249,22523.29554525841,24909.344301117388,28480.223219907799,28977.472733868599,32962.445379094497,34946.158034611595,38374.407555535399,42045.0677120701]
["Bonds (1 to 3 years)-LC",null,0.2,0.2,0.19,0.18,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X148), 'Input 3 - Macro-Debt data(DMX)'!X148, 0),$C89*I$77)","v":9595.9638560513304},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y148), 'Input 3 - Macro-Debt data(DMX)'!Y148, 0),$C89*J$77)","v":7750},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z148), 'Input 3 - Macro-Debt data(DMX)'!Z148, 0),$C89*K$77)","v":5500},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA148), 'Input 3 - Macro-Debt data(DMX)'!AA148, 0),$C89*L$77)","v":6700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB148), 'Input 3 - Macro-Debt data(DMX)'!AB148, 0),$C89*M$77)","v":6960},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC148), 'Input 3 - Macro-Debt data(DMX)'!AC148, 0),$C89*N$77)","v":6700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD148), 'Input 3 - Macro-Debt data(DMX)'!AD148, 0),$D89*O$77)","v":7800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE148), 'Input 3 - Macro-Debt data(DMX)'!AE148, 0),$D89*P$77)","v":8000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF148), 'Input 3 - Macro-Debt data(DMX)'!AF148, 0),$D89*Q$77)","v":7150},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG148), 'Input 3 - Macro-Debt data(DMX)'!AG148, 0),$D89*R$77)","v":8400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH148), 'Input 3 - Macro-Debt data(DMX)'!AH148, 0),$D89*S$77)","v":9100},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI148), 'Input 3 - Macro-Debt data(DMX)'!AI148, 0),$E89*T$77)","v":9300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ148), 'Input 3 - Macro-Debt data(DMX)'!AJ148, 0),$E89*U$77)","v":9500},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK148), 'Input 3 - Macro-Debt data(DMX)'!AK148, 0),$E89*V$77)","v":9700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL148), 'Input 3 - Macro-Debt data(DMX)'!AL148, 0),$E89*W$77)","v":9900},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM148), 'Input 3 - Macro-Debt data(DMX)'!AM148, 0),$E89*X$77)","v":10100},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN148), 'Input 3 - Macro-Debt data(DMX)'!AN148, 0),$F89*Y$77)","v":10300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO148), 'Input 3 - Macro-Debt data(DMX)'!AO148, 0),$F89*Z$77)","v":10500},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP148), 'Input 3 - Macro-Debt data(DMX)'!AP148, 0),$F89*AA$77)","v":10700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ148), 'Input 3 - Macro-Debt data(DMX)'!AQ148, 0),$F89*AB$77)","v":10900},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR148), 'Input 3 - Macro-Debt data(DMX)'!AR148, 0),$F89*AC$77)","v":11100}]
["Bonds (4 to 7 years)-LC",null,0.1,0.1,0.15,0.2,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X149), 'Input 3 - Macro-Debt data(DMX)'!X149, 0),$C90*I$77)","v":3362.3911450266701},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y149), 'Input 3 - Macro-Debt data(DMX)'!Y149, 0),$C90*J$77)","v":1400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z149), 'Input 3 - Macro-Debt data(DMX)'!Z149, 0),$C90*K$77)","v":2000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA149), 'Input 3 - Macro-Debt data(DMX)'!AA149, 0),$C90*L$77)","v":800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB149), 'Input 3 - Macro-Debt data(DMX)'!AB149, 0),$C90*M$77)","v":2400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC149), 'Input 3 - Macro-Debt data(DMX)'!AC149, 0),$C90*N$77)","v":2400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD149), 'Input 3 - Macro-Debt data(DMX)'!AD149, 0),$D90*O$77)","v":2400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE149), 'Input 3 - Macro-Debt data(DMX)'!AE149, 0),$D90*P$77)","v":2400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF149), 'Input 3 - Macro-Debt data(DMX)'!AF149, 0),$D90*Q$77)","v":2600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG149), 'Input 3 - Macro-Debt data(DMX)'!AG149, 0),$D90*R$77)","v":3200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH149), 'Input 3 - Macro-Debt data(DMX)'!AH149, 0),$D90*S$77)","v":4160},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI149), 'Input 3 - Macro-Debt data(DMX)'!AI149, 0),$E90*T$77)","v":4800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ149), 'Input 3 - Macro-Debt data(DMX)'!AJ149, 0),$E90*U$77)","v":5200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK149), 'Input 3 - Macro-Debt data(DMX)'!AK149, 0),$E90*V$77)","v":5400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL149), 'Input 3 - Macro-Debt data(DMX)'!AL149, 0),$E90*W$77)","v":5600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM149), 'Input 3 - Macro-Debt data(DMX)'!AM149, 0),$E90*X$77)","v":5800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN149), 'Input 3 - Macro-Debt data(DMX)'!AN149, 0),$F90*Y$77)","v":6000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO149), 'Input 3 - Macro-Debt data(DMX)'!AO149, 0),$F90*Z$77)","v":6200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP149), 'Input 3 - Macro-Debt data(DMX)'!AP149, 0),$F90*AA$77)","v":6400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ149), 'Input 3 - Macro-Debt data(DMX)'!AQ149, 0),$F90*AB$77)","v":6600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR149), 'Input 3 - Macro-Debt data(DMX)'!AR149, 0),$F90*AC$77)","v":6800}]
["Bonds (beyond 7 years)-LC",null,0.05,0.05,0.1,0.2,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X150), 'Input 3 - Macro-Debt data(DMX)'!X150, 0),$C91*I$77)","v":1326.8282176989999},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y150), 'Input 3 - Macro-Debt data(DMX)'!Y150, 0),$C91*J$77)","v":2913.8157353314},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z150), 'Input 3 - Macro-Debt data(DMX)'!Z150, 0),$C91*K$77)","v":3126.24884569914},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA150), 'Input 3 - Macro-Debt data(DMX)'!AA150, 0),$C91*L$77)","v":993.11006809149796},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB150), 'Input 3 - Macro-Debt data(DMX)'!AB150, 0),$C91*M$77)","v":2575.10191077117},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC150), 'Input 3 - Macro-Debt data(DMX)'!AC150, 0),$C91*N$77)","v":2239.8489284662001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD150), 'Input 3 - Macro-Debt data(DMX)'!AD150, 0),$D91*O$77)","v":1713.7926676842599},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE150), 'Input 3 - Macro-Debt data(DMX)'!AE150, 0),$D91*P$77)","v":3164.83055645684},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF150), 'Input 3 - Macro-Debt data(DMX)'!AF150, 0),$D91*Q$77)","v":3119.9351264029001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG150), 'Input 3 - Macro-Debt data(DMX)'!AG150, 0),$D91*R$77)","v":4106.48569370731},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH150), 'Input 3 - Macro-Debt data(DMX)'!AH150, 0),$D91*S$77)","v":4863.1151072382499},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI150), 'Input 3 - Macro-Debt data(DMX)'!AI150, 0),$E91*T$77)","v":7224.9427463077},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ150), 'Input 3 - Macro-Debt data(DMX)'!AJ150, 0),$E91*U$77)","v":7003.3040973482503},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK150), 'Input 3 - Macro-Debt data(DMX)'!AK150, 0),$E91*V$77)","v":7423.2955452584101},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL150), 'Input 3 - Macro-Debt data(DMX)'!AL150, 0),$E91*W$77)","v":9409.3443011173895},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM150), 'Input 3 - Macro-Debt data(DMX)'!AM150, 0),$E91*X$77)","v":12580.223219907801},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN150), 'Input 3 - Macro-Debt data(DMX)'!AN150, 0),$F91*Y$77)","v":12677.472733868601},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO150), 'Input 3 - Macro-Debt data(DMX)'!AO150, 0),$F91*Z$77)","v":16262.445379094499},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP150), 'Input 3 - Macro-Debt data(DMX)'!AP150, 0),$F91*AA$77)","v":17846.158034611599},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ150), 'Input 3 - Macro-Debt data(DMX)'!AQ150, 0),$F91*AB$77)","v":20874.407555535399},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR150), 'Input 3 - Macro-Debt data(DMX)'!AR150, 0),$F91*AC$77)","v":24145.0677120701}]
["Denominated in foreign currency (FX)",null,null,null,null,null,null,null,{"$f":"SUM(I93:I95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X151), 'Input 3 - Macro-Debt data(DMX)'!X151, 0),$C93*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y151), 'Input 3 - Macro-Debt data(DMX)'!Y151, 0),$C93*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z151), 'Input 3 - Macro-Debt data(DMX)'!Z151, 0),$C93*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA151), 'Input 3 - Macro-Debt data(DMX)'!AA151, 0),$C93*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB151), 'Input 3 - Macro-Debt data(DMX)'!AB151, 0),$C93*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC151), 'Input 3 - Macro-Debt data(DMX)'!AC151, 0),$C93*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD151), 'Input 3 - Macro-Debt data(DMX)'!AD151, 0),$D93*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE151), 'Input 3 - Macro-Debt data(DMX)'!AE151, 0),$D93*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF151), 'Input 3 - Macro-Debt data(DMX)'!AF151, 0),$D93*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG151), 'Input 3 - Macro-Debt data(DMX)'!AG151, 0),$D93*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH151), 'Input 3 - Macro-Debt data(DMX)'!AH151, 0),$D93*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI151), 'Input 3 - Macro-Debt data(DMX)'!AI151, 0),$E93*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ151), 'Input 3 - Macro-Debt data(DMX)'!AJ151, 0),$E93*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK151), 'Input 3 - Macro-Debt data(DMX)'!AK151, 0),$E93*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL151), 'Input 3 - Macro-Debt data(DMX)'!AL151, 0),$E93*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM151), 'Input 3 - Macro-Debt data(DMX)'!AM151, 0),$E93*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN151), 'Input 3 - Macro-Debt data(DMX)'!AN151, 0),$F93*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO151), 'Input 3 - Macro-Debt data(DMX)'!AO151, 0),$F93*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP151), 'Input 3 - Macro-Debt data(DMX)'!AP151, 0),$F93*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ151), 'Input 3 - Macro-Debt data(DMX)'!AQ151, 0),$F93*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR151), 'Input 3 - Macro-Debt data(DMX)'!AR151, 0),$F93*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X152), 'Input 3 - Macro-Debt data(DMX)'!X152, 0),$C94*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y152), 'Input 3 - Macro-Debt data(DMX)'!Y152, 0),$C94*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z152), 'Input 3 - Macro-Debt data(DMX)'!Z152, 0),$C94*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA152), 'Input 3 - Macro-Debt data(DMX)'!AA152, 0),$C94*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB152), 'Input 3 - Macro-Debt data(DMX)'!AB152, 0),$C94*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC152), 'Input 3 - Macro-Debt data(DMX)'!AC152, 0),$C94*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD152), 'Input 3 - Macro-Debt data(DMX)'!AD152, 0),$D94*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE152), 'Input 3 - Macro-Debt data(DMX)'!AE152, 0),$D94*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF152), 'Input 3 - Macro-Debt data(DMX)'!AF152, 0),$D94*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG152), 'Input 3 - Macro-Debt data(DMX)'!AG152, 0),$D94*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH152), 'Input 3 - Macro-Debt data(DMX)'!AH152, 0),$D94*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI152), 'Input 3 - Macro-Debt data(DMX)'!AI152, 0),$E94*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ152), 'Input 3 - Macro-Debt data(DMX)'!AJ152, 0),$E94*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK152), 'Input 3 - Macro-Debt data(DMX)'!AK152, 0),$E94*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL152), 'Input 3 - Macro-Debt data(DMX)'!AL152, 0),$E94*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM152), 'Input 3 - Macro-Debt data(DMX)'!AM152, 0),$E94*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN152), 'Input 3 - Macro-Debt data(DMX)'!AN152, 0),$F94*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO152), 'Input 3 - Macro-Debt data(DMX)'!AO152, 0),$F94*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP152), 'Input 3 - Macro-Debt data(DMX)'!AP152, 0),$F94*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ152), 'Input 3 - Macro-Debt data(DMX)'!AQ152, 0),$F94*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR152), 'Input 3 - Macro-Debt data(DMX)'!AR152, 0),$F94*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X153), 'Input 3 - Macro-Debt data(DMX)'!X153, 0),$C95*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y153), 'Input 3 - Macro-Debt data(DMX)'!Y153, 0),$C95*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z153), 'Input 3 - Macro-Debt data(DMX)'!Z153, 0),$C95*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA153), 'Input 3 - Macro-Debt data(DMX)'!AA153, 0),$C95*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB153), 'Input 3 - Macro-Debt data(DMX)'!AB153, 0),$C95*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC153), 'Input 3 - Macro-Debt data(DMX)'!AC153, 0),$C95*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD153), 'Input 3 - Macro-Debt data(DMX)'!AD153, 0),$D95*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE153), 'Input 3 - Macro-Debt data(DMX)'!AE153, 0),$D95*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF153), 'Input 3 - Macro-Debt data(DMX)'!AF153, 0),$D95*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG153), 'Input 3 - Macro-Debt data(DMX)'!AG153, 0),$D95*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH153), 'Input 3 - Macro-Debt data(DMX)'!AH153, 0),$D95*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI153), 'Input 3 - Macro-Debt data(DMX)'!AI153, 0),$E95*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ153), 'Input 3 - Macro-Debt data(DMX)'!AJ153, 0),$E95*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK153), 'Input 3 - Macro-Debt data(DMX)'!AK153, 0),$E95*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL153), 'Input 3 - Macro-Debt data(DMX)'!AL153, 0),$E95*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM153), 'Input 3 - Macro-Debt data(DMX)'!AM153, 0),$E95*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN153), 'Input 3 - Macro-Debt data(DMX)'!AN153, 0),$F95*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO153), 'Input 3 - Macro-Debt data(DMX)'!AO153, 0),$F95*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP153), 'Input 3 - Macro-Debt data(DMX)'!AP153, 0),$F95*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ153), 'Input 3 - Macro-Debt data(DMX)'!AQ153, 0),$F95*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR153), 'Input 3 - Macro-Debt data(DMX)'!AR153, 0),$F95*AC$77)","v":0}]
[]
[{"$f":"A24","v":"Locally-issued debt"},null,null,null,null,null,null,null,{"$f":"I99+I102","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
[{"$f":"A25","v":"Held by non-residents - Exteranl debt on a residency basis"}]
[{"$f":"A11","v":"Short-term debt"},null,null,null,null,null,null,null,{"$f":"SUM(I100:I101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X168), 'Input 3 - Macro-Debt data(DMX)'!X168, 0),$C100*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y168), 'Input 3 - Macro-Debt data(DMX)'!Y168, 0),$C100*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z168), 'Input 3 - Macro-Debt data(DMX)'!Z168, 0),$C100*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA168), 'Input 3 - Macro-Debt data(DMX)'!AA168, 0),$C100*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB168), 'Input 3 - Macro-Debt data(DMX)'!AB168, 0),$C100*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC168), 'Input 3 - Macro-Debt data(DMX)'!AC168, 0),$C100*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD168), 'Input 3 - Macro-Debt data(DMX)'!AD168, 0),$D100*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE168), 'Input 3 - Macro-Debt data(DMX)'!AE168, 0),$D100*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF168), 'Input 3 - Macro-Debt data(DMX)'!AF168, 0),$D100*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG168), 'Input 3 - Macro-Debt data(DMX)'!AG168, 0),$D100*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH168), 'Input 3 - Macro-Debt data(DMX)'!AH168, 0),$D100*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI168), 'Input 3 - Macro-Debt data(DMX)'!AI168, 0),$E100*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ168), 'Input 3 - Macro-Debt data(DMX)'!AJ168, 0),$E100*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK168), 'Input 3 - Macro-Debt data(DMX)'!AK168, 0),$E100*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL168), 'Input 3 - Macro-Debt data(DMX)'!AL168, 0),$E100*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM168), 'Input 3 - Macro-Debt data(DMX)'!AM168, 0),$E100*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN168), 'Input 3 - Macro-Debt data(DMX)'!AN168, 0),$F100*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO168), 'Input 3 - Macro-Debt data(DMX)'!AO168, 0),$F100*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP168), 'Input 3 - Macro-Debt data(DMX)'!AP168, 0),$F100*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ168), 'Input 3 - Macro-Debt data(DMX)'!AQ168, 0),$F100*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR168), 'Input 3 - Macro-Debt data(DMX)'!AR168, 0),$F100*AC$77)","v":0}]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X169), 'Input 3 - Macro-Debt data(DMX)'!X169, 0),$C101*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y169), 'Input 3 - Macro-Debt data(DMX)'!Y169, 0),$C101*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z169), 'Input 3 - Macro-Debt data(DMX)'!Z169, 0),$C101*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA169), 'Input 3 - Macro-Debt data(DMX)'!AA169, 0),$C101*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB169), 'Input 3 - Macro-Debt data(DMX)'!AB169, 0),$C101*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC169), 'Input 3 - Macro-Debt data(DMX)'!AC169, 0),$C101*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD169), 'Input 3 - Macro-Debt data(DMX)'!AD169, 0),$D101*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE169), 'Input 3 - Macro-Debt data(DMX)'!AE169, 0),$D101*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF169), 'Input 3 - Macro-Debt data(DMX)'!AF169, 0),$D101*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG169), 'Input 3 - Macro-Debt data(DMX)'!AG169, 0),$D101*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH169), 'Input 3 - Macro-Debt data(DMX)'!AH169, 0),$D101*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI169), 'Input 3 - Macro-Debt data(DMX)'!AI169, 0),$E101*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ169), 'Input 3 - Macro-Debt data(DMX)'!AJ169, 0),$E101*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK169), 'Input 3 - Macro-Debt data(DMX)'!AK169, 0),$E101*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL169), 'Input 3 - Macro-Debt data(DMX)'!AL169, 0),$E101*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM169), 'Input 3 - Macro-Debt data(DMX)'!AM169, 0),$E101*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN169), 'Input 3 - Macro-Debt data(DMX)'!AN169, 0),$F101*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO169), 'Input 3 - Macro-Debt data(DMX)'!AO169, 0),$F101*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP169), 'Input 3 - Macro-Debt data(DMX)'!AP169, 0),$F101*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ169), 'Input 3 - Macro-Debt data(DMX)'!AQ169, 0),$F101*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR169), 'Input 3 - Macro-Debt data(DMX)'!AR169, 0),$F101*AC$77)","v":0}]
[{"$f":"A14","v":"MLT debt"},null,null,null,null,null,null,null,{"$f":"I103+I107","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
[{"$f":"A30","v":"Denominated in local currency (LC)"},null,null,null,null,null,null,null,{"$f":"SUM(I104:I106)","v":14875.60286933333},11761.37207990117,9626.2488456991396,11472.44027236599,13502.652866156761,14259.773392699299,12870.68900152638,15347.245834685251,16929.902689604351,18559.728540560969,20934.672660857381,25737.414119461599,26304.956146022399,27534.943317887599,31114.0164516761,36470.334829861698,37216.2091008028,43193.668068641797,46169.2370519174,51311.611333303197,56817.601568105099]
["Bonds (1 to 3 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X171), 'Input 3 - Macro-Debt data(DMX)'!X171, 0),$C104*I$77)","v":1523.8037730000001},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y171), 'Input 3 - Macro-Debt data(DMX)'!Y171, 0),$C104*J$77)","v":3750},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z171), 'Input 3 - Macro-Debt data(DMX)'!Z171, 0),$C104*K$77)","v":4500},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA171), 'Input 3 - Macro-Debt data(DMX)'!AA171, 0),$C104*L$77)","v":4300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB171), 'Input 3 - Macro-Debt data(DMX)'!AB171, 0),$C104*M$77)","v":6040},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC171), 'Input 3 - Macro-Debt data(DMX)'!AC171, 0),$C104*N$77)","v":7300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD171), 'Input 3 - Macro-Debt data(DMX)'!AD171, 0),$D104*O$77)","v":6700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE171), 'Input 3 - Macro-Debt data(DMX)'!AE171, 0),$D104*P$77)","v":7000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF171), 'Input 3 - Macro-Debt data(DMX)'!AF171, 0),$D104*Q$77)","v":8350},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG171), 'Input 3 - Macro-Debt data(DMX)'!AG171, 0),$D104*R$77)","v":7600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH171), 'Input 3 - Macro-Debt data(DMX)'!AH171, 0),$D104*S$77)","v":7400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI171), 'Input 3 - Macro-Debt data(DMX)'!AI171, 0),$E104*T$77)","v":7700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ171), 'Input 3 - Macro-Debt data(DMX)'!AJ171, 0),$E104*U$77)","v":8000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK171), 'Input 3 - Macro-Debt data(DMX)'!AK171, 0),$E104*V$77)","v":8300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL171), 'Input 3 - Macro-Debt data(DMX)'!AL171, 0),$E104*W$77)","v":8600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM171), 'Input 3 - Macro-Debt data(DMX)'!AM171, 0),$E104*X$77)","v":8900},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN171), 'Input 3 - Macro-Debt data(DMX)'!AN171, 0),$F104*Y$77)","v":9200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO171), 'Input 3 - Macro-Debt data(DMX)'!AO171, 0),$F104*Z$77)","v":9500},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP171), 'Input 3 - Macro-Debt data(DMX)'!AP171, 0),$F104*AA$77)","v":9800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ171), 'Input 3 - Macro-Debt data(DMX)'!AQ171, 0),$F104*AB$77)","v":10100},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR171), 'Input 3 - Macro-Debt data(DMX)'!AR171, 0),$F104*AC$77)","v":10400}]
["Bonds (4 to 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X172), 'Input 3 - Macro-Debt data(DMX)'!X172, 0),$C105*I$77)","v":5088.3090963333298},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y172), 'Input 3 - Macro-Debt data(DMX)'!Y172, 0),$C105*J$77)","v":2600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z172), 'Input 3 - Macro-Debt data(DMX)'!Z172, 0),$C105*K$77)","v":2000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA172), 'Input 3 - Macro-Debt data(DMX)'!AA172, 0),$C105*L$77)","v":3200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB172), 'Input 3 - Macro-Debt data(DMX)'!AB172, 0),$C105*M$77)","v":3600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC172), 'Input 3 - Macro-Debt data(DMX)'!AC172, 0),$C105*N$77)","v":3600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD172), 'Input 3 - Macro-Debt data(DMX)'!AD172, 0),$D105*O$77)","v":3600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE172), 'Input 3 - Macro-Debt data(DMX)'!AE172, 0),$D105*P$77)","v":3600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF172), 'Input 3 - Macro-Debt data(DMX)'!AF172, 0),$D105*Q$77)","v":3900},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG172), 'Input 3 - Macro-Debt data(DMX)'!AG172, 0),$D105*R$77)","v":4800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH172), 'Input 3 - Macro-Debt data(DMX)'!AH172, 0),$D105*S$77)","v":6240},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI172), 'Input 3 - Macro-Debt data(DMX)'!AI172, 0),$E105*T$77)","v":7200},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ172), 'Input 3 - Macro-Debt data(DMX)'!AJ172, 0),$E105*U$77)","v":7800},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK172), 'Input 3 - Macro-Debt data(DMX)'!AK172, 0),$E105*V$77)","v":8100},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL172), 'Input 3 - Macro-Debt data(DMX)'!AL172, 0),$E105*W$77)","v":8400},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM172), 'Input 3 - Macro-Debt data(DMX)'!AM172, 0),$E105*X$77)","v":8700},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN172), 'Input 3 - Macro-Debt data(DMX)'!AN172, 0),$F105*Y$77)","v":9000},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO172), 'Input 3 - Macro-Debt data(DMX)'!AO172, 0),$F105*Z$77)","v":9300},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP172), 'Input 3 - Macro-Debt data(DMX)'!AP172, 0),$F105*AA$77)","v":9600},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ172), 'Input 3 - Macro-Debt data(DMX)'!AQ172, 0),$F105*AB$77)","v":9900},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR172), 'Input 3 - Macro-Debt data(DMX)'!AR172, 0),$F105*AC$77)","v":10200}]
["Bonds (beyond 7 years)-LC",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X173), 'Input 3 - Macro-Debt data(DMX)'!X173, 0),$C106*I$77)","v":8263.49},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y173), 'Input 3 - Macro-Debt data(DMX)'!Y173, 0),$C106*J$77)","v":5411.3720799011699},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z173), 'Input 3 - Macro-Debt data(DMX)'!Z173, 0),$C106*K$77)","v":3126.24884569914},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA173), 'Input 3 - Macro-Debt data(DMX)'!AA173, 0),$C106*L$77)","v":3972.44027236599},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB173), 'Input 3 - Macro-Debt data(DMX)'!AB173, 0),$C106*M$77)","v":3862.6528661567604},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC173), 'Input 3 - Macro-Debt data(DMX)'!AC173, 0),$C106*N$77)","v":3359.7733926992996},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD173), 'Input 3 - Macro-Debt data(DMX)'!AD173, 0),$D106*O$77)","v":2570.6890015263803},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE173), 'Input 3 - Macro-Debt data(DMX)'!AE173, 0),$D106*P$77)","v":4747.24583468525},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF173), 'Input 3 - Macro-Debt data(DMX)'!AF173, 0),$D106*Q$77)","v":4679.9026896043497},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG173), 'Input 3 - Macro-Debt data(DMX)'!AG173, 0),$D106*R$77)","v":6159.72854056097},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH173), 'Input 3 - Macro-Debt data(DMX)'!AH173, 0),$D106*S$77)","v":7294.6726608573799},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI173), 'Input 3 - Macro-Debt data(DMX)'!AI173, 0),$E106*T$77)","v":10837.414119461599},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ173), 'Input 3 - Macro-Debt data(DMX)'!AJ173, 0),$E106*U$77)","v":10504.956146022399},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK173), 'Input 3 - Macro-Debt data(DMX)'!AK173, 0),$E106*V$77)","v":11134.943317887601},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL173), 'Input 3 - Macro-Debt data(DMX)'!AL173, 0),$E106*W$77)","v":14114.0164516761},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM173), 'Input 3 - Macro-Debt data(DMX)'!AM173, 0),$E106*X$77)","v":18870.334829861698},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN173), 'Input 3 - Macro-Debt data(DMX)'!AN173, 0),$F106*Y$77)","v":19016.2091008028},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO173), 'Input 3 - Macro-Debt data(DMX)'!AO173, 0),$F106*Z$77)","v":24393.6680686418},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP173), 'Input 3 - Macro-Debt data(DMX)'!AP173, 0),$F106*AA$77)","v":26769.2370519174},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ173), 'Input 3 - Macro-Debt data(DMX)'!AQ173, 0),$F106*AB$77)","v":31311.611333303201},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR173), 'Input 3 - Macro-Debt data(DMX)'!AR173, 0),$F106*AC$77)","v":36217.601568105099}]
["Denominated in foreign currency (FX)",null,null,null,null,null,null,null,{"$f":"SUM(I108:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X174), 'Input 3 - Macro-Debt data(DMX)'!X174, 0),$C108*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y174), 'Input 3 - Macro-Debt data(DMX)'!Y174, 0),$C108*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z174), 'Input 3 - Macro-Debt data(DMX)'!Z174, 0),$C108*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA174), 'Input 3 - Macro-Debt data(DMX)'!AA174, 0),$C108*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB174), 'Input 3 - Macro-Debt data(DMX)'!AB174, 0),$C108*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC174), 'Input 3 - Macro-Debt data(DMX)'!AC174, 0),$C108*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD174), 'Input 3 - Macro-Debt data(DMX)'!AD174, 0),$D108*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE174), 'Input 3 - Macro-Debt data(DMX)'!AE174, 0),$D108*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF174), 'Input 3 - Macro-Debt data(DMX)'!AF174, 0),$D108*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG174), 'Input 3 - Macro-Debt data(DMX)'!AG174, 0),$D108*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH174), 'Input 3 - Macro-Debt data(DMX)'!AH174, 0),$D108*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI174), 'Input 3 - Macro-Debt data(DMX)'!AI174, 0),$E108*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ174), 'Input 3 - Macro-Debt data(DMX)'!AJ174, 0),$E108*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK174), 'Input 3 - Macro-Debt data(DMX)'!AK174, 0),$E108*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL174), 'Input 3 - Macro-Debt data(DMX)'!AL174, 0),$E108*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM174), 'Input 3 - Macro-Debt data(DMX)'!AM174, 0),$E108*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN174), 'Input 3 - Macro-Debt data(DMX)'!AN174, 0),$F108*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO174), 'Input 3 - Macro-Debt data(DMX)'!AO174, 0),$F108*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP174), 'Input 3 - Macro-Debt data(DMX)'!AP174, 0),$F108*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ174), 'Input 3 - Macro-Debt data(DMX)'!AQ174, 0),$F108*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR174), 'Input 3 - Macro-Debt data(DMX)'!AR174, 0),$F108*AC$77)","v":0}]
["Bonds (4 to 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X175), 'Input 3 - Macro-Debt data(DMX)'!X175, 0),$C109*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y175), 'Input 3 - Macro-Debt data(DMX)'!Y175, 0),$C109*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z175), 'Input 3 - Macro-Debt data(DMX)'!Z175, 0),$C109*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA175), 'Input 3 - Macro-Debt data(DMX)'!AA175, 0),$C109*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB175), 'Input 3 - Macro-Debt data(DMX)'!AB175, 0),$C109*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC175), 'Input 3 - Macro-Debt data(DMX)'!AC175, 0),$C109*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD175), 'Input 3 - Macro-Debt data(DMX)'!AD175, 0),$D109*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE175), 'Input 3 - Macro-Debt data(DMX)'!AE175, 0),$D109*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF175), 'Input 3 - Macro-Debt data(DMX)'!AF175, 0),$D109*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG175), 'Input 3 - Macro-Debt data(DMX)'!AG175, 0),$D109*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH175), 'Input 3 - Macro-Debt data(DMX)'!AH175, 0),$D109*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI175), 'Input 3 - Macro-Debt data(DMX)'!AI175, 0),$E109*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ175), 'Input 3 - Macro-Debt data(DMX)'!AJ175, 0),$E109*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK175), 'Input 3 - Macro-Debt data(DMX)'!AK175, 0),$E109*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL175), 'Input 3 - Macro-Debt data(DMX)'!AL175, 0),$E109*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM175), 'Input 3 - Macro-Debt data(DMX)'!AM175, 0),$E109*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN175), 'Input 3 - Macro-Debt data(DMX)'!AN175, 0),$F109*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO175), 'Input 3 - Macro-Debt data(DMX)'!AO175, 0),$F109*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP175), 'Input 3 - Macro-Debt data(DMX)'!AP175, 0),$F109*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ175), 'Input 3 - Macro-Debt data(DMX)'!AQ175, 0),$F109*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR175), 'Input 3 - Macro-Debt data(DMX)'!AR175, 0),$F109*AC$77)","v":0}]
["Bonds (beyond 7 years)-FX",null,0,0,0,0,null,null,{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X176), 'Input 3 - Macro-Debt data(DMX)'!X176, 0),$C110*I$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y176), 'Input 3 - Macro-Debt data(DMX)'!Y176, 0),$C110*J$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z176), 'Input 3 - Macro-Debt data(DMX)'!Z176, 0),$C110*K$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA176), 'Input 3 - Macro-Debt data(DMX)'!AA176, 0),$C110*L$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB176), 'Input 3 - Macro-Debt data(DMX)'!AB176, 0),$C110*M$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC176), 'Input 3 - Macro-Debt data(DMX)'!AC176, 0),$C110*N$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD176), 'Input 3 - Macro-Debt data(DMX)'!AD176, 0),$D110*O$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE176), 'Input 3 - Macro-Debt data(DMX)'!AE176, 0),$D110*P$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF176), 'Input 3 - Macro-Debt data(DMX)'!AF176, 0),$D110*Q$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG176), 'Input 3 - Macro-Debt data(DMX)'!AG176, 0),$D110*R$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH176), 'Input 3 - Macro-Debt data(DMX)'!AH176, 0),$D110*S$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI176), 'Input 3 - Macro-Debt data(DMX)'!AI176, 0),$E110*T$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ176), 'Input 3 - Macro-Debt data(DMX)'!AJ176, 0),$E110*U$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK176), 'Input 3 - Macro-Debt data(DMX)'!AK176, 0),$E110*V$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL176), 'Input 3 - Macro-Debt data(DMX)'!AL176, 0),$E110*W$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM176), 'Input 3 - Macro-Debt data(DMX)'!AM176, 0),$E110*X$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN176), 'Input 3 - Macro-Debt data(DMX)'!AN176, 0),$F110*Y$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO176), 'Input 3 - Macro-Debt data(DMX)'!AO176, 0),$F110*Z$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP176), 'Input 3 - Macro-Debt data(DMX)'!AP176, 0),$F110*AA$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ176), 'Input 3 - Macro-Debt data(DMX)'!AQ176, 0),$F110*AB$77)","v":0},{"$f":"IF($C$79=0,IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR176), 'Input 3 - Macro-Debt data(DMX)'!AR176, 0),$F110*AC$77)","v":0}]
[]
[{"$f":"++OFFSET(translation!C559,0,LANG)","v":"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)"},null,null,null,null,null,null,null,{"$f":"I77-I79","v":-2294.6012466636967},-5374.9425209939509,101.37008976480138,3160.4364695589829,6450.3119761221751,6702.6318069011686,11312.948203791297,19805.931550023066,28519.562062801124,34970.040719343786,33602.801317557736,31046.993862224641,29901.34037562256,29349.813375388687,28494.411878097089,23801.079308814034,24798.217892899469,23258.49877380683,26739.375724027748,26353.344978237845,22921.59077327713]
[{"$f":"++OFFSET(translation!C560,0,LANG)","v":"Note: Minimize this line by (i) changing financing assumptions here and / or (ii) revisiting assumptions on domestic financing amounts by instrument in \"Input 3 - Macro-Debt data\"; any over-financing should be reflected in asset accumulation (line 61)"},null,null,null,null,null,null,null,{"$f":"IF(I85+I112>=0,\"\",\"Over-financing\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[{"$f":"++OFFSET(translation!C580,0,LANG)","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,I83,0)+I84+I112","v":9820.7464096125022},{"$f":"IF($D$10=1,J83,0)+J84+J112","v":5625.4418254360498},11101.754436194802,14160.820815988984,17450.696322552176,17703.016153331169,22313.332550221297,30806.315896453067,39519.946409231125,45970.425065773787,44603.185663987737,42047.378208654642,40901.724722052561,40350.197721818688,39494.79622452709,34801.463655244035,35798.60223932947,34258.883120236831,37739.760070457749,37353.729324667846,33921.975119707131]
[{"$f":"++OFFSET(translation!C581,0,LANG)","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($D$10=1,0,I83)+I87+I102","v":29160.78608811033},{"$f":"IF($D$10=1,0,J83)+J87+J102","v":23825.18781523257},20252.497691398279,19965.550340457488,25437.75477692793,25599.622321165498,24784.48166921064,28912.076391142091,29799.83781600725,34266.214234268278,39057.78776809563,47062.356865769296,48008.260243370649,50058.238863146005,56023.360752793487,64950.558049769497,66193.681834671399,76156.113447736294,81115.395086528995,89686.018888838589,98862.669280175207]
[{"$f":"++OFFSET(translation!C582,0,LANG)","v":"Total public new domestic disbursements"},null,null,null,null,null,null,null,{"$f":"SUM(I117:I118)","v":38981.53249772283},29450.62964066862,31354.252127593081,34126.371156446476,42888.451099480109,43302.638474496664,47097.814219431937,59718.392287595154,69319.784225238371,80236.639300042065,83660.973432083367,89109.735074423937,88909.984965423209,90408.436584964686,95518.156977320585,99752.021705013525,101992.28407400087,110414.99656797312,118855.15515698674,127039.74821350643,132784.64439988235]
[null,null,null,null,null,null,null,"check",{"$f":"I119-I79","v":-2294.6012466636967},-5374.9425209939545,101.37008976479774,3160.4364695589902,6450.3119761221751,6702.6318069011613,11312.948203791297,19805.931550023059,28519.562062801124,34970.040719343786,33602.801317557736,31046.993862224641,29901.34037562256,29349.813375388672,28494.411878097104,23801.07930881402,24798.217892899469,23258.49877380683,26739.375724027748,26353.34497823783,22921.590773277159]
[{"$f":"\"(\"&B116&\")\"","v":"(Residency-based)"}]
[{"$f":"A117","v":"Public domestic ST disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84+I112,IF($D$10=1,I83,0)+I85+I112)","v":9820.7464096125022},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84+J112,IF($D$10=1,J83,0)+J85+J112)","v":5625.4418254360498},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84+K112,IF($D$10=1,K83,0)+K85+K112)","v":11101.754436194802},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84+L112,IF($D$10=1,L83,0)+L85+L112)","v":14160.820815988984},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84+M112,IF($D$10=1,M83,0)+M85+M112)","v":17450.696322552176},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84+N112,IF($D$10=1,N83,0)+N85+N112)","v":17703.016153331169},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84+O112,IF($D$10=1,O83,0)+O85+O112)","v":22313.332550221297},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84+P112,IF($D$10=1,P83,0)+P85+P112)","v":30806.315896453067},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84+Q112,IF($D$10=1,Q83,0)+Q85+Q112)","v":39519.946409231125},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84+R112,IF($D$10=1,R83,0)+R85+R112)","v":45970.425065773787},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84+S112,IF($D$10=1,S83,0)+S85+S112)","v":44603.185663987737},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84+T112,IF($D$10=1,T83,0)+T85+T112)","v":42047.378208654642},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84+U112,IF($D$10=1,U83,0)+U85+U112)","v":40901.724722052561},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84+V112,IF($D$10=1,V83,0)+V85+V112)","v":40350.197721818688},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84+W112,IF($D$10=1,W83,0)+W85+W112)","v":39494.79622452709},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84+X112,IF($D$10=1,X83,0)+X85+X112)","v":34801.463655244035},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84+Y112,IF($D$10=1,Y83,0)+Y85+Y112)","v":35798.60223932947},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84+Z112,IF($D$10=1,Z83,0)+Z85+Z112)","v":34258.883120236831},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84+AA112,IF($D$10=1,AA83,0)+AA85+AA112)","v":37739.760070457749},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84+AB112,IF($D$10=1,AB83,0)+AB85+AB112)","v":37353.729324667846},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84+AC112,IF($D$10=1,AC83,0)+AC85+AC112)","v":33921.975119707131}]
[{"$f":"A118","v":"Public domestic MLT disbursements"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,I83)+I87,IF($D$10=1,0,I83)+I88)","v":14285.183218777},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,J83)+J87,IF($D$10=1,0,J83)+J88)","v":12063.8157353314},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,K83)+K87,IF($D$10=1,0,K83)+K88)","v":10626.24884569914},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,L83)+L87,IF($D$10=1,0,L83)+L88)","v":8493.1100680914988},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,M83)+M87,IF($D$10=1,0,M83)+M88)","v":11935.101910771169},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,N83)+N87,IF($D$10=1,0,N83)+N88)","v":11339.848928466199},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,O83)+O87,IF($D$10=1,0,O83)+O88)","v":11913.79266768426},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,P83)+P87,IF($D$10=1,0,P83)+P88)","v":13564.83055645684},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Q83)+Q87,IF($D$10=1,0,Q83)+Q88)","v":12869.935126402899},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,R83)+R87,IF($D$10=1,0,R83)+R88)","v":15706.485693707309},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,S83)+S87,IF($D$10=1,0,S83)+S88)","v":18123.115107238249},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,T83)+T87,IF($D$10=1,0,T83)+T88)","v":21324.942746307701},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,U83)+U87,IF($D$10=1,0,U83)+U88)","v":21703.304097348249},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,V83)+V87,IF($D$10=1,0,V83)+V88)","v":22523.29554525841},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,W83)+W87,IF($D$10=1,0,W83)+W88)","v":24909.344301117388},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,X83)+X87,IF($D$10=1,0,X83)+X88)","v":28480.223219907799},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Y83)+Y87,IF($D$10=1,0,Y83)+Y88)","v":28977.472733868599},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,Z83)+Z87,IF($D$10=1,0,Z83)+Z88)","v":32962.445379094497},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AA83)+AA87,IF($D$10=1,0,AA83)+AA88)","v":34946.158034611595},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AB83)+AB87,IF($D$10=1,0,AB83)+AB88)","v":38374.407555535399},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,0,AC83)+AC87,IF($D$10=1,0,AC83)+AC88)","v":42045.0677120701}]
["Total public new domestic disbursements",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I81,I83+I85+I88)","v":26400.530875053199},{"$f":"IF($B$116=lookup!$X$4,J81,J83+J85+J88)","v":23064.200081761403},{"$f":"IF($B$116=lookup!$X$4,K81,K83+K85+K88)","v":21626.633192129142},{"$f":"IF($B$116=lookup!$X$4,L81,L83+L85+L88)","v":19493.494414521498},{"$f":"IF($B$116=lookup!$X$4,M81,M83+M85+M88)","v":22935.48625720117},{"$f":"IF($B$116=lookup!$X$4,N81,N83+N85+N88)","v":22340.2332748962},{"$f":"IF($B$116=lookup!$X$4,O81,O83+O85+O88)","v":22914.177014114262},{"$f":"IF($B$116=lookup!$X$4,P81,P83+P85+P88)","v":24565.214902886841},{"$f":"IF($B$116=lookup!$X$4,Q81,Q83+Q85+Q88)","v":23870.3194728329},{"$f":"IF($B$116=lookup!$X$4,R81,R83+R85+R88)","v":26706.87004013731},{"$f":"IF($B$116=lookup!$X$4,S81,S83+S85+S88)","v":29123.49945366825},{"$f":"IF($B$116=lookup!$X$4,T81,T83+T85+T88)","v":32325.327092737702},{"$f":"IF($B$116=lookup!$X$4,U81,U83+U85+U88)","v":32703.68844377825},{"$f":"IF($B$116=lookup!$X$4,V81,V83+V85+V88)","v":33523.679891688415},{"$f":"IF($B$116=lookup!$X$4,W81,W83+W85+W88)","v":35909.728647547388},{"$f":"IF($B$116=lookup!$X$4,X81,X83+X85+X88)","v":39480.6075663378},{"$f":"IF($B$116=lookup!$X$4,Y81,Y83+Y85+Y88)","v":39977.8570802986},{"$f":"IF($B$116=lookup!$X$4,Z81,Z83+Z85+Z88)","v":43962.829725524498},{"$f":"IF($B$116=lookup!$X$4,AA81,AA83+AA85+AA88)","v":45946.542381041596},{"$f":"IF($B$116=lookup!$X$4,AB81,AB83+AB85+AB88)","v":49374.7919019654},{"$f":"IF($B$116=lookup!$X$4,AC81,AC83+AC85+AC88)","v":53045.452058500101}]
[null,null,null,null,null,null,null,"check",{"$f":"SUM(I122:I123)-I124","v":-2294.6012466636967},-5374.9425209939509,101.37008976480138,3160.4364695589829,6450.3119761221751,6702.6318069011686,11312.948203791297,19805.931550023062,28519.56206280112,34970.040719343786,33602.801317557736,31046.993862224641,29901.34037562256,29349.81337538868,28494.411878097089,23801.079308814034,24798.217892899469,23258.49877380683,26739.375724027748,26353.344978237837,22921.59077327713]
[{"$f":"Ext_Debt_Data!A126","v":"Terms of residual financing under stress tests"}]
[{"$f":"++OFFSET(translation!C604,0,LANG)","v":"Domestic MLT debt"}]
[{"$f":"++OFFSET(translation!C583,0,LANG)","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91)+SUMPRODUCT(I20:I22, I93:I95))/I123*100,(IF($D$10=1, 0, I83*I10)+SUMPRODUCT(I16:I18, I89:I91))/I123*100))","v":15.000000000000002},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91)+SUMPRODUCT(J20:J22, J93:J95))/J123*100,(IF($D$10=1, 0, J83*J10)+SUMPRODUCT(J16:J18, J89:J91))/J123*100))","v":14.000000000000002},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91)+SUMPRODUCT(K20:K22, K93:K95))/K123*100,(IF($D$10=1, 0, K83*K10)+SUMPRODUCT(K16:K18, K89:K91))/K123*100))","v":13},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91)+SUMPRODUCT(L20:L22, L93:L95))/L123*100,(IF($D$10=1, 0, L83*L10)+SUMPRODUCT(L16:L18, L89:L91))/L123*100))","v":10.999999999999998},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91)+SUMPRODUCT(M20:M22, M93:M95))/M123*100,(IF($D$10=1, 0, M83*M10)+SUMPRODUCT(M16:M18, M89:M91))/M123*100))","v":10},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91)+SUMPRODUCT(N20:N22, N93:N95))/N123*100,(IF($D$10=1, 0, N83*N10)+SUMPRODUCT(N16:N18, N89:N91))/N123*100))","v":9.0000000000000018},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91)+SUMPRODUCT(O20:O22, O93:O95))/O123*100,(IF($D$10=1, 0, O83*O10)+SUMPRODUCT(O16:O18, O89:O91))/O123*100))","v":9},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91)+SUMPRODUCT(P20:P22, P93:P95))/P123*100,(IF($D$10=1, 0, P83*P10)+SUMPRODUCT(P16:P18, P89:P91))/P123*100))","v":9},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91)+SUMPRODUCT(Q20:Q22, Q93:Q95))/Q123*100,(IF($D$10=1, 0, Q83*Q10)+SUMPRODUCT(Q16:Q18, Q89:Q91))/Q123*100))","v":9},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91)+SUMPRODUCT(R20:R22, R93:R95))/R123*100,(IF($D$10=1, 0, R83*R10)+SUMPRODUCT(R16:R18, R89:R91))/R123*100))","v":9},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91)+SUMPRODUCT(S20:S22, S93:S95))/S123*100,(IF($D$10=1, 0, S83*S10)+SUMPRODUCT(S16:S18, S89:S91))/S123*100))","v":9},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91)+SUMPRODUCT(T20:T22, T93:T95))/T123*100,(IF($D$10=1, 0, T83*T10)+SUMPRODUCT(T16:T18, T89:T91))/T123*100))","v":9},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91)+SUMPRODUCT(U20:U22, U93:U95))/U123*100,(IF($D$10=1, 0, U83*U10)+SUMPRODUCT(U16:U18, U89:U91))/U123*100))","v":9.0000000000000018},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91)+SUMPRODUCT(V20:V22, V93:V95))/V123*100,(IF($D$10=1, 0, V83*V10)+SUMPRODUCT(V16:V18, V89:V91))/V123*100))","v":9.0000000000000018},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91)+SUMPRODUCT(W20:W22, W93:W95))/W123*100,(IF($D$10=1, 0, W83*W10)+SUMPRODUCT(W16:W18, W89:W91))/W123*100))","v":9.0000000000000018},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91)+SUMPRODUCT(X20:X22, X93:X95))/X123*100,(IF($D$10=1, 0, X83*X10)+SUMPRODUCT(X16:X18, X89:X91))/X123*100))","v":9},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91)+SUMPRODUCT(Y20:Y22, Y93:Y95))/Y123*100,(IF($D$10=1, 0, Y83*Y10)+SUMPRODUCT(Y16:Y18, Y89:Y91))/Y123*100))","v":9.0000000000000018},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91)+SUMPRODUCT(Z20:Z22, Z93:Z95))/Z123*100,(IF($D$10=1, 0, Z83*Z10)+SUMPRODUCT(Z16:Z18, Z89:Z91))/Z123*100))","v":9},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91)+SUMPRODUCT(AA20:AA22, AA93:AA95))/AA123*100,(IF($D$10=1, 0, AA83*AA10)+SUMPRODUCT(AA16:AA18, AA89:AA91))/AA123*100))","v":9.0000000000000018},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91)+SUMPRODUCT(AB20:AB22, AB93:AB95))/AB123*100,(IF($D$10=1, 0, AB83*AB10)+SUMPRODUCT(AB16:AB18, AB89:AB91))/AB123*100))","v":9},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91)+SUMPRODUCT(AC20:AC22, AC93:AC95))/AC123*100,(IF($D$10=1, 0, AC83*AC10)+SUMPRODUCT(AC16:AC18, AC89:AC91))/AC123*100))","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IR_AVG"]
[{"$f":"++OFFSET(translation!C584,0,LANG)","v":"GDP deflator"},null,null,"Average",null,null,null,null,{"$f":"+'Macro-Debt_Data'!U109","v":14.23351229391676},{"$f":"+'Macro-Debt_Data'!V109","v":9.6355904574467068},{"$f":"+'Macro-Debt_Data'!W109","v":9.1497205879727659},{"$f":"+'Macro-Debt_Data'!X109","v":7.4448118683587028},{"$f":"+'Macro-Debt_Data'!Y109","v":6.3434116848293476},{"$f":"+'Macro-Debt_Data'!Z109","v":6.2570251534134202},{"$f":"+'Macro-Debt_Data'!AA109","v":6.2378755511387496},{"$f":"+'Macro-Debt_Data'!AB109","v":6.4324156123796161},{"$f":"+'Macro-Debt_Data'!AC109","v":6.4795600025597144},{"$f":"+'Macro-Debt_Data'!AD109","v":6.359398871704447},{"$f":"+'Macro-Debt_Data'!AE109","v":6.283668146418675},{"$f":"+'Macro-Debt_Data'!AF109","v":6.1540707386788629},{"$f":"+'Macro-Debt_Data'!AG109","v":6.1302033261304345},{"$f":"+'Macro-Debt_Data'!AH109","v":6.1294903912954224},{"$f":"+'Macro-Debt_Data'!AI109","v":6.0925966296538014},{"$f":"+'Macro-Debt_Data'!AJ109","v":6.0929127172868469},{"$f":"+'Macro-Debt_Data'!AK109","v":6.1036985235262797},{"$f":"+'Macro-Debt_Data'!AL109","v":6.077526454475457},{"$f":"+'Macro-Debt_Data'!AM109","v":6.0916573167311805},{"$f":"+'Macro-Debt_Data'!AN109","v":6.2833211809789402},{"$f":"+'Macro-Debt_Data'!AO109","v":6.17457784109392}]
[{"$f":"++OFFSET(translation!C585,0,LANG)","v":"Average real interest rate on new debt"},null,{"$f":"+D130","v":2.9220917972600997},{"$f":"IF(SUM(I130:S130)=0, 0, AVERAGE(I130:S130))","v":2.9220917972600997},null,null,null,null,{"$f":"IF(ISNUMBER(I128), I128-I129, \"\")","v":0.76648770608324135},4.3644095425532949,3.8502794120272341,3.5551881316412954,3.6565883151706524,2.7429748465865815,2.7621244488612504,2.5675843876203839,2.5204399974402856,2.640601128295553,2.716331853581325,2.8459292613211371,2.8697966738695673,2.8705096087045794,2.9074033703462003,2.9070872827131531,2.896301476473722,2.922473545524543,2.9083426832688213,2.7166788190210598,2.82542215890608]
[{"$f":"Ext_Debt_Data!A128","v":"Average grace period on new debt"},null,{"$f":"ROUNDDOWN(+D131,0)","v":2},{"$f":"IF(SUM(I131:S131)=0, 0, AVERAGE(I131:S131))","v":2.4237689611320983},null,null,null,null,{"$f":"IF(I123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91)+SUMPRODUCT($C$20:$C$22,I93:I95))/I123,(IF($D$10=1,0,I83*$C$10)+SUMPRODUCT($C$16:$C$18,I89:I91))/I123))","v":1.9351594007551023},{"$f":"IF(J123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91)+SUMPRODUCT($C$20:$C$22,J93:J95))/J123,(IF($D$10=1,0,J83*$C$10)+SUMPRODUCT($C$16:$C$18,J89:J91))/J123))","v":2.4397665761578264},{"$f":"IF(K123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91)+SUMPRODUCT($C$20:$C$22,K93:K95))/K123,(IF($D$10=1,0,K83*$C$10)+SUMPRODUCT($C$16:$C$18,K89:K91))/K123))","v":2.847429371696037},{"$f":"IF(L123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91)+SUMPRODUCT($C$20:$C$22,L93:L95))/L123,(IF($D$10=1,0,L83*$C$10)+SUMPRODUCT($C$16:$C$18,L89:L91))/L123))","v":1.7730443015361563},{"$f":"IF(M123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91)+SUMPRODUCT($C$20:$C$22,M93:M95))/M123,(IF($D$10=1,0,M83*$C$10)+SUMPRODUCT($C$16:$C$18,M89:M91))/M123))","v":2.4809684647857169},{"$f":"IF(N123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91)+SUMPRODUCT($C$20:$C$22,N93:N95))/N123,(IF($D$10=1,0,N83*$C$10)+SUMPRODUCT($C$16:$C$18,N89:N91))/N123))","v":2.410886930086733},{"$f":"IF(O123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91)+SUMPRODUCT($C$20:$C$22,O93:O95))/O123,(IF($D$10=1,0,O83*$C$10)+SUMPRODUCT($C$16:$C$18,O89:O91))/O123))","v":2.1221416816060716},{"$f":"IF(P123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91)+SUMPRODUCT($C$20:$C$22,P93:P95))/P123,(IF($D$10=1,0,P83*$C$10)+SUMPRODUCT($C$16:$C$18,P89:P91))/P123))","v":2.5204135942905039},{"$f":"IF(Q123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91)+SUMPRODUCT($C$20:$C$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$C$10)+SUMPRODUCT($C$16:$C$18,Q89:Q91))/Q123))","v":2.6161445592172101},{"$f":"IF(R123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91)+SUMPRODUCT($C$20:$C$22,R93:R95))/R123,(IF($D$10=1,0,R83*$C$10)+SUMPRODUCT($C$16:$C$18,R89:R91))/R123))","v":2.7147329449595996},{"$f":"IF(S123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91)+SUMPRODUCT($C$20:$C$22,S93:S95))/S123,(IF($D$10=1,0,S83*$C$10)+SUMPRODUCT($C$16:$C$18,S89:S91))/S123))","v":2.8007707473621255},{"$f":"IF(T123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91)+SUMPRODUCT($C$20:$C$22,T93:T95))/T123,(IF($D$10=1,0,T83*$C$10)+SUMPRODUCT($C$16:$C$18,T89:T91))/T123))","v":3.1441892846092396},{"$f":"IF(U123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91)+SUMPRODUCT($C$20:$C$22,U93:U95))/U123,(IF($D$10=1,0,U83*$C$10)+SUMPRODUCT($C$16:$C$18,U89:U91))/U123))","v":3.092608585449915},{"$f":"IF(V123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91)+SUMPRODUCT($C$20:$C$22,V93:V95))/V123,(IF($D$10=1,0,V83*$C$10)+SUMPRODUCT($C$16:$C$18,V89:V91))/V123))","v":3.1274185933407685},{"$f":"IF(W123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91)+SUMPRODUCT($C$20:$C$22,W93:W95))/W123,(IF($D$10=1,0,W83*$C$10)+SUMPRODUCT($C$16:$C$18,W89:W91))/W123))","v":3.3383482439950902},{"$f":"IF(X123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91)+SUMPRODUCT($C$20:$C$22,X93:X95))/X123,(IF($D$10=1,0,X83*$C$10)+SUMPRODUCT($C$16:$C$18,X89:X91))/X123))","v":3.6158894726450881},{"$f":"IF(Y123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91)+SUMPRODUCT($C$20:$C$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$C$10)+SUMPRODUCT($C$16:$C$18,Y89:Y91))/Y123))","v":3.6015851817619335},{"$f":"IF(Z123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91)+SUMPRODUCT($C$20:$C$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$C$10)+SUMPRODUCT($C$16:$C$18,Z89:Z91))/Z123))","v":3.8429998386863264},{"$f":"IF(AA123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91)+SUMPRODUCT($C$20:$C$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$C$10)+SUMPRODUCT($C$16:$C$18,AA89:AA91))/AA123))","v":3.9196568639105913},{"$f":"IF(AB123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91)+SUMPRODUCT($C$20:$C$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$C$10)+SUMPRODUCT($C$16:$C$18,AB89:AB91))/AB123))","v":4.063813756799421},{"$f":"IF(AC123=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91)+SUMPRODUCT($C$20:$C$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$C$10)+SUMPRODUCT($C$16:$C$18,AC89:AC91))/AC123))","v":4.1947942022647524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG"]
[{"$f":"Ext_Debt_Data!A129","v":"Average maturity of new debt"},null,{"$f":"MAX(ROUNDDOWN(D132,0),C131+1)","v":3},{"$f":"IF(SUM(I132:S132)=0, 0, AVERAGE(I132:S132))","v":3.6110633700718013},null,null,null,null,{"$f":"IF(I123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91)+SUMPRODUCT($D$20:$D$22,I93:I95))/I123,(IF($D$10=1,0,I83*$D$10)+SUMPRODUCT($D$16:$D$18,I89:I91))/I123))","v":3.1705355309406094},{"$f":"IF(J123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91)+SUMPRODUCT($D$20:$D$22,J93:J95))/J123,(IF($D$10=1,0,J83*$D$10)+SUMPRODUCT($D$16:$D$18,J89:J91))/J123))","v":3.5558160940479087},{"$f":"IF(K123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91)+SUMPRODUCT($D$20:$D$22,K93:K95))/K123,(IF($D$10=1,0,K83*$D$10)+SUMPRODUCT($D$16:$D$18,K89:K91))/K123))","v":4.0356425435350793},{"$f":"IF(L123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91)+SUMPRODUCT($D$20:$D$22,L93:L95))/L123,(IF($D$10=1,0,L83*$D$10)+SUMPRODUCT($D$16:$D$18,L89:L91))/L123))","v":2.8672383003877182},{"$f":"IF(M123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91)+SUMPRODUCT($D$20:$D$22,M93:M95))/M123,(IF($D$10=1,0,M83*$D$10)+SUMPRODUCT($D$16:$D$18,M89:M91))/M123))","v":3.6820559810836757},{"$f":"IF(N123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91)+SUMPRODUCT($D$20:$D$22,N93:N95))/N123,(IF($D$10=1,0,N83*$D$10)+SUMPRODUCT($D$16:$D$18,N89:N91))/N123))","v":3.6225299612364097},{"$f":"IF(O123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91)+SUMPRODUCT($D$20:$D$22,O93:O95))/O123,(IF($D$10=1,0,O83*$D$10)+SUMPRODUCT($D$16:$D$18,O89:O91))/O123))","v":3.3235888669771843},{"$f":"IF(P123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91)+SUMPRODUCT($D$20:$D$22,P93:P95))/P123,(IF($D$10=1,0,P83*$D$10)+SUMPRODUCT($D$16:$D$18,P89:P91))/P123))","v":3.6973417166147153},{"$f":"IF(Q123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91)+SUMPRODUCT($D$20:$D$22,Q93:Q95))/Q123,(IF($D$10=1,0,Q83*$D$10)+SUMPRODUCT($D$16:$D$18,Q89:Q91))/Q123))","v":3.8181657795624511},{"$f":"IF(R123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91)+SUMPRODUCT($D$20:$D$22,R93:R95))/R123,(IF($D$10=1,0,R83*$D$10)+SUMPRODUCT($D$16:$D$18,R89:R91))/R123))","v":3.9184704367450505},{"$f":"IF(S123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91)+SUMPRODUCT($D$20:$D$22,S93:S95))/S123,(IF($D$10=1,0,S83*$D$10)+SUMPRODUCT($D$16:$D$18,S89:S91))/S123))","v":4.0303118596590144},{"$f":"IF(T123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91)+SUMPRODUCT($D$20:$D$22,T93:T95))/T123,(IF($D$10=1,0,T83*$D$10)+SUMPRODUCT($D$16:$D$18,T89:T91))/T123))","v":4.3692778139011219},{"$f":"IF(U123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91)+SUMPRODUCT($D$20:$D$22,U93:U95))/U123,(IF($D$10=1,0,U83*$D$10)+SUMPRODUCT($D$16:$D$18,U89:U91))/U123))","v":4.3322034405316963},{"$f":"IF(V123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91)+SUMPRODUCT($D$20:$D$22,V93:V95))/V123,(IF($D$10=1,0,V83*$D$10)+SUMPRODUCT($D$16:$D$18,V89:V91))/V123))","v":4.3671703645302564},{"$f":"IF(W123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91)+SUMPRODUCT($D$20:$D$22,W93:W95))/W123,(IF($D$10=1,0,W83*$D$10)+SUMPRODUCT($D$16:$D$18,W89:W91))/W123))","v":4.5631634752715229},{"$f":"IF(X123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91)+SUMPRODUCT($D$20:$D$22,X93:X95))/X123,(IF($D$10=1,0,X83*$D$10)+SUMPRODUCT($D$16:$D$18,X89:X91))/X123))","v":4.8195395618742269},{"$f":"IF(Y123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91)+SUMPRODUCT($D$20:$D$22,Y93:Y95))/Y123,(IF($D$10=1,0,Y83*$D$10)+SUMPRODUCT($D$16:$D$18,Y89:Y91))/Y123))","v":4.8086425761421987},{"$f":"IF(Z123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91)+SUMPRODUCT($D$20:$D$22,Z93:Z95))/Z123,(IF($D$10=1,0,Z83*$D$10)+SUMPRODUCT($D$16:$D$18,Z89:Z91))/Z123))","v":5.0310926797572799},{"$f":"IF(AA123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91)+SUMPRODUCT($D$20:$D$22,AA93:AA95))/AA123,(IF($D$10=1,0,AA83*$D$10)+SUMPRODUCT($D$16:$D$18,AA89:AA91))/AA123))","v":5.1027957369638548},{"$f":"IF(AB123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91)+SUMPRODUCT($D$20:$D$22,AB93:AB95))/AB123,(IF($D$10=1,0,AB83*$D$10)+SUMPRODUCT($D$16:$D$18,AB89:AB91))/AB123))","v":5.235803382709566},{"$f":"IF(AC123=0, \"\",IF($B$116=lookup!$X$4,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91)+SUMPRODUCT($D$20:$D$22,AC93:AC95))/AC123,(IF($D$10=1,0,AC83*$D$10)+SUMPRODUCT($D$16:$D$18,AC89:AC91))/AC123))","v":5.3565254199801631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG"]
[]
[{"$f":"++OFFSET(translation!C608, 0,LANG)","v":"Domestic short-term debt"}]
[{"$f":"A128","v":"Average nominal interest rate on new debt"},null,null,null,null,null,null,null,{"$f":"IF(I122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12:I13,I85:I86))/I122*100,(IF($D$10=1,I83*I10,0)+SUMPRODUCT(I12,I85))/I122*100))","v":23.439318751163075},{"$f":"IF(J122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12:J13,J85:J86))/J122*100,(IF($D$10=1,J83*J10,0)+SUMPRODUCT(J12,J85))/J122*100))","v":35.198465183735451},{"$f":"IF(K122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12:K13,K85:K86))/K122*100,(IF($D$10=1,K83*K10,0)+SUMPRODUCT(K12,K85))/K122*100))","v":16.84477304592658},{"$f":"IF(L122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12:L13,L85:L86))/L122*100,(IF($D$10=1,L83*L10,0)+SUMPRODUCT(L12,L85))/L122*100))","v":12.429092340759757},{"$f":"IF(M122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12:M13,M85:M86))/M122*100,(IF($D$10=1,M83*M10,0)+SUMPRODUCT(M12,M85))/M122*100))","v":9.4555404636322162},{"$f":"IF(N122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12:N13,N85:N86))/N122*100,(IF($D$10=1,N83*N10,0)+SUMPRODUCT(N12,N85))/N122*100))","v":8.6993865630654632},{"$f":"IF(O122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12:O13,O85:O86))/O122*100,(IF($D$10=1,O83*O10,0)+SUMPRODUCT(O12,O85))/O122*100))","v":6.9019444093971805},{"$f":"IF(P122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12:P13,P85:P86))/P122*100,(IF($D$10=1,P83*P10,0)+SUMPRODUCT(P12,P85))/P122*100))","v":4.9991495694475976},{"$f":"IF(Q122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12:Q13,Q85:Q86))/Q122*100,(IF($D$10=1,Q83*Q10,0)+SUMPRODUCT(Q12,Q85))/Q122*100))","v":3.8969025730775591},{"$f":"IF(R122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12:R13,R85:R86))/R122*100,(IF($D$10=1,R83*R10,0)+SUMPRODUCT(R12,R85))/R122*100))","v":3.3500969510216936},{"$f":"IF(S122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12:S13,S85:S86))/S122*100,(IF($D$10=1,S83*S10,0)+SUMPRODUCT(S12,S85))/S122*100))","v":3.4527888211886792},{"$f":"IF(T122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12:T13,T85:T86))/T122*100,(IF($D$10=1,T83*T10,0)+SUMPRODUCT(T12,T85))/T122*100))","v":3.6626631055517507},{"$f":"IF(U122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12:U13,U85:U86))/U122*100,(IF($D$10=1,U83*U10,0)+SUMPRODUCT(U12,U85))/U122*100))","v":3.7652539568089782},{"$f":"IF(V122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12:V13,V85:V86))/V122*100,(IF($D$10=1,V83*V10,0)+SUMPRODUCT(V12,V85))/V122*100))","v":3.816719360627673},{"$f":"IF(W122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12:W13,W85:W86))/W122*100,(IF($D$10=1,W83*W10,0)+SUMPRODUCT(W12,W85))/W122*100))","v":3.8993841106180835},{"$f":"IF(X122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12:X13,X85:X86))/X122*100,(IF($D$10=1,X83*X10,0)+SUMPRODUCT(X12,X85))/X122*100))","v":4.4252558563528641},{"$f":"IF(Y122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12:Y13,Y85:Y86))/Y122*100,(IF($D$10=1,Y83*Y10,0)+SUMPRODUCT(Y12,Y85))/Y122*100))","v":4.3019942460441891},{"$f":"IF(Z122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12:Z13,Z85:Z86))/Z122*100,(IF($D$10=1,Z83*Z10,0)+SUMPRODUCT(Z12,Z85))/Z122*100))","v":4.4953415530072709},{"$f":"IF(AA122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12:AA13,AA85:AA86))/AA122*100,(IF($D$10=1,AA83*AA10,0)+SUMPRODUCT(AA12,AA85))/AA122*100))","v":4.0807196591208239},{"$f":"IF(AB122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12:AB13,AB85:AB86))/AB122*100,(IF($D$10=1,AB83*AB10,0)+SUMPRODUCT(AB12,AB85))/AB122*100))","v":4.1228917067811262},{"$f":"IF(AC122=0,\"\",IF($B$116=lookup!$X$4,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12:AC13,AC85:AC86))/AC122*100,(IF($D$10=1,AC83*AC10,0)+SUMPRODUCT(AC12,AC85))/AC122*100))","v":4.5399886152428035}]
[{"$f":"A129","v":"GDP deflator"},null,null,null,null,null,null,null,{"$f":"I129","v":14.23351229391676},{"$f":"J129","v":9.6355904574467068},9.1497205879727659,7.4448118683587028,6.3434116848293476,6.2570251534134202,6.2378755511387496,6.4324156123796161,6.4795600025597144,6.359398871704447,6.283668146418675,6.1540707386788629,6.1302033261304345,6.1294903912954224,6.0925966296538014,6.0929127172868469,6.1036985235262797,6.077526454475457,6.0916573167311805,6.2833211809789402,6.17457784109392]
["Average real interest rate on new debt",null,{"$f":"D137","v":3.9827698583887594},{"$f":"IF(SUM(I137:S137)=0, 0, AVERAGE(I137:S137))","v":3.9827698583887594},null,null,null,null,{"$f":"IF(ISNUMBER(I135), I135-I136, \"\")","v":9.2058064572463145},25.562874726288744,7.695052457953814,4.9842804724010543,3.1121287788028686,2.442361409652043,0.66406885825843087,-1.4332660429320185,-2.5826574294821554,-3.0093019206827534,-2.8308793252299957,-2.4914076331271122,-2.3649493693214563,-2.3127710306677494,-2.1932125190357179,-1.6676568609339828,-1.8017042774820906,-1.5821849014681861,-2.0109376576103566,-2.1604294741978141,-1.6345892258511165]
[]
["Debt service from OLD debt",null,null,null,null,null,null,{"$f":"H142+H150","v":29939.777586580101},{"$f":"I142+I150","v":40010.319784170148},{"$f":"J142+J150","v":15135.51685784174},8152.8941739396923,4529.6395377994731,7490.8657612968536,1865.2126323522998,1461.0994036022998,1544.3270036023,1574.9170036022999,2518.1270036022988,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"(\"&B116&\")\"","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"H143+H151","v":26611.16134662024},{"$f":"I143+I151","v":33925.480656104519},{"$f":"J143+J151","v":9970.0338632066396},5737.05411875969,3222.29822878614,4898.4498696168503,1799.7956323522999,1395.6824036022999,1478.9100036023001,1509.5000036023,2108.5400036023002,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest payment on OLD debt",null,null,null,null,null,null,{"$f":"SUM(H144:H148)","v":8317.2303607867998},{"$f":"SUM(I144:I148)","v":9532.55079839875},5516.2623357491302,3527.5606604430227,2891.7411457994731,2407.0548456301831,1381.3376803522999,1346.6994036022998,1429.9270036022999,1460.5170036022998,1460.5170036022998,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A140","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H144+H145,H144)","v":6893.7025988269397},{"$f":"IF($B$116=lookup!$X$4,I144+I145,I144)","v":7043.6440713331203},{"$f":"IF($B$116=lookup!$X$4,J144+J145,J144)","v":3894.3664492807002},{"$f":"IF($B$116=lookup!$X$4,K144+K145,K144)","v":2590.4898034296898},{"$f":"IF($B$116=lookup!$X$4,L144+L145,L144)","v":2187.8148367861399},{"$f":"IF($B$116=lookup!$X$4,M144+M145,M144)","v":1843.0492866168499},{"$f":"IF($B$116=lookup!$X$4,N144+N145,N144)","v":1315.9206803523},{"$f":"IF($B$116=lookup!$X$4,O144+O145,O144)","v":1281.2824036022998},{"$f":"IF($B$116=lookup!$X$4,P144+P145,P144)","v":1364.5100036023},{"$f":"IF($B$116=lookup!$X$4,Q144+Q145,Q144)","v":1395.1000036022999},{"$f":"IF($B$116=lookup!$X$4,R144+R145,R144)","v":1395.1000036022999},{"$f":"IF($B$116=lookup!$X$4,S144+S145,S144)","v":0},{"$f":"IF($B$116=lookup!$X$4,T144+T145,T144)","v":0},{"$f":"IF($B$116=lookup!$X$4,U144+U145,U144)","v":0},{"$f":"IF($B$116=lookup!$X$4,V144+V145,V144)","v":0},{"$f":"IF($B$116=lookup!$X$4,W144+W145,W144)","v":0},{"$f":"IF($B$116=lookup!$X$4,X144+X145,X144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y144+Y145,Y144)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z144+Z145,Z144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA144+AA145,AA144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB144+AB145,AB144)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC144+AC145,AC144)","v":0}]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W137), 'Input 3 - Macro-Debt data(DMX)'!W137, 0)","v":6893.7025988269397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X137), 'Input 3 - Macro-Debt data(DMX)'!X137, 0)","v":7043.6440713331203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y137), 'Input 3 - Macro-Debt data(DMX)'!Y137, 0)","v":3894.3664492807002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z137), 'Input 3 - Macro-Debt data(DMX)'!Z137, 0)","v":2590.4898034296898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA137), 'Input 3 - Macro-Debt data(DMX)'!AA137, 0)","v":2187.8148367861399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB137), 'Input 3 - Macro-Debt data(DMX)'!AB137, 0)","v":1843.0492866168499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC137), 'Input 3 - Macro-Debt data(DMX)'!AC137, 0)","v":1315.9206803523},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD137), 'Input 3 - Macro-Debt data(DMX)'!AD137, 0)","v":1281.2824036022998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE137), 'Input 3 - Macro-Debt data(DMX)'!AE137, 0)","v":1364.5100036023},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF137), 'Input 3 - Macro-Debt data(DMX)'!AF137, 0)","v":1395.1000036022999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG137), 'Input 3 - Macro-Debt data(DMX)'!AG137, 0)","v":1395.1000036022999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH137), 'Input 3 - Macro-Debt data(DMX)'!AH137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI137), 'Input 3 - Macro-Debt data(DMX)'!AI137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ137), 'Input 3 - Macro-Debt data(DMX)'!AJ137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK137), 'Input 3 - Macro-Debt data(DMX)'!AK137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL137), 'Input 3 - Macro-Debt data(DMX)'!AL137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM137), 'Input 3 - Macro-Debt data(DMX)'!AM137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN137), 'Input 3 - Macro-Debt data(DMX)'!AN137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO137), 'Input 3 - Macro-Debt data(DMX)'!AO137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP137), 'Input 3 - Macro-Debt data(DMX)'!AP137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ137), 'Input 3 - Macro-Debt data(DMX)'!AQ137, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR137), 'Input 3 - Macro-Debt data(DMX)'!AR137, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on OLD debt denominated in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W138), 'Input 3 - Macro-Debt data(DMX)'!W138*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X138), 'Input 3 - Macro-Debt data(DMX)'!X138*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y138), 'Input 3 - Macro-Debt data(DMX)'!Y138*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z138), 'Input 3 - Macro-Debt data(DMX)'!Z138*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA138), 'Input 3 - Macro-Debt data(DMX)'!AA138*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB138), 'Input 3 - Macro-Debt data(DMX)'!AB138*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC138), 'Input 3 - Macro-Debt data(DMX)'!AC138*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD138), 'Input 3 - Macro-Debt data(DMX)'!AD138*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE138), 'Input 3 - Macro-Debt data(DMX)'!AE138*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF138), 'Input 3 - Macro-Debt data(DMX)'!AF138*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG138), 'Input 3 - Macro-Debt data(DMX)'!AG138*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH138), 'Input 3 - Macro-Debt data(DMX)'!AH138*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI138), 'Input 3 - Macro-Debt data(DMX)'!AI138*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ138), 'Input 3 - Macro-Debt data(DMX)'!AJ138*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK138), 'Input 3 - Macro-Debt data(DMX)'!AK138*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL138), 'Input 3 - Macro-Debt data(DMX)'!AL138*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM138), 'Input 3 - Macro-Debt data(DMX)'!AM138*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN138), 'Input 3 - Macro-Debt data(DMX)'!AN138*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO138), 'Input 3 - Macro-Debt data(DMX)'!AO138*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP138), 'Input 3 - Macro-Debt data(DMX)'!AP138*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ138), 'Input 3 - Macro-Debt data(DMX)'!AQ138*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR138), 'Input 3 - Macro-Debt data(DMX)'!AR138*AC219, 0)","v":0}]
[]
[{"$f":"lookup!AP14&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W162),'Input 3 - Macro-Debt data(DMX)'!W162, 0)","v":1423.5277619598601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X162),'Input 3 - Macro-Debt data(DMX)'!X162, 0)","v":2488.9067270656301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y162),'Input 3 - Macro-Debt data(DMX)'!Y162, 0)","v":1621.89588646843},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z162),'Input 3 - Macro-Debt data(DMX)'!Z162, 0)","v":937.07085701333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA162),'Input 3 - Macro-Debt data(DMX)'!AA162, 0)","v":703.92630901333291},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB162),'Input 3 - Macro-Debt data(DMX)'!AB162, 0)","v":564.00555901333291},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC162),'Input 3 - Macro-Debt data(DMX)'!AC162, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD162),'Input 3 - Macro-Debt data(DMX)'!AD162, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE162),'Input 3 - Macro-Debt data(DMX)'!AE162, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF162),'Input 3 - Macro-Debt data(DMX)'!AF162, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG162),'Input 3 - Macro-Debt data(DMX)'!AG162, 0)","v":65.417000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH162),'Input 3 - Macro-Debt data(DMX)'!AH162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI162),'Input 3 - Macro-Debt data(DMX)'!AI162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ162),'Input 3 - Macro-Debt data(DMX)'!AJ162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK162),'Input 3 - Macro-Debt data(DMX)'!AK162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL162),'Input 3 - Macro-Debt data(DMX)'!AL162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM162),'Input 3 - Macro-Debt data(DMX)'!AM162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN162),'Input 3 - Macro-Debt data(DMX)'!AN162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO162),'Input 3 - Macro-Debt data(DMX)'!AO162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP162),'Input 3 - Macro-Debt data(DMX)'!AP162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ162),'Input 3 - Macro-Debt data(DMX)'!AQ162, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR162),'Input 3 - Macro-Debt data(DMX)'!AR162, 0)","v":0}]
[{"$f":"lookup!AP15&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on OLD debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W163),'Input 3 - Macro-Debt data(DMX)'!W163*H219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X163),'Input 3 - Macro-Debt data(DMX)'!X163*I219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y163),'Input 3 - Macro-Debt data(DMX)'!Y163*J219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z163),'Input 3 - Macro-Debt data(DMX)'!Z163*K219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA163),'Input 3 - Macro-Debt data(DMX)'!AA163*L219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB163),'Input 3 - Macro-Debt data(DMX)'!AB163*M219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC163),'Input 3 - Macro-Debt data(DMX)'!AC163*N219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD163),'Input 3 - Macro-Debt data(DMX)'!AD163*O219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE163),'Input 3 - Macro-Debt data(DMX)'!AE163*P219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF163),'Input 3 - Macro-Debt data(DMX)'!AF163*Q219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG163),'Input 3 - Macro-Debt data(DMX)'!AG163*R219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH163),'Input 3 - Macro-Debt data(DMX)'!AH163*S219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI163),'Input 3 - Macro-Debt data(DMX)'!AI163*T219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ163),'Input 3 - Macro-Debt data(DMX)'!AJ163*U219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK163),'Input 3 - Macro-Debt data(DMX)'!AK163*V219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL163),'Input 3 - Macro-Debt data(DMX)'!AL163*W219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM163),'Input 3 - Macro-Debt data(DMX)'!AM163*X219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN163),'Input 3 - Macro-Debt data(DMX)'!AN163*Y219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO163),'Input 3 - Macro-Debt data(DMX)'!AO163*Z219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP163),'Input 3 - Macro-Debt data(DMX)'!AP163*AA219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ163),'Input 3 - Macro-Debt data(DMX)'!AQ163*AB219, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR163),'Input 3 - Macro-Debt data(DMX)'!AR163*AC219, 0)","v":0}]
[]
["Principal payment on OLD debt ",null,null,null,null,null,null,{"$f":"H152+H153+H156+H157","v":21622.547225793303},{"$f":"I152+I153+I156+I157","v":30477.768985771399},9619.2545220926095,4625.3335134966701,1637.8983920000001,5083.8109156666706,483.87495200000001,114.4,114.4,114.4,1057.609999999999,0,0,0,0,0,0,0,0,0,0,0,null,"Total principal payments",null,{"$f":"\"Outstanding as of \"&H5","v":"Outstanding as of 2017"}]
[{"$f":"A143","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H152+H153,H152)","v":19717.458747793302},{"$f":"IF($B$116=lookup!$X$4,I152+I153,I152)","v":26881.836584771401},{"$f":"IF($B$116=lookup!$X$4,J152+J153,J152)","v":6075.6674139259394},{"$f":"IF($B$116=lookup!$X$4,K152+K153,K152)","v":3146.5643153299998},{"$f":"IF($B$116=lookup!$X$4,L152+L153,L152)","v":1034.4833920000001},{"$f":"IF($B$116=lookup!$X$4,M152+M153,M152)","v":3055.4005830000001},{"$f":"IF($B$116=lookup!$X$4,N152+N153,N152)","v":483.87495200000001},{"$f":"IF($B$116=lookup!$X$4,O152+O153,O152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,P152+P153,P152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,Q152+Q153,Q152)","v":114.4},{"$f":"IF($B$116=lookup!$X$4,R152+R153,R152)","v":713.44},{"$f":"IF($B$116=lookup!$X$4,S152+S153,S152)","v":0},{"$f":"IF($B$116=lookup!$X$4,T152+T153,T152)","v":0},{"$f":"IF($B$116=lookup!$X$4,U152+U153,U152)","v":0},{"$f":"IF($B$116=lookup!$X$4,V152+V153,V152)","v":0},{"$f":"IF($B$116=lookup!$X$4,W152+W153,W152)","v":0},{"$f":"IF($B$116=lookup!$X$4,X152+X153,X152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Y152+Y153,Y152)","v":0},{"$f":"IF($B$116=lookup!$X$4,Z152+Z153,Z152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AA152+AA153,AA152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AB152+AB153,AB152)","v":0},{"$f":"IF($B$116=lookup!$X$4,AC152+AC153,AC152)","v":0}]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W139),'Input 3 - Macro-Debt data(DMX)'!W139, 0)","v":19717.458747793302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X139),'Input 3 - Macro-Debt data(DMX)'!X139, 0)","v":26881.836584771401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y139),'Input 3 - Macro-Debt data(DMX)'!Y139, 0)","v":6075.6674139259394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z139),'Input 3 - Macro-Debt data(DMX)'!Z139, 0)","v":3146.5643153299998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA139),'Input 3 - Macro-Debt data(DMX)'!AA139, 0)","v":1034.4833920000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB139),'Input 3 - Macro-Debt data(DMX)'!AB139, 0)","v":3055.4005830000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC139),'Input 3 - Macro-Debt data(DMX)'!AC139, 0)","v":483.87495200000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD139),'Input 3 - Macro-Debt data(DMX)'!AD139, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE139),'Input 3 - Macro-Debt data(DMX)'!AE139, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF139),'Input 3 - Macro-Debt data(DMX)'!AF139, 0)","v":114.4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG139),'Input 3 - Macro-Debt data(DMX)'!AG139, 0)","v":713.44},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH139),'Input 3 - Macro-Debt data(DMX)'!AH139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI139),'Input 3 - Macro-Debt data(DMX)'!AI139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ139),'Input 3 - Macro-Debt data(DMX)'!AJ139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK139),'Input 3 - Macro-Debt data(DMX)'!AK139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL139),'Input 3 - Macro-Debt data(DMX)'!AL139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM139),'Input 3 - Macro-Debt data(DMX)'!AM139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN139),'Input 3 - Macro-Debt data(DMX)'!AN139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO139),'Input 3 - Macro-Debt data(DMX)'!AO139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP139),'Input 3 - Macro-Debt data(DMX)'!AP139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ139),'Input 3 - Macro-Debt data(DMX)'!AQ139, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR139),'Input 3 - Macro-Debt data(DMX)'!AR139, 0)","v":0},null,{"$f":"SUM(I152:AC152)","v":41734.467241027349},null,{"$f":"H162","v":41734.1280452625},null,{"$f":"AG152-AE152","v":-0.33919576484913705}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on OLD debt denominated in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"H154*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I154:AC154)","v":0},null,{"$f":"H164","v":0},null,{"$f":"AG153-AE153","v":0}]
["(hide) in USD",null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W140),'Input 3 - Macro-Debt data(DMX)'!W140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X140),'Input 3 - Macro-Debt data(DMX)'!X140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y140),'Input 3 - Macro-Debt data(DMX)'!Y140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z140),'Input 3 - Macro-Debt data(DMX)'!Z140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA140),'Input 3 - Macro-Debt data(DMX)'!AA140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB140),'Input 3 - Macro-Debt data(DMX)'!AB140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC140),'Input 3 - Macro-Debt data(DMX)'!AC140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD140),'Input 3 - Macro-Debt data(DMX)'!AD140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE140),'Input 3 - Macro-Debt data(DMX)'!AE140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF140),'Input 3 - Macro-Debt data(DMX)'!AF140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG140),'Input 3 - Macro-Debt data(DMX)'!AG140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH140),'Input 3 - Macro-Debt data(DMX)'!AH140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI140),'Input 3 - Macro-Debt data(DMX)'!AI140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ140),'Input 3 - Macro-Debt data(DMX)'!AJ140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK140),'Input 3 - Macro-Debt data(DMX)'!AK140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL140),'Input 3 - Macro-Debt data(DMX)'!AL140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM140),'Input 3 - Macro-Debt data(DMX)'!AM140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN140),'Input 3 - Macro-Debt data(DMX)'!AN140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO140),'Input 3 - Macro-Debt data(DMX)'!AO140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP140),'Input 3 - Macro-Debt data(DMX)'!AP140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ140),'Input 3 - Macro-Debt data(DMX)'!AQ140, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR140),'Input 3 - Macro-Debt data(DMX)'!AR140, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H152/H219","v":5041.2010274543982},6038.6516237073783,1238.1878617989153,595.49176304958007,184.99914157706039,523.23261941331816,79.741200588044322,18.149220547277814,17.471906744101688,16.819869728255178,100.98023642798266,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP16&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W164),'Input 3 - Macro-Debt data(DMX)'!W164, 0)","v":1905.0884779999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X164),'Input 3 - Macro-Debt data(DMX)'!X164, 0)","v":3595.932401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y164),'Input 3 - Macro-Debt data(DMX)'!Y164, 0)","v":3543.5871081666696},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z164),'Input 3 - Macro-Debt data(DMX)'!Z164, 0)","v":1478.7691981666701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA164),'Input 3 - Macro-Debt data(DMX)'!AA164, 0)","v":603.41499999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB164),'Input 3 - Macro-Debt data(DMX)'!AB164, 0)","v":2028.41033266667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC164),'Input 3 - Macro-Debt data(DMX)'!AC164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD164),'Input 3 - Macro-Debt data(DMX)'!AD164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE164),'Input 3 - Macro-Debt data(DMX)'!AE164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF164),'Input 3 - Macro-Debt data(DMX)'!AF164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG164),'Input 3 - Macro-Debt data(DMX)'!AG164, 0)","v":344.16999999999899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH164),'Input 3 - Macro-Debt data(DMX)'!AH164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI164),'Input 3 - Macro-Debt data(DMX)'!AI164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ164),'Input 3 - Macro-Debt data(DMX)'!AJ164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK164),'Input 3 - Macro-Debt data(DMX)'!AK164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL164),'Input 3 - Macro-Debt data(DMX)'!AL164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM164),'Input 3 - Macro-Debt data(DMX)'!AM164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN164),'Input 3 - Macro-Debt data(DMX)'!AN164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO164),'Input 3 - Macro-Debt data(DMX)'!AO164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP164),'Input 3 - Macro-Debt data(DMX)'!AP164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ164),'Input 3 - Macro-Debt data(DMX)'!AQ164, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR164),'Input 3 - Macro-Debt data(DMX)'!AR164, 0)","v":0},null,{"$f":"SUM(I156:AC156)","v":11594.28404000001},null,{"$f":"H166","v":11594.28404},null,{"$f":"AG156-AE156","v":0}]
[{"$f":"lookup!AP17&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on OLD debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"H158*H219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I158:AC158)","v":0},null,{"$f":"H168","v":0},null,{"$f":"AG157-AE157","v":0}]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W165),'Input 3 - Macro-Debt data(DMX)'!W165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X165),'Input 3 - Macro-Debt data(DMX)'!X165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y165),'Input 3 - Macro-Debt data(DMX)'!Y165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z165),'Input 3 - Macro-Debt data(DMX)'!Z165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA165),'Input 3 - Macro-Debt data(DMX)'!AA165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB165),'Input 3 - Macro-Debt data(DMX)'!AB165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC165),'Input 3 - Macro-Debt data(DMX)'!AC165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD165),'Input 3 - Macro-Debt data(DMX)'!AD165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE165),'Input 3 - Macro-Debt data(DMX)'!AE165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF165),'Input 3 - Macro-Debt data(DMX)'!AF165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG165),'Input 3 - Macro-Debt data(DMX)'!AG165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH165),'Input 3 - Macro-Debt data(DMX)'!AH165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI165),'Input 3 - Macro-Debt data(DMX)'!AI165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ165),'Input 3 - Macro-Debt data(DMX)'!AJ165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK165),'Input 3 - Macro-Debt data(DMX)'!AK165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL165),'Input 3 - Macro-Debt data(DMX)'!AL165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM165),'Input 3 - Macro-Debt data(DMX)'!AM165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN165),'Input 3 - Macro-Debt data(DMX)'!AN165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO165),'Input 3 - Macro-Debt data(DMX)'!AO165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP165),'Input 3 - Macro-Debt data(DMX)'!AP165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ165),'Input 3 - Macro-Debt data(DMX)'!AQ165, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR165),'Input 3 - Macro-Debt data(DMX)'!AR165, 0)","v":0}]
[null,null,null,null,null,"principal payments in USD",null,{"$f":"H156/H219","v":487.07767646578532},807.77899841642386,722.1637139818223,279.85916978383159,107.91014904444388,347.36212904827539,0,0,0,0,48.71379229005759,0,0,0,0,0,0,0,0,0,0,0]
["Outstanding of OLD debt",null,null,null,null,null,null,{"$f":"H162+H163+H166+H167","v":53328.412085262498},{"$f":"I162+I163+I166+I167","v":22850.643099491099},13231.388577398489,8606.0550639018184,6968.1566719018192,1884.3457562351491,1400.470804235149,1286.0708042351489,1171.670804235149,1057.2708042351492,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897,-0.3391957648499897]
[{"$f":"A151","v":"(Residency-based)"},null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,H162+H163,H162)","v":41734.1280452625},{"$f":"IF($B$116=lookup!$X$4,I162+I163,I162)","v":14852.291460491098},{"$f":"IF($B$116=lookup!$X$4,J162+J163,J162)","v":8776.624046565159},{"$f":"IF($B$116=lookup!$X$4,K162+K163,K162)","v":5630.0597312351592},{"$f":"IF($B$116=lookup!$X$4,L162+L163,L162)","v":4595.5763392351591},{"$f":"IF($B$116=lookup!$X$4,M162+M163,M162)","v":1540.175756235159},{"$f":"IF($B$116=lookup!$X$4,N162+N163,N162)","v":1056.3008042351589},{"$f":"IF($B$116=lookup!$X$4,O162+O163,O162)","v":941.90080423515894},{"$f":"IF($B$116=lookup!$X$4,P162+P163,P162)","v":827.50080423515897},{"$f":"IF($B$116=lookup!$X$4,Q162+Q163,Q162)","v":713.10080423515899},{"$f":"IF($B$116=lookup!$X$4,R162+R163,R162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,S162+S163,S162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,T162+T163,T162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,U162+U163,U162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,V162+V163,V162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,W162+W163,W162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,X162+X163,X162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,Y162+Y163,Y162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,Z162+Z163,Z162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AA162+AA163,AA162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AB162+AB163,AB162)","v":-0.33919576484106528},{"$f":"IF($B$116=lookup!$X$4,AC162+AC163,AC162)","v":-0.33919576484106528}]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in local currency (residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W132), 'Input 3 - Macro-Debt data(DMX)'!W132,0)","v":41734.1280452625},{"$f":"H162-I152","v":14852.291460491098},{"$f":"I162-J152","v":8776.624046565159},5630.0597312351592,4595.5763392351591,1540.175756235159,1056.3008042351589,941.90080423515894,827.50080423515897,713.10080423515899,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528,-0.33919576484106528]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Outstanding from OLD debt in foreign currency (residents)"},null,null,null,null,null,null,{"$f":"H164*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W134),'Input 3 - Macro-Debt data(DMX)'!W134,0)","v":0},{"$f":"H164-I154","v":0},{"$f":"I164-J154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP18&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in local currency (non-residents)"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W157),'Input 3 - Macro-Debt data(DMX)'!W157, 0)","v":11594.28404},{"$f":"H166-I156","v":7998.3516390000004},{"$f":"I166-J156","v":4454.7645308333304},2975.99533266666,2372.5803326666601,344.16999999999007,344.16999999999007,344.16999999999007,344.16999999999007,344.16999999999007,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12,-8.9244167611468583E-12]
[{"$f":"lookup!AP19&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Outstanding from OLD debt in foreign currency (non-residents)"},null,null,null,null,null,null,{"$f":"H168*H220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$154","v":"(hide) in USD"},null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W159),'Input 3 - Macro-Debt data(DMX)'!W159, 0)","v":0},{"$f":"H168-I158","v":0},{"$f":"I168-J158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"check",null,{"$f":"SUM(AI152:AI157)","v":-0.33919576484913705}]
["Debt services from NEW debt",null,null,null,null,"Initial debt stock - total principal repayments",null,null,{"$f":"I173+I184","v":0},{"$f":"J173+J184","v":16060.806140655426},25467.433190414977,33163.556453221099,39912.616567550729,47164.3381515293,47232.289165514732,63468.971425897427,72809.381180683165,81861.688950723954,88779.421849444159,90226.963729556795,88837.047414941073,89485.139201258309,96871.131290377321,100210.75060087867,101642.29271119564,108164.07631491666,116170.71492799238,123267.09146871394,128290.49331638093]
[{"$f":"A161","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"I174+I185","v":0},{"$f":"J174+J185","v":13829.465710255427},20065.696895828813,24512.782147644051,27230.719283846753,32998.79876343465,32624.147902468809,38794.978152714139,51608.777202477024,62639.109055841611,67068.687309185378,69004.364485990329,67245.225660696204,66720.835390387278,69297.987757874915,70048.740857928002,67411.118224665173,70701.874457668018,72851.362025438924,78070.832475678675,79816.148184625199]
[]
["Interest payment on NEW debt",null,null,null,null,null,null,null,{"$f":"I175+I176+I179+I181","v":0},6240.0597310429239,8722.2237359275969,10561.802017026301,11526.445630881746,12488.291708297129,12529.273012183561,13565.320657977136,14177.877468997522,15089.244850094543,16343.446443212886,17186.023288641121,18440.04688512093,20048.932809995102,21908.857177416547,23716.116560344344,25574.614821683321,27957.68630749156,30599.474941986253,33769.071154885547,37128.525128567082]
[{"$f":"A161","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I175+I176,I175)","v":0},{"$f":"IF($B$116=lookup!$X$4,J175+J176,J175)","v":4008.7193006429247},{"$f":"IF($B$116=lookup!$X$4,K175+K176,K175)","v":4844.2912143414342},{"$f":"IF($B$116=lookup!$X$4,L175+L176,L175)","v":5661.0277114492501},{"$f":"IF($B$116=lookup!$X$4,M175+M176,M175)","v":5888.7028953444369},{"$f":"IF($B$116=lookup!$X$4,N175+N176,N175)","v":6466.9068683691421},{"$f":"IF($B$116=lookup!$X$4,O175+O176,O175)","v":6261.1317491376376},{"$f":"IF($B$116=lookup!$X$4,P175+P176,P175)","v":7054.8173847938388},{"$f":"IF($B$116=lookup!$X$4,Q175+Q176,Q175)","v":8488.6455706925517},{"$f":"IF($B$116=lookup!$X$4,R175+R176,R175)","v":9592.9138009113449},{"$f":"IF($B$116=lookup!$X$4,S175+S176,S175)","v":10555.152175320089},{"$f":"IF($B$116=lookup!$X$4,T175+T176,T175)","v":11026.076911231419},{"$f":"IF($B$116=lookup!$X$4,U175+U176,U175)","v":11357.998523575361},{"$f":"IF($B$116=lookup!$X$4,V175+V176,V175)","v":11905.318000650455},{"$f":"IF($B$116=lookup!$X$4,W175+W176,W175)","v":12602.959479599387},{"$f":"IF($B$116=lookup!$X$4,X175+X176,X175)","v":13254.009506998013},{"$f":"IF($B$116=lookup!$X$4,Y175+Y176,Y175)","v":13603.168875713825},{"$f":"IF($B$116=lookup!$X$4,Z175+Z176,Z175)","v":14640.157111100303},{"$f":"IF($B$116=lookup!$X$4,AA175+AA176,AA175)","v":15567.536158894396},{"$f":"IF($B$116=lookup!$X$4,AB175+AB176,AB175)","v":17127.768307872673},{"$f":"IF($B$116=lookup!$X$4,AC175+AC176,AC175)","v":18439.123314698933}]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA230:BA250,BA254:BA274,BA327:BA392,BA302:BA322)","v":0},4008.7193006429247,4844.2912143414342,5661.0277114492501,5888.7028953444369,6466.9068683691421,6261.1317491376376,7054.8173847938388,8488.6455706925517,9592.9138009113449,10555.152175320089,11026.076911231419,11357.998523575361,11905.318000650455,12602.959479599387,13254.009506998013,13603.168875713825,14640.157111100303,15567.536158894396,17127.768307872673,18439.123314698933]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Interest payment on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298,BA397:BA463)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!$AP$22","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA278:BA298)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP20&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488,BA517:BA581)","v":0},2231.3404303999996,3877.9325215861636,4900.7743055770516,5637.7427355373102,6021.3848399279859,6268.1412630459236,6510.503273183298,5689.2318983049709,5496.331049183198,5788.2942678927975,6159.9463774097021,7082.0483615455687,8143.6148093446482,9305.8976978171577,10462.107053346333,11971.445945969495,13317.529196391259,15031.938783091857,16641.302847012877,18689.401813868153]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA468:BA488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP21&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Interest payment on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512,BA587:BA651)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(BA492:BA512)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Principal payment on NEW debt ",null,null,null,null,null,null,null,{"$f":"I186+I187+I190+I192","v":0},9820.7464096125022,16745.20945448738,22601.754436194802,28386.170936668983,34676.046443232175,34703.016153331169,49903.650767920291,58631.50371168564,66772.444100629407,72435.975406231271,73040.94044091567,70397.000529820143,69436.2063912632,74962.274112960775,76494.634040534336,76067.677889512313,80206.3900074251,85571.239986006127,89498.020313828398,91161.968187813851]
[{"$f":"A174","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I186+I187,I186)","v":0},{"$f":"IF($B$116=lookup!$X$4,J186+J187,J186)","v":9820.7464096125022},{"$f":"IF($B$116=lookup!$X$4,K186+K187,K186)","v":15221.40568148738},{"$f":"IF($B$116=lookup!$X$4,L186+L187,L186)","v":18851.754436194802},{"$f":"IF($B$116=lookup!$X$4,M186+M187,M186)","v":21342.016388502318},{"$f":"IF($B$116=lookup!$X$4,N186+N187,N186)","v":26531.89189506551},{"$f":"IF($B$116=lookup!$X$4,O186+O187,O186)","v":26363.016153331169},{"$f":"IF($B$116=lookup!$X$4,P186+P187,P186)","v":31740.160767920297},{"$f":"IF($B$116=lookup!$X$4,Q186+Q187,Q186)","v":43120.131631784468},{"$f":"IF($B$116=lookup!$X$4,R186+R187,R186)","v":53046.195254930266},{"$f":"IF($B$116=lookup!$X$4,S186+S187,S186)","v":56513.535133865284},{"$f":"IF($B$116=lookup!$X$4,T186+T187,T186)","v":57978.287574758906},{"$f":"IF($B$116=lookup!$X$4,U186+U187,U186)","v":55887.227137120841},{"$f":"IF($B$116=lookup!$X$4,V186+V187,V186)","v":54815.517389736822},{"$f":"IF($B$116=lookup!$X$4,W186+W187,W186)","v":56695.028278275524},{"$f":"IF($B$116=lookup!$X$4,X186+X187,X186)","v":56794.731350929986},{"$f":"IF($B$116=lookup!$X$4,Y186+Y187,Y186)","v":53807.949348951341},{"$f":"IF($B$116=lookup!$X$4,Z186+Z187,Z186)","v":56061.717346567719},{"$f":"IF($B$116=lookup!$X$4,AA186+AA187,AA186)","v":57283.825866544532},{"$f":"IF($B$116=lookup!$X$4,AB186+AB187,AB186)","v":60943.064167805998},{"$f":"IF($B$116=lookup!$X$4,AC186+AC187,AC186)","v":61377.024869926259}]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE230:AE250,AE254:AE274,AE327:AE392,AE302:AE322)","v":0},9820.7464096125022,15221.40568148738,18851.754436194802,21342.016388502318,26531.89189506551,26363.016153331169,31740.160767920297,43120.131631784468,53046.195254930266,56513.535133865284,57978.287574758906,55887.227137120841,54815.517389736822,56695.028278275524,56794.731350929986,53807.949348951341,56061.717346567719,57283.825866544532,60943.064167805998,61377.024869926259]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Principal payments on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298,AE397:AE461)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE298)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP23&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488,AE517:AE581)","v":0},0,1523.8037730000001,3750,7044.1545481666653,8144.1545481666653,8340,18163.489999999998,15511.37207990117,13726.24884569914,15922.44027236599,15062.652866156761,14509.773392699299,14620.68900152638,18267.245834685251,19699.902689604351,22259.728540560969,24144.672660857381,28287.414119461599,28554.956146022399,29784.943317887599]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE468:AE488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP24&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Principal payments on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512,AE587:AE651)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"SUM(AE492:AE512)*I219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Outstanding of NEW debt ",null,null,null,null,null,null,null,{"$f":"I199+I200+I203+I205","v":38981.53249772283},58611.415728778949,73220.458401884651,84745.075122136332,99247.355284947451,107873.94731621194,120268.74538231271,130083.48690198758,140771.76741554032,154235.96261495296,165460.96064080507,181529.75527431333,200042.73970991641,221014.96990361792,241570.85276797769,264828.24043245689,290752.84661694546,320961.45317749353,354245.36834847415,391787.0962481522,433409.77246022061]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I195/I218*100","v":19.260674072492623},24.264840795588906,26.213050642299052,26.863614893892258,28.116305662459279,27.296506783516939,27.194458100490753,26.399372375915569,25.699911806665,25.338365388444174,24.479738114287191,24.190013518404584,24.00066160800888,23.873172225643209,23.480064759476786,23.163820081271897,22.88874496231076,22.731434652569767,22.573154124744963,22.51994075805074,22.433343100672275]
[{"$f":"A185","v":"(Residency-based)"},null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,I199+I200,I199)","v":24105.929628389502},{"$f":"IF($B$116=lookup!$X$4,J199+J200,J199)","v":31974.440779544449},{"$f":"IF($B$116=lookup!$X$4,K199+K200,K199)","v":38481.038379951016},{"$f":"IF($B$116=lookup!$X$4,L199+L200,L199)","v":42283.214827836695},{"$f":"IF($B$116=lookup!$X$4,M199+M200,M199)","v":50326.996672657726},{"$f":"IF($B$116=lookup!$X$4,N199+N200,N199)","v":52837.969859389581},{"$f":"IF($B$116=lookup!$X$4,O199+O200,O199)","v":60702.078923963971},{"$f":"IF($B$116=lookup!$X$4,P199+P200,P199)","v":73333.064608953588},{"$f":"IF($B$116=lookup!$X$4,Q199+Q200,Q199)","v":82602.814512803146},{"$f":"IF($B$116=lookup!$X$4,R199+R200,R199)","v":91233.530017353973},{"$f":"IF($B$116=lookup!$X$4,S199+S200,S199)","v":97446.295654714675},{"$f":"IF($B$116=lookup!$X$4,T199+T200,T199)","v":102840.3290349181},{"$f":"IF($B$116=lookup!$X$4,U199+U200,U199)","v":109558.13071719807},{"$f":"IF($B$116=lookup!$X$4,V199+V200,V199)","v":117616.10659453836},{"$f":"IF($B$116=lookup!$X$4,W199+W200,W199)","v":125325.21884190731},{"$f":"IF($B$116=lookup!$X$4,X199+X200,X199)","v":131812.17436612915},{"$f":"IF($B$116=lookup!$X$4,Y199+Y200,Y199)","v":142780.29999037588},{"$f":"IF($B$116=lookup!$X$4,Z199+Z200,Z199)","v":153939.9111431395},{"$f":"IF($B$116=lookup!$X$4,AA199+AA200,AA199)","v":169342.00338166434},{"$f":"IF($B$116=lookup!$X$4,AB199+AB200,AB199)","v":184127.07609406157},{"$f":"IF($B$116=lookup!$X$4,AC199+AC200,AC199)","v":198717.09405591254}]
[{"$f":"A196","v":"(% of GDP)"},null,null,null,null,null,null,null,{"$f":"I197/I218*100","v":11.910677288379466},13.237262833470123,13.776278240234916,13.40349274543289,14.257399781177101,13.370160623364294,13.725595429327472,14.882341534536936,15.080332419886883,14.988129098195078,14.417055168761836,13.704138728290669,13.144529141934802,12.704431606897504,12.181288515092152,11.529259442091023,11.239999574028134,10.902477527846788,10.79077804164001,10.583633012162849,10.285621216199054]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in local currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I230:I274,I302:I322,I327:I391)","v":24105.929628389502},{"$f":"SUM(J230:J274,J302:J322,J327:J391)","v":31974.440779544449},38481.038379951016,42283.214827836695,50326.996672657726,52837.969859389581,60702.078923963971,73333.064608953588,82602.814512803146,91233.530017353973,97446.295654714675,102840.3290349181,109558.13071719807,117616.10659453836,125325.21884190731,131812.17436612915,142780.29999037588,153939.9111431395,169342.00338166434,184127.07609406157,198717.09405591254]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$10, \"\")","v":"Debt stock on NEW debt denominated in foreign currency (residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I278:I298,I397:I461)*I220","v":0},{"$f":"SUM(J278:J298,J397:J461)*J220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"lookup!AP26&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in local currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I468:I488,I517:I581)","v":14875.60286933333},26636.9749492345,34739.420021933642,42461.860294299629,48920.358612289725,55035.977456822358,59566.666458348736,56750.422293033989,58168.952902737168,63002.432597599,68014.664986090385,78689.426239395223,90484.608992718335,103398.86330907955,116245.6339260704,133016.06606632774,147972.54662656959,167021.542034354,184903.36496680981,207660.0201540906,234692.6784043081]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"lookup!AP27&\" \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4, lookup!$AP$11, lookup!$AP$12)","v":"Debt stock on NEW debt denominated in foreign currency (non-residents)"},null,null,null,null,null,null,null,{"$f":"SUM(I492:I512,I587:I651)*I220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$177","v":"o/w: short-term debt (inform ST debt in Ext_Debt_Data)"},null,null,null,null,null,null,null,{"$f":"I101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Summary of total (OLD + NEW) domestic debt"]
[{"$f":"A197","v":"(Residency-based)"}]
["Outstanding stock",null,null,null,null,null,null,null,{"$f":"I197+I161","v":38958.2210888806},40751.064826109607,44111.098111186177,46878.791167071853,51867.172428892882,53894.270663624739,61643.979728199127,74160.565413188742,83315.915317038307,91233.190821589131,97445.956458949833,102839.98983915326,109557.79152143323,117615.76739877352,125324.87964614246,131811.83517036433,142779.96079461105,153939.57194737467,169341.66418589951,184126.73689829675,198716.75486014772]
["(% of GDP)",null,null,null,null,null,null,null,{"$f":"I210/I218*100","v":19.249155965863359},16.870742464778075,15.791849353488658,14.860259322307975,14.693724277803611,13.637447793117341,13.938572473979994,15.050276007948101,15.210519233014031,14.988073374056023,14.417004985181004,13.704093528262032,13.144488446017604,12.704394968298246,12.181255546137356,11.529229773541868,11.239972871743209,10.902453505004523,10.790756427473779,10.583613515174301,10.28560365938457]
["MLT",null,null,null,null,null,null,null,{"$f":"I210-I213","v":26842.8734326044},29750.680479679606,33110.713764756176,35878.406820641852,40866.788082462881,42893.886317194738,50643.595381769126,63160.181066758742,72315.530970608306,80232.80647515913,86445.572112519832,91839.605492723262,98557.407175003231,106615.38305234352,114324.49529971246,120811.45082393433,131779.57644818106,142939.18760094466,158341.27983946953,173126.35255186673,187716.3705137177]
["Short-term",null,null,null,null,null,null,null,{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,I83,0)+I84,IF($D$10=1,I83,0)+I85)","v":12115.347656276199},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,J83,0)+J84,IF($D$10=1,J83,0)+J85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,K83,0)+K84,IF($D$10=1,K83,0)+K85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,L83,0)+L84,IF($D$10=1,L83,0)+L85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,M83,0)+M84,IF($D$10=1,M83,0)+M85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,N83,0)+N84,IF($D$10=1,N83,0)+N85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,O83,0)+O84,IF($D$10=1,O83,0)+O85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,P83,0)+P84,IF($D$10=1,P83,0)+P85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Q83,0)+Q84,IF($D$10=1,Q83,0)+Q85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,R83,0)+R84,IF($D$10=1,R83,0)+R85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,S83,0)+S84,IF($D$10=1,S83,0)+S85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,T83,0)+T84,IF($D$10=1,T83,0)+T85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,U83,0)+U84,IF($D$10=1,U83,0)+U85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,V83,0)+V84,IF($D$10=1,V83,0)+V85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,W83,0)+W84,IF($D$10=1,W83,0)+W85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,X83,0)+X84,IF($D$10=1,X83,0)+X85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Y83,0)+Y84,IF($D$10=1,Y83,0)+Y85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,Z83,0)+Z84,IF($D$10=1,Z83,0)+Z85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AA83,0)+AA84,IF($D$10=1,AA83,0)+AA85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AB83,0)+AB84,IF($D$10=1,AB83,0)+AB85)","v":11000.384346430001},{"$f":"IF($B$116=lookup!$X$4,IF($D$10=1,AC83,0)+AC84,IF($D$10=1,AC83,0)+AC85)","v":11000.384346430001}]
["Interest payment",null,null,null,null,null,null,null,{"$f":"I143+I174","v":7043.6440713331203},7903.0857499236245,7434.7810177711235,7848.8425482353905,7731.7521819612866,7782.8275487214423,7542.414152739937,8419.3273883961392,9883.7455742948514,10988.013804513645,10555.152175320089,11026.076911231419,11357.998523575361,11905.318000650455,12602.959479599387,13254.009506998013,13603.168875713825,14640.157111100303,15567.536158894396,17127.768307872673,18439.123314698933]
["Principal payment",null,null,null,null,null,null,null,{"$f":"I151+I185","v":26881.836584771401},15896.413823538442,18367.969996817381,19886.237828194804,24397.416971502316,27015.766847065508,26477.416153331171,31854.560767920299,43234.53163178447,53759.635254930268,56513.535133865284,57978.287574758906,55887.227137120841,54815.517389736822,56695.028278275524,56794.731350929986,53807.949348951341,56061.717346567719,57283.825866544532,60943.064167805998,61377.024869926259]
[]
["Economic indicators"]
["Nominal GDP in LCU",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":241548.73391724},{"$f":"'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":279328.26057159272},{"$f":"'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":315464.15274663601},{"$f":"'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":352988.60553170723},{"$f":"'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":395193.23176309094},{"$f":"'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":442254.61282547982},{"$f":"'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":492752.19520242885},{"$f":"'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":547751.94745622692},{"$f":"'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":608705.25880605495},{"$f":"'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":675909.84784366027},{"$f":"'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":750432.63260766398},{"$f":"'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":833488.43868188746},{"$f":"'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":925788.0260513355},{"$f":"'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":1028833.8436991632},{"$f":"'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":1143283.9639717815},{"$f":"'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":1270287.4146035842},{"$f":"'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":1411971.8270452812},{"$f":"'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":1569321.5329626715},{"$f":"'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":1739734.1336614783},{"$f":"'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":1931989.2292256355}]
["Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]
["Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001}]
[]
["Debt dynamics calculations per debt types",null,null,null,null,null,null,null,{"$f":"I5","v":2018},{"$f":"I222+1","v":2019},{"$f":"J222+1","v":2020},{"$f":"K222+1","v":2021},{"$f":"L222+1","v":2022},{"$f":"M222+1","v":2023},{"$f":"N222+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"AB222+1","v":2038},null,{"$f":"I222","v":2018},{"$f":"AE222+1","v":2019},{"$f":"AF222+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,null,{"$f":"AE222","v":2018},{"$f":"BA222+1","v":2019},{"$f":"BB222+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"BT222+1","v":2038}]
[]
[null,"Terms and Conditions",null,null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Grace","Maturity","Interest"]
[{"$f":"A79","v":"NEW Issuance of locally-issued debt"}]
[{"$f":"A84","v":"Short-term debt"}]
[{"$f":"A83","v":"Central bank financing"},"Calculations in LCU"]
[]
[{"$f":"A228","v":"Central bank financing"},{"$f":"$I$5","v":2018},{"$f":"$C10","v":0},{"$f":"$D10","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B230,$A$5:$AC$5,0))","v":0.1},null,null,null,{"$f":"I$83","v":0},{"$f":"I230-AF230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B230+$C230,AE$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},{"$f":"IF(AND(AF$222>$B230+$C230,AF$222<=$B230+$D230),$I230/($D230-$C230),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B230,0,(H230*$E230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A230","v":"Central bank financing"},{"$f":"B230+1","v":2019},{"$f":"C230","v":0},{"$f":"D230","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$228,$A$5:$A$22,0),MATCH(B231,$A$5:$AC$5,0))","v":0.1},null,null,null,null,{"$f":"J$83","v":0},{"$f":"J231-AG231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B231+$C231,AF$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},{"$f":"IF(AND(AG$222>$B231+$C231,AG$222<=$B231+$D231),$J231/($D231-$C231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B231,0,(I231*$E231))","v":0},{"$f":"IF(BC$222=$B231,0,(J231*$E231))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B231+1","v":2020},{"$f":"C231","v":0},1,0.1,null,null,null,null,null,{"$f":"K$83","v":0},{"$f":"K232-AH232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B232+$C232,AG$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},{"$f":"IF(AND(AH$222>$B232+$C232,AH$222<=$B232+$D232),$K232/($D232-$C232),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"IF(BD$222=$B232,0,(K232*$E232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B232+1","v":2021},0,1,0.1,null,null,null,null,null,null,{"$f":"L$83","v":0},{"$f":"L233-AI233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B233+$C233,AH$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},{"$f":"IF(AND(AI$222>$B233+$C233,AI$222<=$B233+$D233),$L233/($D233-$C233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B233,0,(K233*$E233))","v":0},{"$f":"IF(BE$222=$B233,0,(L233*$E233))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B233+1","v":2022},0,1,0.1,null,null,null,null,null,null,null,{"$f":"M$83","v":0},{"$f":"M234-AJ234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B234+$C234,AI$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},{"$f":"IF(AND(AJ$222>$B234+$C234,AJ$222<=$B234+$D234),$M234/($D234-$C234),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B234,0,(L234*$E234))","v":0},{"$f":"IF(BF$222=$B234,0,(M234*$E234))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B234+1","v":2023},0,1,0.1,null,null,null,null,null,null,null,null,{"$f":"N$83","v":0},{"$f":"N235-AK235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B235+$C235,AJ$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},{"$f":"IF(AND(AK$222>$B235+$C235,AK$222<=$B235+$D235),$N235/($D235-$C235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B235,0,(M235*$E235))","v":0},{"$f":"IF(BG$222=$B235,0,(N235*$E235))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",{"$f":"B235+1","v":2024},0,1,0.1,null,null,null,null,null,null,null,null,null,{"$f":"O$83","v":0},{"$f":"O236-AL236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B236+$C236,AK$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},{"$f":"IF(AND(AL$222>$B236+$C236,AL$222<=$B236+$D236),$O236/($D236-$C236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B236,0,(N236*$E236))","v":0},{"$f":"IF(BH$222=$B236,0,(O236*$E236))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2025,0,1,0.1,null,null,null,null,null,null,null,null,null,null,{"$f":"P$83","v":0},{"$f":"P237-AM237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B237+$C237,AL$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},{"$f":"IF(AND(AM$222>$B237+$C237,AM$222<=$B237+$D237),$P237/($D237-$C237),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B237,0,(O237*$E237))","v":0},{"$f":"IF(BI$222=$B237,0,(P237*$E237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2026,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$83","v":0},{"$f":"Q238-AN238","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B238+$C238,AM$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},{"$f":"IF(AND(AN$222>$B238+$C238,AN$222<=$B238+$D238),$Q238/($D238-$C238),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B238,0,(P238*$E238))","v":0},{"$f":"IF(BJ$222=$B238,0,(Q238*$E238))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2027,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$83","v":0},{"$f":"R239-AO239","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B239+$C239,AN$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},{"$f":"IF(AND(AO$222>$B239+$C239,AO$222<=$B239+$D239),$R239/($D239-$C239),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B239,0,(Q239*$E239))","v":0},{"$f":"IF(BK$222=$B239,0,(R239*$E239))","v":0},0,0,0,0,0,0,0,0,0,0]
["Central bank financing",2028,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$83","v":0},{"$f":"S240-AP240","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B240+$C240,AO$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},{"$f":"IF(AND(AP$222>$B240+$C240,AP$222<=$B240+$D240),$S240/($D240-$C240),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B240,0,(R240*$E240))","v":0},{"$f":"IF(BL$222=$B240,0,(S240*$E240))","v":0},0,0,0,0,0,0,0,0,0]
["Central bank financing",2029,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$83","v":0},{"$f":"T241-AQ241","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B241+$C241,AP$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},{"$f":"IF(AND(AQ$222>$B241+$C241,AQ$222<=$B241+$D241),$T241/($D241-$C241),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B241,0,(S241*$E241))","v":0},{"$f":"IF(BM$222=$B241,0,(T241*$E241))","v":0},0,0,0,0,0,0,0,0]
["Central bank financing",2030,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$83","v":0},{"$f":"U242-AR242","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B242+$C242,AQ$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},{"$f":"IF(AND(AR$222>$B242+$C242,AR$222<=$B242+$D242),$U242/($D242-$C242),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B242,0,(T242*$E242))","v":0},{"$f":"IF(BN$222=$B242,0,(U242*$E242))","v":0},0,0,0,0,0,0,0]
["Central bank financing",2031,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$83","v":0},{"$f":"V243-AS243","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B243+$C243,AR$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},{"$f":"IF(AND(AS$222>$B243+$C243,AS$222<=$B243+$D243),$V243/($D243-$C243),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B243,0,(U243*$E243))","v":0},{"$f":"IF(BO$222=$B243,0,(V243*$E243))","v":0},0,0,0,0,0,0]
["Central bank financing",2032,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$83","v":0},{"$f":"W244-AT244","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B244+$C244,AS$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},{"$f":"IF(AND(AT$222>$B244+$C244,AT$222<=$B244+$D244),$W244/($D244-$C244),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B244,0,(V244*$E244))","v":0},{"$f":"IF(BP$222=$B244,0,(W244*$E244))","v":0},0,0,0,0,0]
["Central bank financing",2033,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$83","v":0},{"$f":"X245-AU245","v":0},{"$f":"Y245-AV245","v":0},{"$f":"Z245-AW245","v":0},{"$f":"AA245-AX245","v":0},{"$f":"AB245-AY245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B245+$C245,AT$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},{"$f":"IF(AND(AU$222>$B245+$C245,AU$222<=$B245+$D245),$X245/($D245-$C245),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B245,0,(W245*$E245))","v":0},{"$f":"IF(BQ$222=$B245,0,(X245*$E245))","v":0},{"$f":"IF(BR$222=$B245,0,(Y245*$E245))","v":0},{"$f":"IF(BS$222=$B245,0,(Z245*$E245))","v":0},{"$f":"IF(BT$222=$B245,0,(AA245*$E245))","v":0},{"$f":"IF(BU$222=$B245,0,(AB245*$E245))","v":0}]
["Central bank financing",2034,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$83","v":0},{"$f":"Y246-AV246","v":0},{"$f":"Z246-AW246","v":0},{"$f":"AA246-AX246","v":0},{"$f":"AB246-AY246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B246+$C246,AU$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AV$222>$B246+$C246,AV$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AW$222>$B246+$C246,AW$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AX$222>$B246+$C246,AX$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},{"$f":"IF(AND(AY$222>$B246+$C246,AY$222<=$B246+$D246),$Y246/($D246-$C246),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B246,0,(X246*$E246))","v":0},{"$f":"IF(BR$222=$B246,0,(Y246*$E246))","v":0},{"$f":"IF(BS$222=$B246,0,(Z246*$E246))","v":0},{"$f":"IF(BT$222=$B246,0,(AA246*$E246))","v":0},{"$f":"IF(BU$222=$B246,0,(AB246*$E246))","v":0}]
["Central bank financing",2035,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$83","v":0},{"$f":"Z247-AW247","v":0},{"$f":"AA247-AX247","v":0},{"$f":"AB247-AY247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B247+$C247,AV$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AW$222>$B247+$C247,AW$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AX$222>$B247+$C247,AX$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},{"$f":"IF(AND(AY$222>$B247+$C247,AY$222<=$B247+$D247),$Z247/($D247-$C247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B247,0,(Y247*$E247))","v":0},{"$f":"IF(BS$222=$B247,0,(Z247*$E247))","v":0},{"$f":"IF(BT$222=$B247,0,(AA247*$E247))","v":0},{"$f":"IF(BU$222=$B247,0,(AB247*$E247))","v":0}]
["Central bank financing",2036,{"$f":"C247","v":0},1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$83","v":0},{"$f":"AA248-AX248","v":0},{"$f":"AB248-AY248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B248+$C248,AW$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AX$222>$B248+$C248,AX$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},{"$f":"IF(AND(AY$222>$B248+$C248,AY$222<=$B248+$D248),$AA248/($D248-$C248),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B248,0,(Z248*$E248))","v":0},{"$f":"IF(BT$222=$B248,0,(AA248*$E248))","v":0},{"$f":"IF(BU$222=$B248,0,(AB248*$E248))","v":0}]
["Central bank financing",2037,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$83","v":0},{"$f":"AB249-AY249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B249+$C249,AX$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},{"$f":"IF(AND(AY$222>$B249+$C249,AY$222<=$B249+$D249),$AB249/($D249-$C249),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B249,0,(AA249*$E249))","v":0},{"$f":"IF(BU$222=$B249,0,(AB249*$E249))","v":0}]
["Central bank financing",2038,0,1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B250+$C250,AY$222<=$B250+$D250),$AC250/($D250-$C250),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B250,0,(AB250*$E250))","v":0}]
[]
[{"$f":"A85","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2018},{"$f":"$C12","v":0},{"$f":"$D12","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$252,$A$5:$A$22,0),MATCH(B254,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"I$85","v":12115.347656276199},{"$f":"I254-AF254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I254","v":12115.347656276199},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B254,0,(H254*$E254))","v":0},2301.9160546924777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B254+1","v":2019},{"$f":"C254","v":0},{"$f":"D254","v":1},0.18,null,null,null,null,{"$f":"J$85","v":11000.384346430001},{"$f":"J255-AG255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J255","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B255,0,(I255*$E255))","v":0},{"$f":"IF(BC$222=$B255,0,(J255*$E255))","v":1980.0691823574},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B255+1","v":2020},{"$f":"C255","v":0},1,0.17,null,null,null,null,null,{"$f":"K$85","v":11000.384346430001},{"$f":"K256-AH256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K256","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B256,0,(J256*$E256))","v":0},{"$f":"IF(BD$222=$B256,0,(K256*$E256))","v":1870.0653388931003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B256+1","v":2021},{"$f":"C256","v":0},1,0.16,null,null,null,null,null,null,{"$f":"L$85","v":11000.384346430001},{"$f":"L257-AI257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L257","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B257,0,(K257*$E257))","v":0},{"$f":"IF(BE$222=$B257,0,(L257*$E257))","v":1760.0614954288001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B257+1","v":2022},{"$f":"C257","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"M$85","v":11000.384346430001},{"$f":"M258-AJ258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M258","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B258,0,(L258*$E258))","v":0},{"$f":"IF(BF$222=$B258,0,(M258*$E258))","v":1650.0576519645001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B258+1","v":2023},{"$f":"C258","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"N$85","v":11000.384346430001},{"$f":"N259-AK259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N259","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B259,0,(M259*$E259))","v":0},{"$f":"IF(BG$222=$B259,0,(N259*$E259))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B259+1","v":2024},{"$f":"C259","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"O$85","v":11000.384346430001},{"$f":"O260-AL260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O260","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B260,0,(N260*$E260))","v":0},{"$f":"IF(BH$222=$B260,0,(O260*$E260))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"C260","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"P$85","v":11000.384346430001},{"$f":"P261-AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P261","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B261,0,(O261*$E261))","v":0},{"$f":"IF(BI$222=$B261,0,(P261*$E261))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"C261","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$85","v":11000.384346430001},{"$f":"Q262-AN262","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q262","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B262,0,(P262*$E262))","v":0},{"$f":"IF(BJ$222=$B262,0,(Q262*$E262))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C262","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$85","v":11000.384346430001},{"$f":"R263-AO263","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R263","v":11000.384346430001},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B263,0,(Q263*$E263))","v":0},{"$f":"IF(BK$222=$B263,0,(R263*$E263))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C263","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$85","v":11000.384346430001},{"$f":"S264-AP264","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S264","v":11000.384346430001},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B264,0,(R264*$E264))","v":0},{"$f":"IF(BL$222=$B264,0,(S264*$E264))","v":1540.0538085002001},0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C264","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$85","v":11000.384346430001},{"$f":"T265-AQ265","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T265","v":11000.384346430001},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B265,0,(S265*$E265))","v":0},{"$f":"IF(BM$222=$B265,0,(T265*$E265))","v":1540.0538085002001},0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C265","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$85","v":11000.384346430001},{"$f":"U266-AR266","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U266","v":11000.384346430001},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B266,0,(T266*$E266))","v":0},{"$f":"IF(BN$222=$B266,0,(U266*$E266))","v":1540.0538085002001},0,0,0,0,0,0,0]
[null,2031,{"$f":"C266","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$85","v":11000.384346430001},{"$f":"V267-AS267","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V267","v":11000.384346430001},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B267,0,(U267*$E267))","v":0},{"$f":"IF(BO$222=$B267,0,(V267*$E267))","v":1540.0538085002001},0,0,0,0,0,0]
[null,2032,{"$f":"C267","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$85","v":11000.384346430001},{"$f":"W268-AT268","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W268","v":11000.384346430001},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B268,0,(V268*$E268))","v":0},{"$f":"IF(BP$222=$B268,0,(W268*$E268))","v":1540.0538085002001},0,0,0,0,0]
[null,2033,{"$f":"C268","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$85","v":11000.384346430001},{"$f":"X269-AU269","v":0},{"$f":"Y269-AV269","v":0},{"$f":"Z269-AW269","v":0},{"$f":"AA269-AX269","v":0},{"$f":"AB269-AY269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X269","v":11000.384346430001},{"$f":"Y269","v":0},{"$f":"Z269","v":0},{"$f":"AA269","v":0},{"$f":"AB269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B269,0,(W269*$E269))","v":0},{"$f":"IF(BQ$222=$B269,0,(X269*$E269))","v":1540.0538085002001},{"$f":"IF(BR$222=$B269,0,(Y269*$E269))","v":0},{"$f":"IF(BS$222=$B269,0,(Z269*$E269))","v":0},{"$f":"IF(BT$222=$B269,0,(AA269*$E269))","v":0},{"$f":"IF(BU$222=$B269,0,(AB269*$E269))","v":0}]
[null,2034,{"$f":"C269","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$85","v":11000.384346430001},{"$f":"Y270-AV270","v":0},{"$f":"Z270-AW270","v":0},{"$f":"AA270-AX270","v":0},{"$f":"AB270-AY270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y270","v":11000.384346430001},{"$f":"Z270","v":0},{"$f":"AA270","v":0},{"$f":"AB270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B270,0,(X270*$E270))","v":0},{"$f":"IF(BR$222=$B270,0,(Y270*$E270))","v":1540.0538085002001},{"$f":"IF(BS$222=$B270,0,(Z270*$E270))","v":0},{"$f":"IF(BT$222=$B270,0,(AA270*$E270))","v":0},{"$f":"IF(BU$222=$B270,0,(AB270*$E270))","v":0}]
[null,2035,{"$f":"C270","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$85","v":11000.384346430001},{"$f":"Z271-AW271","v":0},{"$f":"AA271-AX271","v":0},{"$f":"AB271-AY271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z271","v":11000.384346430001},{"$f":"AA271","v":0},{"$f":"AB271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B271,0,(Y271*$E271))","v":0},{"$f":"IF(BS$222=$B271,0,(Z271*$E271))","v":1540.0538085002001},{"$f":"IF(BT$222=$B271,0,(AA271*$E271))","v":0},{"$f":"IF(BU$222=$B271,0,(AB271*$E271))","v":0}]
[null,2036,{"$f":"C271","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$85","v":11000.384346430001},{"$f":"AA272-AX272","v":0},{"$f":"AB272-AY272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA272","v":11000.384346430001},{"$f":"AB272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B272,0,(Z272*$E272))","v":0},{"$f":"IF(BT$222=$B272,0,(AA272*$E272))","v":1540.0538085002001},{"$f":"IF(BU$222=$B272,0,(AB272*$E272))","v":0}]
[null,2037,{"$f":"C272","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$85","v":11000.384346430001},{"$f":"AB273-AY273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB273","v":11000.384346430001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B273,0,(AA273*$E273))","v":0},{"$f":"IF(BU$222=$B273,0,(AB273*$E273))","v":1540.0538085002001}]
[null,2038,{"$f":"C273","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$85","v":11000.384346430001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B274,0,(AB274*$E274))","v":0}]
[]
[{"$f":"A86","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2018},{"$f":"$C13","v":0},{"$f":"$D13","v":1},{"$f":"INDEX($A$5:$AC$22,MATCH(A$276,$A$5:$A$22,0),MATCH(B278,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$86/I$219","v":0},{"$f":"I278-AF278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B278,0,(H278*$E278))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B278+1","v":2019},{"$f":"C278","v":0},{"$f":"D278","v":1},0.04,null,null,null,null,{"$f":"$J$86/J$219","v":0},{"$f":"J279-AG279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B279,0,(I279*$E279))","v":0},{"$f":"IF(BC$222=$B279,0,(J279*$E279))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B279+1","v":2020},{"$f":"C279","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$86/K$219","v":0},{"$f":"K280-AH280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B280,0,(J280*$E280))","v":0},{"$f":"IF(BD$222=$B280,0,(K280*$E280))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B280+1","v":2021},0,1,0.02,null,null,null,null,null,null,{"$f":"$L$86/L$219","v":0},{"$f":"L281-AI281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B281,0,(K281*$E281))","v":0},{"$f":"IF(BE$222=$B281,0,(L281*$E281))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B281+1","v":2022},0,1,0.01,null,null,null,null,null,null,null,{"$f":"$M$86/M$219","v":0},{"$f":"M282-AJ282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B282,0,(L282*$E282))","v":0},{"$f":"IF(BF$222=$B282,0,(M282*$E282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B282+1","v":2023},0,1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$86/N$219","v":0},{"$f":"N283-AK283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B283,0,(M283*$E283))","v":0},{"$f":"IF(BG$222=$B283,0,(N283*$E283))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B283+1","v":2024},0,1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$86/O$219","v":0},{"$f":"O284-AL284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"N284","v":0},{"$f":"O284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B284,0,(N284*$E284))","v":0},{"$f":"IF(BH$222=$B284,0,(O284*$E284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,0,1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$86/P$219","v":0},{"$f":"P285-AM285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"O285","v":0},{"$f":"P285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B285,0,(O285*$E285))","v":0},{"$f":"IF(BI$222=$B285,0,(P285*$E285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$86/Q$219","v":0},{"$f":"Q286-AN286","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"P286","v":0},{"$f":"Q286","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B286,0,(P286*$E286))","v":0},{"$f":"IF(BJ$222=$B286,0,(Q286*$E286))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2027,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$86/R$219","v":0},{"$f":"R287-AO287","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Q287","v":0},{"$f":"R287","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B287,0,(Q287*$E287))","v":0},{"$f":"IF(BK$222=$B287,0,(R287*$E287))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2028,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$86/S$219","v":0},{"$f":"S288-AP288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R288","v":0},{"$f":"S288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B288,0,(R288*$E288))","v":0},{"$f":"IF(BL$222=$B288,0,(S288*$E288))","v":0},0,0,0,0,0,0,0,0,0]
[null,2029,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$86/T$219","v":0},{"$f":"T289-AQ289","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S289","v":0},{"$f":"T289","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B289,0,(S289*$E289))","v":0},{"$f":"IF(BM$222=$B289,0,(T289*$E289))","v":0},0,0,0,0,0,0,0,0]
[null,2030,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$86/U$219","v":0},{"$f":"U290-AR290","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T290","v":0},{"$f":"U290","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B290,0,(T290*$E290))","v":0},{"$f":"IF(BN$222=$B290,0,(U290*$E290))","v":0},0,0,0,0,0,0,0]
[null,2031,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$86/V$219","v":0},{"$f":"V291-AS291","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U291","v":0},{"$f":"V291","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B291,0,(U291*$E291))","v":0},{"$f":"IF(BO$222=$B291,0,(V291*$E291))","v":0},0,0,0,0,0,0]
[null,2032,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$86/W$219","v":0},{"$f":"W292-AT292","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V292","v":0},{"$f":"W292","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B292,0,(V292*$E292))","v":0},{"$f":"IF(BP$222=$B292,0,(W292*$E292))","v":0},0,0,0,0,0]
[null,2033,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$86/X$219","v":0},{"$f":"X293-AU293","v":0},{"$f":"Y293-AV293","v":0},{"$f":"Z293-AW293","v":0},{"$f":"AA293-AX293","v":0},{"$f":"AB293-AY293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W293","v":0},{"$f":"X293","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B293,0,(W293*$E293))","v":0},{"$f":"IF(BQ$222=$B293,0,(X293*$E293))","v":0},{"$f":"IF(BR$222=$B293,0,(Y293*$E293))","v":0},{"$f":"IF(BS$222=$B293,0,(Z293*$E293))","v":0},{"$f":"IF(BT$222=$B293,0,(AA293*$E293))","v":0},{"$f":"IF(BU$222=$B293,0,(AB293*$E293))","v":0}]
[null,2034,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$86/Y$219","v":0},{"$f":"Y294-AV294","v":0},{"$f":"Z294-AW294","v":0},{"$f":"AA294-AX294","v":0},{"$f":"AB294-AY294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X294","v":0},{"$f":"Y294","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B294,0,(X294*$E294))","v":0},{"$f":"IF(BR$222=$B294,0,(Y294*$E294))","v":0},{"$f":"IF(BS$222=$B294,0,(Z294*$E294))","v":0},{"$f":"IF(BT$222=$B294,0,(AA294*$E294))","v":0},{"$f":"IF(BU$222=$B294,0,(AB294*$E294))","v":0}]
[null,2035,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$86/Z$219","v":0},{"$f":"Z295-AW295","v":0},{"$f":"AA295-AX295","v":0},{"$f":"AB295-AY295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y295","v":0},{"$f":"Z295","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B295,0,(Y295*$E295))","v":0},{"$f":"IF(BS$222=$B295,0,(Z295*$E295))","v":0},{"$f":"IF(BT$222=$B295,0,(AA295*$E295))","v":0},{"$f":"IF(BU$222=$B295,0,(AB295*$E295))","v":0}]
[null,2036,{"$f":"C295","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$86/AA$219","v":0},{"$f":"AA296-AX296","v":0},{"$f":"AB296-AY296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z296","v":0},{"$f":"AA296","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B296,0,(Z296*$E296))","v":0},{"$f":"IF(BT$222=$B296,0,(AA296*$E296))","v":0},{"$f":"IF(BU$222=$B296,0,(AB296*$E296))","v":0}]
[null,2037,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$86/AB$219","v":0},{"$f":"AB297-AY297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA297","v":0},{"$f":"AB297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B297,0,(AA297*$E297))","v":0},{"$f":"IF(BU$222=$B297,0,(AB297*$E297))","v":0}]
[null,2038,0,1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$86/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B298,0,(AB298*$E298))","v":0}]
[]
["Residual financing (T-bills denominated in local currency)","Calculations in LCU"]
["Note: first-year interest is set at zero to avoid a circulation error"]
[null,{"$f":"B254","v":2018},{"$f":"C254","v":0},1,{"$f":"E254","v":0.19},null,null,null,{"$f":"$I$112","v":-2294.6012466636967},{"$f":"I302-AF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I302","v":-2294.6012466636967},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B302,0,(H302*$E302))","v":0},-435.97423686610239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B255","v":2019},0,1,0.18,null,null,null,null,{"$f":"$J$112","v":-5374.9425209939509},{"$f":"J303-AG303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J303","v":-5374.9425209939509},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B303,0,(I303*$E303))","v":0},{"$f":"IF(BC$222=$B303,0,(J303*$E303))","v":-967.48965377891113},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B256","v":2020},0,1,0.17,null,null,null,null,null,{"$f":"$K$112","v":101.37008976480138},{"$f":"K304-AH304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K304","v":101.37008976480138},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B304,0,(J304*$E304))","v":0},{"$f":"IF(BD$222=$B304,0,(K304*$E304))","v":17.232915260016235},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B257","v":2021},0,1,0.16,null,null,null,null,null,null,{"$f":"$L$112","v":3160.4364695589829},{"$f":"L305-AI305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L305","v":3160.4364695589829},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B305,0,(K305*$E305))","v":0},{"$f":"IF(BE$222=$B305,0,(L305*$E305))","v":505.66983512943727},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B258","v":2022},0,1,0.15,null,null,null,null,null,null,null,{"$f":"$M$112","v":6450.3119761221751},{"$f":"M306-AJ306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M306","v":6450.3119761221751},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B306,0,(L306*$E306))","v":0},{"$f":"IF(BF$222=$B306,0,(M306*$E306))","v":967.54679641832627},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B259","v":2023},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$112","v":6702.6318069011686},{"$f":"N307-AK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N307","v":6702.6318069011686},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B307,0,(M307*$E307))","v":0},{"$f":"IF(BG$222=$B307,0,(N307*$E307))","v":938.36845296616366},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B260","v":2024},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$112","v":11312.948203791297},{"$f":"O308-AL308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O308","v":11312.948203791297},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B308,0,(N308*$E308))","v":0},{"$f":"IF(BH$222=$B308,0,(O308*$E308))","v":1583.8127485307816},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B261","v":2025},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$112","v":19805.931550023066},{"$f":"P309-AM309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P309","v":19805.931550023066},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B309,0,(O309*$E309))","v":0},{"$f":"IF(BI$222=$B309,0,(P309*$E309))","v":2772.8304170032293},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B262","v":2026},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$112","v":28519.562062801124},{"$f":"Q310-AN310","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q310","v":28519.562062801124},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B310,0,(P310*$E310))","v":0},{"$f":"IF(BJ$222=$B310,0,(Q310*$E310))","v":3992.7386887921575},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B263","v":2027},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$112","v":34970.040719343786},{"$f":"R311-AO311","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R311","v":34970.040719343786},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B311,0,(Q311*$E311))","v":0},{"$f":"IF(BK$222=$B311,0,(R311*$E311))","v":4895.8057007081306},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B264","v":2028},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$112","v":33602.801317557736},{"$f":"S312-AP312","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S312","v":33602.801317557736},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B312,0,(R312*$E312))","v":0},{"$f":"IF(BL$222=$B312,0,(S312*$E312))","v":4704.3921844580836},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B265","v":2029},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$112","v":31046.993862224641},{"$f":"T313-AQ313","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T313","v":31046.993862224641},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B313,0,(S313*$E313))","v":0},{"$f":"IF(BM$222=$B313,0,(T313*$E313))","v":4346.5791407114502},0,0,0,0,0,0,0,0]
[null,{"$f":"B266","v":2030},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$112","v":29901.34037562256},{"$f":"U314-AR314","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U314","v":29901.34037562256},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B314,0,(T314*$E314))","v":0},{"$f":"IF(BN$222=$B314,0,(U314*$E314))","v":4186.1876525871585},0,0,0,0,0,0,0]
[null,{"$f":"B267","v":2031},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$112","v":29349.813375388687},{"$f":"V315-AS315","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V315","v":29349.813375388687},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B315,0,(U315*$E315))","v":0},{"$f":"IF(BO$222=$B315,0,(V315*$E315))","v":4108.9738725544166},0,0,0,0,0,0]
[null,{"$f":"B268","v":2032},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$112","v":28494.411878097089},{"$f":"W316-AT316","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W316","v":28494.411878097089},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B316,0,(V316*$E316))","v":0},{"$f":"IF(BP$222=$B316,0,(W316*$E316))","v":3989.2176629335927},0,0,0,0,0]
[null,{"$f":"B269","v":2033},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$112","v":23801.079308814034},{"$f":"X317-AU317","v":0},{"$f":"Y317-AV317","v":0},{"$f":"Z317-AW317","v":0},{"$f":"AA317-AX317","v":0},{"$f":"AB317-AY317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X317","v":23801.079308814034},{"$f":"Y317","v":0},{"$f":"Z317","v":0},{"$f":"AA317","v":0},{"$f":"AB317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B317,0,(W317*$E317))","v":0},{"$f":"IF(BQ$222=$B317,0,(X317*$E317))","v":3332.1511032339649},{"$f":"IF(BR$222=$B317,0,(Y317*$E317))","v":0},{"$f":"IF(BS$222=$B317,0,(Z317*$E317))","v":0},{"$f":"IF(BT$222=$B317,0,(AA317*$E317))","v":0},{"$f":"IF(BU$222=$B317,0,(AB317*$E317))","v":0}]
[null,{"$f":"B270","v":2034},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$112","v":24798.217892899469},{"$f":"Y318-AV318","v":0},{"$f":"Z318-AW318","v":0},{"$f":"AA318-AX318","v":0},{"$f":"AB318-AY318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y318","v":24798.217892899469},{"$f":"Z318","v":0},{"$f":"AA318","v":0},{"$f":"AB318","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B318,0,(X318*$E318))","v":0},{"$f":"IF(BR$222=$B318,0,(Y318*$E318))","v":3471.7505050059258},{"$f":"IF(BS$222=$B318,0,(Z318*$E318))","v":0},{"$f":"IF(BT$222=$B318,0,(AA318*$E318))","v":0},{"$f":"IF(BU$222=$B318,0,(AB318*$E318))","v":0}]
[null,{"$f":"B271","v":2035},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$112","v":23258.49877380683},{"$f":"Z319-AW319","v":0},{"$f":"AA319-AX319","v":0},{"$f":"AB319-AY319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z319","v":23258.49877380683},{"$f":"AA319","v":0},{"$f":"AB319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B319,0,(Y319*$E319))","v":0},{"$f":"IF(BS$222=$B319,0,(Z319*$E319))","v":3256.1898283329565},{"$f":"IF(BT$222=$B319,0,(AA319*$E319))","v":0},{"$f":"IF(BU$222=$B319,0,(AB319*$E319))","v":0}]
[null,{"$f":"B272","v":2036},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$112","v":26739.375724027748},{"$f":"AA320-AX320","v":0},{"$f":"AB320-AY320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA320","v":26739.375724027748},{"$f":"AB320","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B320,0,(Z320*$E320))","v":0},{"$f":"IF(BT$222=$B320,0,(AA320*$E320))","v":3743.5126013638851},{"$f":"IF(BU$222=$B320,0,(AB320*$E320))","v":0}]
[null,{"$f":"B273","v":2037},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$112","v":26353.344978237845},{"$f":"AB321-AY321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB321","v":26353.344978237845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B321,0,(AA321*$E321))","v":0},{"$f":"IF(BU$222=$B321,0,(AB321*$E321))","v":3689.4682969532987}]
[null,{"$f":"B274","v":2038},0,1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$112","v":22921.59077327713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B322,0,(AB322*$E322))","v":0}]
[]
[{"$f":"A87","v":"MLT debt"}]
[{"$f":"A88","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A89","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C16","v":1},{"$f":"$D16","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A327,$A$5:$A$22,0),MATCH(B327,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$89","v":9595.9638560513304},{"$f":"I327-AF327","v":9595.9638560513304},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B327+$C327,AE$222<=$B327+$D327),$I327/($D327-$C327),0)","v":0},0,{"$f":"IF(AND(AG$222>$B327+$C327,AG$222<=$B327+$D327),$I327/($D327-$C327),0)","v":9595.9638560513304},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B327,0,(H327*$E327))","v":0},{"$f":"IF(BB$222=$B327,0,(I327*$E327))","v":1439.3945784076996},1439.3945784076996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A327","v":"Bonds (1 to 3 years)-LC"},{"$f":"B327+1","v":2019},{"$f":"C327","v":1},{"$f":"D327","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$89","v":7750},{"$f":"J328-AG328","v":7750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B328+$C328,AF$222<=$B328+$D328),$J328/($D328-$C328),0)","v":0},0,{"$f":"IF(AND(AH$222>$B328+$C328,AH$222<=$B328+$D328),$J328/($D328-$C328),0)","v":7750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B328,0,(I328*$E328))","v":0},{"$f":"IF(BC$222=$B328,0,(J328*$E328))","v":1085},1085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B328+1","v":2020},{"$f":"C328","v":1},2,0.13,null,null,null,null,null,{"$f":"K$89","v":5500},{"$f":"K329-AH329","v":5500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B329+$C329,AG$222<=$B329+$D329),$K329/($D329-$C329),0)","v":0},0,{"$f":"IF(AND(AI$222>$B329+$C329,AI$222<=$B329+$D329),$K329/($D329-$C329),0)","v":5500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B329,0,(J329*$E329))","v":0},{"$f":"IF(BD$222=$B329,0,(K329*$E329))","v":715},715,0,{"$f":"IF(BG$222=$B329,0,(N329*$E329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B329+1","v":2021},1,2,0.11,null,null,null,null,null,null,{"$f":"L$89","v":6700},{"$f":"L330-AI330","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B330+$C330,AH$222<=$B330+$D330),$L330/($D330-$C330),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B330+$C330,AJ$222<=$B330+$D330),$L330/($D330-$C330),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B330,0,(K330*$E330))","v":0},{"$f":"IF(BE$222=$B330,0,(L330*$E330))","v":737},737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B330+1","v":2022},1,2,0.1,null,null,null,null,null,null,null,{"$f":"M$89","v":6960},{"$f":"M331-AJ331","v":6960},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B331+$C331,AI$222<=$B331+$D331),$M331/($D331-$C331),0)","v":0},0,{"$f":"IF(AND(AK$222>$B331+$C331,AK$222<=$B331+$D331),$M331/($D331-$C331),0)","v":6960},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B331,0,(L331*$E331))","v":0},{"$f":"IF(BF$222=$B331,0,(M331*$E331))","v":696},696,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B331+1","v":2023},1,2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$89","v":6700},{"$f":"N332-AK332","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B332+$C332,AJ$222<=$B332+$D332),$N332/($D332-$C332),0)","v":0},0,{"$f":"IF(AND(AL$222>$B332+$C332,AL$222<=$B332+$D332),$N332/($D332-$C332),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B332,0,(M332*$E332))","v":0},{"$f":"IF(BG$222=$B332,0,(N332*$E332))","v":603},603,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B332+1","v":2024},1,2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$89","v":7800},{"$f":"O333-AL333","v":7800},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B333+$C333,AK$222<=$B333+$D333),$O333/($D333-$C333),0)","v":0},0,{"$f":"IF(AND(AM$222>$B333+$C333,AM$222<=$B333+$D333),$O333/($D333-$C333),0)","v":7800},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B333,0,(N333*$E333))","v":0},{"$f":"IF(BH$222=$B333,0,(O333*$E333))","v":702},702,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2025,1,2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$89","v":8000},{"$f":"P334-AM334","v":8000},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B334+$C334,AL$222<=$B334+$D334),$P334/($D334-$C334),0)","v":0},0,{"$f":"IF(AND(AN$222>$B334+$C334,AN$222<=$B334+$D334),$P334/($D334-$C334),0)","v":8000},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B334,0,(O334*$E334))","v":0},{"$f":"IF(BI$222=$B334,0,(P334*$E334))","v":720},720,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2026,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$89","v":7150},{"$f":"Q335-AN335","v":7150},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B335+$C335,AM$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":0},0,{"$f":"IF(AND(AO$222>$B335+$C335,AO$222<=$B335+$D335),$Q335/($D335-$C335),0)","v":7150},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B335,0,(P335*$E335))","v":0},{"$f":"IF(BJ$222=$B335,0,(Q335*$E335))","v":643.5},643.5,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2027,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$89","v":8400},{"$f":"R336-AO336","v":8400},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B336+$C336,AN$222<=$B336+$D336),$R336/($D336-$C336),0)","v":0},0,{"$f":"IF(AND(AP$222>$B336+$C336,AP$222<=$B336+$D336),$R336/($D336-$C336),0)","v":8400},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B336,0,(Q336*$E336))","v":0},{"$f":"IF(BK$222=$B336,0,(R336*$E336))","v":756},756,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2028,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$89","v":9100},{"$f":"S337-AP337","v":9100},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B337+$C337,AO$222<=$B337+$D337),$S337/($D337-$C337),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B337+$C337,AQ$222<=$B337+$D337),$S337/($D337-$C337),0)","v":9100},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B337,0,(R337*$E337))","v":0},{"$f":"IF(BL$222=$B337,0,(S337*$E337))","v":819},819,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2029,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$89","v":9300},{"$f":"T338-AQ338","v":9300},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B338+$C338,AP$222<=$B338+$D338),$T338/($D338-$C338),0)","v":0},0,{"$f":"IF(AND(AR$222>$B338+$C338,AR$222<=$B338+$D338),$T338/($D338-$C338),0)","v":9300},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B338,0,(S338*$E338))","v":0},{"$f":"IF(BM$222=$B338,0,(T338*$E338))","v":837},837,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2030,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$89","v":9500},{"$f":"U339-AR339","v":9500},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B339+$C339,AQ$222<=$B339+$D339),$U339/($D339-$C339),0)","v":0},0,{"$f":"IF(AND(AS$222>$B339+$C339,AS$222<=$B339+$D339),$U339/($D339-$C339),0)","v":9500},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B339,0,(T339*$E339))","v":0},{"$f":"IF(BN$222=$B339,0,(U339*$E339))","v":855},855,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$89","v":9700},{"$f":"V340-AS340","v":9700},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B340+$C340,AR$222<=$B340+$D340),$V340/($D340-$C340),0)","v":0},0,{"$f":"IF(AND(AT$222>$B340+$C340,AT$222<=$B340+$D340),$V340/($D340-$C340),0)","v":9700},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B340,0,(U340*$E340))","v":0},{"$f":"IF(BO$222=$B340,0,(V340*$E340))","v":873},873,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$89","v":9900},{"$f":"W341-AT341","v":9900},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B341+$C341,AS$222<=$B341+$D341),$W341/($D341-$C341),0)","v":0},0,{"$f":"IF(AND(AU$222>$B341+$C341,AU$222<=$B341+$D341),$W341/($D341-$C341),0)","v":9900},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B341,0,(V341*$E341))","v":0},{"$f":"IF(BP$222=$B341,0,(W341*$E341))","v":891},891,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$89","v":10100},{"$f":"X342-AU342","v":10100},{"$f":"Y342-AV342","v":0},{"$f":"Z342-AW342","v":0},{"$f":"AA342-AX342","v":0},{"$f":"AB342-AY342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B342+$C342,AT$222<=$B342+$D342),$X342/($D342-$C342),0)","v":0},0,{"$f":"IF(AND(AV$222>$B342+$C342,AV$222<=$B342+$D342),$X342/($D342-$C342),0)","v":10100},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B342,0,(W342*$E342))","v":0},{"$f":"IF(BQ$222=$B342,0,(X342*$E342))","v":909},{"$f":"IF(BR$222=$B342,0,(Y342*$E342))","v":909},{"$f":"IF(BS$222=$B342,0,(Z342*$E342))","v":0},{"$f":"IF(BT$222=$B342,0,(AA342*$E342))","v":0},{"$f":"IF(BU$222=$B342,0,(AB342*$E342))","v":0}]
["Bonds (1 to 3 years)-LC",2034,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$89","v":10300},{"$f":"Y343-AV343","v":10300},{"$f":"Z343-AW343","v":0},{"$f":"AA343-AX343","v":0},{"$f":"AB343-AY343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B343+$C343,AU$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AV$222>$B343+$C343,AV$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AW$222>$B343+$C343,AW$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":10300},{"$f":"IF(AND(AX$222>$B343+$C343,AX$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},{"$f":"IF(AND(AY$222>$B343+$C343,AY$222<=$B343+$D343),$Y343/($D343-$C343),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B343,0,(X343*$E343))","v":0},{"$f":"IF(BR$222=$B343,0,(Y343*$E343))","v":927},{"$f":"IF(BS$222=$B343,0,(Z343*$E343))","v":927},{"$f":"IF(BT$222=$B343,0,(AA343*$E343))","v":0},{"$f":"IF(BU$222=$B343,0,(AB343*$E343))","v":0}]
["Bonds (1 to 3 years)-LC",2035,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$89","v":10500},{"$f":"Z344-AW344","v":10500},{"$f":"AA344-AX344","v":0},{"$f":"AB344-AY344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B344+$C344,AV$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AW$222>$B344+$C344,AW$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},{"$f":"IF(AND(AX$222>$B344+$C344,AX$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":10500},{"$f":"IF(AND(AY$222>$B344+$C344,AY$222<=$B344+$D344),$Z344/($D344-$C344),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B344,0,(Y344*$E344))","v":0},{"$f":"IF(BS$222=$B344,0,(Z344*$E344))","v":945},{"$f":"IF(BT$222=$B344,0,(AA344*$E344))","v":945},{"$f":"IF(BU$222=$B344,0,(AB344*$E344))","v":0}]
["Bonds (1 to 3 years)-LC",2036,{"$f":"C344","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$89","v":10700},{"$f":"AA345-AX345","v":10700},{"$f":"AB345-AY345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B345+$C345,AW$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AX$222>$B345+$C345,AX$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":0},{"$f":"IF(AND(AY$222>$B345+$C345,AY$222<=$B345+$D345),$AA345/($D345-$C345),0)","v":10700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B345,0,(Z345*$E345))","v":0},{"$f":"IF(BT$222=$B345,0,(AA345*$E345))","v":963},{"$f":"IF(BU$222=$B345,0,(AB345*$E345))","v":963}]
["Bonds (1 to 3 years)-LC",2037,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$89","v":10900},{"$f":"AB346-AY346","v":10900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B346+$C346,AX$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},{"$f":"IF(AND(AY$222>$B346+$C346,AY$222<=$B346+$D346),$AB346/($D346-$C346),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B346,0,(AA346*$E346))","v":0},{"$f":"IF(BU$222=$B346,0,(AB346*$E346))","v":981}]
["Bonds (1 to 3 years)-LC",2038,1,2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$89","v":11100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B347+$C347,AY$222<=$B347+$D347),$AC347/($D347-$C347),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B347,0,(AB347*$E347))","v":0}]
[]
[{"$f":"A90","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C17","v":3},{"$f":"$D17","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A349,$A$5:$A$22,0),MATCH(B349,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$90","v":3362.3911450266701},{"$f":"I349-AF349","v":3362.3911450266701},3362.3911450266701,3362.3911450266701,1681.195572513335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B349+$C349,AE$222<=$B349+$D349),$I349/($D349-$C349),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B349+$C349,AI$222<=$B349+$D349),$I349/($D349-$C349),0)","v":1681.195572513335},{"$f":"IF(AND(AJ$222>$B349+$C349,AJ$222<=$B349+$D349),$I349/($D349-$C349),0)","v":1681.195572513335},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B349,0,(H349*$E349))","v":0},504.35867175400051,504.35867175400051,504.35867175400051,504.35867175400051,252.17933587700026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A349","v":"Bonds (4 to 7 years)-LC"},{"$f":"B349+1","v":2019},{"$f":"C349","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$90","v":1400},{"$f":"J350-AG350","v":1400},1400,1400,700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B350+$C350,AF$222<=$B350+$D350),$J350/($D350-$C350),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B350+$C350,AJ$222<=$B350+$D350),$J350/($D350-$C350),0)","v":700},{"$f":"IF(AND(AK$222>$B350+$C350,AK$222<=$B350+$D350),$J350/($D350-$C350),0)","v":700},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B350,0,(I350*$E350))","v":0},{"$f":"IF(BC$222=$B350,0,(J350*$E350))","v":196.00000000000003},196.00000000000003,196.00000000000003,196.00000000000003,98.000000000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B350+1","v":2020},3,5,0.13,null,null,null,null,null,{"$f":"K$90","v":2000},{"$f":"K351-AH351","v":2000},2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B351+$C351,AG$222<=$B351+$D351),$K351/($D351-$C351),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B351+$C351,AK$222<=$B351+$D351),$K351/($D351-$C351),0)","v":1000},{"$f":"IF(AND(AL$222>$B351+$C351,AL$222<=$B351+$D351),$K351/($D351-$C351),0)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B351,0,(J351*$E351))","v":0},{"$f":"IF(BD$222=$B351,0,(K351*$E351))","v":260},260,260,260,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B351+1","v":2021},3,5,0.11,null,null,null,null,null,null,{"$f":"L$90","v":800},{"$f":"L352-AI352","v":800},800,800,400,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B352+$C352,AH$222<=$B352+$D352),$L352/($D352-$C352),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B352+$C352,AL$222<=$B352+$D352),$L352/($D352-$C352),0)","v":400},{"$f":"IF(AND(AM$222>$B352+$C352,AM$222<=$B352+$D352),$L352/($D352-$C352),0)","v":400},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B352,0,(K352*$E352))","v":0},{"$f":"IF(BE$222=$B352,0,(L352*$E352))","v":88},88,88,88,44,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B352+1","v":2022},3,5,0.1,null,null,null,null,null,null,null,{"$f":"M$90","v":2400},{"$f":"M353-AJ353","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B353+$C353,AI$222<=$B353+$D353),$M353/($D353-$C353),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B353+$C353,AM$222<=$B353+$D353),$M353/($D353-$C353),0)","v":1200},{"$f":"IF(AND(AN$222>$B353+$C353,AN$222<=$B353+$D353),$M353/($D353-$C353),0)","v":1200},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B353,0,(L353*$E353))","v":0},{"$f":"IF(BF$222=$B353,0,(M353*$E353))","v":240},240,240,240,120,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B353+1","v":2023},3,5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$90","v":2400},{"$f":"N354-AK354","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B354+$C354,AJ$222<=$B354+$D354),$N354/($D354-$C354),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B354+$C354,AN$222<=$B354+$D354),$N354/($D354-$C354),0)","v":1200},{"$f":"IF(AND(AO$222>$B354+$C354,AO$222<=$B354+$D354),$N354/($D354-$C354),0)","v":1200},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B354,0,(M354*$E354))","v":0},{"$f":"IF(BG$222=$B354,0,(N354*$E354))","v":216},216,216,216,108,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B354+1","v":2024},3,5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$90","v":2400},{"$f":"O355-AL355","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B355+$C355,AK$222<=$B355+$D355),$O355/($D355-$C355),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B355+$C355,AO$222<=$B355+$D355),$O355/($D355-$C355),0)","v":1200},{"$f":"IF(AND(AP$222>$B355+$C355,AP$222<=$B355+$D355),$O355/($D355-$C355),0)","v":1200},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B355,0,(N355*$E355))","v":0},{"$f":"IF(BH$222=$B355,0,(O355*$E355))","v":216},216,216,216,108,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2025,3,5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$90","v":2400},{"$f":"P356-AM356","v":2400},2400,2400,1200,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B356+$C356,AL$222<=$B356+$D356),$P356/($D356-$C356),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B356+$C356,AP$222<=$B356+$D356),$P356/($D356-$C356),0)","v":1200},{"$f":"IF(AND(AQ$222>$B356+$C356,AQ$222<=$B356+$D356),$P356/($D356-$C356),0)","v":1200},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B356,0,(O356*$E356))","v":0},{"$f":"IF(BI$222=$B356,0,(P356*$E356))","v":216},216,216,216,108,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2026,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$90","v":2600},{"$f":"Q357-AN357","v":2600},2600,2600,1300,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B357+$C357,AM$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B357+$C357,AQ$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":1300},{"$f":"IF(AND(AR$222>$B357+$C357,AR$222<=$B357+$D357),$Q357/($D357-$C357),0)","v":1300},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B357,0,(P357*$E357))","v":0},{"$f":"IF(BJ$222=$B357,0,(Q357*$E357))","v":234},234,234,234,117,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2027,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$90","v":3200},{"$f":"R358-AO358","v":3200},3200,3200,1600,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B358+$C358,AN$222<=$B358+$D358),$R358/($D358-$C358),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B358+$C358,AR$222<=$B358+$D358),$R358/($D358-$C358),0)","v":1600},{"$f":"IF(AND(AS$222>$B358+$C358,AS$222<=$B358+$D358),$R358/($D358-$C358),0)","v":1600},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B358,0,(Q358*$E358))","v":0},{"$f":"IF(BK$222=$B358,0,(R358*$E358))","v":288},288,288,288,144,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2028,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$90","v":4160},{"$f":"S359-AP359","v":4160},4160,4160,2080,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B359+$C359,AO$222<=$B359+$D359),$S359/($D359-$C359),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B359+$C359,AS$222<=$B359+$D359),$S359/($D359-$C359),0)","v":2080},{"$f":"IF(AND(AT$222>$B359+$C359,AT$222<=$B359+$D359),$S359/($D359-$C359),0)","v":2080},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B359,0,(R359*$E359))","v":0},{"$f":"IF(BL$222=$B359,0,(S359*$E359))","v":374.4},374.4,374.4,374.4,187.2,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2029,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$90","v":4800},{"$f":"T360-AQ360","v":4800},4800,4800,2400,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B360+$C360,AP$222<=$B360+$D360),$T360/($D360-$C360),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B360+$C360,AT$222<=$B360+$D360),$T360/($D360-$C360),0)","v":2400},{"$f":"IF(AND(AU$222>$B360+$C360,AU$222<=$B360+$D360),$T360/($D360-$C360),0)","v":2400},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B360,0,(S360*$E360))","v":0},{"$f":"IF(BM$222=$B360,0,(T360*$E360))","v":432},432,432,432,216,0,0,0,0]
["Bonds (4 to 7 years)-LC",2030,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$90","v":5200},{"$f":"U361-AR361","v":5200},5200,5200,2600,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B361+$C361,AQ$222<=$B361+$D361),$U361/($D361-$C361),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B361+$C361,AU$222<=$B361+$D361),$U361/($D361-$C361),0)","v":2600},{"$f":"IF(AND(AV$222>$B361+$C361,AV$222<=$B361+$D361),$U361/($D361-$C361),0)","v":2600},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B361,0,(T361*$E361))","v":0},{"$f":"IF(BN$222=$B361,0,(U361*$E361))","v":468},468,468,468,234,0,0,0]
["Bonds (4 to 7 years)-LC",2031,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$90","v":5400},{"$f":"V362-AS362","v":5400},5400,5400,2700,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B362+$C362,AR$222<=$B362+$D362),$V362/($D362-$C362),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B362+$C362,AV$222<=$B362+$D362),$V362/($D362-$C362),0)","v":2700},{"$f":"IF(AND(AW$222>$B362+$C362,AW$222<=$B362+$D362),$V362/($D362-$C362),0)","v":2700},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B362,0,(U362*$E362))","v":0},{"$f":"IF(BO$222=$B362,0,(V362*$E362))","v":486},486,486,486,243,0,0]
["Bonds (4 to 7 years)-LC",2032,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$90","v":5600},{"$f":"W363-AT363","v":5600},5600,5600,2800,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B363+$C363,AS$222<=$B363+$D363),$W363/($D363-$C363),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B363+$C363,AW$222<=$B363+$D363),$W363/($D363-$C363),0)","v":2800},{"$f":"IF(AND(AX$222>$B363+$C363,AX$222<=$B363+$D363),$W363/($D363-$C363),0)","v":2800},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B363,0,(V363*$E363))","v":0},{"$f":"IF(BP$222=$B363,0,(W363*$E363))","v":504},504,504,504,252,0]
["Bonds (4 to 7 years)-LC",2033,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$90","v":5800},{"$f":"X364-AU364","v":5800},{"$f":"Y364-AV364","v":5800},{"$f":"Z364-AW364","v":5800},{"$f":"AA364-AX364","v":2900},{"$f":"AB364-AY364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B364+$C364,AT$222<=$B364+$D364),$X364/($D364-$C364),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B364+$C364,AX$222<=$B364+$D364),$X364/($D364-$C364),0)","v":2900},{"$f":"IF(AND(AY$222>$B364+$C364,AY$222<=$B364+$D364),$X364/($D364-$C364),0)","v":2900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B364,0,(W364*$E364))","v":0},{"$f":"IF(BQ$222=$B364,0,(X364*$E364))","v":522},{"$f":"IF(BR$222=$B364,0,(Y364*$E364))","v":522},{"$f":"IF(BS$222=$B364,0,(Z364*$E364))","v":522},{"$f":"IF(BT$222=$B364,0,(AA364*$E364))","v":522},{"$f":"IF(BU$222=$B364,0,(AB364*$E364))","v":261}]
["Bonds (4 to 7 years)-LC",2034,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$90","v":6000},{"$f":"Y365-AV365","v":6000},{"$f":"Z365-AW365","v":6000},{"$f":"AA365-AX365","v":6000},{"$f":"AB365-AY365","v":3000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B365+$C365,AU$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AV$222>$B365+$C365,AV$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AW$222>$B365+$C365,AW$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AX$222>$B365+$C365,AX$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":0},{"$f":"IF(AND(AY$222>$B365+$C365,AY$222<=$B365+$D365),$Y365/($D365-$C365),0)","v":3000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B365,0,(X365*$E365))","v":0},{"$f":"IF(BR$222=$B365,0,(Y365*$E365))","v":540},{"$f":"IF(BS$222=$B365,0,(Z365*$E365))","v":540},{"$f":"IF(BT$222=$B365,0,(AA365*$E365))","v":540},{"$f":"IF(BU$222=$B365,0,(AB365*$E365))","v":540}]
["Bonds (4 to 7 years)-LC",2035,{"$f":"C365","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$90","v":6200},{"$f":"Z366-AW366","v":6200},{"$f":"AA366-AX366","v":6200},{"$f":"AB366-AY366","v":6200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B366+$C366,AV$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AW$222>$B366+$C366,AW$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AX$222>$B366+$C366,AX$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},{"$f":"IF(AND(AY$222>$B366+$C366,AY$222<=$B366+$D366),$Z366/($D366-$C366),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B366,0,(Y366*$E366))","v":0},{"$f":"IF(BS$222=$B366,0,(Z366*$E366))","v":558},{"$f":"IF(BT$222=$B366,0,(AA366*$E366))","v":558},{"$f":"IF(BU$222=$B366,0,(AB366*$E366))","v":558}]
["Bonds (4 to 7 years)-LC",2036,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$90","v":6400},{"$f":"AA367-AX367","v":6400},{"$f":"AB367-AY367","v":6400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B367+$C367,AW$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AX$222>$B367+$C367,AX$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},{"$f":"IF(AND(AY$222>$B367+$C367,AY$222<=$B367+$D367),$AA367/($D367-$C367),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B367,0,(Z367*$E367))","v":0},{"$f":"IF(BT$222=$B367,0,(AA367*$E367))","v":576},{"$f":"IF(BU$222=$B367,0,(AB367*$E367))","v":576}]
["Bonds (4 to 7 years)-LC",2037,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$90","v":6600},{"$f":"AB368-AY368","v":6600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B368+$C368,AX$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},{"$f":"IF(AND(AY$222>$B368+$C368,AY$222<=$B368+$D368),$AB368/($D368-$C368),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B368,0,(AA368*$E368))","v":0},{"$f":"IF(BU$222=$B368,0,(AB368*$E368))","v":594}]
["Bonds (4 to 7 years)-LC",2038,3,5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$90","v":6800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B369+$C369,AY$222<=$B369+$D369),$AC369/($D369-$C369),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B369,0,(AB369*$E369))","v":0}]
[]
[{"$f":"A91","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C18","v":6},{"$f":"$D18","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A371,$A$5:$A$22,0),MATCH(B371,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$91","v":1326.8282176989999},{"$f":"I371-AF371","v":1326.8282176989999},1326.8282176989999,1326.8282176989999,1326.8282176989999,1326.8282176989999,1326.8282176989999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B371+$C371,AE$222<=$B371+$D371),$I371/($D371-$C371),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B371+$C371,AL$222<=$B371+$D371),$I371/($D371-$C371),0)","v":1326.8282176989999},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B371,0,(H371*$E371))","v":0},199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,199.02423265484998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A371","v":"Bonds (beyond 7 years)-LC"},{"$f":"B371+1","v":2019},{"$f":"C371","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$91","v":2913.8157353314},{"$f":"J372-AG372","v":2913.8157353314},2913.8157353314,2913.8157353314,2913.8157353314,2913.8157353314,2913.8157353314,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B372+$C372,AF$222<=$B372+$D372),$J372/($D372-$C372),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B372+$C372,AM$222<=$B372+$D372),$J372/($D372-$C372),0)","v":2913.8157353314},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B372,0,(I372*$E372))","v":0},{"$f":"IF(BC$222=$B372,0,(J372*$E372))","v":407.93420294639606},407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,407.93420294639606,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B372+1","v":2020},6,7,0.13,null,null,null,null,null,{"$f":"K$91","v":3126.24884569914},{"$f":"K373-AH373","v":3126.24884569914},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B373+$C373,AG$222<=$B373+$D373),$K373/($D373-$C373),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B373+$C373,AN$222<=$B373+$D373),$K373/($D373-$C373),0)","v":3126.24884569914},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B373,0,(J373*$E373))","v":0},{"$f":"IF(BD$222=$B373,0,(K373*$E373))","v":406.41234994088819},406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B373+1","v":2021},6,7,0.11,null,null,null,null,null,null,{"$f":"L$91","v":993.11006809149796},{"$f":"L374-AI374","v":993.11006809149796},993.11006809149796,993.11006809149796,993.11006809149796,993.11006809149796,993.11006809149796,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B374+$C374,AH$222<=$B374+$D374),$L374/($D374-$C374),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B374+$C374,AO$222<=$B374+$D374),$L374/($D374-$C374),0)","v":993.11006809149796},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B374,0,(K374*$E374))","v":0},{"$f":"IF(BE$222=$B374,0,(L374*$E374))","v":109.24210749006478},109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,109.24210749006478,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B374+1","v":2022},6,7,0.1,null,null,null,null,null,null,null,{"$f":"M$91","v":2575.10191077117},{"$f":"M375-AJ375","v":2575.10191077117},2575.10191077117,2575.10191077117,2575.10191077117,2575.10191077117,2575.10191077117,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B375+$C375,AI$222<=$B375+$D375),$M375/($D375-$C375),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B375+$C375,AP$222<=$B375+$D375),$M375/($D375-$C375),0)","v":2575.10191077117},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B375,0,(L375*$E375))","v":0},{"$f":"IF(BF$222=$B375,0,(M375*$E375))","v":257.51019107711699},257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,257.51019107711699,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B375+1","v":2023},6,7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$91","v":2239.8489284662001},{"$f":"N376-AK376","v":2239.8489284662001},2239.8489284662001,2239.8489284662001,2239.8489284662001,2239.8489284662001,2239.8489284662001,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B376+$C376,AJ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B376+$C376,AQ$222<=$B376+$D376),$N376/($D376-$C376),0)","v":2239.8489284662001},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B376,0,(M376*$E376))","v":0},{"$f":"IF(BG$222=$B376,0,(N376*$E376))","v":201.58640356195801},201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,201.58640356195801,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B376+1","v":2024},6,7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$91","v":1713.7926676842599},{"$f":"O377-AL377","v":1713.7926676842599},1713.7926676842599,1713.7926676842599,1713.7926676842599,1713.7926676842599,1713.7926676842599,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B377+$C377,AK$222<=$B377+$D377),$O377/($D377-$C377),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B377+$C377,AR$222<=$B377+$D377),$O377/($D377-$C377),0)","v":1713.7926676842599},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B377,0,(N377*$E377))","v":0},{"$f":"IF(BH$222=$B377,0,(O377*$E377))","v":154.2413400915834},154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,154.2413400915834,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2025,6,7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$91","v":3164.83055645684},{"$f":"P378-AM378","v":3164.83055645684},3164.83055645684,3164.83055645684,3164.83055645684,3164.83055645684,3164.83055645684,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B378+$C378,AL$222<=$B378+$D378),$P378/($D378-$C378),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B378+$C378,AS$222<=$B378+$D378),$P378/($D378-$C378),0)","v":3164.83055645684},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B378,0,(O378*$E378))","v":0},{"$f":"IF(BI$222=$B378,0,(P378*$E378))","v":284.8347500811156},284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,284.8347500811156,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2026,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$91","v":3119.9351264029001},{"$f":"Q379-AN379","v":3119.9351264029001},3119.9351264029001,3119.9351264029001,3119.9351264029001,3119.9351264029001,3119.9351264029001,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B379+$C379,AM$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B379+$C379,AT$222<=$B379+$D379),$Q379/($D379-$C379),0)","v":3119.9351264029001},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B379,0,(P379*$E379))","v":0},{"$f":"IF(BJ$222=$B379,0,(Q379*$E379))","v":280.794161376261},280.794161376261,280.794161376261,280.794161376261,280.794161376261,280.794161376261,280.794161376261,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2027,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$91","v":4106.48569370731},{"$f":"R380-AO380","v":4106.48569370731},4106.48569370731,4106.48569370731,4106.48569370731,4106.48569370731,4106.48569370731,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B380+$C380,AN$222<=$B380+$D380),$R380/($D380-$C380),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B380+$C380,AU$222<=$B380+$D380),$R380/($D380-$C380),0)","v":4106.48569370731},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B380,0,(Q380*$E380))","v":0},{"$f":"IF(BK$222=$B380,0,(R380*$E380))","v":369.58371243365787},369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,369.58371243365787,0,0,0,0]
["Bonds (beyond 7 years)-LC",2028,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$91","v":4863.1151072382499},{"$f":"S381-AP381","v":4863.1151072382499},4863.1151072382499,4863.1151072382499,4863.1151072382499,4863.1151072382499,4863.1151072382499,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B381+$C381,AO$222<=$B381+$D381),$S381/($D381-$C381),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B381+$C381,AV$222<=$B381+$D381),$S381/($D381-$C381),0)","v":4863.1151072382499},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B381,0,(R381*$E381))","v":0},{"$f":"IF(BL$222=$B381,0,(S381*$E381))","v":437.68035965144247},437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,437.68035965144247,0,0,0]
["Bonds (beyond 7 years)-LC",2029,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$91","v":7224.9427463077},{"$f":"T382-AQ382","v":7224.9427463077},7224.9427463077,7224.9427463077,7224.9427463077,7224.9427463077,7224.9427463077,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B382+$C382,AP$222<=$B382+$D382),$T382/($D382-$C382),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B382+$C382,AW$222<=$B382+$D382),$T382/($D382-$C382),0)","v":7224.9427463077},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B382,0,(S382*$E382))","v":0},{"$f":"IF(BM$222=$B382,0,(T382*$E382))","v":650.24484716769302},650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,650.24484716769302,0,0]
["Bonds (beyond 7 years)-LC",2030,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$91","v":7003.3040973482503},{"$f":"U383-AR383","v":7003.3040973482503},7003.3040973482503,7003.3040973482503,7003.3040973482503,7003.3040973482503,7003.3040973482503,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B383+$C383,AQ$222<=$B383+$D383),$U383/($D383-$C383),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B383+$C383,AX$222<=$B383+$D383),$U383/($D383-$C383),0)","v":7003.3040973482503},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B383,0,(T383*$E383))","v":0},{"$f":"IF(BN$222=$B383,0,(U383*$E383))","v":630.29736876134245},630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,630.29736876134245,0]
["Bonds (beyond 7 years)-LC",2031,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$91","v":7423.2955452584101},{"$f":"V384-AS384","v":7423.2955452584101},7423.2955452584101,7423.2955452584101,7423.2955452584101,7423.2955452584101,7423.2955452584101,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B384+$C384,AR$222<=$B384+$D384),$V384/($D384-$C384),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B384+$C384,AY$222<=$B384+$D384),$V384/($D384-$C384),0)","v":7423.2955452584101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B384,0,(U384*$E384))","v":0},{"$f":"IF(BO$222=$B384,0,(V384*$E384))","v":668.09659907325693},668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693,668.09659907325693]
["Bonds (beyond 7 years)-LC",2032,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$91","v":9409.3443011173895},{"$f":"W385-AT385","v":9409.3443011173895},9409.3443011173895,9409.3443011173895,9409.3443011173895,9409.3443011173895,9409.3443011173895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B385+$C385,AS$222<=$B385+$D385),$W385/($D385-$C385),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B385,0,(V385*$E385))","v":0},{"$f":"IF(BP$222=$B385,0,(W385*$E385))","v":846.84098710056503},846.84098710056503,846.84098710056503,846.84098710056503,846.84098710056503,846.84098710056503]
["Bonds (beyond 7 years)-LC",2033,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$91","v":12580.223219907801},{"$f":"X386-AU386","v":12580.223219907801},{"$f":"Y386-AV386","v":12580.223219907801},{"$f":"Z386-AW386","v":12580.223219907801},{"$f":"AA386-AX386","v":12580.223219907801},{"$f":"AB386-AY386","v":12580.223219907801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B386+$C386,AT$222<=$B386+$D386),$X386/($D386-$C386),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B386,0,(W386*$E386))","v":0},{"$f":"IF(BQ$222=$B386,0,(X386*$E386))","v":1132.2200897917021},{"$f":"IF(BR$222=$B386,0,(Y386*$E386))","v":1132.2200897917021},{"$f":"IF(BS$222=$B386,0,(Z386*$E386))","v":1132.2200897917021},{"$f":"IF(BT$222=$B386,0,(AA386*$E386))","v":1132.2200897917021},{"$f":"IF(BU$222=$B386,0,(AB386*$E386))","v":1132.2200897917021}]
["Bonds (beyond 7 years)-LC",2034,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$91","v":12677.472733868601},{"$f":"Y387-AV387","v":12677.472733868601},{"$f":"Z387-AW387","v":12677.472733868601},{"$f":"AA387-AX387","v":12677.472733868601},{"$f":"AB387-AY387","v":12677.472733868601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B387+$C387,AU$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AV$222>$B387+$C387,AV$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AW$222>$B387+$C387,AW$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AX$222>$B387+$C387,AX$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},{"$f":"IF(AND(AY$222>$B387+$C387,AY$222<=$B387+$D387),$Y387/($D387-$C387),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B387,0,(X387*$E387))","v":0},{"$f":"IF(BR$222=$B387,0,(Y387*$E387))","v":1140.9725460481741},{"$f":"IF(BS$222=$B387,0,(Z387*$E387))","v":1140.9725460481741},{"$f":"IF(BT$222=$B387,0,(AA387*$E387))","v":1140.9725460481741},{"$f":"IF(BU$222=$B387,0,(AB387*$E387))","v":1140.9725460481741}]
["Bonds (beyond 7 years)-LC",2035,{"$f":"C387","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$91","v":16262.445379094499},{"$f":"Z388-AW388","v":16262.445379094499},{"$f":"AA388-AX388","v":16262.445379094499},{"$f":"AB388-AY388","v":16262.445379094499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B388+$C388,AV$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AW$222>$B388+$C388,AW$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AX$222>$B388+$C388,AX$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},{"$f":"IF(AND(AY$222>$B388+$C388,AY$222<=$B388+$D388),$Z388/($D388-$C388),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B388,0,(Y388*$E388))","v":0},{"$f":"IF(BS$222=$B388,0,(Z388*$E388))","v":1463.6200841185048},{"$f":"IF(BT$222=$B388,0,(AA388*$E388))","v":1463.6200841185048},{"$f":"IF(BU$222=$B388,0,(AB388*$E388))","v":1463.6200841185048}]
["Bonds (beyond 7 years)-LC",2036,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$91","v":17846.158034611599},{"$f":"AA389-AX389","v":17846.158034611599},{"$f":"AB389-AY389","v":17846.158034611599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B389+$C389,AW$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AX$222>$B389+$C389,AX$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},{"$f":"IF(AND(AY$222>$B389+$C389,AY$222<=$B389+$D389),$AA389/($D389-$C389),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B389,0,(Z389*$E389))","v":0},{"$f":"IF(BT$222=$B389,0,(AA389*$E389))","v":1606.1542231150438},{"$f":"IF(BU$222=$B389,0,(AB389*$E389))","v":1606.1542231150438}]
["Bonds (beyond 7 years)-LC",2037,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$91","v":20874.407555535399},{"$f":"AB390-AY390","v":20874.407555535399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B390+$C390,AX$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},{"$f":"IF(AND(AY$222>$B390+$C390,AY$222<=$B390+$D390),$AB390/($D390-$C390),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B390,0,(AA390*$E390))","v":0},{"$f":"IF(BU$222=$B390,0,(AB390*$E390))","v":1878.6966799981858}]
["Bonds (beyond 7 years)-LC",2038,6,7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$91","v":24145.0677120701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B391+$C391,AY$222<=$B391+$D391),$AC391/($D391-$C391),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B391,0,(AB391*$E391))","v":0}]
[]
[]
[]
[{"$f":"A92","v":"Denominated in foreign currency (FX)"},"Calculations in USD"]
[]
[{"$f":"A93","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C20","v":1},{"$f":"$D20","v":2},{"$f":"INDEX($A$5:$AC$22,MATCH(A397,$A$5:$A$22,0),MATCH(B397,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$93/I$219","v":0},{"$f":"I397-AF397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B397+$C397,AE$222<=$B397+$D397),$I397/($D397-$C397),0)","v":0},0,{"$f":"IF(AND(AG$222>$B397+$C397,AG$222<=$B397+$D397),$I397/($D397-$C397),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B397+$C397,AY$222<=$B397+$D397), $I397/($D397-$C397),0)","v":0},null,{"$f":"IF(BA$222=$B397,0,(H397*$E397))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A397","v":"Bonds (1 to 3 years)-FX"},{"$f":"B397+1","v":2019},{"$f":"C397","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$93/J$219","v":0},{"$f":"J398-AG398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B398+$C398,AF$222<=$B398+$D398),$J398/($D398-$C398),0)","v":0},0,{"$f":"IF(AND(AH$222>$B398+$C398,AH$222<=$B398+$D398),$J398/($D398-$C398),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B398,0,(I398*$E398))","v":0},{"$f":"IF(BC$222=$B398,0,(J398*$E398))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B398+1","v":2020},1,2,0.06,null,null,null,null,null,{"$f":"K$93/K$219","v":0},{"$f":"K399-AH399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B399+$C399,AG$222<=$B399+$D399),$K399/($D399-$C399),0)","v":0},0,{"$f":"IF(AND(AI$222>$B399+$C399,AI$222<=$B399+$D399),$K399/($D399-$C399),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B399,0,(J399*$E399))","v":0},{"$f":"IF(BD$222=$B399,0,(K399*$E399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B399+1","v":2021},1,2,0.06,null,null,null,null,null,null,{"$f":"L$93/L$219","v":0},{"$f":"L400-AI400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B400+$C400,AH$222<=$B400+$D400),$L400/($D400-$C400),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B400+$C400,AJ$222<=$B400+$D400),$L400/($D400-$C400),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B400,0,(K400*$E400))","v":0},{"$f":"IF(BE$222=$B400,0,(L400*$E400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B400+1","v":2022},1,2,0.06,null,null,null,null,null,null,null,{"$f":"M$93/M$219","v":0},{"$f":"M401-AJ401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B401+$C401,AI$222<=$B401+$D401),$M401/($D401-$C401),0)","v":0},0,{"$f":"IF(AND(AK$222>$B401+$C401,AK$222<=$B401+$D401),$M401/($D401-$C401),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B401,0,(L401*$E401))","v":0},{"$f":"IF(BF$222=$B401,0,(M401*$E401))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B401+1","v":2023},1,2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$93/N$219","v":0},{"$f":"N402-AK402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B402+$C402,AJ$222<=$B402+$D402),$N402/($D402-$C402),0)","v":0},0,{"$f":"IF(AND(AL$222>$B402+$C402,AL$222<=$B402+$D402),$N402/($D402-$C402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B402,0,(M402*$E402))","v":0},{"$f":"IF(BG$222=$B402,0,(N402*$E402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B402+1","v":2024},1,2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$93/O$219","v":0},{"$f":"O403-AL403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B403+$C403,AK$222<=$B403+$D403),$O403/($D403-$C403),0)","v":0},0,{"$f":"IF(AND(AM$222>$B403+$C403,AM$222<=$B403+$D403),$O403/($D403-$C403),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B403,0,(N403*$E403))","v":0},{"$f":"IF(BH$222=$B403,0,(O403*$E403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2025,1,2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$93/P$219","v":0},{"$f":"P404-AM404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B404+$C404,AL$222<=$B404+$D404),$P404/($D404-$C404),0)","v":0},0,{"$f":"IF(AND(AN$222>$B404+$C404,AN$222<=$B404+$D404),$P404/($D404-$C404),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B404,0,(O404*$E404))","v":0},{"$f":"IF(BI$222=$B404,0,(P404*$E404))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2026,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$93/Q$219","v":0},{"$f":"Q405-AN405","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B405+$C405,AM$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":0},0,{"$f":"IF(AND(AO$222>$B405+$C405,AO$222<=$B405+$D405),$Q405/($D405-$C405),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B405,0,(P405*$E405))","v":0},{"$f":"IF(BJ$222=$B405,0,(Q405*$E405))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2027,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$93/R$219","v":0},{"$f":"R406-AO406","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B406+$C406,AN$222<=$B406+$D406),$R406/($D406-$C406),0)","v":0},0,{"$f":"IF(AND(AP$222>$B406+$C406,AP$222<=$B406+$D406),$R406/($D406-$C406),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B406,0,(Q406*$E406))","v":0},{"$f":"IF(BK$222=$B406,0,(R406*$E406))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2028,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$93/S$219","v":0},{"$f":"S407-AP407","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B407+$C407,AO$222<=$B407+$D407),$S407/($D407-$C407),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B407+$C407,AQ$222<=$B407+$D407),$S407/($D407-$C407),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B407,0,(R407*$E407))","v":0},{"$f":"IF(BL$222=$B407,0,(S407*$E407))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2029,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$93/T$219","v":0},{"$f":"T408-AQ408","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B408+$C408,AP$222<=$B408+$D408),$T408/($D408-$C408),0)","v":0},0,{"$f":"IF(AND(AR$222>$B408+$C408,AR$222<=$B408+$D408),$T408/($D408-$C408),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B408,0,(S408*$E408))","v":0},{"$f":"IF(BM$222=$B408,0,(T408*$E408))","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2030,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$93/U$219","v":0},{"$f":"U409-AR409","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B409+$C409,AQ$222<=$B409+$D409),$U409/($D409-$C409),0)","v":0},0,{"$f":"IF(AND(AS$222>$B409+$C409,AS$222<=$B409+$D409),$U409/($D409-$C409),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B409,0,(T409*$E409))","v":0},{"$f":"IF(BN$222=$B409,0,(U409*$E409))","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2031,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$93/V$219","v":0},{"$f":"V410-AS410","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B410+$C410,AR$222<=$B410+$D410),$V410/($D410-$C410),0)","v":0},0,{"$f":"IF(AND(AT$222>$B410+$C410,AT$222<=$B410+$D410),$V410/($D410-$C410),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B410,0,(U410*$E410))","v":0},{"$f":"IF(BO$222=$B410,0,(V410*$E410))","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2032,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$93/W$219","v":0},{"$f":"W411-AT411","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B411+$C411,AS$222<=$B411+$D411),$W411/($D411-$C411),0)","v":0},0,{"$f":"IF(AND(AU$222>$B411+$C411,AU$222<=$B411+$D411),$W411/($D411-$C411),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B411,0,(V411*$E411))","v":0},{"$f":"IF(BP$222=$B411,0,(W411*$E411))","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2033,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$93/X$219","v":0},{"$f":"X412-AU412","v":0},{"$f":"Y412-AV412","v":0},{"$f":"Z412-AW412","v":0},{"$f":"AA412-AX412","v":0},{"$f":"AB412-AY412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B412+$C412,AT$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AU$222>$B412+$C412,AU$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AV$222>$B412+$C412,AV$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AW$222>$B412+$C412,AW$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},{"$f":"IF(AND(AX$222>$B412+$C412,AX$222<=$B412+$D412),$X412/($D412-$C412),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B412,0,(W412*$E412))","v":0},{"$f":"IF(BQ$222=$B412,0,(X412*$E412))","v":0},{"$f":"IF(BR$222=$B412,0,(Y412*$E412))","v":0},{"$f":"IF(BS$222=$B412,0,(Z412*$E412))","v":0},{"$f":"IF(BT$222=$B412,0,(AA412*$E412))","v":0},{"$f":"IF(BU$222=$B412,0,(AB412*$E412))","v":0}]
["Bonds (1 to 3 years)-FX",2034,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$93/Y$219","v":0},{"$f":"Y413-AV413","v":0},{"$f":"Z413-AW413","v":0},{"$f":"AA413-AX413","v":0},{"$f":"AB413-AY413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B413+$C413,AU$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AV$222>$B413+$C413,AV$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AW$222>$B413+$C413,AW$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},{"$f":"IF(AND(AX$222>$B413+$C413,AX$222<=$B413+$D413),$Y413/($D413-$C413),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B413,0,(X413*$E413))","v":0},{"$f":"IF(BR$222=$B413,0,(Y413*$E413))","v":0},{"$f":"IF(BS$222=$B413,0,(Z413*$E413))","v":0},{"$f":"IF(BT$222=$B413,0,(AA413*$E413))","v":0},{"$f":"IF(BU$222=$B413,0,(AB413*$E413))","v":0}]
["Bonds (1 to 3 years)-FX",2035,{"$f":"C413","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$93/Z$219","v":0},{"$f":"Z414-AW414","v":0},{"$f":"AA414-AX414","v":0},{"$f":"AB414-AY414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B414+$C414,AV$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AW$222>$B414+$C414,AW$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},{"$f":"IF(AND(AX$222>$B414+$C414,AX$222<=$B414+$D414),$Z414/($D414-$C414),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B414,0,(Y414*$E414))","v":0},{"$f":"IF(BS$222=$B414,0,(Z414*$E414))","v":0},{"$f":"IF(BT$222=$B414,0,(AA414*$E414))","v":0},{"$f":"IF(BU$222=$B414,0,(AB414*$E414))","v":0}]
["Bonds (1 to 3 years)-FX",2036,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$93/AA$219","v":0},{"$f":"AA415-AX415","v":0},{"$f":"AB415-AY415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B415+$C415,AW$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},{"$f":"IF(AND(AX$222>$B415+$C415,AX$222<=$B415+$D415),$AA415/($D415-$C415),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B415,0,(Z415*$E415))","v":0},{"$f":"IF(BT$222=$B415,0,(AA415*$E415))","v":0},{"$f":"IF(BU$222=$B415,0,(AB415*$E415))","v":0}]
["Bonds (1 to 3 years)-FX",2037,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$93/AB$219","v":0},{"$f":"AB416-AY416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B416+$C416,AX$222<=$B416+$D416),$AB416/($D416-$C416),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B416,0,(AA416*$E416))","v":0},{"$f":"IF(BU$222=$B416,0,(AB416*$E416))","v":0}]
["Bonds (1 to 3 years)-FX",2038,1,2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$93/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B417,0,(AB417*$E417))","v":0}]
[]
[{"$f":"A94","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C21","v":3},{"$f":"$D21","v":5},{"$f":"INDEX($A$5:$AC$22,MATCH(A419,$A$5:$A$22,0),MATCH(B419,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$94/I$219","v":0},{"$f":"I419-AF419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B419+$C419,AE$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B419+$C419,AI$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},{"$f":"IF(AND(AJ$222>$B419+$C419,AJ$222<=$B419+$D419),$I419/($D419-$C419),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B419+$C419,AY$222<=$B419+$D419), $I419/($D419-$C419),0)","v":0},null,{"$f":"IF(BA$222=$B419,0,(H419*$E419))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A419","v":"Bonds (4 to 7 years)-FX"},{"$f":"B419+1","v":2019},{"$f":"C419","v":3},{"$f":"D419","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$94/J$219","v":0},{"$f":"J420-AG420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B420+$C420,AF$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B420+$C420,AJ$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},{"$f":"IF(AND(AK$222>$B420+$C420,AK$222<=$B420+$D420),$J420/($D420-$C420),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B420,0,(I420*$E420))","v":0},{"$f":"IF(BC$222=$B420,0,(J420*$E420))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B420+1","v":2020},{"$f":"C420","v":3},5,0.06,null,null,null,null,null,{"$f":"K$94/K$219","v":0},{"$f":"K421-AH421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B421+$C421,AG$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B421+$C421,AK$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},{"$f":"IF(AND(AL$222>$B421+$C421,AL$222<=$B421+$D421),$K421/($D421-$C421),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B421,0,(J421*$E421))","v":0},{"$f":"IF(BD$222=$B421,0,(K421*$E421))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B421+1","v":2021},3,5,0.06,null,null,null,null,null,null,{"$f":"L$94/L$219","v":0},{"$f":"L422-AI422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B422+$C422,AH$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B422+$C422,AL$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},{"$f":"IF(AND(AM$222>$B422+$C422,AM$222<=$B422+$D422),$L422/($D422-$C422),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B422,0,(K422*$E422))","v":0},{"$f":"IF(BE$222=$B422,0,(L422*$E422))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B422+1","v":2022},3,5,0.06,null,null,null,null,null,null,null,{"$f":"M$94/M$219","v":0},{"$f":"M423-AJ423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B423+$C423,AI$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B423+$C423,AM$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},{"$f":"IF(AND(AN$222>$B423+$C423,AN$222<=$B423+$D423),$M423/($D423-$C423),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B423,0,(L423*$E423))","v":0},{"$f":"IF(BF$222=$B423,0,(M423*$E423))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B423+1","v":2023},3,5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$94/N$219","v":0},{"$f":"N424-AK424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B424+$C424,AJ$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B424+$C424,AN$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},{"$f":"IF(AND(AO$222>$B424+$C424,AO$222<=$B424+$D424),$N424/($D424-$C424),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B424,0,(M424*$E424))","v":0},{"$f":"IF(BG$222=$B424,0,(N424*$E424))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B424+1","v":2024},3,5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$94/O$219","v":0},{"$f":"O425-AL425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B425+$C425,AK$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B425+$C425,AO$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},{"$f":"IF(AND(AP$222>$B425+$C425,AP$222<=$B425+$D425),$O425/($D425-$C425),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B425,0,(N425*$E425))","v":0},{"$f":"IF(BH$222=$B425,0,(O425*$E425))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2025,3,5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$94/P$219","v":0},{"$f":"P426-AM426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B426+$C426,AL$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B426+$C426,AP$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},{"$f":"IF(AND(AQ$222>$B426+$C426,AQ$222<=$B426+$D426),$P426/($D426-$C426),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B426,0,(O426*$E426))","v":0},{"$f":"IF(BI$222=$B426,0,(P426*$E426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2026,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$94/Q$219","v":0},{"$f":"Q427-AN427","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B427+$C427,AM$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B427+$C427,AQ$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},{"$f":"IF(AND(AR$222>$B427+$C427,AR$222<=$B427+$D427),$Q427/($D427-$C427),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B427,0,(P427*$E427))","v":0},{"$f":"IF(BJ$222=$B427,0,(Q427*$E427))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2027,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$94/R$219","v":0},{"$f":"R428-AO428","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B428+$C428,AN$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B428+$C428,AR$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},{"$f":"IF(AND(AS$222>$B428+$C428,AS$222<=$B428+$D428),$R428/($D428-$C428),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B428,0,(Q428*$E428))","v":0},{"$f":"IF(BK$222=$B428,0,(R428*$E428))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2028,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$94/S$219","v":0},{"$f":"S429-AP429","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B429+$C429,AO$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B429+$C429,AS$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},{"$f":"IF(AND(AT$222>$B429+$C429,AT$222<=$B429+$D429),$S429/($D429-$C429),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B429,0,(R429*$E429))","v":0},{"$f":"IF(BL$222=$B429,0,(S429*$E429))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2029,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$94/T$219","v":0},{"$f":"T430-AQ430","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B430+$C430,AP$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B430+$C430,AT$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},{"$f":"IF(AND(AU$222>$B430+$C430,AU$222<=$B430+$D430),$T430/($D430-$C430),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B430,0,(S430*$E430))","v":0},{"$f":"IF(BM$222=$B430,0,(T430*$E430))","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2030,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$94/U$219","v":0},{"$f":"U431-AR431","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B431+$C431,AQ$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B431+$C431,AU$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},{"$f":"IF(AND(AV$222>$B431+$C431,AV$222<=$B431+$D431),$U431/($D431-$C431),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B431,0,(T431*$E431))","v":0},{"$f":"IF(BN$222=$B431,0,(U431*$E431))","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2031,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$94/V$219","v":0},{"$f":"V432-AS432","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B432+$C432,AR$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B432+$C432,AV$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},{"$f":"IF(AND(AW$222>$B432+$C432,AW$222<=$B432+$D432),$V432/($D432-$C432),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B432,0,(U432*$E432))","v":0},{"$f":"IF(BO$222=$B432,0,(V432*$E432))","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2032,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$94/W$219","v":0},{"$f":"W433-AT433","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B433+$C433,AS$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B433+$C433,AW$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},{"$f":"IF(AND(AX$222>$B433+$C433,AX$222<=$B433+$D433),$W433/($D433-$C433),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B433,0,(V433*$E433))","v":0},{"$f":"IF(BP$222=$B433,0,(W433*$E433))","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2033,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$94/X$219","v":0},{"$f":"X434-AU434","v":0},{"$f":"Y434-AV434","v":0},{"$f":"Z434-AW434","v":0},{"$f":"AA434-AX434","v":0},{"$f":"AB434-AY434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B434+$C434,AT$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AU$222>$B434+$C434,AU$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AV$222>$B434+$C434,AV$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AW$222>$B434+$C434,AW$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},{"$f":"IF(AND(AX$222>$B434+$C434,AX$222<=$B434+$D434),$X434/($D434-$C434),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B434,0,(W434*$E434))","v":0},{"$f":"IF(BQ$222=$B434,0,(X434*$E434))","v":0},{"$f":"IF(BR$222=$B434,0,(Y434*$E434))","v":0},{"$f":"IF(BS$222=$B434,0,(Z434*$E434))","v":0},{"$f":"IF(BT$222=$B434,0,(AA434*$E434))","v":0},{"$f":"IF(BU$222=$B434,0,(AB434*$E434))","v":0}]
["Bonds (4 to 7 years)-FX",2034,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$94/Y$219","v":0},{"$f":"Y435-AV435","v":0},{"$f":"Z435-AW435","v":0},{"$f":"AA435-AX435","v":0},{"$f":"AB435-AY435","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B435+$C435,AU$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AV$222>$B435+$C435,AV$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AW$222>$B435+$C435,AW$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},{"$f":"IF(AND(AX$222>$B435+$C435,AX$222<=$B435+$D435),$Y435/($D435-$C435),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B435,0,(X435*$E435))","v":0},{"$f":"IF(BR$222=$B435,0,(Y435*$E435))","v":0},{"$f":"IF(BS$222=$B435,0,(Z435*$E435))","v":0},{"$f":"IF(BT$222=$B435,0,(AA435*$E435))","v":0},{"$f":"IF(BU$222=$B435,0,(AB435*$E435))","v":0}]
["Bonds (4 to 7 years)-FX",2035,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$94/Z$219","v":0},{"$f":"Z436-AW436","v":0},{"$f":"AA436-AX436","v":0},{"$f":"AB436-AY436","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B436+$C436,AV$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AW$222>$B436+$C436,AW$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},{"$f":"IF(AND(AX$222>$B436+$C436,AX$222<=$B436+$D436),$Z436/($D436-$C436),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B436,0,(Y436*$E436))","v":0},{"$f":"IF(BS$222=$B436,0,(Z436*$E436))","v":0},{"$f":"IF(BT$222=$B436,0,(AA436*$E436))","v":0},{"$f":"IF(BU$222=$B436,0,(AB436*$E436))","v":0}]
["Bonds (4 to 7 years)-FX",2036,{"$f":"C436","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$94/AA$219","v":0},{"$f":"AA437-AX437","v":0},{"$f":"AB437-AY437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B437+$C437,AW$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},{"$f":"IF(AND(AX$222>$B437+$C437,AX$222<=$B437+$D437),$AA437/($D437-$C437),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B437,0,(Z437*$E437))","v":0},{"$f":"IF(BT$222=$B437,0,(AA437*$E437))","v":0},{"$f":"IF(BU$222=$B437,0,(AB437*$E437))","v":0}]
["Bonds (4 to 7 years)-FX",2037,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$94/AB$219","v":0},{"$f":"AB438-AY438","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B438+$C438,AX$222<=$B438+$D438),$AB438/($D438-$C438),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B438,0,(AA438*$E438))","v":0},{"$f":"IF(BU$222=$B438,0,(AB438*$E438))","v":0}]
["Bonds (4 to 7 years)-FX",2038,3,5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$94/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B439,0,(AB439*$E439))","v":0}]
[]
[{"$f":"A95","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C22","v":6},{"$f":"$D22","v":7},{"$f":"INDEX($A$5:$AC$22,MATCH(A441,$A$5:$A$22,0),MATCH(B441,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$95/I$219","v":0},{"$f":"I441-AF441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B441+$C441,AE$222<=$B441+$D441),$I441/($D441-$C441),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B441+$C441,AL$222<=$B441+$D441),$I441/($D441-$C441),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B441+$C441,AY$222<=$B441+$D441), $I441/($D441-$C441),0)","v":0},null,{"$f":"IF(BA$222=$B441,0,(H441*$E441))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A441","v":"Bonds (beyond 7 years)-FX"},{"$f":"B441+1","v":2019},{"$f":"C441","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$95/J$219","v":0},{"$f":"J442-AG442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B442+$C442,AF$222<=$B442+$D442),$J442/($D442-$C442),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B442+$C442,AM$222<=$B442+$D442),$J442/($D442-$C442),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B442,0,(I442*$E442))","v":0},{"$f":"IF(BC$222=$B442,0,(J442*$E442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B442+1","v":2020},6,7,0.06,null,null,null,null,null,{"$f":"K$95/K$219","v":0},{"$f":"K443-AH443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B443+$C443,AG$222<=$B443+$D443),$K443/($D443-$C443),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B443+$C443,AN$222<=$B443+$D443),$K443/($D443-$C443),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B443,0,(J443*$E443))","v":0},{"$f":"IF(BD$222=$B443,0,(K443*$E443))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B443+1","v":2021},6,7,0.06,null,null,null,null,null,null,{"$f":"L$95/L$219","v":0},{"$f":"L444-AI444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B444+$C444,AH$222<=$B444+$D444),$L444/($D444-$C444),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B444+$C444,AO$222<=$B444+$D444),$L444/($D444-$C444),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B444,0,(K444*$E444))","v":0},{"$f":"IF(BE$222=$B444,0,(L444*$E444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B444+1","v":2022},6,7,0.06,null,null,null,null,null,null,null,{"$f":"M$95/M$219","v":0},{"$f":"M445-AJ445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B445+$C445,AI$222<=$B445+$D445),$M445/($D445-$C445),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B445+$C445,AP$222<=$B445+$D445),$M445/($D445-$C445),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B445,0,(L445*$E445))","v":0},{"$f":"IF(BF$222=$B445,0,(M445*$E445))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B445+1","v":2023},6,7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$95/N$219","v":0},{"$f":"N446-AK446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B446+$C446,AJ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B446+$C446,AQ$222<=$B446+$D446),$N446/($D446-$C446),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B446,0,(M446*$E446))","v":0},{"$f":"IF(BG$222=$B446,0,(N446*$E446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B446+1","v":2024},6,7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$95/O$219","v":0},{"$f":"O447-AL447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B447+$C447,AK$222<=$B447+$D447),$O447/($D447-$C447),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B447+$C447,AR$222<=$B447+$D447),$O447/($D447-$C447),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B447,0,(N447*$E447))","v":0},{"$f":"IF(BH$222=$B447,0,(O447*$E447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2025,6,7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$95/P$219","v":0},{"$f":"P448-AM448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B448+$C448,AL$222<=$B448+$D448),$P448/($D448-$C448),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B448+$C448,AS$222<=$B448+$D448),$P448/($D448-$C448),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B448,0,(O448*$E448))","v":0},{"$f":"IF(BI$222=$B448,0,(P448*$E448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2026,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$95/Q$219","v":0},{"$f":"Q449-AN449","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B449+$C449,AM$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B449+$C449,AT$222<=$B449+$D449),$Q449/($D449-$C449),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B449,0,(P449*$E449))","v":0},{"$f":"IF(BJ$222=$B449,0,(Q449*$E449))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2027,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$95/R$219","v":0},{"$f":"R450-AO450","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B450+$C450,AN$222<=$B450+$D450),$R450/($D450-$C450),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B450+$C450,AU$222<=$B450+$D450),$R450/($D450-$C450),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B450,0,(Q450*$E450))","v":0},{"$f":"IF(BK$222=$B450,0,(R450*$E450))","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2028,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$95/S$219","v":0},{"$f":"S451-AP451","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B451+$C451,AO$222<=$B451+$D451),$S451/($D451-$C451),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B451+$C451,AV$222<=$B451+$D451),$S451/($D451-$C451),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B451,0,(R451*$E451))","v":0},{"$f":"IF(BL$222=$B451,0,(S451*$E451))","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2029,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$95/T$219","v":0},{"$f":"T452-AQ452","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B452+$C452,AP$222<=$B452+$D452),$T452/($D452-$C452),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B452+$C452,AW$222<=$B452+$D452),$T452/($D452-$C452),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B452,0,(S452*$E452))","v":0},{"$f":"IF(BM$222=$B452,0,(T452*$E452))","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2030,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$95/U$219","v":0},{"$f":"U453-AR453","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B453+$C453,AQ$222<=$B453+$D453),$U453/($D453-$C453),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B453+$C453,AX$222<=$B453+$D453),$U453/($D453-$C453),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B453,0,(T453*$E453))","v":0},{"$f":"IF(BN$222=$B453,0,(U453*$E453))","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2031,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$95/V$219","v":0},{"$f":"V454-AS454","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B454+$C454,AR$222<=$B454+$D454),$V454/($D454-$C454),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B454,0,(U454*$E454))","v":0},{"$f":"IF(BO$222=$B454,0,(V454*$E454))","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2032,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$95/W$219","v":0},{"$f":"W455-AT455","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B455+$C455,AS$222<=$B455+$D455),$W455/($D455-$C455),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B455,0,(V455*$E455))","v":0},{"$f":"IF(BP$222=$B455,0,(W455*$E455))","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2033,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$95/X$219","v":0},{"$f":"X456-AU456","v":0},{"$f":"Y456-AV456","v":0},{"$f":"Z456-AW456","v":0},{"$f":"AA456-AX456","v":0},{"$f":"AB456-AY456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B456+$C456,AT$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AU$222>$B456+$C456,AU$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AV$222>$B456+$C456,AV$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AW$222>$B456+$C456,AW$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},{"$f":"IF(AND(AX$222>$B456+$C456,AX$222<=$B456+$D456),$X456/($D456-$C456),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B456,0,(W456*$E456))","v":0},{"$f":"IF(BQ$222=$B456,0,(X456*$E456))","v":0},{"$f":"IF(BR$222=$B456,0,(Y456*$E456))","v":0},{"$f":"IF(BS$222=$B456,0,(Z456*$E456))","v":0},{"$f":"IF(BT$222=$B456,0,(AA456*$E456))","v":0},{"$f":"IF(BU$222=$B456,0,(AB456*$E456))","v":0}]
["Bonds (beyond 7 years)-FX",2034,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$95/Y$219","v":0},{"$f":"Y457-AV457","v":0},{"$f":"Z457-AW457","v":0},{"$f":"AA457-AX457","v":0},{"$f":"AB457-AY457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B457+$C457,AU$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AV$222>$B457+$C457,AV$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AW$222>$B457+$C457,AW$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},{"$f":"IF(AND(AX$222>$B457+$C457,AX$222<=$B457+$D457),$Y457/($D457-$C457),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B457,0,(X457*$E457))","v":0},{"$f":"IF(BR$222=$B457,0,(Y457*$E457))","v":0},{"$f":"IF(BS$222=$B457,0,(Z457*$E457))","v":0},{"$f":"IF(BT$222=$B457,0,(AA457*$E457))","v":0},{"$f":"IF(BU$222=$B457,0,(AB457*$E457))","v":0}]
["Bonds (beyond 7 years)-FX",2035,{"$f":"C457","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$95/Z$219","v":0},{"$f":"Z458-AW458","v":0},{"$f":"AA458-AX458","v":0},{"$f":"AB458-AY458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B458+$C458,AV$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AW$222>$B458+$C458,AW$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},{"$f":"IF(AND(AX$222>$B458+$C458,AX$222<=$B458+$D458),$Z458/($D458-$C458),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B458,0,(Y458*$E458))","v":0},{"$f":"IF(BS$222=$B458,0,(Z458*$E458))","v":0},{"$f":"IF(BT$222=$B458,0,(AA458*$E458))","v":0},{"$f":"IF(BU$222=$B458,0,(AB458*$E458))","v":0}]
["Bonds (beyond 7 years)-FX",2036,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$95/AA$219","v":0},{"$f":"AA459-AX459","v":0},{"$f":"AB459-AY459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B459+$C459,AW$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},{"$f":"IF(AND(AX$222>$B459+$C459,AX$222<=$B459+$D459),$AA459/($D459-$C459),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B459,0,(Z459*$E459))","v":0},{"$f":"IF(BT$222=$B459,0,(AA459*$E459))","v":0},{"$f":"IF(BU$222=$B459,0,(AB459*$E459))","v":0}]
["Bonds (beyond 7 years)-FX",2037,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$95/AB$219","v":0},{"$f":"AB460-AY460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B460+$C460,AX$222<=$B460+$D460),$AB460/($D460-$C460),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B460,0,(AA460*$E460))","v":0},{"$f":"IF(BU$222=$B460,0,(AB460*$E460))","v":0}]
["Bonds (beyond 7 years)-FX",2038,6,7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$95/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B461,0,(AB461*$E461))","v":0}]
[]
["Expand this when a DSA is conducted on a residency basis"]
["Domestic debt held by non-residents"]
[{"$f":"A26","v":"Short-term debt"}]
[{"$f":"A27","v":"T-bills (denominated in local currency)"},"Calculations in LCU"]
[]
[null,{"$f":"$I$5","v":2018},{"$f":"$C27","v":0},{"$f":"$D27","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$466,$A$26:$A$37,0),MATCH(B468,$A$5:$AC$5,0))","v":0.19},null,null,null,{"$f":"$I$100","v":0},{"$f":"I468-AF468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B468,0,H468*$E468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B468+1","v":2019},{"$f":"C468","v":0},{"$f":"D468","v":1},0.18,null,null,null,null,{"$f":"$J$100","v":0},{"$f":"J469-AG469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B469,0,I469*$E469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B469+1","v":2020},{"$f":"C469","v":0},1,0.17,null,null,null,null,null,{"$f":"$K$100","v":0},{"$f":"K470-AH470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B470,0,J470*$E470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2021,{"$f":"C470","v":0},1,0.16,null,null,null,null,null,null,{"$f":"$L$100","v":0},{"$f":"L471-AI471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B471,0,K471*$E471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,{"$f":"C471","v":0},1,0.15,null,null,null,null,null,null,null,{"$f":"$M$100","v":0},{"$f":"M472-AJ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B472,0,L472*$E472)","v":0},{"$f":"IF(BF$222=$B472,0,M472*$E472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"C472","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,{"$f":"$N$100","v":0},{"$f":"N473-AK473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B473,0,M473*$E473)","v":0},{"$f":"IF(BG$222=$B473,0,N473*$E473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2024,{"$f":"C473","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"$O$100","v":0},{"$f":"O474-AL474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,{"$f":"O474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B474,0,N474*$E474)","v":0},{"$f":"IF(BH$222=$B474,0,O474*$E474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"C474","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$100","v":0},{"$f":"P475-AM475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,{"$f":"P475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B475,0,O475*$E475)","v":0},{"$f":"IF(BI$222=$B475,0,P475*$E475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"C475","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$100","v":0},{"$f":"Q476-AN476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"Q476","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B476,0,P476*$E476)","v":0},{"$f":"IF(BJ$222=$B476,0,Q476*$E476)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C476","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$100","v":0},{"$f":"R477-AO477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R477","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B477,0,Q477*$E477)","v":0},{"$f":"IF(BK$222=$B477,0,R477*$E477)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C477","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$100","v":0},{"$f":"S478-AP478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B478,0,R478*$E478)","v":0},{"$f":"IF(BL$222=$B478,0,S478*$E478)","v":0},0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C478","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$100","v":0},{"$f":"T479-AQ479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T479","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B479,0,S479*$E479)","v":0},{"$f":"IF(BM$222=$B479,0,T479*$E479)","v":0},0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C479","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$100","v":0},{"$f":"U480-AR480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"U480","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B480,0,T480*$E480)","v":0},{"$f":"IF(BN$222=$B480,0,U480*$E480)","v":0},0,0,0,0,0,0,0]
[null,2031,{"$f":"C480","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$100","v":0},{"$f":"V481-AS481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V481","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B481,0,U481*$E481)","v":0},{"$f":"IF(BO$222=$B481,0,V481*$E481)","v":0},0,0,0,0,0,0]
[null,2032,{"$f":"C481","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$100","v":0},{"$f":"W482-AT482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W482","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B482,0,V482*$E482)","v":0},{"$f":"IF(BP$222=$B482,0,W482*$E482)","v":0},0,0,0,0,0]
[null,2033,{"$f":"C482","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$100","v":0},{"$f":"X483-AU483","v":0},{"$f":"Y483-AV483","v":0},{"$f":"Z483-AW483","v":0},{"$f":"AA483-AX483","v":0},{"$f":"AB483-AY483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X483","v":0},{"$f":"Y483","v":0},{"$f":"Z483","v":0},{"$f":"AA483","v":0},{"$f":"AB483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B483,0,W483*$E483)","v":0},{"$f":"IF(BQ$222=$B483,0,X483*$E483)","v":0},{"$f":"IF(BR$222=$B483,0,Y483*$E483)","v":0},{"$f":"IF(BS$222=$B483,0,Z483*$E483)","v":0},{"$f":"IF(BT$222=$B483,0,AA483*$E483)","v":0},{"$f":"IF(BU$222=$B483,0,AB483*$E483)","v":0}]
[null,2034,{"$f":"C483","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$100","v":0},{"$f":"Y484-AV484","v":0},{"$f":"Z484-AW484","v":0},{"$f":"AA484-AX484","v":0},{"$f":"AB484-AY484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y484","v":0},{"$f":"Z484","v":0},{"$f":"AA484","v":0},{"$f":"AB484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B484,0,X484*$E484)","v":0},{"$f":"IF(BR$222=$B484,0,Y484*$E484)","v":0},{"$f":"IF(BS$222=$B484,0,Z484*$E484)","v":0},{"$f":"IF(BT$222=$B484,0,AA484*$E484)","v":0},{"$f":"IF(BU$222=$B484,0,AB484*$E484)","v":0}]
[null,2035,{"$f":"C484","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$100","v":0},{"$f":"Z485-AW485","v":0},{"$f":"AA485-AX485","v":0},{"$f":"AB485-AY485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z485","v":0},{"$f":"AA485","v":0},{"$f":"AB485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B485,0,Y485*$E485)","v":0},{"$f":"IF(BS$222=$B485,0,Z485*$E485)","v":0},{"$f":"IF(BT$222=$B485,0,AA485*$E485)","v":0},{"$f":"IF(BU$222=$B485,0,AB485*$E485)","v":0}]
[null,2036,{"$f":"C485","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$100","v":0},{"$f":"AA486-AX486","v":0},{"$f":"AB486-AY486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AA486","v":0},{"$f":"AB486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B486,0,Z486*$E486)","v":0},{"$f":"IF(BT$222=$B486,0,AA486*$E486)","v":0},{"$f":"IF(BU$222=$B486,0,AB486*$E486)","v":0}]
[null,2037,{"$f":"C486","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$100","v":0},{"$f":"AB487-AY487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AB487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B487,0,AA487*$E487)","v":0},{"$f":"IF(BU$222=$B487,0,AB487*$E487)","v":0}]
[null,2038,{"$f":"C487","v":0},1,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B488,0,AB488*$E488)","v":0}]
[]
[{"$f":"A28","v":"T-bills (denominated in foreign currency)"},"Calculations in USD"]
[]
[null,{"$f":"$I$5","v":2018},{"$f":"$C28","v":0},{"$f":"$D28","v":1},{"$f":"INDEX($A$26:$AC$37,MATCH(A$490,$A$26:$A$37,0),MATCH(B492,$A$5:$AC$5,0))","v":0.05},null,null,null,{"$f":"$I$101/I$219","v":0},{"$f":"I492-AF492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"I492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B492,0,H492*$E492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B492+1","v":2019},{"$f":"C492","v":0},{"$f":"D492","v":1},0.04,null,null,null,null,{"$f":"$J$101/J$219","v":0},{"$f":"J493-AG493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"J493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B493,0,I493*$E493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B493+1","v":2020},{"$f":"C493","v":0},1,0.03,null,null,null,null,null,{"$f":"$K$101/K$219","v":0},{"$f":"K494-AH494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"K494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B494,0,J494*$E494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2021,{"$f":"C494","v":0},1,0.02,null,null,null,null,null,null,{"$f":"$L$101/L$219","v":0},{"$f":"L495-AI495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,{"$f":"L495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B495,0,K495*$E495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2022,{"$f":"C495","v":0},1,0.01,null,null,null,null,null,null,null,{"$f":"$M$101/M$219","v":0},{"$f":"M496-AJ496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"M496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B496,0,L496*$E496)","v":0},{"$f":"IF(BF$222=$B496,0,M496*$E496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2023,{"$f":"C496","v":0},1,0.01,null,null,null,null,null,null,null,null,{"$f":"N$101/N$219","v":0},{"$f":"N497-AK497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0,{"$f":"N497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B497,0,M497*$E497)","v":0},{"$f":"IF(BG$222=$B497,0,N497*$E497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2024,{"$f":"C497","v":0},1,0.01,null,null,null,null,null,null,null,null,null,{"$f":"O$101/O$219","v":0},{"$f":"O498-AL498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"N498","v":0},{"$f":"O498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B498,0,N498*$E498)","v":0},{"$f":"IF(BH$222=$B498,0,O498*$E498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2025,{"$f":"C498","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,{"$f":"P$101/P$219","v":0},{"$f":"P499-AM499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"O499","v":0},{"$f":"P499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B499,0,O499*$E499)","v":0},{"$f":"IF(BI$222=$B499,0,P499*$E499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"C499","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$101/Q$219","v":0},{"$f":"Q500-AN500","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"P500","v":0},{"$f":"Q500","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B500,0,P500*$E500)","v":0},{"$f":"IF(BJ$222=$B500,0,Q500*$E500)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2027,{"$f":"C500","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$101/R$219","v":0},{"$f":"R501-AO501","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},{"$f":"R501","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B501,0,Q501*$E501)","v":0},{"$f":"IF(BK$222=$B501,0,R501*$E501)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2028,{"$f":"C501","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$101/S$219","v":0},{"$f":"S502-AP502","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R502","v":0},{"$f":"S502","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B502,0,R502*$E502)","v":0},{"$f":"IF(BL$222=$B502,0,S502*$E502)","v":0},0,0,0,0,0,0,0,0,0]
[null,2029,{"$f":"C502","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$101/T$219","v":0},{"$f":"T503-AQ503","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0},{"$f":"T503","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B503,0,S503*$E503)","v":0},{"$f":"IF(BM$222=$B503,0,T503*$E503)","v":0},0,0,0,0,0,0,0,0]
[null,2030,{"$f":"C503","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$101/U$219","v":0},{"$f":"U504-AR504","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T504","v":0},{"$f":"U504","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B504,0,T504*$E504)","v":0},{"$f":"IF(BN$222=$B504,0,U504*$E504)","v":0},0,0,0,0,0,0,0]
[null,2031,{"$f":"C504","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$101/V$219","v":0},{"$f":"V505-AS505","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U505","v":0},{"$f":"V505","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B505,0,U505*$E505)","v":0},{"$f":"IF(BO$222=$B505,0,V505*$E505)","v":0},0,0,0,0,0,0]
[null,2032,{"$f":"C505","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$101/W$219","v":0},{"$f":"W506-AT506","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V506","v":0},{"$f":"W506","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B506,0,V506*$E506)","v":0},{"$f":"IF(BP$222=$B506,0,W506*$E506)","v":0},0,0,0,0,0]
[null,2033,{"$f":"C506","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$101/X$219","v":0},{"$f":"X507-AU507","v":0},{"$f":"Y507-AV507","v":0},{"$f":"Z507-AW507","v":0},{"$f":"AA507-AX507","v":0},{"$f":"AB507-AY507","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W507","v":0},{"$f":"X507","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B507,0,W507*$E507)","v":0},{"$f":"IF(BQ$222=$B507,0,X507*$E507)","v":0},{"$f":"IF(BR$222=$B507,0,Y507*$E507)","v":0},{"$f":"IF(BS$222=$B507,0,Z507*$E507)","v":0},{"$f":"IF(BT$222=$B507,0,AA507*$E507)","v":0},{"$f":"IF(BU$222=$B507,0,AB507*$E507)","v":0}]
[null,2034,{"$f":"C507","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$101/Y$219","v":0},{"$f":"Y508-AV508","v":0},{"$f":"Z508-AW508","v":0},{"$f":"AA508-AX508","v":0},{"$f":"AB508-AY508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X508","v":0},{"$f":"Y508","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B508,0,X508*$E508)","v":0},{"$f":"IF(BR$222=$B508,0,Y508*$E508)","v":0},{"$f":"IF(BS$222=$B508,0,Z508*$E508)","v":0},{"$f":"IF(BT$222=$B508,0,AA508*$E508)","v":0},{"$f":"IF(BU$222=$B508,0,AB508*$E508)","v":0}]
[null,2035,{"$f":"C508","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$101/Z$219","v":0},{"$f":"Z509-AW509","v":0},{"$f":"AA509-AX509","v":0},{"$f":"AB509-AY509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y509","v":0},{"$f":"Z509","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B509,0,Y509*$E509)","v":0},{"$f":"IF(BS$222=$B509,0,Z509*$E509)","v":0},{"$f":"IF(BT$222=$B509,0,AA509*$E509)","v":0},{"$f":"IF(BU$222=$B509,0,AB509*$E509)","v":0}]
[null,2036,{"$f":"C509","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$101/AA$219","v":0},{"$f":"AA510-AX510","v":0},{"$f":"AB510-AY510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z510","v":0},{"$f":"AA510","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B510,0,Z510*$E510)","v":0},{"$f":"IF(BT$222=$B510,0,AA510*$E510)","v":0},{"$f":"IF(BU$222=$B510,0,AB510*$E510)","v":0}]
[null,2037,{"$f":"C510","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$101/AB$219","v":0},{"$f":"AB511-AY511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA511","v":0},{"$f":"AB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B511,0,AA511*$E511)","v":0},{"$f":"IF(BU$222=$B511,0,AB511*$E511)","v":0}]
[null,2038,{"$f":"C511","v":0},1,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$101/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB512","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B512,0,AB512*$E512)","v":0}]
[]
[{"$f":"A29","v":"MLT debt"}]
[{"$f":"A30","v":"Denominated in local currency (LC)"},"Calculations in LCU"]
[]
[{"$f":"A31","v":"Bonds (1 to 3 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C31","v":1},{"$f":"$D31","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A517,$A$26:$A$37,0),MATCH(B517,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$104","v":1523.8037730000001},{"$f":"I517-AF517","v":1523.8037730000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B517+$C517,AE$222<=$B517+$D517),$I517/($D517-$C517),0)","v":0},0,{"$f":"IF(AND(AG$222>$B517+$C517,AG$222<=$B517+$D517),$I517/($D517-$C517),0)","v":1523.8037730000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B517,0,H517*$E517)","v":0},228.57056595,228.57056595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A517","v":"Bonds (1 to 3 years)-LC"},{"$f":"B517+1","v":2019},{"$f":"C517","v":1},{"$f":"D517","v":2},0.14000000000000001,null,null,null,null,{"$f":"J$104","v":3750},{"$f":"J518-AG518","v":3750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B518+$C518,AF$222<=$B518+$D518),$J518/($D518-$C518),0)","v":0},0,{"$f":"IF(AND(AH$222>$B518+$C518,AH$222<=$B518+$D518),$J518/($D518-$C518),0)","v":3750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B518,0,I518*$E518)","v":0},525,525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",{"$f":"B518+1","v":2020},{"$f":"C518","v":1},2,0.13,null,null,null,null,null,{"$f":"K$104","v":4500},{"$f":"K519-AH519","v":4500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B519+$C519,AG$222<=$B519+$D519),$K519/($D519-$C519),0)","v":0},0,{"$f":"IF(AND(AI$222>$B519+$C519,AI$222<=$B519+$D519),$K519/($D519-$C519),0)","v":4500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B519,0,J519*$E519)","v":0},585,585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2021,{"$f":"C519","v":1},2,0.11,null,null,null,null,null,null,{"$f":"L$104","v":4300},{"$f":"L520-AI520","v":4300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B520+$C520,AH$222<=$B520+$D520),$L520/($D520-$C520),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B520+$C520,AJ$222<=$B520+$D520),$L520/($D520-$C520),0)","v":4300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B520,0,K520*$E520)","v":0},473,473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2022,{"$f":"C520","v":1},2,0.1,null,null,null,null,null,null,null,{"$f":"M$104","v":6040},{"$f":"M521-AJ521","v":6040},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B521+$C521,AI$222<=$B521+$D521),$M521/($D521-$C521),0)","v":0},0,{"$f":"IF(AND(AK$222>$B521+$C521,AK$222<=$B521+$D521),$M521/($D521-$C521),0)","v":6040},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B521,0,L521*$E521)","v":0},{"$f":"IF(BF$222=$B521,0,M521*$E521)","v":604},604,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2023,{"$f":"C521","v":1},2,0.09,null,null,null,null,null,null,null,null,{"$f":"N$104","v":7300},{"$f":"N522-AK522","v":7300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B522+$C522,AJ$222<=$B522+$D522),$N522/($D522-$C522),0)","v":0},0,{"$f":"IF(AND(AL$222>$B522+$C522,AL$222<=$B522+$D522),$N522/($D522-$C522),0)","v":7300},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B522,0,M522*$E522)","v":0},{"$f":"IF(BG$222=$B522,0,N522*$E522)","v":657},657,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2024,{"$f":"C522","v":1},2,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$104","v":6700},{"$f":"O523-AL523","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B523+$C523,AK$222<=$B523+$D523),$O523/($D523-$C523),0)","v":0},0,{"$f":"IF(AND(AM$222>$B523+$C523,AM$222<=$B523+$D523),$O523/($D523-$C523),0)","v":6700},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B523,0,N523*$E523)","v":0},{"$f":"IF(BH$222=$B523,0,O523*$E523)","v":603},603,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2025,{"$f":"C523","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$104","v":7000},{"$f":"P524-AM524","v":7000},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B524+$C524,AL$222<=$B524+$D524),$P524/($D524-$C524),0)","v":0},0,{"$f":"IF(AND(AN$222>$B524+$C524,AN$222<=$B524+$D524),$P524/($D524-$C524),0)","v":7000},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B524,0,O524*$E524)","v":0},{"$f":"IF(BI$222=$B524,0,P524*$E524)","v":630},630,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2026,{"$f":"C524","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$104","v":8350},{"$f":"Q525-AN525","v":8350},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B525+$C525,AM$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":0},0,{"$f":"IF(AND(AO$222>$B525+$C525,AO$222<=$B525+$D525),$Q525/($D525-$C525),0)","v":8350},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B525,0,P525*$E525)","v":0},{"$f":"IF(BJ$222=$B525,0,Q525*$E525)","v":751.5},751.5,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2027,{"$f":"C525","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$104","v":7600},{"$f":"R526-AO526","v":7600},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B526+$C526,AN$222<=$B526+$D526),$R526/($D526-$C526),0)","v":0},0,{"$f":"IF(AND(AP$222>$B526+$C526,AP$222<=$B526+$D526),$R526/($D526-$C526),0)","v":7600},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B526,0,Q526*$E526)","v":0},{"$f":"IF(BK$222=$B526,0,R526*$E526)","v":684},684,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2028,{"$f":"C526","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$104","v":7400},{"$f":"S527-AP527","v":7400},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B527+$C527,AO$222<=$B527+$D527),$S527/($D527-$C527),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B527+$C527,AQ$222<=$B527+$D527),$S527/($D527-$C527),0)","v":7400},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B527,0,R527*$E527)","v":0},{"$f":"IF(BL$222=$B527,0,S527*$E527)","v":666},666,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2029,{"$f":"C527","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$104","v":7700},{"$f":"T528-AQ528","v":7700},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B528+$C528,AP$222<=$B528+$D528),$T528/($D528-$C528),0)","v":0},0,{"$f":"IF(AND(AR$222>$B528+$C528,AR$222<=$B528+$D528),$T528/($D528-$C528),0)","v":7700},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B528,0,S528*$E528)","v":0},{"$f":"IF(BM$222=$B528,0,T528*$E528)","v":693},693,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2030,{"$f":"C528","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$104","v":8000},{"$f":"U529-AR529","v":8000},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B529+$C529,AQ$222<=$B529+$D529),$U529/($D529-$C529),0)","v":0},0,{"$f":"IF(AND(AS$222>$B529+$C529,AS$222<=$B529+$D529),$U529/($D529-$C529),0)","v":8000},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B529,0,T529*$E529)","v":0},{"$f":"IF(BN$222=$B529,0,U529*$E529)","v":720},720,0,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2031,{"$f":"C529","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$104","v":8300},{"$f":"V530-AS530","v":8300},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B530+$C530,AR$222<=$B530+$D530),$V530/($D530-$C530),0)","v":0},0,{"$f":"IF(AND(AT$222>$B530+$C530,AT$222<=$B530+$D530),$V530/($D530-$C530),0)","v":8300},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B530,0,U530*$E530)","v":0},{"$f":"IF(BO$222=$B530,0,V530*$E530)","v":747},747,0,0,0,0,0]
["Bonds (1 to 3 years)-LC",2032,{"$f":"C530","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$104","v":8600},{"$f":"W531-AT531","v":8600},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B531+$C531,AS$222<=$B531+$D531),$W531/($D531-$C531),0)","v":0},0,{"$f":"IF(AND(AU$222>$B531+$C531,AU$222<=$B531+$D531),$W531/($D531-$C531),0)","v":8600},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B531,0,V531*$E531)","v":0},{"$f":"IF(BP$222=$B531,0,W531*$E531)","v":774},774,0,0,0,0]
["Bonds (1 to 3 years)-LC",2033,{"$f":"C531","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$104","v":8900},{"$f":"X532-AU532","v":8900},{"$f":"Y532-AV532","v":0},{"$f":"Z532-AW532","v":0},{"$f":"AA532-AX532","v":0},{"$f":"AB532-AY532","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B532+$C532,AT$222<=$B532+$D532),$X532/($D532-$C532),0)","v":0},0,{"$f":"IF(AND(AV$222>$B532+$C532,AV$222<=$B532+$D532),$X532/($D532-$C532),0)","v":8900},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B532,0,W532*$E532)","v":0},{"$f":"IF(BQ$222=$B532,0,X532*$E532)","v":801},{"$f":"IF(BR$222=$B532,0,Y532*$E532)","v":801},{"$f":"IF(BS$222=$B532,0,Z532*$E532)","v":0},{"$f":"IF(BT$222=$B532,0,AA532*$E532)","v":0},{"$f":"IF(BU$222=$B532,0,AB532*$E532)","v":0}]
["Bonds (1 to 3 years)-LC",2034,{"$f":"C532","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$104","v":9200},{"$f":"Y533-AV533","v":9200},{"$f":"Z533-AW533","v":0},{"$f":"AA533-AX533","v":0},{"$f":"AB533-AY533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B533+$C533,AU$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AV$222>$B533+$C533,AV$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AW$222>$B533+$C533,AW$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":9200},{"$f":"IF(AND(AX$222>$B533+$C533,AX$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},{"$f":"IF(AND(AY$222>$B533+$C533,AY$222<=$B533+$D533),$Y533/($D533-$C533),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B533,0,X533*$E533)","v":0},{"$f":"IF(BR$222=$B533,0,Y533*$E533)","v":828},{"$f":"IF(BS$222=$B533,0,Z533*$E533)","v":828},{"$f":"IF(BT$222=$B533,0,AA533*$E533)","v":0},{"$f":"IF(BU$222=$B533,0,AB533*$E533)","v":0}]
["Bonds (1 to 3 years)-LC",2035,{"$f":"C533","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$104","v":9500},{"$f":"Z534-AW534","v":9500},{"$f":"AA534-AX534","v":0},{"$f":"AB534-AY534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B534+$C534,AV$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AW$222>$B534+$C534,AW$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},{"$f":"IF(AND(AX$222>$B534+$C534,AX$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":9500},{"$f":"IF(AND(AY$222>$B534+$C534,AY$222<=$B534+$D534),$Z534/($D534-$C534),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B534,0,Y534*$E534)","v":0},{"$f":"IF(BS$222=$B534,0,Z534*$E534)","v":855},{"$f":"IF(BT$222=$B534,0,AA534*$E534)","v":855},{"$f":"IF(BU$222=$B534,0,AB534*$E534)","v":0}]
["Bonds (1 to 3 years)-LC",2036,{"$f":"C534","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$104","v":9800},{"$f":"AA535-AX535","v":9800},{"$f":"AB535-AY535","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B535+$C535,AW$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AX$222>$B535+$C535,AX$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":0},{"$f":"IF(AND(AY$222>$B535+$C535,AY$222<=$B535+$D535),$AA535/($D535-$C535),0)","v":9800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B535,0,Z535*$E535)","v":0},{"$f":"IF(BT$222=$B535,0,AA535*$E535)","v":882},{"$f":"IF(BU$222=$B535,0,AB535*$E535)","v":882}]
["Bonds (1 to 3 years)-LC",2037,{"$f":"C535","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$104","v":10100},{"$f":"AB536-AY536","v":10100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B536+$C536,AX$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},{"$f":"IF(AND(AY$222>$B536+$C536,AY$222<=$B536+$D536),$AB536/($D536-$C536),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B536,0,AA536*$E536)","v":0},{"$f":"IF(BU$222=$B536,0,AB536*$E536)","v":909}]
["Bonds (1 to 3 years)-LC",2038,{"$f":"C536","v":1},2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$104","v":10400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B537+$C537,AY$222<=$B537+$D537),$AC537/($D537-$C537),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B537,0,AB537*$E537)","v":0}]
[]
[{"$f":"A32","v":"Bonds (4 to 7 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C32","v":3},{"$f":"$D32","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A539,$A$26:$A$37,0),MATCH(B539,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$105","v":5088.3090963333298},{"$f":"I539-AF539","v":5088.3090963333298},5088.3090963333298,5088.3090963333298,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B539+$C539,AE$222<=$B539+$D539),$I539/($D539-$C539),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B539+$C539,AI$222<=$B539+$D539),$I539/($D539-$C539),0)","v":2544.1545481666649},{"$f":"IF(AND(AJ$222>$B539+$C539,AJ$222<=$B539+$D539),$I539/($D539-$C539),0)","v":2544.1545481666649},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B539,0,H539*$E539)","v":0},763.24636444999942,763.24636444999942,763.24636444999942,763.24636444999942,381.62318222499971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A539","v":"Bonds (4 to 7 years)-LC"},{"$f":"B539+1","v":2019},{"$f":"C539","v":3},5,0.14000000000000001,null,null,null,null,{"$f":"J$105","v":2600},{"$f":"J540-AG540","v":2600},2600,2600,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B540+$C540,AF$222<=$B540+$D540),$J540/($D540-$C540),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B540+$C540,AJ$222<=$B540+$D540),$J540/($D540-$C540),0)","v":1300},{"$f":"IF(AND(AK$222>$B540+$C540,AK$222<=$B540+$D540),$J540/($D540-$C540),0)","v":1300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B540,0,I540*$E540)","v":0},364.00000000000006,364.00000000000006,364.00000000000006,364.00000000000006,182.00000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",{"$f":"B540+1","v":2020},{"$f":"C540","v":3},5,0.13,null,null,null,null,null,{"$f":"K$105","v":2000},{"$f":"K541-AH541","v":2000},2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B541+$C541,AG$222<=$B541+$D541),$K541/($D541-$C541),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B541+$C541,AK$222<=$B541+$D541),$K541/($D541-$C541),0)","v":1000},{"$f":"IF(AND(AL$222>$B541+$C541,AL$222<=$B541+$D541),$K541/($D541-$C541),0)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B541,0,J541*$E541)","v":0},260,260,260,260,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2021,{"$f":"C541","v":3},5,0.11,null,null,null,null,null,null,{"$f":"L$105","v":3200},{"$f":"L542-AI542","v":3200},3200,3200,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B542+$C542,AH$222<=$B542+$D542),$L542/($D542-$C542),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B542+$C542,AL$222<=$B542+$D542),$L542/($D542-$C542),0)","v":1600},{"$f":"IF(AND(AM$222>$B542+$C542,AM$222<=$B542+$D542),$L542/($D542-$C542),0)","v":1600},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B542,0,K542*$E542)","v":0},352,352,352,352,176,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2022,{"$f":"C542","v":3},5,0.1,null,null,null,null,null,null,null,{"$f":"M$105","v":3600},{"$f":"M543-AJ543","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B543+$C543,AI$222<=$B543+$D543),$M543/($D543-$C543),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B543+$C543,AM$222<=$B543+$D543),$M543/($D543-$C543),0)","v":1800},{"$f":"IF(AND(AN$222>$B543+$C543,AN$222<=$B543+$D543),$M543/($D543-$C543),0)","v":1800},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B543,0,L543*$E543)","v":0},{"$f":"IF(BF$222=$B543,0,M543*$E543)","v":360},360,360,360,180,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2023,{"$f":"C543","v":3},5,0.09,null,null,null,null,null,null,null,null,{"$f":"N$105","v":3600},{"$f":"N544-AK544","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B544+$C544,AJ$222<=$B544+$D544),$N544/($D544-$C544),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B544+$C544,AN$222<=$B544+$D544),$N544/($D544-$C544),0)","v":1800},{"$f":"IF(AND(AO$222>$B544+$C544,AO$222<=$B544+$D544),$N544/($D544-$C544),0)","v":1800},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B544,0,M544*$E544)","v":0},{"$f":"IF(BG$222=$B544,0,N544*$E544)","v":324},324,324,324,162,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2024,{"$f":"C544","v":3},5,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$105","v":3600},{"$f":"O545-AL545","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B545+$C545,AK$222<=$B545+$D545),$O545/($D545-$C545),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B545+$C545,AO$222<=$B545+$D545),$O545/($D545-$C545),0)","v":1800},{"$f":"IF(AND(AP$222>$B545+$C545,AP$222<=$B545+$D545),$O545/($D545-$C545),0)","v":1800},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B545,0,N545*$E545)","v":0},{"$f":"IF(BH$222=$B545,0,O545*$E545)","v":324},324,324,324,162,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2025,{"$f":"C545","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$105","v":3600},{"$f":"P546-AM546","v":3600},3600,3600,1800,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B546+$C546,AL$222<=$B546+$D546),$P546/($D546-$C546),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B546+$C546,AP$222<=$B546+$D546),$P546/($D546-$C546),0)","v":1800},{"$f":"IF(AND(AQ$222>$B546+$C546,AQ$222<=$B546+$D546),$P546/($D546-$C546),0)","v":1800},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B546,0,O546*$E546)","v":0},{"$f":"IF(BI$222=$B546,0,P546*$E546)","v":324},324,324,324,162,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2026,{"$f":"C546","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$105","v":3900},{"$f":"Q547-AN547","v":3900},3900,3900,1950,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B547+$C547,AM$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":0},0,0,0,{"$f":"IF(AND(AQ$222>$B547+$C547,AQ$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":1950},{"$f":"IF(AND(AR$222>$B547+$C547,AR$222<=$B547+$D547),$Q547/($D547-$C547),0)","v":1950},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B547,0,P547*$E547)","v":0},{"$f":"IF(BJ$222=$B547,0,Q547*$E547)","v":351},351,351,351,175.5,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2027,{"$f":"C547","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$105","v":4800},{"$f":"R548-AO548","v":4800},4800,4800,2400,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B548+$C548,AN$222<=$B548+$D548),$R548/($D548-$C548),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B548+$C548,AR$222<=$B548+$D548),$R548/($D548-$C548),0)","v":2400},{"$f":"IF(AND(AS$222>$B548+$C548,AS$222<=$B548+$D548),$R548/($D548-$C548),0)","v":2400},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B548,0,Q548*$E548)","v":0},{"$f":"IF(BK$222=$B548,0,R548*$E548)","v":432},432,432,432,216,0,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2028,{"$f":"C548","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$105","v":6240},{"$f":"S549-AP549","v":6240},6240,6240,3120,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B549+$C549,AO$222<=$B549+$D549),$S549/($D549-$C549),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B549+$C549,AS$222<=$B549+$D549),$S549/($D549-$C549),0)","v":3120},{"$f":"IF(AND(AT$222>$B549+$C549,AT$222<=$B549+$D549),$S549/($D549-$C549),0)","v":3120},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B549,0,R549*$E549)","v":0},{"$f":"IF(BL$222=$B549,0,S549*$E549)","v":561.6},561.6,561.6,561.6,280.8,0,0,0,0,0]
["Bonds (4 to 7 years)-LC",2029,{"$f":"C549","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$105","v":7200},{"$f":"T550-AQ550","v":7200},7200,7200,3600,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B550+$C550,AP$222<=$B550+$D550),$T550/($D550-$C550),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B550+$C550,AT$222<=$B550+$D550),$T550/($D550-$C550),0)","v":3600},{"$f":"IF(AND(AU$222>$B550+$C550,AU$222<=$B550+$D550),$T550/($D550-$C550),0)","v":3600},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B550,0,S550*$E550)","v":0},{"$f":"IF(BM$222=$B550,0,T550*$E550)","v":648},648,648,648,324,0,0,0,0]
["Bonds (4 to 7 years)-LC",2030,{"$f":"C550","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$105","v":7800},{"$f":"U551-AR551","v":7800},7800,7800,3900,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B551+$C551,AQ$222<=$B551+$D551),$U551/($D551-$C551),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B551+$C551,AU$222<=$B551+$D551),$U551/($D551-$C551),0)","v":3900},{"$f":"IF(AND(AV$222>$B551+$C551,AV$222<=$B551+$D551),$U551/($D551-$C551),0)","v":3900},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B551,0,T551*$E551)","v":0},{"$f":"IF(BN$222=$B551,0,U551*$E551)","v":702},702,702,702,351,0,0,0]
["Bonds (4 to 7 years)-LC",2031,{"$f":"C551","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$105","v":8100},{"$f":"V552-AS552","v":8100},8100,8100,4050,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B552+$C552,AR$222<=$B552+$D552),$V552/($D552-$C552),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B552+$C552,AV$222<=$B552+$D552),$V552/($D552-$C552),0)","v":4050},{"$f":"IF(AND(AW$222>$B552+$C552,AW$222<=$B552+$D552),$V552/($D552-$C552),0)","v":4050},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B552,0,U552*$E552)","v":0},{"$f":"IF(BO$222=$B552,0,V552*$E552)","v":729},729,729,729,364.5,0,0]
["Bonds (4 to 7 years)-LC",2032,{"$f":"C552","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$105","v":8400},{"$f":"W553-AT553","v":8400},8400,8400,4200,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B553+$C553,AS$222<=$B553+$D553),$W553/($D553-$C553),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B553+$C553,AW$222<=$B553+$D553),$W553/($D553-$C553),0)","v":4200},{"$f":"IF(AND(AX$222>$B553+$C553,AX$222<=$B553+$D553),$W553/($D553-$C553),0)","v":4200},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B553,0,V553*$E553)","v":0},{"$f":"IF(BP$222=$B553,0,W553*$E553)","v":756},756,756,756,378,0]
["Bonds (4 to 7 years)-LC",2033,{"$f":"C553","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$105","v":8700},{"$f":"X554-AU554","v":8700},{"$f":"Y554-AV554","v":8700},{"$f":"Z554-AW554","v":8700},{"$f":"AA554-AX554","v":4350},{"$f":"AB554-AY554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B554+$C554,AT$222<=$B554+$D554),$X554/($D554-$C554),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B554+$C554,AX$222<=$B554+$D554),$X554/($D554-$C554),0)","v":4350},{"$f":"IF(AND(AY$222>$B554+$C554,AY$222<=$B554+$D554),$X554/($D554-$C554),0)","v":4350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B554,0,W554*$E554)","v":0},{"$f":"IF(BQ$222=$B554,0,X554*$E554)","v":783},{"$f":"IF(BR$222=$B554,0,Y554*$E554)","v":783},{"$f":"IF(BS$222=$B554,0,Z554*$E554)","v":783},{"$f":"IF(BT$222=$B554,0,AA554*$E554)","v":783},{"$f":"IF(BU$222=$B554,0,AB554*$E554)","v":391.5}]
["Bonds (4 to 7 years)-LC",2034,{"$f":"C554","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$105","v":9000},{"$f":"Y555-AV555","v":9000},{"$f":"Z555-AW555","v":9000},{"$f":"AA555-AX555","v":9000},{"$f":"AB555-AY555","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B555+$C555,AU$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AV$222>$B555+$C555,AV$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AW$222>$B555+$C555,AW$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AX$222>$B555+$C555,AX$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":0},{"$f":"IF(AND(AY$222>$B555+$C555,AY$222<=$B555+$D555),$Y555/($D555-$C555),0)","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B555,0,X555*$E555)","v":0},{"$f":"IF(BR$222=$B555,0,Y555*$E555)","v":810},{"$f":"IF(BS$222=$B555,0,Z555*$E555)","v":810},{"$f":"IF(BT$222=$B555,0,AA555*$E555)","v":810},{"$f":"IF(BU$222=$B555,0,AB555*$E555)","v":810}]
["Bonds (4 to 7 years)-LC",2035,{"$f":"C555","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$105","v":9300},{"$f":"Z556-AW556","v":9300},{"$f":"AA556-AX556","v":9300},{"$f":"AB556-AY556","v":9300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B556+$C556,AV$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AW$222>$B556+$C556,AW$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AX$222>$B556+$C556,AX$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},{"$f":"IF(AND(AY$222>$B556+$C556,AY$222<=$B556+$D556),$Z556/($D556-$C556),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B556,0,Y556*$E556)","v":0},{"$f":"IF(BS$222=$B556,0,Z556*$E556)","v":837},{"$f":"IF(BT$222=$B556,0,AA556*$E556)","v":837},{"$f":"IF(BU$222=$B556,0,AB556*$E556)","v":837}]
["Bonds (4 to 7 years)-LC",2036,{"$f":"C556","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$105","v":9600},{"$f":"AA557-AX557","v":9600},{"$f":"AB557-AY557","v":9600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B557+$C557,AW$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AX$222>$B557+$C557,AX$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},{"$f":"IF(AND(AY$222>$B557+$C557,AY$222<=$B557+$D557),$AA557/($D557-$C557),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B557,0,Z557*$E557)","v":0},{"$f":"IF(BT$222=$B557,0,AA557*$E557)","v":864},{"$f":"IF(BU$222=$B557,0,AB557*$E557)","v":864}]
["Bonds (4 to 7 years)-LC",2037,{"$f":"C557","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$105","v":9900},{"$f":"AB558-AY558","v":9900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B558+$C558,AX$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},{"$f":"IF(AND(AY$222>$B558+$C558,AY$222<=$B558+$D558),$AB558/($D558-$C558),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B558,0,AA558*$E558)","v":0},{"$f":"IF(BU$222=$B558,0,AB558*$E558)","v":891}]
["Bonds (4 to 7 years)-LC",2038,{"$f":"C558","v":3},5,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$105","v":10200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B559+$C559,AY$222<=$B559+$D559),$AC559/($D559-$C559),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B559,0,AB559*$E559)","v":0}]
[]
[{"$f":"A33","v":"Bonds (beyond 7 years)-LC"},{"$f":"$I$5","v":2018},{"$f":"$C33","v":6},{"$f":"$D33","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A561,$A$26:$A$37,0),MATCH(B561,$A$5:$AC$5,0))","v":0.15},null,null,null,{"$f":"I$106","v":8263.49},{"$f":"I561-AF561","v":8263.49},8263.49,8263.49,8263.49,8263.49,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B561+$C561,AE$222<=$B561+$D561),$I561/($D561-$C561),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B561+$C561,AL$222<=$B561+$D561),$I561/($D561-$C561),0)","v":8263.49},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B561,0,H561*$E561)","v":0},1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,1239.5235,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A561","v":"Bonds (beyond 7 years)-LC"},{"$f":"B561+1","v":2019},{"$f":"C561","v":6},7,0.14000000000000001,null,null,null,null,{"$f":"J$106","v":5411.3720799011699},{"$f":"J562-AG562","v":5411.3720799011699},5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B562+$C562,AF$222<=$B562+$D562),$J562/($D562-$C562),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B562+$C562,AM$222<=$B562+$D562),$J562/($D562-$C562),0)","v":5411.3720799011699},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B562,0,I562*$E562)","v":0},757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,757.59209118616388,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",{"$f":"B562+1","v":2020},{"$f":"C562","v":6},7,0.13,null,null,null,null,null,{"$f":"K$106","v":3126.24884569914},{"$f":"K563-AH563","v":3126.24884569914},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B563+$C563,AG$222<=$B563+$D563),$K563/($D563-$C563),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B563+$C563,AN$222<=$B563+$D563),$K563/($D563-$C563),0)","v":3126.24884569914},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B563,0,J563*$E563)","v":0},406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,406.41234994088819,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2021,{"$f":"C563","v":6},7,0.11,null,null,null,null,null,null,{"$f":"L$106","v":3972.44027236599},{"$f":"L564-AI564","v":3972.44027236599},3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B564+$C564,AH$222<=$B564+$D564),$L564/($D564-$C564),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B564+$C564,AO$222<=$B564+$D564),$L564/($D564-$C564),0)","v":3972.44027236599},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B564,0,K564*$E564)","v":0},436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,436.9684299602589,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2022,{"$f":"C564","v":6},7,0.1,null,null,null,null,null,null,null,{"$f":"M$106","v":3862.6528661567604},{"$f":"M565-AJ565","v":3862.6528661567604},3862.6528661567604,3862.6528661567604,3862.6528661567604,3862.6528661567604,3862.6528661567604,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B565+$C565,AI$222<=$B565+$D565),$M565/($D565-$C565),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B565+$C565,AP$222<=$B565+$D565),$M565/($D565-$C565),0)","v":3862.6528661567604},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B565,0,L565*$E565)","v":0},{"$f":"IF(BF$222=$B565,0,M565*$E565)","v":386.26528661567608},386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,386.26528661567608,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2023,{"$f":"C565","v":6},7,0.09,null,null,null,null,null,null,null,null,{"$f":"N$106","v":3359.7733926992996},{"$f":"N566-AK566","v":3359.7733926992996},3359.7733926992996,3359.7733926992996,3359.7733926992996,3359.7733926992996,3359.7733926992996,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B566+$C566,AJ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B566+$C566,AQ$222<=$B566+$D566),$N566/($D566-$C566),0)","v":3359.7733926992996},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B566,0,M566*$E566)","v":0},{"$f":"IF(BG$222=$B566,0,N566*$E566)","v":302.37960534293694},302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,302.37960534293694,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2024,{"$f":"C566","v":6},7,0.09,null,null,null,null,null,null,null,null,null,{"$f":"O$106","v":2570.6890015263803},{"$f":"O567-AL567","v":2570.6890015263803},2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B567+$C567,AK$222<=$B567+$D567),$O567/($D567-$C567),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B567+$C567,AR$222<=$B567+$D567),$O567/($D567-$C567),0)","v":2570.6890015263803},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B567,0,N567*$E567)","v":0},{"$f":"IF(BH$222=$B567,0,O567*$E567)","v":231.36201013737423},231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,231.36201013737423,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2025,{"$f":"C567","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,{"$f":"P$106","v":4747.24583468525},{"$f":"P568-AM568","v":4747.24583468525},4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B568+$C568,AL$222<=$B568+$D568),$P568/($D568-$C568),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B568+$C568,AS$222<=$B568+$D568),$P568/($D568-$C568),0)","v":4747.24583468525},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B568,0,O568*$E568)","v":0},{"$f":"IF(BI$222=$B568,0,P568*$E568)","v":427.25212512167246},427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,427.25212512167246,0,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2026,{"$f":"C568","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$106","v":4679.9026896043497},{"$f":"Q569-AN569","v":4679.9026896043497},4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B569+$C569,AM$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AT$222>$B569+$C569,AT$222<=$B569+$D569),$Q569/($D569-$C569),0)","v":4679.9026896043497},0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B569,0,P569*$E569)","v":0},{"$f":"IF(BJ$222=$B569,0,Q569*$E569)","v":421.19124206439147},421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,421.19124206439147,0,0,0,0,0]
["Bonds (beyond 7 years)-LC",2027,{"$f":"C569","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$106","v":6159.72854056097},{"$f":"R570-AO570","v":6159.72854056097},6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B570+$C570,AN$222<=$B570+$D570),$R570/($D570-$C570),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B570+$C570,AU$222<=$B570+$D570),$R570/($D570-$C570),0)","v":6159.72854056097},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B570,0,Q570*$E570)","v":0},{"$f":"IF(BK$222=$B570,0,R570*$E570)","v":554.37556865048725},554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,554.37556865048725,0,0,0,0]
["Bonds (beyond 7 years)-LC",2028,{"$f":"C570","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$106","v":7294.6726608573799},{"$f":"S571-AP571","v":7294.6726608573799},7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B571+$C571,AO$222<=$B571+$D571),$S571/($D571-$C571),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B571+$C571,AV$222<=$B571+$D571),$S571/($D571-$C571),0)","v":7294.6726608573799},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B571,0,R571*$E571)","v":0},{"$f":"IF(BL$222=$B571,0,S571*$E571)","v":656.52053947716422},656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,656.52053947716422,0,0,0]
["Bonds (beyond 7 years)-LC",2029,{"$f":"C571","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$106","v":10837.414119461599},{"$f":"T572-AQ572","v":10837.414119461599},10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B572+$C572,AP$222<=$B572+$D572),$T572/($D572-$C572),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B572+$C572,AW$222<=$B572+$D572),$T572/($D572-$C572),0)","v":10837.414119461599},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B572,0,S572*$E572)","v":0},{"$f":"IF(BM$222=$B572,0,T572*$E572)","v":975.36727075154386},975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,975.36727075154386,0,0]
["Bonds (beyond 7 years)-LC",2030,{"$f":"C572","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$106","v":10504.956146022399},{"$f":"U573-AR573","v":10504.956146022399},10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B573+$C573,AQ$222<=$B573+$D573),$U573/($D573-$C573),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B573+$C573,AX$222<=$B573+$D573),$U573/($D573-$C573),0)","v":10504.956146022399},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B573,0,T573*$E573)","v":0},{"$f":"IF(BN$222=$B573,0,U573*$E573)","v":945.4460531420159},945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,945.4460531420159,0]
["Bonds (beyond 7 years)-LC",2031,{"$f":"C573","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$106","v":11134.943317887601},{"$f":"V574-AS574","v":11134.943317887601},11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B574+$C574,AR$222<=$B574+$D574),$V574/($D574-$C574),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B574+$C574,AY$222<=$B574+$D574),$V574/($D574-$C574),0)","v":11134.943317887601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B574,0,U574*$E574)","v":0},{"$f":"IF(BO$222=$B574,0,V574*$E574)","v":1002.144898609884},1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884,1002.144898609884]
["Bonds (beyond 7 years)-LC",2032,{"$f":"C574","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$106","v":14114.0164516761},{"$f":"W575-AT575","v":14114.0164516761},14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B575+$C575,AS$222<=$B575+$D575),$W575/($D575-$C575),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B575,0,V575*$E575)","v":0},{"$f":"IF(BP$222=$B575,0,W575*$E575)","v":1270.2614806508489},1270.2614806508489,1270.2614806508489,1270.2614806508489,1270.2614806508489,1270.2614806508489]
["Bonds (beyond 7 years)-LC",2033,{"$f":"C575","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$106","v":18870.334829861698},{"$f":"X576-AU576","v":18870.334829861698},{"$f":"Y576-AV576","v":18870.334829861698},{"$f":"Z576-AW576","v":18870.334829861698},{"$f":"AA576-AX576","v":18870.334829861698},{"$f":"AB576-AY576","v":18870.334829861698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B576+$C576,AT$222<=$B576+$D576),$X576/($D576-$C576),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B576,0,W576*$E576)","v":0},{"$f":"IF(BQ$222=$B576,0,X576*$E576)","v":1698.3301346875528},{"$f":"IF(BR$222=$B576,0,Y576*$E576)","v":1698.3301346875528},{"$f":"IF(BS$222=$B576,0,Z576*$E576)","v":1698.3301346875528},{"$f":"IF(BT$222=$B576,0,AA576*$E576)","v":1698.3301346875528},{"$f":"IF(BU$222=$B576,0,AB576*$E576)","v":1698.3301346875528}]
["Bonds (beyond 7 years)-LC",2034,{"$f":"C576","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$106","v":19016.2091008028},{"$f":"Y577-AV577","v":19016.2091008028},{"$f":"Z577-AW577","v":19016.2091008028},{"$f":"AA577-AX577","v":19016.2091008028},{"$f":"AB577-AY577","v":19016.2091008028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B577+$C577,AU$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AV$222>$B577+$C577,AV$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AW$222>$B577+$C577,AW$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AX$222>$B577+$C577,AX$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},{"$f":"IF(AND(AY$222>$B577+$C577,AY$222<=$B577+$D577),$Y577/($D577-$C577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B577,0,X577*$E577)","v":0},{"$f":"IF(BR$222=$B577,0,Y577*$E577)","v":1711.458819072252},{"$f":"IF(BS$222=$B577,0,Z577*$E577)","v":1711.458819072252},{"$f":"IF(BT$222=$B577,0,AA577*$E577)","v":1711.458819072252},{"$f":"IF(BU$222=$B577,0,AB577*$E577)","v":1711.458819072252}]
["Bonds (beyond 7 years)-LC",2035,{"$f":"C577","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$106","v":24393.6680686418},{"$f":"Z578-AW578","v":24393.6680686418},{"$f":"AA578-AX578","v":24393.6680686418},{"$f":"AB578-AY578","v":24393.6680686418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B578+$C578,AV$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AW$222>$B578+$C578,AW$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AX$222>$B578+$C578,AX$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},{"$f":"IF(AND(AY$222>$B578+$C578,AY$222<=$B578+$D578),$Z578/($D578-$C578),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B578,0,Y578*$E578)","v":0},{"$f":"IF(BS$222=$B578,0,Z578*$E578)","v":2195.4301261777618},{"$f":"IF(BT$222=$B578,0,AA578*$E578)","v":2195.4301261777618},{"$f":"IF(BU$222=$B578,0,AB578*$E578)","v":2195.4301261777618}]
["Bonds (beyond 7 years)-LC",2036,{"$f":"C578","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$106","v":26769.2370519174},{"$f":"AA579-AX579","v":26769.2370519174},{"$f":"AB579-AY579","v":26769.2370519174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B579+$C579,AW$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AX$222>$B579+$C579,AX$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},{"$f":"IF(AND(AY$222>$B579+$C579,AY$222<=$B579+$D579),$AA579/($D579-$C579),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B579,0,Z579*$E579)","v":0},{"$f":"IF(BT$222=$B579,0,AA579*$E579)","v":2409.2313346725659},{"$f":"IF(BU$222=$B579,0,AB579*$E579)","v":2409.2313346725659}]
["Bonds (beyond 7 years)-LC",2037,{"$f":"C579","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$106","v":31311.611333303201},{"$f":"AB580-AY580","v":31311.611333303201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B580+$C580,AX$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},{"$f":"IF(AND(AY$222>$B580+$C580,AY$222<=$B580+$D580),$AB580/($D580-$C580),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B580,0,AA580*$E580)","v":0},{"$f":"IF(BU$222=$B580,0,AB580*$E580)","v":2818.0450199972879}]
["Bonds (beyond 7 years)-LC",2038,{"$f":"C580","v":6},7,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$106","v":36217.601568105099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B581+$C581,AY$222<=$B581+$D581),$AC581/($D581-$C581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B581,0,AB581*$E581)","v":0}]
[]
[]
[]
[{"$f":"A34","v":"Denominated in foreign currency (FX)"},"Calculations in USD"]
[]
[{"$f":"A35","v":"Bonds (1 to 3 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C35","v":1},{"$f":"$D35","v":2},{"$f":"INDEX($A$26:$AC$37,MATCH(A587,$A$26:$A$37,0),MATCH(B587,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$108/I$219","v":0},{"$f":"I587-AF587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B587+$C587,AE$222<=$B587+$D587), $I587/($D587-$C587),0)","v":0},0,{"$f":"IF(AND(AG$222>$B587+$C587,AG$222<=$B587+$D587), $I587/($D587-$C587),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B587,0,H587*$E587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A587","v":"Bonds (1 to 3 years)-FX"},{"$f":"B587+1","v":2019},{"$f":"C587","v":1},2,7.0000000000000007E-2,null,null,null,null,{"$f":"J$108/J$219","v":0},{"$f":"J588-AG588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B588+$C588,AF$222<=$B588+$D588), $J588/($D588-$C588),0)","v":0},0,{"$f":"IF(AND(AH$222>$B588+$C588,AH$222<=$B588+$D588), $J588/($D588-$C588),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B588,0,I588*$E588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",{"$f":"B588+1","v":2020},{"$f":"C588","v":1},2,0.06,null,null,null,null,null,{"$f":"K$108/K$219","v":0},{"$f":"K589-AH589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B589+$C589,AG$222<=$B589+$D589), $K589/($D589-$C589),0)","v":0},0,{"$f":"IF(AND(AI$222>$B589+$C589,AI$222<=$B589+$D589), $K589/($D589-$C589),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B589,0,J589*$E589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2021,{"$f":"C589","v":1},2,0.06,null,null,null,null,null,null,{"$f":"L$108/L$219","v":0},{"$f":"L590-AI590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B590+$C590,AH$222<=$B590+$D590), $L590/($D590-$C590),0)","v":0},0,{"$f":"IF(AND(AJ$222>$B590+$C590,AJ$222<=$B590+$D590), $L590/($D590-$C590),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B590,0,K590*$E590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2022,{"$f":"C590","v":1},2,0.06,null,null,null,null,null,null,null,{"$f":"M$108/M$219","v":0},{"$f":"M591-AJ591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B591+$C591,AI$222<=$B591+$D591), $M591/($D591-$C591),0)","v":0},0,{"$f":"IF(AND(AK$222>$B591+$C591,AK$222<=$B591+$D591), $M591/($D591-$C591),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B591,0,L591*$E591)","v":0},{"$f":"IF(BF$222=$B591,0,M591*$E591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2023,{"$f":"C591","v":1},2,0.06,null,null,null,null,null,null,null,null,{"$f":"N$108/N$219","v":0},{"$f":"N592-AK592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B592+$C592,AJ$222<=$B592+$D592), $N592/($D592-$C592),0)","v":0},0,{"$f":"IF(AND(AL$222>$B592+$C592,AL$222<=$B592+$D592), $N592/($D592-$C592),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B592,0,M592*$E592)","v":0},{"$f":"IF(BG$222=$B592,0,N592*$E592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2024,{"$f":"C592","v":1},2,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$108/O$219","v":0},{"$f":"O593-AL593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B593+$C593,AK$222<=$B593+$D593), $O593/($D593-$C593),0)","v":0},0,{"$f":"IF(AND(AM$222>$B593+$C593,AM$222<=$B593+$D593), $O593/($D593-$C593),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B593,0,N593*$E593)","v":0},{"$f":"IF(BH$222=$B593,0,O593*$E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2025,{"$f":"C593","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$108/P$219","v":0},{"$f":"P594-AM594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B594+$C594,AL$222<=$B594+$D594), $P594/($D594-$C594),0)","v":0},0,{"$f":"IF(AND(AN$222>$B594+$C594,AN$222<=$B594+$D594), $P594/($D594-$C594),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B594,0,O594*$E594)","v":0},{"$f":"IF(BI$222=$B594,0,P594*$E594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2026,{"$f":"C594","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$108/Q$219","v":0},{"$f":"Q595-AN595","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B595+$C595,AM$222<=$B595+$D595), $Q595/($D595-$C595),0)","v":0},{"$f":"IF(AND(AN$222>$B595+$C595,AN$222<=$B595+$D595), $I595/($D595-$C595),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B595,0,P595*$E595)","v":0},{"$f":"IF(BJ$222=$B595,0,Q595*$E595)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2027,{"$f":"C595","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$108/R$219","v":0},{"$f":"R596-AO596","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B596+$C596,AN$222<=$B596+$D596), $R596/($D596-$C596),0)","v":0},0,{"$f":"IF(AND(AP$222>$B596+$C596,AP$222<=$B596+$D596), $R596/($D596-$C596),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B596,0,Q596*$E596)","v":0},{"$f":"IF(BK$222=$B596,0,R596*$E596)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2028,{"$f":"C596","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$108/S$219","v":0},{"$f":"S597-AP597","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B597+$C597,AO$222<=$B597+$D597), $S597/($D597-$C597),0)","v":0},0,{"$f":"IF(AND(AQ$222>$B597+$C597,AQ$222<=$B597+$D597), $S597/($D597-$C597),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B597,0,R597*$E597)","v":0},{"$f":"IF(BL$222=$B597,0,S597*$E597)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2029,{"$f":"C597","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$108/T$219","v":0},{"$f":"T598-AQ598","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B598+$C598,AP$222<=$B598+$D598), $T598/($D598-$C598),0)","v":0},0,{"$f":"IF(AND(AR$222>$B598+$C598,AR$222<=$B598+$D598), $T598/($D598-$C598),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B598,0,S598*$E598)","v":0},{"$f":"IF(BM$222=$B598,0,T598*$E598)","v":0},0,0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2030,{"$f":"C598","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$108/U$219","v":0},{"$f":"U599-AR599","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B599+$C599,AQ$222<=$B599+$D599), $U599/($D599-$C599),0)","v":0},0,{"$f":"IF(AND(AS$222>$B599+$C599,AS$222<=$B599+$D599), $U599/($D599-$C599),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B599,0,T599*$E599)","v":0},{"$f":"IF(BN$222=$B599,0,U599*$E599)","v":0},0,0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2031,{"$f":"C599","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$108/V$219","v":0},{"$f":"V600-AS600","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B600+$C600,AR$222<=$B600+$D600), $V600/($D600-$C600),0)","v":0},0,{"$f":"IF(AND(AT$222>$B600+$C600,AT$222<=$B600+$D600), $V600/($D600-$C600),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B600,0,U600*$E600)","v":0},{"$f":"IF(BO$222=$B600,0,V600*$E600)","v":0},0,0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2032,{"$f":"C600","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$108/W$219","v":0},{"$f":"W601-AT601","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B601+$C601,AS$222<=$B601+$D601), $W601/($D601-$C601),0)","v":0},0,{"$f":"IF(AND(AU$222>$B601+$C601,AU$222<=$B601+$D601), $W601/($D601-$C601),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B601,0,V601*$E601)","v":0},{"$f":"IF(BP$222=$B601,0,W601*$E601)","v":0},0,0,0,0,0]
["Bonds (1 to 3 years)-FX",2033,{"$f":"C601","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$108/X$219","v":0},{"$f":"X602-AU602","v":0},{"$f":"Y602-AV602","v":0},{"$f":"Z602-AW602","v":0},{"$f":"AA602-AX602","v":0},{"$f":"AB602-AY602","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B602+$C602,AT$222<=$B602+$D602), $X602/($D602-$C602),0)","v":0},0,{"$f":"IF(AND(AV$222>$B602+$C602,AV$222<=$B602+$D602), $X602/($D602-$C602),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B602,0,W602*$E602)","v":0},{"$f":"IF(BQ$222=$B602,0,X602*$E602)","v":0},{"$f":"IF(BR$222=$B602,0,Y602*$E602)","v":0},{"$f":"IF(BS$222=$B602,0,Z602*$E602)","v":0},{"$f":"IF(BT$222=$B602,0,AA602*$E602)","v":0},{"$f":"IF(BU$222=$B602,0,AB602*$E602)","v":0}]
["Bonds (1 to 3 years)-FX",2034,{"$f":"C602","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$108/Y$219","v":0},{"$f":"Y603-AV603","v":0},{"$f":"Z603-AW603","v":0},{"$f":"AA603-AX603","v":0},{"$f":"AB603-AY603","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B603+$C603,AU$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AV$222>$B603+$C603,AV$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AW$222>$B603+$C603,AW$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AX$222>$B603+$C603,AX$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},{"$f":"IF(AND(AY$222>$B603+$C603,AY$222<=$B603+$D603), $Y603/($D603-$C603),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B603,0,X603*$E603)","v":0},{"$f":"IF(BR$222=$B603,0,Y603*$E603)","v":0},{"$f":"IF(BS$222=$B603,0,Z603*$E603)","v":0},{"$f":"IF(BT$222=$B603,0,AA603*$E603)","v":0},{"$f":"IF(BU$222=$B603,0,AB603*$E603)","v":0}]
["Bonds (1 to 3 years)-FX",2035,{"$f":"C603","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$108/Z$219","v":0},{"$f":"Z604-AW604","v":0},{"$f":"AA604-AX604","v":0},{"$f":"AB604-AY604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B604+$C604,AV$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AW$222>$B604+$C604,AW$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AX$222>$B604+$C604,AX$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},{"$f":"IF(AND(AY$222>$B604+$C604,AY$222<=$B604+$D604), $Z604/($D604-$C604),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B604,0,Y604*$E604)","v":0},{"$f":"IF(BS$222=$B604,0,Z604*$E604)","v":0},{"$f":"IF(BT$222=$B604,0,AA604*$E604)","v":0},{"$f":"IF(BU$222=$B604,0,AB604*$E604)","v":0}]
["Bonds (1 to 3 years)-FX",2036,{"$f":"C604","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$108/AA$219","v":0},{"$f":"AA605-AX605","v":0},{"$f":"AB605-AY605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B605+$C605,AW$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AX$222>$B605+$C605,AX$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},{"$f":"IF(AND(AY$222>$B605+$C605,AY$222<=$B605+$D605), $AA605/($D605-$C605),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B605,0,Z605*$E605)","v":0},{"$f":"IF(BT$222=$B605,0,AA605*$E605)","v":0},{"$f":"IF(BU$222=$B605,0,AB605*$E605)","v":0}]
["Bonds (1 to 3 years)-FX",2037,{"$f":"C605","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$108/AB$219","v":0},{"$f":"AB606-AY606","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B606+$C606,AX$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},{"$f":"IF(AND(AY$222>$B606+$C606,AY$222<=$B606+$D606), $AB606/($D606-$C606),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B606,0,AA606*$E606)","v":0},{"$f":"IF(BU$222=$B606,0,AB606*$E606)","v":0}]
["Bonds (1 to 3 years)-FX",2038,{"$f":"C606","v":1},2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$108/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B607+$C607,AY$222<=$B607+$D607), $AC607/($D607-$C607),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B607,0,AB607*$E607)","v":0}]
[]
[{"$f":"A36","v":"Bonds (4 to 7 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C36","v":3},{"$f":"$D36","v":5},{"$f":"INDEX($A$26:$AC$37,MATCH(A609,$A$26:$A$37,0),MATCH(B609,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$109/I$219","v":0},{"$f":"I609-AF609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B609+$C609,AE$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},0,0,0,{"$f":"IF(AND(AI$222>$B609+$C609,AI$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},{"$f":"IF(AND(AJ$222>$B609+$C609,AJ$222<=$B609+$D609), $I609/($D609-$C609),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B609,0,H609*$E609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A609","v":"Bonds (4 to 7 years)-FX"},{"$f":"B609+1","v":2019},{"$f":"C609","v":3},{"$f":"D609","v":5},7.0000000000000007E-2,null,null,null,null,{"$f":"J$109/J$219","v":0},{"$f":"J610-AG610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B610+$C610,AF$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},0,0,0,{"$f":"IF(AND(AJ$222>$B610+$C610,AJ$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},{"$f":"IF(AND(AK$222>$B610+$C610,AK$222<=$B610+$D610), $J610/($D610-$C610),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B610,0,I610*$E610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",{"$f":"B610+1","v":2020},{"$f":"C610","v":3},5,0.06,null,null,null,null,null,{"$f":"K$109/K$219","v":0},{"$f":"K611-AH611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B611+$C611,AG$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},0,0,0,{"$f":"IF(AND(AK$222>$B611+$C611,AK$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},{"$f":"IF(AND(AL$222>$B611+$C611,AL$222<=$B611+$D611), $K611/($D611-$C611),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B611,0,J611*$E611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2021,{"$f":"C611","v":3},5,0.06,null,null,null,null,null,null,{"$f":"L$109/L$219","v":0},{"$f":"L612-AI612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B612+$C612,AH$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},0,0,0,{"$f":"IF(AND(AL$222>$B612+$C612,AL$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},{"$f":"IF(AND(AM$222>$B612+$C612,AM$222<=$B612+$D612), $L612/($D612-$C612),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B612,0,K612*$E612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2022,{"$f":"C612","v":3},5,0.06,null,null,null,null,null,null,null,{"$f":"M$109/M$219","v":0},{"$f":"M613-AJ613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B613+$C613,AI$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},0,0,0,{"$f":"IF(AND(AM$222>$B613+$C613,AM$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},{"$f":"IF(AND(AN$222>$B613+$C613,AN$222<=$B613+$D613), $M613/($D613-$C613),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B613,0,L613*$E613)","v":0},{"$f":"IF(BF$222=$B613,0,M613*$E613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2023,{"$f":"C613","v":3},5,0.06,null,null,null,null,null,null,null,null,{"$f":"N$109/N$219","v":0},{"$f":"N614-AK614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B614+$C614,AJ$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},0,0,0,{"$f":"IF(AND(AN$222>$B614+$C614,AN$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},{"$f":"IF(AND(AO$222>$B614+$C614,AO$222<=$B614+$D614), $N614/($D614-$C614),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B614,0,M614*$E614)","v":0},{"$f":"IF(BG$222=$B614,0,N614*$E614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2024,{"$f":"C614","v":3},5,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$109/O$219","v":0},{"$f":"O615-AL615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B615+$C615,AK$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},0,0,0,{"$f":"IF(AND(AO$222>$B615+$C615,AO$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},{"$f":"IF(AND(AP$222>$B615+$C615,AP$222<=$B615+$D615), $O615/($D615-$C615),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B615,0,N615*$E615)","v":0},{"$f":"IF(BH$222=$B615,0,O615*$E615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2025,{"$f":"C615","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$109/P$219","v":0},{"$f":"P616-AM616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B616+$C616,AL$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},0,0,0,{"$f":"IF(AND(AP$222>$B616+$C616,AP$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},{"$f":"IF(AND(AQ$222>$B616+$C616,AQ$222<=$B616+$D616), $P616/($D616-$C616),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B616,0,O616*$E616)","v":0},{"$f":"IF(BI$222=$B616,0,P616*$E616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2026,{"$f":"C616","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$109/Q$219","v":0},{"$f":"Q617-AN617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B617+$C617,AM$222<=$B617+$D617), $Q617/($D617-$C617),0)","v":0},{"$f":"IF(AND(AN$222>$B617+$C617,AN$222<=$B617+$D617), $I617/($D617-$C617),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B617,0,P617*$E617)","v":0},{"$f":"IF(BJ$222=$B617,0,Q617*$E617)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2027,{"$f":"C617","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$109/R$219","v":0},{"$f":"R618-AO618","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B618+$C618,AN$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},0,0,0,{"$f":"IF(AND(AR$222>$B618+$C618,AR$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},{"$f":"IF(AND(AS$222>$B618+$C618,AS$222<=$B618+$D618), $R618/($D618-$C618),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B618,0,Q618*$E618)","v":0},{"$f":"IF(BK$222=$B618,0,R618*$E618)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2028,{"$f":"C618","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$109/S$219","v":0},{"$f":"S619-AP619","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B619+$C619,AO$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},0,0,0,{"$f":"IF(AND(AS$222>$B619+$C619,AS$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},{"$f":"IF(AND(AT$222>$B619+$C619,AT$222<=$B619+$D619), $S619/($D619-$C619),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B619,0,R619*$E619)","v":0},{"$f":"IF(BL$222=$B619,0,S619*$E619)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2029,{"$f":"C619","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$109/T$219","v":0},{"$f":"T620-AQ620","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B620+$C620,AP$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},0,0,0,{"$f":"IF(AND(AT$222>$B620+$C620,AT$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},{"$f":"IF(AND(AU$222>$B620+$C620,AU$222<=$B620+$D620), $T620/($D620-$C620),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B620,0,S620*$E620)","v":0},{"$f":"IF(BM$222=$B620,0,T620*$E620)","v":0},0,0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2030,{"$f":"C620","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$109/U$219","v":0},{"$f":"U621-AR621","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B621+$C621,AQ$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},0,0,0,{"$f":"IF(AND(AU$222>$B621+$C621,AU$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},{"$f":"IF(AND(AV$222>$B621+$C621,AV$222<=$B621+$D621), $U621/($D621-$C621),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B621,0,T621*$E621)","v":0},{"$f":"IF(BN$222=$B621,0,U621*$E621)","v":0},0,0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2031,{"$f":"C621","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$109/V$219","v":0},{"$f":"V622-AS622","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B622+$C622,AR$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},0,0,0,{"$f":"IF(AND(AV$222>$B622+$C622,AV$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},{"$f":"IF(AND(AW$222>$B622+$C622,AW$222<=$B622+$D622), $V622/($D622-$C622),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B622,0,U622*$E622)","v":0},{"$f":"IF(BO$222=$B622,0,V622*$E622)","v":0},0,0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2032,{"$f":"C622","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$109/W$219","v":0},{"$f":"W623-AT623","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B623+$C623,AS$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},0,0,0,{"$f":"IF(AND(AW$222>$B623+$C623,AW$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},{"$f":"IF(AND(AX$222>$B623+$C623,AX$222<=$B623+$D623), $W623/($D623-$C623),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B623,0,V623*$E623)","v":0},{"$f":"IF(BP$222=$B623,0,W623*$E623)","v":0},0,0,0,0,0]
["Bonds (4 to 7 years)-FX",2033,{"$f":"C623","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$109/X$219","v":0},{"$f":"X624-AU624","v":0},{"$f":"Y624-AV624","v":0},{"$f":"Z624-AW624","v":0},{"$f":"AA624-AX624","v":0},{"$f":"AB624-AY624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B624+$C624,AT$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},0,0,0,{"$f":"IF(AND(AX$222>$B624+$C624,AX$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},{"$f":"IF(AND(AY$222>$B624+$C624,AY$222<=$B624+$D624), $X624/($D624-$C624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B624,0,W624*$E624)","v":0},{"$f":"IF(BQ$222=$B624,0,X624*$E624)","v":0},{"$f":"IF(BR$222=$B624,0,Y624*$E624)","v":0},{"$f":"IF(BS$222=$B624,0,Z624*$E624)","v":0},{"$f":"IF(BT$222=$B624,0,AA624*$E624)","v":0},{"$f":"IF(BU$222=$B624,0,AB624*$E624)","v":0}]
["Bonds (4 to 7 years)-FX",2034,{"$f":"C624","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$109/Y$219","v":0},{"$f":"Y625-AV625","v":0},{"$f":"Z625-AW625","v":0},{"$f":"AA625-AX625","v":0},{"$f":"AB625-AY625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B625+$C625,AU$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AV$222>$B625+$C625,AV$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AW$222>$B625+$C625,AW$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AX$222>$B625+$C625,AX$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},{"$f":"IF(AND(AY$222>$B625+$C625,AY$222<=$B625+$D625), $Y625/($D625-$C625),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B625,0,X625*$E625)","v":0},{"$f":"IF(BR$222=$B625,0,Y625*$E625)","v":0},{"$f":"IF(BS$222=$B625,0,Z625*$E625)","v":0},{"$f":"IF(BT$222=$B625,0,AA625*$E625)","v":0},{"$f":"IF(BU$222=$B625,0,AB625*$E625)","v":0}]
["Bonds (4 to 7 years)-FX",2035,{"$f":"C625","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$109/Z$219","v":0},{"$f":"Z626-AW626","v":0},{"$f":"AA626-AX626","v":0},{"$f":"AB626-AY626","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B626+$C626,AV$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AW$222>$B626+$C626,AW$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AX$222>$B626+$C626,AX$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},{"$f":"IF(AND(AY$222>$B626+$C626,AY$222<=$B626+$D626), $Z626/($D626-$C626),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B626,0,Y626*$E626)","v":0},{"$f":"IF(BS$222=$B626,0,Z626*$E626)","v":0},{"$f":"IF(BT$222=$B626,0,AA626*$E626)","v":0},{"$f":"IF(BU$222=$B626,0,AB626*$E626)","v":0}]
["Bonds (4 to 7 years)-FX",2036,{"$f":"C626","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$109/AA$219","v":0},{"$f":"AA627-AX627","v":0},{"$f":"AB627-AY627","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B627+$C627,AW$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AX$222>$B627+$C627,AX$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},{"$f":"IF(AND(AY$222>$B627+$C627,AY$222<=$B627+$D627), $AA627/($D627-$C627),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B627,0,Z627*$E627)","v":0},{"$f":"IF(BT$222=$B627,0,AA627*$E627)","v":0},{"$f":"IF(BU$222=$B627,0,AB627*$E627)","v":0}]
["Bonds (4 to 7 years)-FX",2037,{"$f":"C627","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$109/AB$219","v":0},{"$f":"AB628-AY628","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B628+$C628,AX$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},{"$f":"IF(AND(AY$222>$B628+$C628,AY$222<=$B628+$D628), $AB628/($D628-$C628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B628,0,AA628*$E628)","v":0},{"$f":"IF(BU$222=$B628,0,AB628*$E628)","v":0}]
["Bonds (4 to 7 years)-FX",2038,{"$f":"C628","v":3},5,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$109/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B629+$C629,AY$222<=$B629+$D629), $AC629/($D629-$C629),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B629,0,AB629*$E629)","v":0}]
[]
[{"$f":"A37","v":"Bonds (beyond 7 years)-FX"},{"$f":"$I$5","v":2018},{"$f":"$C37","v":6},{"$f":"$D37","v":7},{"$f":"INDEX($A$26:$AC$37,MATCH(A631,$A$26:$A$37,0),MATCH(B631,$A$5:$AC$5,0))","v":0.08},null,null,null,{"$f":"I$110/I$219","v":0},{"$f":"I631-AF631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND(AE$222>$B631+$C631,AE$222<=$B631+$D631), $I631/($D631-$C631),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AL$222>$B631+$C631,AL$222<=$B631+$D631), $I631/($D631-$C631),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BA$222=$B631,0,H631*$E631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A631","v":"Bonds (beyond 7 years)-FX"},{"$f":"B631+1","v":2019},{"$f":"C631","v":6},7,7.0000000000000007E-2,null,null,null,null,{"$f":"J$110/J$219","v":0},{"$f":"J632-AG632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(AF$222>$B632+$C632,AF$222<=$B632+$D632), $J632/($D632-$C632),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AM$222>$B632+$C632,AM$222<=$B632+$D632), $J632/($D632-$C632),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(BB$222=$B632,0,I632*$E632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",{"$f":"B632+1","v":2020},{"$f":"C632","v":6},7,0.06,null,null,null,null,null,{"$f":"K$110/K$219","v":0},{"$f":"K633-AH633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(AND(AG$222>$B633+$C633,AG$222<=$B633+$D633), $K633/($D633-$C633),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AN$222>$B633+$C633,AN$222<=$B633+$D633), $K633/($D633-$C633),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(BC$222=$B633,0,J633*$E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2021,{"$f":"C633","v":6},7,0.06,null,null,null,null,null,null,{"$f":"L$110/L$219","v":0},{"$f":"L634-AI634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(AND(AH$222>$B634+$C634,AH$222<=$B634+$D634), $L634/($D634-$C634),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AO$222>$B634+$C634,AO$222<=$B634+$D634), $L634/($D634-$C634),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"IF(BD$222=$B634,0,K634*$E634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2022,{"$f":"C634","v":6},7,0.06,null,null,null,null,null,null,null,{"$f":"M$110/M$219","v":0},{"$f":"M635-AJ635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AI$222>$B635+$C635,AI$222<=$B635+$D635), $M635/($D635-$C635),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AP$222>$B635+$C635,AP$222<=$B635+$D635), $M635/($D635-$C635),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF(BE$222=$B635,0,L635*$E635)","v":0},{"$f":"IF(BF$222=$B635,0,M635*$E635)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2023,{"$f":"C635","v":6},7,0.06,null,null,null,null,null,null,null,null,{"$f":"N$110/N$219","v":0},{"$f":"N636-AK636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(AND(AJ$222>$B636+$C636,AJ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AQ$222>$B636+$C636,AQ$222<=$B636+$D636), $N636/($D636-$C636),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"IF(BF$222=$B636,0,M636*$E636)","v":0},{"$f":"IF(BG$222=$B636,0,N636*$E636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2024,{"$f":"C636","v":6},7,0.06,null,null,null,null,null,null,null,null,null,{"$f":"O$110/O$219","v":0},{"$f":"O637-AL637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AK$222>$B637+$C637,AK$222<=$B637+$D637), $O637/($D637-$C637),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AR$222>$B637+$C637,AR$222<=$B637+$D637), $O637/($D637-$C637),0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"IF(BG$222=$B637,0,N637*$E637)","v":0},{"$f":"IF(BH$222=$B637,0,O637*$E637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2025,{"$f":"C637","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,{"$f":"P$110/P$219","v":0},{"$f":"P638-AM638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AL$222>$B638+$C638,AL$222<=$B638+$D638), $P638/($D638-$C638),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AS$222>$B638+$C638,AS$222<=$B638+$D638), $P638/($D638-$C638),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF(BH$222=$B638,0,O638*$E638)","v":0},{"$f":"IF(BI$222=$B638,0,P638*$E638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2026,{"$f":"C638","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$110/Q$219","v":0},{"$f":"Q639-AN639","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AM$222>$B639+$C639,AM$222<=$B639+$D639), $Q639/($D639-$C639),0)","v":0},{"$f":"IF(AND(AN$222>$B639+$C639,AN$222<=$B639+$D639), $I639/($D639-$C639),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(BI$222=$B639,0,P639*$E639)","v":0},{"$f":"IF(BJ$222=$B639,0,Q639*$E639)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2027,{"$f":"C639","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$110/R$219","v":0},{"$f":"R640-AO640","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AN$222>$B640+$C640,AN$222<=$B640+$D640), $R640/($D640-$C640),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AU$222>$B640+$C640,AU$222<=$B640+$D640), $R640/($D640-$C640),0)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BJ$222=$B640,0,Q640*$E640)","v":0},{"$f":"IF(BK$222=$B640,0,R640*$E640)","v":0},0,0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2028,{"$f":"C640","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$110/S$219","v":0},{"$f":"S641-AP641","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AO$222>$B641+$C641,AO$222<=$B641+$D641), $S641/($D641-$C641),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AV$222>$B641+$C641,AV$222<=$B641+$D641), $S641/($D641-$C641),0)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BK$222=$B641,0,R641*$E641)","v":0},{"$f":"IF(BL$222=$B641,0,S641*$E641)","v":0},0,0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2029,{"$f":"C641","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$110/T$219","v":0},{"$f":"T642-AQ642","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AP$222>$B642+$C642,AP$222<=$B642+$D642), $T642/($D642-$C642),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AW$222>$B642+$C642,AW$222<=$B642+$D642), $T642/($D642-$C642),0)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL$222=$B642,0,S642*$E642)","v":0},{"$f":"IF(BM$222=$B642,0,T642*$E642)","v":0},0,0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2030,{"$f":"C642","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$110/U$219","v":0},{"$f":"U643-AR643","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ$222>$B643+$C643,AQ$222<=$B643+$D643), $U643/($D643-$C643),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AX$222>$B643+$C643,AX$222<=$B643+$D643), $U643/($D643-$C643),0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BM$222=$B643,0,T643*$E643)","v":0},{"$f":"IF(BN$222=$B643,0,U643*$E643)","v":0},0,0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2031,{"$f":"C643","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$110/V$219","v":0},{"$f":"V644-AS644","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AR$222>$B644+$C644,AR$222<=$B644+$D644), $V644/($D644-$C644),0)","v":0},0,0,0,0,0,0,{"$f":"IF(AND(AY$222>$B644+$C644,AY$222<=$B644+$D644), $V644/($D644-$C644),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$222=$B644,0,U644*$E644)","v":0},{"$f":"IF(BO$222=$B644,0,V644*$E644)","v":0},0,0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2032,{"$f":"C644","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$110/W$219","v":0},{"$f":"W645-AT645","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AS$222>$B645+$C645,AS$222<=$B645+$D645), $W645/($D645-$C645),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BO$222=$B645,0,V645*$E645)","v":0},{"$f":"IF(BP$222=$B645,0,W645*$E645)","v":0},0,0,0,0,0]
["Bonds (beyond 7 years)-FX",2033,{"$f":"C645","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$110/X$219","v":0},{"$f":"X646-AU646","v":0},{"$f":"Y646-AV646","v":0},{"$f":"Z646-AW646","v":0},{"$f":"AA646-AX646","v":0},{"$f":"AB646-AY646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AT$222>$B646+$C646,AT$222<=$B646+$D646), $X646/($D646-$C646),0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BP$222=$B646,0,W646*$E646)","v":0},{"$f":"IF(BQ$222=$B646,0,X646*$E646)","v":0},{"$f":"IF(BR$222=$B646,0,Y646*$E646)","v":0},{"$f":"IF(BS$222=$B646,0,Z646*$E646)","v":0},{"$f":"IF(BT$222=$B646,0,AA646*$E646)","v":0},{"$f":"IF(BU$222=$B646,0,AB646*$E646)","v":0}]
["Bonds (beyond 7 years)-FX",2034,{"$f":"C646","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$110/Y$219","v":0},{"$f":"Y647-AV647","v":0},{"$f":"Z647-AW647","v":0},{"$f":"AA647-AX647","v":0},{"$f":"AB647-AY647","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AU$222>$B647+$C647,AU$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AV$222>$B647+$C647,AV$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AW$222>$B647+$C647,AW$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AX$222>$B647+$C647,AX$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},{"$f":"IF(AND(AY$222>$B647+$C647,AY$222<=$B647+$D647), $Y647/($D647-$C647),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BQ$222=$B647,0,X647*$E647)","v":0},{"$f":"IF(BR$222=$B647,0,Y647*$E647)","v":0},{"$f":"IF(BS$222=$B647,0,Z647*$E647)","v":0},{"$f":"IF(BT$222=$B647,0,AA647*$E647)","v":0},{"$f":"IF(BU$222=$B647,0,AB647*$E647)","v":0}]
["Bonds (beyond 7 years)-FX",2035,{"$f":"C647","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$110/Z$219","v":0},{"$f":"Z648-AW648","v":0},{"$f":"AA648-AX648","v":0},{"$f":"AB648-AY648","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AV$222>$B648+$C648,AV$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AW$222>$B648+$C648,AW$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AX$222>$B648+$C648,AX$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},{"$f":"IF(AND(AY$222>$B648+$C648,AY$222<=$B648+$D648), $Z648/($D648-$C648),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BR$222=$B648,0,Y648*$E648)","v":0},{"$f":"IF(BS$222=$B648,0,Z648*$E648)","v":0},{"$f":"IF(BT$222=$B648,0,AA648*$E648)","v":0},{"$f":"IF(BU$222=$B648,0,AB648*$E648)","v":0}]
["Bonds (beyond 7 years)-FX",2036,{"$f":"C648","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$110/AA$219","v":0},{"$f":"AA649-AX649","v":0},{"$f":"AB649-AY649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AW$222>$B649+$C649,AW$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AX$222>$B649+$C649,AX$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},{"$f":"IF(AND(AY$222>$B649+$C649,AY$222<=$B649+$D649), $AA649/($D649-$C649),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BS$222=$B649,0,Z649*$E649)","v":0},{"$f":"IF(BT$222=$B649,0,AA649*$E649)","v":0},{"$f":"IF(BU$222=$B649,0,AB649*$E649)","v":0}]
["Bonds (beyond 7 years)-FX",2037,{"$f":"C649","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$110/AB$219","v":0},{"$f":"AB650-AY650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX$222>$B650+$C650,AX$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},{"$f":"IF(AND(AY$222>$B650+$C650,AY$222<=$B650+$D650), $AB650/($D650-$C650),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT$222=$B650,0,AA650*$E650)","v":0},{"$f":"IF(BU$222=$B650,0,AB650*$E650)","v":0}]
["Bonds (beyond 7 years)-FX",2038,{"$f":"C650","v":6},7,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$110/AC$219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY$222>$B651+$C651,AY$222<=$B651+$D651), $AC651/($D651-$C651),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BU$222=$B651,0,AB651*$E651)","v":0}]

{"sheet":"Input 6(optional)-Standard Test","index":18,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[[12,5,12,7],[10,0,10,7],[1,0,1,3],[35,0,37,0],[40,0,57,0],[16,0,17,0],[24,0,25,0],[28,0,32,0],[20,0,21,0],[12,1,12,3]]}
[{"$f":"++OFFSET(translation!C1541, 0,LANG)","v":"Standard stress tests"}]
[{"$f":"++OFFSET(translation!C1542, 0,LANG)","v":"Users are discouraged from changing these default settings, unless a strong case is made in the DSA write-up (LIC-DSF Guidance Note ¶66)"},null,null,null,null,null,"Setting for the output scenarios"]
[null,null,null,null,null,null,"Scenario",{"$f":"IF(AND($C$4=lookup!$AF$5,$C$8=lookup!$AH$5,'Input 6 - Tailored Tests'!$C$6=lookup!$AH$5),0,1)","v":1},"OLD:",0]
[{"$f":"++OFFSET(translation!C1538, 0,LANG)","v":"Override light yellow cells only if there is a strong case to do so."},{"$f":"++OFFSET(translation!C1539, 0,LANG)","v":"Size & Threshold "},"New",null,null,null,null,null,"NEW:",1]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},null,"Historical average only"]
[null,null,"Baseline projection only"]
[null,null,"Whichever is lower"]
[null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"},"On"]
[]
[]
[{"$f":"++OFFSET(translation!C1570, 0,LANG)","v":"Standardized Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"}]
[{"$f":"++OFFSET(translation!C1546, 0,LANG)","v":"Real GDP growth set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower for the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},1,{"$f":"C17","v":1},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.6, 0)","v":0.6},{"$f":"G17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,null,null,null,null,null,null,100]
[{"$f":"++OFFSET(translation!C1548, 0,LANG)","v":"Primary balance-to-GDP ratio set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},1,{"$f":"C21","v":1},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 25,0)","v":25},{"$f":"G21","v":25},400]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", C7, 0)","v":"Whichever is lower"},"Whichever is lower","Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"}]
[{"$f":"++OFFSET(translation!C1550, 0,LANG)","v":"Nominal export growth (in USD) set to its historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},1,{"$f":"C25","v":1},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.8, 0)","v":0.8},{"$f":"G25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1136, 0,LANG)","v":"B4. Other (non-debt creating) flows"}]
[{"$f":"++OFFSET(translation!C1552, 0,LANG)","v":"Current transfers-to-GDP and FDI-to-GDP ratios set to their historical average minus one SD, or baseline projection minus one SD, whichever is lower in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},1,{"$f":"C29","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},1,{"$f":"C32","v":1}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"}]
[{"$f":"++OFFSET(translation!C1557, 0,LANG)","v":"One-time 30 percent nominal depreciation of the domestic currency in the first year of the projection period, or the size needed to close the estimated real exchange rate overvaluation gap, whichever is larger"},{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF(C4=\"NEW\",'Input 1 - Basics'!C31,0)","v":20},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.3, 0)","v":0.3},{"$f":"G36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF(C4=\"NEW\",C36+'Baseline - public'!P65-$G$38,0)","v":27.788070682246872},{"$f":"C36+'Baseline - public'!P65-$H$38","v":27.788070682246872},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 0.15, 0)","v":0.15},{"$f":"G37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", MAX(30,C37), 30+'Baseline - external'!O59)","v":30},{"$f":"MAX(30,D37)","v":30},null,{"$f":"++OFFSET(translation!C1580, 0,LANG)","v":"US inflation (GDP deflator; %)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\", 'Baseline - public'!P66, 0)","v":1.8475197751998351},1.8475197751998351]
[]
[{"$f":"++OFFSET(translation!C1137, 0,LANG)","v":"B6. Combination"}]
[{"$f":"++OFFSET(translation!C1560, 0,LANG)","v":"Apply all individual shocks (B1 through B5) at half their magnitudes in the second and third years of the projection period"},{"$f":"++OFFSET(translation!C1561, 0,LANG)","v":"Size of real GDP growth shock, # of standard deviations"},{"$f":"C17/2","v":0.5},{"$f":"D17/2","v":0.5},null,{"$f":"++OFFSET(translation!C1574, 0,LANG)","v":"Inflation elasticity to real GDP growth"},{"$f":"G17","v":0.6},{"$f":"H17","v":0.6}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1564, 0,LANG)","v":"Size of exports growth shock, # of standard deviations"},{"$f":"C25/2","v":0.5},{"$f":"D25/2","v":0.5},null,{"$f":"++OFFSET(translation!C1577, 0,LANG)","v":"Real GDP growth elasticity to exports growth"},{"$f":"G25","v":0.8},{"$f":"H25","v":0.8}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1563, 0,LANG)","v":"Size of PB/GDP shock, # of standard deviations"},{"$f":"C21/2","v":0.5},{"$f":"D21/2","v":0.5},null,{"$f":"++OFFSET(translation!C1575, 0,LANG)","v":"Additional domestic borrowing costs (bps/ppt)"},{"$f":"G21","v":25},{"$f":"H21","v":25}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower",null,{"$f":"++OFFSET(translation!C1576, 0,LANG)","v":"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)"},{"$f":"G22","v":"Whichever is lower"},{"$f":"H22","v":"Whichever is lower"}]
[]
[null,{"$f":"++OFFSET(translation!C1565, 0,LANG)","v":"Other flows (current transfers) shock, # of standard deviations"},{"$f":"C29/2","v":0.5},{"$f":"D29/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1566, 0,LANG)","v":"Other flows (FDI) shock, # of standard deviations"},{"$f":"C32/2","v":0.5},{"$f":"D32/2","v":0.5}]
[null,{"$f":"++OFFSET(translation!C1562, 0,LANG)","v":"Historical average, baseline projection, whichever is lower"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\", 'Input 6(optional)-Standard Test'!$C$7, 'Input 6(optional)-Standard Test'!$C$5)","v":"Whichever is lower"},"Whichever is lower"]
[]
[null,{"$f":"++OFFSET(translation!C1567, 0,LANG)","v":"Real overvaluation (EBA …)"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C36/2,0)","v":10},null,null,{"$f":"++OFFSET(translation!C1578, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G36,0)","v":0.3},{"$f":"H36","v":0.3}]
[null,{"$f":"++OFFSET(translation!C1568, 0,LANG)","v":"Nominal depreciation to close real overvaluation gap"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C37/2,0)","v":13.894035341123436},{"$f":"D37/2","v":13.894035341123436},null,{"$f":"++OFFSET(translation!C1579, 0,LANG)","v":"Net exports elasticity to real depreciation"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$8=\"On\",G37,0)","v":0.15},{"$f":"H37","v":0.15}]
[null,{"$f":"++OFFSET(translation!C1569, 0,LANG)","v":"Size of FX depreciation shock"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=\"New\",C38/2,0)","v":15},15]

{"sheet":"Input 6 - Tailored Tests","index":19,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,10],[20,0,21,0],[25,0,45,0],[51,0,53,0],[14,2,14,7],[14,9,14,11],[12,0,12,11]]}
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[{"$f":"++OFFSET(translation!C1617, 0,LANG)","v":"Users are encouraged to customize scenarios for tailored stress tests reflecting country-specific circumstances (using yellow shaded cells under \"User defined\" column)."}]
[]
[{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"}]
[{"$f":"++OFFSET(translation!C66, 0,LANG)","v":"Blue cells are populated automatically"},"On"]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"},"Off","On"]
[]
["Applicability of tailored stress tests"]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"},null,{"$f":"IF(IF(ISNA(MATCH(Country,Trigger!$W$5:$W$27,0)),0,MATCH(Country,Trigger!$W$5:$W$27,0))>0,\"Yes\",\"No\")","v":"No"}]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"},null,{"$f":"IF(C6=\"On\", IF(H29>0.5,\"Yes\",\"No\"), \"No\")","v":"Yes"}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"},null,{"$f":"IF($C$6=\"On\", IFERROR(IF(INDEX(MktFin, MATCH(Country_Code, INDEX(MktFin,,1),0), COLUMNS(MktFin))=1, \"Yes\", \"No\"),\"No\"),\"No\")","v":"No"}]
[]
[{"$f":"++OFFSET(translation!C1618, 0,LANG)","v":"Tailored Shocks"}]
[]
[{"$f":"++OFFSET(translation!C1540, 0,LANG)","v":"Stress tests"},null,{"$f":"++OFFSET(translation!C1571, 0,LANG)","v":"Size"},null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1573, 0,LANG)","v":"Interactions"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"},null,null,{"$f":"++OFFSET(translation!C162, 0,LANG)","v":"Default"},{"$f":"++OFFSET(translation!C1572, 0,LANG)","v":"User defined"}]
[]
[]
[]
[{"$f":"++OFFSET(translation!C1620, 0,LANG)","v":"Natural disaster"}]
[{"$f":"++OFFSET(translation!C1628, 0,LANG)","v":"One-off shock to external PPG debt-GDP ratio in the second year of the projection period"},null,{"$f":"++OFFSET(translation!C1631, 0,LANG)","v":"Size of shock, percent of GDP"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 10, 0)","v":10},{"$f":"G21","v":10},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 1.5,0)","v":1.5},{"$f":"K21","v":1.5}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1663, 0,LANG)","v":"Size of associated exports growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 3.5, 0)","v":3.5},{"$f":"K22","v":3.5}]
[]
[]
[{"$f":"++OFFSET(translation!C1621, 0,LANG)","v":"Commodity price"}]
[{"$f":"++OFFSET(translation!C1629, 0,LANG)","v":"Export-GDP ratio shocked by a commodity price gap in first year of projection, reverting gradually to baseline. The price gap for fuel and non-fuel exports is multiplied by their respective shares in exports of goods and services"},null,{"$f":"++OFFSET(translation!C1632, 0,LANG)","v":"Close gap in years"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 6, 0)","v":6},{"$f":"G26","v":6},null,{"$f":"++OFFSET(translation!C1662, 0,LANG)","v":"Size of associated real GDP growth shock"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\",G46*0.5/-10%,0)","v":0.59912330555699556},{"$f":"K26","v":0.59912330555699556}]
[null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1664, 0,LANG)","v":"Revenue (fiscal-revenue to GDP) drop"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", G46*0.75/-10%, 0)","v":0.89868495833549333},{"$f":"K27","v":0.89868495833549333}]
[]
[null,null,{"$f":"++OFFSET(translation!C1633, 0,LANG)","v":"Share of commodities in total exports of goods and services"},null,null,null,{"$f":"G33+G43","v":0.56269195150802465},{"$f":"H33+H43","v":0.56269195150802465}]
[null,null,{"$f":"++OFFSET(translation!C1634, 0,LANG)","v":"Adjusted share of commodities in total exports of goods and services"},null,null,null,{"$f":"G34+G44","v":0.50783319933755644},{"$f":"H34+H44","v":0.50783319933755644}]
[]
[null,null,{"$f":"++OFFSET(translation!C1635, 0,LANG)","v":"Price shock fuel"},null,null,null,{"$f":"'Imported data'!H92","v":-0.27916264977275851},{"$f":"G32","v":-0.27916264977275851}]
[null,null,{"$f":"++OFFSET(translation!C1636, 0,LANG)","v":"Share of fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R37:T37)),AVERAGE('Macro-Debt_Data'!R37:T37),\"\")","v":0.14606183768004857},{"$f":"G33","v":0.14606183768004857}]
[null,null,{"$f":"++OFFSET(translation!C1637, 0,LANG)","v":"Adjusted share of fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G33-G49)","v":9.120308550958045E-2},{"$f":"MAX(0, H33-H49)","v":9.120308550958045E-2}]
[]
[null,null,{"$f":"++OFFSET(translation!C1639, 0,LANG)","v":"Price shock non-fuel"},null,null,null,{"$f":"IF(AND(G38=\"\",G39=\"\",G40=\"\",G41=\"\"),0,AVERAGE(G38:G41))","v":-8.494452229645319E-2},{"$f":"IF(AND(H38=\"\",H39=\"\",H40=\"\",H41=\"\"),0,AVERAGE(H38:H41))","v":-8.494452229645319E-2}]
[null,null,{"$f":"++OFFSET(translation!C1640, 0,LANG)","v":"Please select \"Yes\" for commodities relevant for your country"},null,"Yes / No"]
[null,null,{"$f":"++OFFSET(translation!C1641, 0,LANG)","v":"1) Base metal (e.g., iron, copper, nickel, bauxite, etc.)"},null,"No",null,{"$f":"IF(E38=\"Yes\",'Imported data'!H93,\"\")","v":""},{"$f":"G38","v":""}]
[null,null,{"$f":"++OFFSET(translation!C1642, 0,LANG)","v":"2) Precious metal (e.g., gold, silver, platinum, etc.)"},null,"Yes",null,{"$f":"IF(E39=\"Yes\",'Imported data'!H94,\"\")","v":-9.2336103416435833E-2},{"$f":"G39","v":-9.2336103416435833E-2}]
[null,null,{"$f":"++OFFSET(translation!C1643, 0,LANG)","v":"3) Grain (e.g., wheat, corn, soybeans, etc.)"},null,"No",null,{"$f":"IF(E40=\"Yes\",'Imported data'!H95,\"\")","v":""},""]
[null,null,{"$f":"++OFFSET(translation!C1644, 0,LANG)","v":"4) Other agricultural commodities (e.g., coffee, cocoa, tea, etc.)"},null,"Yes",null,{"$f":"IF(E41=\"Yes\",'Imported data'!H96,\"\")","v":-7.7552941176470547E-2},-7.7552941176470547E-2]
[]
[null,null,{"$f":"++OFFSET(translation!C1646, 0,LANG)","v":"Share of non-fuel in exports of G&S"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R38:T38)),AVERAGE('Macro-Debt_Data'!R38:T38),\"\")","v":0.41663011382797605},{"$f":"G43","v":0.41663011382797605}]
[null,null,{"$f":"++OFFSET(translation!C1647, 0,LANG)","v":"Adjusted share of non-fuel in exports of G&S"},null,null,null,{"$f":"MAX(0, G43-G50)","v":0.41663011382797605},{"$f":"MAX(0, H43-H50)","v":0.41663011382797605}]
[]
[null,null,{"$f":"++OFFSET(translation!C1649, 0,LANG)","v":"Average of prices shock (fuel and non-fuel)"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", IF(ISNUMBER((G32*G34+G36*G44)/(G34+G44)),(G32*G34+G36*G44)/(G34+G44), 0), 0)","v":-0.11982466111139911},{"$f":"G46","v":-0.11982466111139911}]
[]
[null,null,{"$f":"++OFFSET(translation!C1651, 0,LANG)","v":"Mitigating factor (defined as imports of similar commodities divided by exports of G&S)"}]
[null,null,{"$f":"++OFFSET(translation!C1652, 0,LANG)","v":"Fuel"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R41:T41)),AVERAGE('Macro-Debt_Data'!R41:T41),\"\")","v":5.4858752170468129E-2},{"$f":"G49","v":5.4858752170468129E-2}]
[null,null,{"$f":"++OFFSET(translation!C1653, 0,LANG)","v":"Non-fuel"},null,null,null,{"$f":"IF(ISNUMBER(AVERAGE('Macro-Debt_Data'!R42:T42)),AVERAGE('Macro-Debt_Data'!R42:T42),\"\")","v":0},{"$f":"G50","v":0}]
[{"$f":"++OFFSET(translation!C1622, 0,LANG)","v":"Market Financing"}]
[{"$f":"++OFFSET(translation!C1630, 0,LANG)","v":"A temporary increase in the cost of new commercial external borrowing, shortening of maturities of new commercial external borrowing, and FX depreciation"},null,{"$f":"++OFFSET(translation!C1655, 0,LANG)","v":"Increase in cost of new commercial borrowing, for 3 years, in bps"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 400,0)","v":400},{"$f":"G52","v":400}]
[null,null,{"$f":"++OFFSET(translation!C1656, 0,LANG)","v":"Shortening of maturity, for 3 years:"}]
[null,null,{"$f":"++OFFSET(translation!C1657, 0,LANG)","v":"If original maturity is greater than 5 years, new maturity is"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 5, 0)","v":5},{"$f":"G54","v":5}]
[null,null,{"$f":"++OFFSET(translation!C1658, 0,LANG)","v":"If original maturity is less than 5 years, new maturity is shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G55","v":0.66666666666666663}]
[null,null,{"$f":"++OFFSET(translation!C1659, 0,LANG)","v":"Shortening of grace period, for 3 years: shortened by"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 2/3, 0)","v":0.66666666666666663},{"$f":"G56","v":0.66666666666666663}]
[]
[null,null,{"$f":"++OFFSET(translation!C1661, 0,LANG)","v":"FX depreciation"},null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 15, 0)","v":15},{"$f":"G58","v":15},null,{"$f":"++OFFSET(translation!C1665, 0,LANG)","v":"Exchange rate pass through to inflation"},{"$f":"IF('Input 6 - Tailored Tests'!$C$6=\"On\", 0.3, 0)","v":0.3},{"$f":"K58","v":0.3}]

{"sheet":"Input 7 - Residual Financing","index":20,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,1,4,8],[23,6,25,8],[17,1,19,3],[1,2,1,8],[2,2,2,8]]}
[null,{"$f":"CONCATENATE(IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",D579,IF(START!L10=\"Portuguese\",E579,F579))))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[null,{"$f":"++OFFSET(translation!C64, 0,LANG)","v":"Please fill out the yellow cells"},{"$f":"++OFFSET(translation!C590,0,LANG)","v":"Users can override the formulas in light yellow cells (suggested borrowing terms based on the baseline projections) if there is good reason to do so.\n"}]
[null,{"$f":"++OFFSET(translation!C65, 0,LANG)","v":"Values in light yellow cells should be confirmed and overriden as needed."},{"$f":"++OFFSET(translation!C591,0,LANG)","v":"Override the real interest rate if it is 0 or less (as a result of no disbursements assumed under the baseline), to assume some financing under the stress tests despite no financing assumed under the baseline."}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C592,IF(START!L10=\"French\",translation!D592,IF(START!L10=\"Portuguese\",translation!D592,translation!D592)))","v":"Borrowing assumptions on additional financing needs resulting from the stress tests"}]
[]
[null,{"$f":"++OFFSET(translation!C2006,0,LANG)&\"*\"","v":"External DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"},null,{"$f":"++OFFSET(translation!C2007,0,LANG)&\"*\"","v":"Public DSA*"},{"$f":"++IF(START!$L$10=\"English\",translation!C162,IF(START!$L$10=\"French\",translation!D162,IF(START!$L$10=\"Portuguese\",translation!E162,translation!F162)))","v":"Default"},{"$f":"++OFFSET(translation!C1572,0,LANG)","v":"User defined"},{"$f":"++OFFSET(translation!C593,0,LANG)","v":"Value used for calculation"}]
[null,{"$f":"G8","v":"Shares of marginal debt"},null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C594,IF(START!L10=\"French\",translation!D594,IF(START!L10=\"Portuguese\",translation!E594,translation!FD593)))","v":"Shares of marginal debt"}]
[null,"External PPG MLT debt",1,{"$f":"C9","v":1},{"$f":"IF(ISNUMBER(D9), D9, C9)","v":1},null,{"$f":"++IF(START!$L$10=\"English\",translation!C595,IF(START!$L$10=\"French\",translation!D595,IF(START!$L$10=\"Portuguese\",translation!E595,translation!F595)))","v":"External PPG medium and long-term"},{"$f":"Ext_Debt_Data!C122","v":0.507711788333851},{"$f":"H9","v":0.507711788333851},{"$f":"IF(ISNUMBER(I9), I9, H9)","v":0.507711788333851}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C596,IF(START!$L$10=\"French\",translation!D596,IF(START!$L$10=\"Portuguese\",translation!E596,translation!F596)))","v":"Domestic medium and long-term"},{"$f":"Ext_Debt_Data!C123","v":0.25978826051801357},{"$f":"H10","v":0.25978826051801357},{"$f":"IF(ISNUMBER(I10), I10, H10)","v":0.25978826051801357}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C597,IF(START!$L$10=\"French\",translation!D597,IF(START!$L$10=\"Portuguese\",translation!E597,translation!F597)))","v":"Domestic short-term"},{"$f":"Ext_Debt_Data!C124","v":0.44815234879531934},{"$f":"1-I9-I10","v":0.23249995114813543},0.23249995114813543]
[null,{"$f":"G12","v":"Terms of marginal debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C598,IF(START!$L$10=\"French\",translation!D598,IF(START!$L$10=\"Portuguese\",translation!E598,translation!F598)))","v":"Terms of marginal debt"}]
[null,{"$f":"G13","v":"External MLT debt"},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C599,IF(START!$L$10=\"French\",translation!D599,IF(START!$L$10=\"Portuguese\",translation!E599,translation!F599)))","v":"External MLT debt"}]
[null,{"$f":"G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"Ext_Debt_Data!C127/100","v":7.9959965178854786E-2},{"$f":"C14","v":7.9959965178854786E-2},{"$f":"IF(ISNUMBER(D14), D14, C14)","v":7.9959965178854786E-2},null,{"$f":"++IF(START!$L$10=\"English\",translation!C600,IF(START!$L$10=\"French\",translation!D600,IF(START!$L$10=\"Portuguese\",translation!E600,translation!F600)))","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"C14","v":7.9959965178854786E-2},{"$f":"H14","v":7.9959965178854786E-2},{"$f":"IF(ISNUMBER(I14), I14, H14)","v":7.9959965178854786E-2}]
[null,"USD Discount rate",{"$f":"'Input 1 - Basics'!C25","v":0.05},{"$f":"C15","v":0.05},0.05,null,{"$f":"++IF(START!$L$10=\"English\",translation!C601,IF(START!$L$10=\"French\",translation!D601,IF(START!$L$10=\"Portuguese\",translation!E601,translation!F601)))","v":"USD Discount rate"},{"$f":"C15","v":0.05},{"$f":"H15","v":0.05},0.05]
[null,"Avg. maturity (incl. grace period)",{"$f":"IF(Ext_Debt_Data!C129=Ext_Debt_Data!C128,Ext_Debt_Data!C129+1,Ext_Debt_Data!C129)","v":8},8,8,null,{"$f":"++IF(START!$L$10=\"English\",translation!C602,IF(START!$L$10=\"French\",translation!D602,IF(START!$L$10=\"Portuguese\",translation!E602,translation!F602)))","v":"Avg. maturity (incl. grace period)"},8,{"$f":"H16","v":8},8]
[null,"Avg. grace period",{"$f":"Ext_Debt_Data!C128","v":4},4,4,null,{"$f":"++IF(START!$L$10=\"English\",translation!C603,IF(START!$L$10=\"French\",translation!D603,IF(START!$L$10=\"Portuguese\",translation!E603,translation!F603)))","v":"Avg. grace period"},4,{"$f":"H17","v":4},4]
[null,{"$f":"\"* \"&++OFFSET(translation!C610, 0,LANG)","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."},null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C604,IF(START!$L$10=\"French\",translation!D604,IF(START!$L$10=\"Portuguese\",translation!E604,translation!F604)))","v":"Domestic MLT debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C605,IF(START!$L$10=\"French\",translation!D605,IF(START!$L$10=\"Portuguese\",translation!E605,translation!F605)))","v":"Avg. real interest rate on new borrowing"},{"$f":"'Input 5 - Local-debt Financing'!C130/100","v":2.9220917972600999E-2},{"$f":"H19","v":2.9220917972600999E-2},{"$f":"IF(ISNUMBER(I19), I19, H19)","v":2.9220917972600999E-2}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C606,IF(START!$L$10=\"French\",translation!D606,IF(START!$L$10=\"Portuguese\",translation!E606,translation!F606)))","v":"Avg. maturity (incl. grace period)"},{"$f":"'Input 5 - Local-debt Financing'!C132","v":3},{"$f":"H20","v":3},3]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C607,IF(START!$L$10=\"French\",translation!D607,IF(START!$L$10=\"Portuguese\",translation!E607,translation!F607)))","v":"Avg. grace period"},{"$f":"'Input 5 - Local-debt Financing'!C131","v":2},2,2]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C608,IF(START!$L$10=\"French\",translation!D608,IF(START!$L$10=\"Portuguese\",translation!E608,translation!F608)))","v":"Domestic short-term debt"}]
[null,null,null,null,null,null,{"$f":"++IF(START!$L$10=\"English\",translation!C609,IF(START!$L$10=\"French\",translation!D609,IF(START!$L$10=\"Portuguese\",translation!E609,translation!F609)))","v":"Avg. real interest rate"},{"$f":"'Input 5 - Local-debt Financing'!C137/100","v":3.9827698583887593E-2},{"$f":"H23","v":3.9827698583887593E-2},{"$f":"IF(ISNUMBER(I23), I23, H23)","v":3.9827698583887593E-2}]
[null,null,null,null,null,null,{"$f":"\"* \"&IF(START!L$10=\"English\",translation!C611,IF(START!L$10=\"French\",translation!D611,IF(START!L$10=\"Portuguese\",translation!E611,translation!F611)))","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]

{"sheet":"Input 8 - SDR","index":21,"n_rows":47,"n_cols":24,"rows_kept":47,"cut":false,"hidden":false,"merged":[[19,1,19,22],[5,2,6,10]]}
["Please fill the yellow-shaded cells (if a pplicable)"]
[{"$f":"'Input 1 - Basics'!B3","v":"Please fill out the yellow cells"}]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"CONCATENATE(\"SDR allocation (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR allocation (in Million of USD)"},0.25,"*Total stock, including increased SDR allocation"]
[{"$f":"CONCATENATE(\"SDR holdings (in \",'Input 1 - Basics'!C19,\" of USD)\")","v":"SDR holdings (in Million of USD)"},0.25]
[]
[null,null,{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"C9+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[{"$f":"CONCATENATE(\"Expected drawdown of SDR holdings (in \",'Macro-Debt_Data'!D6,\" of USD)\")","v":"Expected drawdown of SDR holdings (in Million of USD)"}]
[{"$f":"CONCATENATE(\"Possible reconsitution of SDR holdings (in \",'Macro-Debt_Data'!D7,\" of USD)\")","v":"Possible reconsitution of SDR holdings (in Million of USD)"}]
[]
["SDR interest rate",null,3.3836202945869446E-3,6.1497736091866706E-3,1.3078426140927201E-2,2.0672520777310424E-2,2.771360092141379E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2,3.1785558989781984E-2]
[]
[{"$f":"CONCATENATE(\"SDR allocation - holdings (in \",'Macro-Debt_Data'!D11,\" of USD)\")","v":"SDR allocation - holdings (in Million of USD)"},null,{"$f":"IF(B6-SUM(C12:C12)-(B7-SUM(C11:C11))<0,0,(B6-SUM(C12:C12)-(B7-SUM(C11:C11))))","v":0},{"$f":"IF(B6-SUM(C12:D12)-(B7-SUM(C11:D11))<0,0,(B6-SUM(C12:D12)-(B7-SUM(C11:D11))))","v":0},{"$f":"IF(B6-SUM(C12:E12)-(B7-SUM(C11:E11))<0,0,(B6-SUM(C12:E12)-(B7-SUM(C11:E11))))","v":0},{"$f":"IF(B6-SUM(C12:F12)-(B7-SUM(C11:F11))<0,0,(B6-SUM(C12:F12)-(B7-SUM(C11:F11))))","v":0},{"$f":"IF(B6-SUM(C12:G12)-(B7-SUM(C11:G11))<0,0,(B6-SUM(C12:G12)-(B7-SUM(C11:G11))))","v":0},{"$f":"IF(B6-SUM(C12:H12)-(B7-SUM(C11:H11))<0,0,(B6-SUM(C12:H12)-(B7-SUM(C11:H11))))","v":0},{"$f":"IF(B6-SUM(C12:I12)-(B7-SUM(C11:I11))<0,0,(B6-SUM(C12:I12)-(B7-SUM(C11:I11))))","v":0},{"$f":"IF(B6-SUM(C12:J12)-(B7-SUM(C11:J11))<0,0,(B6-SUM(C12:J12)-(B7-SUM(C11:J11))))","v":0},{"$f":"IF(B6-SUM(C12:K12)-(B7-SUM(C11:K11))<0,0,(B6-SUM(C12:K12)-(B7-SUM(C11:K11))))","v":0},{"$f":"IF(B6-SUM(C12:L12)-(B7-SUM(C11:L11))<0,0,(B6-SUM(C12:L12)-(B7-SUM(C11:L11))))","v":0},{"$f":"IF(B6-SUM(C12:M12)-(B7-SUM(C11:M11))<0,0,(B6-SUM(C12:M12)-(B7-SUM(C11:M11))))","v":0},{"$f":"IF(B6-SUM(C12:N12)-(B7-SUM(C11:N11))<0,0,(B6-SUM(C12:N12)-(B7-SUM(C11:N11))))","v":0},{"$f":"IF(B6-SUM(C12:O12)-(B7-SUM(C11:O11))<0,0,(B6-SUM(C12:O12)-(B7-SUM(C11:O11))))","v":0},{"$f":"IF(B6-SUM(C12:P12)-(B7-SUM(C11:P11))<0,0,(B6-SUM(C12:P12)-(B7-SUM(C11:P11))))","v":0},{"$f":"IF(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))<0,0,(B6-SUM(C12:Q12)-(B7-SUM(C11:Q11))))","v":0},{"$f":"IF(B6-SUM(C12:R12)-(B7-SUM(C11:R11))<0,0,(B6-SUM(C12:R12)-(B7-SUM(C11:R11))))","v":0},{"$f":"IF(B6-SUM(C12:S12)-(B7-SUM(C11:S11))<0,0,(B6-SUM(C12:S12)-(B7-SUM(C11:S11))))","v":0},{"$f":"IF(B6-SUM(C12:T12)-(B7-SUM(C11:T11))<0,0,(B6-SUM(C12:T12)-(B7-SUM(C11:T11))))","v":0},{"$f":"IF(B6-SUM(C12:U12)-(B7-SUM(C11:U11))<0,0,(B6-SUM(C12:U12)-(B7-SUM(C11:U11))))","v":0},{"$f":"IF(B6-SUM(C12:V12)-(B7-SUM(C11:V11))<0,0,(B6-SUM(C12:V12)-(B7-SUM(C11:V11))))","v":0},{"$f":"IF(B6-SUM(C12:W12)-(B7-SUM(C11:W11))<0,0,(B6-SUM(C12:W12)-(B7-SUM(C11:W11))))","v":0}]
[{"$f":"CONCATENATE(\"Interest payments (in \",'Macro-Debt_Data'!D12,\" of USD)\")","v":"Interest payments (in Million of USD)"},null,{"$f":"IF(B7<=B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(C16<=B6,C16*D14,0)","v":0},{"$f":"IF(D16<=B6,D16*E14,0)","v":0},{"$f":"IF(E16<=B6,E16*F14,0)","v":0},{"$f":"IF(F16<=B6,F16*G14,0)","v":0},{"$f":"IF(G16<=B6,G16*H14,0)","v":0},{"$f":"IF(H16<=B6,H16*I14,0)","v":0},{"$f":"IF(I16<=B6,I16*J14,0)","v":0},{"$f":"IF(J16<=B6,J16*K14,0)","v":0},{"$f":"IF(K16<=B6,K16*L14,0)","v":0},{"$f":"IF(L16<=B6,L16*M14,0)","v":0},{"$f":"IF(M16<=B6,M16*N14,0)","v":0},{"$f":"IF(N16<=B6,N16*O14,0)","v":0},{"$f":"IF(O16<=B6,O16*P14,0)","v":0},{"$f":"IF(P16<=B6,P16*Q14,0)","v":0},{"$f":"IF(Q16<=B6,Q16*R14,0)","v":0},{"$f":"IF(R16<=B6,R16*S14,0)","v":0},{"$f":"IF(S16<=B6,S16*T14,0)","v":0},{"$f":"IF(T16<=B6,T16*U14,0)","v":0},{"$f":"IF(U16<=B6,U16*V14,0)","v":0},{"$f":"IF(V16<=B6,V16*W14,0)","v":0}]
[]
[]
["PV calculations","PV calculations are based only on interest payments"]
[]
[null,{"$f":"C9-1","v":2017},{"$f":"B22+1","v":2018},{"$f":"C22+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[{"$f":"CONCATENATE(\"PV of interest payments (in \",'Macro-Debt_Data'!D19,\" of USD)\")","v":"PV of interest payments (in Million of USD)"},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!C26:W26)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!D27:X27)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!E28:Y28)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!F29:Z29)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!G30:AA30)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!H31:AA31)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!I32:AB32)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!J33:AC33)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!K34:AD34)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!L35:AE35)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!M36:AF36)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!N37:AG37)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!O38:AH38)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!P39:AI39)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!Q40:AJ40)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!R41:AK41)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!S42:AL42)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!T43:AM43)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!U44:AN44)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!V45:AO45)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!W46:AP46)","v":0},{"$f":"NPV('Input 1 - Basics'!C25,'Input 8 - SDR'!X47:AQ47)","v":0}]
[]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9-1)","v":"as of end-2017"},null,{"$f":"IF(B7<B6,(B6-B7)*C14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*D14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*E14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*F14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*G14,0)","v":0},{"$f":"IF(B7<B6,(B6-B7)*H14+(B6-B7)*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",C9)","v":"as of end-2018"},null,null,{"$f":"IF(C16>0,C16*D14,0)","v":0},{"$f":"IF(D16>0,C16*E14,0)","v":0},{"$f":"IF(E16>0,C16*F14,0)","v":0},{"$f":"IF(F16>0,C16*G14,0)","v":0},{"$f":"IF(C16>0,C16*H14+C16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",D9)","v":"as of end-2019"},null,null,null,{"$f":"IF(D16>0,D16*E14,0)","v":0},{"$f":"IF(E16>0,D16*F14,0)","v":0},{"$f":"IF(F16>0,D16*G14,0)","v":0},{"$f":"IF(D16>0,D16*H14+D16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",E9)","v":"as of end-2020"},null,null,null,null,{"$f":"IF(E16>0,E16*F14,0)","v":0},{"$f":"IF(F16>0,E16*G14,0)","v":0},{"$f":"IF(E16>0,E16*H14+E16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",F9)","v":"as of end-2021"},null,null,null,null,null,{"$f":"IF(F16>0,F16*G14,0)","v":0},{"$f":"IF(F16>0,F16*H14+F16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",G9)","v":"as of end-2022"},null,null,null,null,null,null,{"$f":"IF(G16>0,G16*H14+G16*H14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",H9)","v":"as of end-2023"},null,null,null,null,null,null,null,{"$f":"IF(H16>0,H16*I14+H16*I14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",I9)","v":"as of end-2024"},null,null,null,null,null,null,null,null,{"$f":"IF(I16>0,I16*J14+I16*J14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",J9)","v":"as of end-2025"},null,null,null,null,null,null,null,null,null,{"$f":"IF(J16>0,J16*K14+J16*K14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",K9)","v":"as of end-2026"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K16>0,K16*L14+K16*L14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",L9)","v":"as of end-2027"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L16>0,L16*M14+L16*M14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",M9)","v":"as of end-2028"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M16>0,M16*N14+M16*N14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",N9)","v":"as of end-2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N16>0,N16*O14+N16*O14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",O9)","v":"as of end-2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16>0,O16*P14+O16*P14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",P9)","v":"as of end-2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P16>0,P16*Q14+P16*Q14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",Q9)","v":"as of end-2032"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q16>0,Q16*R14+Q16*R14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",R9)","v":"as of end-2033"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R16>0,R16*S14+R16*S14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",S9)","v":"as of end-2034"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S16>0,S16*T14+S16*T14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",T9)","v":"as of end-2035"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T16>0,T16*U14+T16*U14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",U9)","v":"as of end-2036"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U16>0,U16*V14+U16*V14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",V9)","v":"as of end-2037"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V16>0,V16*W14+V16*W14/('Input 1 - Basics'!C25),0)","v":0}]
[{"$f":"CONCATENATE(\"as of end\",\"-\",W9)","v":"as of end-2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W16>0,W16*W14+W16*W14/('Input 1 - Basics'!C25),0)","v":0}]

{"sheet":"Customized Scenario-External","index":22,"n_rows":147,"n_cols":54,"rows_kept":147,"cut":false,"hidden":false,"merged":[[57,3,57,15],[4,0,4,16],[53,16,53,30],[53,1,53,15],[54,1,54,15],[5,1,5,16]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C830,IF(START!L10=\"French\",translation!D830,IF(START!L10=\"Portuguese\",translation!E830,translation!F830)))","v":"To include the external customized scenario in charts and tables?"},null,"No"]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C831,IF(START!L10=\"French\",translation!D831,IF(START!L10=\"Portuguese\",translation!E831,translation!F831)))","v":"Customized external scenarios: INSTRUCTIONS"}]
[null,{"$f":"translation!C827","v":"This sheet allows the user to design customized shocks to the main variables determining the external debt dynamics. Please add scenario's name in cell B8 and assign a short name in cell B24.  Fill in the yellow cells. \n\nThe user can enter alternative data for any, a few, or all of the variables listed in rows 10 to 17 or assume alternative terms for new debt contracted under the shock (cells C26 to C28). Alternatively, if the goal is to shock a variable not listed in rows 10 to 17, go directly to the summary table (from row 64 onward) and make the changes as desired. Exports and Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Exports (Imports) to GDP in lines 70-71.\n\nIf the user decides to use the pre-customized commodity price shock scenario for exports and imports, assumptions should be entered in rows 19 to 21: (i) the percentage change in commodity prices relative to the baseline; (ii) the net position of the country, e.g. net exporter or net importer of a commodity (if the country is a net exporter (importer), an increase in commodity prices will increase the value of exports (imports) in the first round); and (iii) line 21 allows to accommodate a “shock profile” (SP), different persistence and impact. If the SP equals 1 in the first year, then an increase of 3% in commodity prices for a net exporter will increase exports by 3% in that year. If the SP equals 0.6 in the second year, then an increase of 3% in commodity prices for a net exporter will increase exports by 1.6% in the second year, and so on.\n\nMake sure to keep the overall consistency of the macroeconomic assumptions.\nSelect \"Yes\" in cell D3 to activate a customized scenario and to display the results the output tables and in the panel charts."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C789,IF(START!L10=\"French\",translation!D789,IF(START!L10=\"Portuguese\",translation!E789,translation!F789)))","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"+D59","v":2018},{"$f":"+E59","v":2019},{"$f":"+F59","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,{"$f":"+IF(START!L10=\"English\",translation!C772,IF(START!L10=\"French\",translation!D772,IF(START!L10=\"Portuguese\",translation!E772,translation!F772)))","v":"Exports, Imports are set to account for shocks to commodity prices. For any other shock enter the new series of Export/Imports to GDP in lines 101 and 102."}]
[null,{"$f":"+B70","v":"Exports "},null,{"$f":"++IF(D20=B10,'Baseline - external'!N19*(1+C19*D21),'Baseline - external'!N19)","v":41.154138217730193},{"$f":"++IF(D20=B10,'Baseline - external'!O19*(1+C19*E21),'Baseline - external'!O19)","v":41.704681239101411},{"$f":"++IF(D20=B10,'Baseline - external'!P19*(1+C19*F21),'Baseline - external'!P19)","v":41.410262731261575},{"$f":"++IF(D20=B10,'Baseline - external'!Q19*(1+C19*G21),'Baseline - external'!Q19)","v":40.839657326839848},{"$f":"++IF(D20=B10,'Baseline - external'!R19*(1+C19*H21),'Baseline - external'!R19)","v":40.509352080633192},{"$f":"++IF(D20=B10,'Baseline - external'!S19*(1+C19*I21),'Baseline - external'!S19)","v":40.22562758921066},{"$f":"++IF(D20=B10,'Baseline - external'!T19*(1+C19*J21),'Baseline - external'!T19)","v":39.59456871426584},{"$f":"++IF(D20=B10,'Baseline - external'!U19*(1+C19*K21),'Baseline - external'!U19)","v":38.831559835854868},{"$f":"++IF(D20=B10,'Baseline - external'!V19*(1+C19*L21),'Baseline - external'!V19)","v":38.099886474335463},{"$f":"++IF(D20=B10,'Baseline - external'!W19*(1+C19*M21),'Baseline - external'!W19)","v":37.610294580999046},{"$f":"++IF(D20=B10,'Baseline - external'!X19*(1+C19*N21),'Baseline - external'!X19)","v":37.30589395300467},{"$f":"++IF(D20=B10,'Baseline - external'!Y19*(1+C19*O21),'Baseline - external'!Y19)","v":37.168288134974979},{"$f":"++IF(D20=B10,'Baseline - external'!Z19*(1+C19*P21),'Baseline - external'!Z19)","v":37.01234259901404},{"$f":"++IF(D20=B10,'Baseline - external'!AA19*(1+C19*Q21),'Baseline - external'!AA19)","v":36.818220390525191},{"$f":"++IF(D20=B10,'Baseline - external'!AB19*(1+C19*R21),'Baseline - external'!AB19)","v":36.604698247624519},{"$f":"++IF(D20=B10,'Baseline - external'!AC19*(1+C19*S21),'Baseline - external'!AC19)","v":36.335678201943431},{"$f":"++IF(D20=B10,'Baseline - external'!AD19*(1+C19*T21),'Baseline - external'!AD19)","v":36.056613377931427},{"$f":"++IF(D20=B10,'Baseline - external'!AE19*(1+C19*U21),'Baseline - external'!AE19)","v":35.866959805208339},{"$f":"++IF(D20=B10,'Baseline - external'!AF19*(1+C19*V21),'Baseline - external'!AF19)","v":35.589461102181239},{"$f":"++IF(D20=B10,'Baseline - external'!AG19*(1+C19*W21),'Baseline - external'!AG19)","v":35.318242417205624},{"$f":"++IF(D20=B10,'Baseline - external'!AH19*(1+C19*X21),'Baseline - external'!AH19)","v":35.109196395528144}]
[null,{"$f":"+B71","v":"Imports "},null,{"$f":"++IF(D20=B11,'Baseline - external'!N20*(1+C19*D21),'Baseline - external'!N20)","v":47.925761631839244},{"$f":"++IF(D20=B11,'Baseline - external'!O20*(1+C19*E21),'Baseline - external'!O20)","v":48.893895324207442},{"$f":"++IF(D20=B11,'Baseline - external'!P20*(1+C19*F21),'Baseline - external'!P20)","v":47.647375614742842},{"$f":"++IF(D20=B11,'Baseline - external'!Q20*(1+C19*G21),'Baseline - external'!Q20)","v":46.021685600095466},{"$f":"++IF(D20=B11,'Baseline - external'!R20*(1+C19*H21),'Baseline - external'!R20)","v":44.7504043324751},{"$f":"++IF(D20=B11,'Baseline - external'!S20*(1+C19*I21),'Baseline - external'!S20)","v":44.751719596545286},{"$f":"++IF(D20=B11,'Baseline - external'!T20*(1+C19*J21),'Baseline - external'!T20)","v":44.104163217846455},{"$f":"++IF(D20=B11,'Baseline - external'!U20*(1+C19*K21),'Baseline - external'!U20)","v":43.615592074429976},{"$f":"++IF(D20=B11,'Baseline - external'!V20*(1+C19*L21),'Baseline - external'!V20)","v":43.138369212341175},{"$f":"++IF(D20=B11,'Baseline - external'!W20*(1+C19*M21),'Baseline - external'!W20)","v":42.784461388949566},{"$f":"++IF(D20=B11,'Baseline - external'!X20*(1+C19*N21),'Baseline - external'!X20)","v":42.444202108352464},{"$f":"++IF(D20=B11,'Baseline - external'!Y20*(1+C19*O21),'Baseline - external'!Y20)","v":42.176832403615073},{"$f":"++IF(D20=B11,'Baseline - external'!Z20*(1+C19*P21),'Baseline - external'!Z20)","v":41.826977207635622},{"$f":"++IF(D20=B11,'Baseline - external'!AA20*(1+C19*Q21),'Baseline - external'!AA20)","v":41.479159129318575},{"$f":"++IF(D20=B11,'Baseline - external'!AB20*(1+C19*R21),'Baseline - external'!AB20)","v":41.023361686398516},{"$f":"++IF(D20=B11,'Baseline - external'!AC20*(1+C19*S21),'Baseline - external'!AC20)","v":40.564481179883884},{"$f":"++IF(D20=B11,'Baseline - external'!AD20*(1+C19*T21),'Baseline - external'!AD20)","v":40.195177615371691},{"$f":"++IF(D20=B11,'Baseline - external'!AE20*(1+C19*U21),'Baseline - external'!AE20)","v":39.764333208013099},{"$f":"++IF(D20=B11,'Baseline - external'!AF20*(1+C19*V21),'Baseline - external'!AF20)","v":39.352780645802504},{"$f":"++IF(D20=B11,'Baseline - external'!AG20*(1+C19*W21),'Baseline - external'!AG20)","v":39.107149959224365},{"$f":"++IF(D20=B11,'Baseline - external'!AH20*(1+C19*X21),'Baseline - external'!AH20)","v":38.772701330657448}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C775,IF(START!L10=\"French\",translation!D775,IF(START!L10=\"Portuguese\",translation!E775,translation!F775)))","v":"Net Current Transfers, Official"},null,{"$f":"+'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"+'Baseline - external'!O22","v":-7.3659467960370166E-3},{"$f":"+'Baseline - external'!P22","v":0},{"$f":"+'Baseline - external'!Q22","v":0},{"$f":"+'Baseline - external'!R22","v":0},{"$f":"+'Baseline - external'!S22","v":0},{"$f":"+'Baseline - external'!T22","v":0},{"$f":"+'Baseline - external'!U22","v":0},{"$f":"+'Baseline - external'!V22","v":0},{"$f":"+'Baseline - external'!W22","v":0},{"$f":"+'Baseline - external'!X22","v":0},{"$f":"+'Baseline - external'!Y22","v":0},{"$f":"+'Baseline - external'!Z22","v":0},{"$f":"+'Baseline - external'!AA22","v":0},{"$f":"+'Baseline - external'!AB22","v":0},{"$f":"+'Baseline - external'!AC22","v":0},{"$f":"+'Baseline - external'!AD22","v":0},{"$f":"+'Baseline - external'!AE22","v":0},{"$f":"+'Baseline - external'!AF22","v":0},{"$f":"+'Baseline - external'!AG22","v":0},{"$f":"+'Baseline - external'!AH22","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C776,IF(START!L10=\"French\",translation!D776,IF(START!L10=\"Portuguese\",translation!E776,translation!F776)))","v":"Net Current Transfers, Private"},null,{"$f":"+'Baseline - external'!N21-+'Baseline - external'!N22","v":-4.4440868557218005},{"$f":"+'Baseline - external'!O21-+'Baseline - external'!O22","v":-4.5161408300895989},{"$f":"+'Baseline - external'!P21-+'Baseline - external'!P22","v":-4.3318963810011297},{"$f":"+'Baseline - external'!Q21-+'Baseline - external'!Q22","v":-4.1809319642741025},{"$f":"+'Baseline - external'!R21-+'Baseline - external'!R22","v":-4.0190109663139699},{"$f":"+'Baseline - external'!S21-+'Baseline - external'!S22","v":-4.137938239495651},{"$f":"+'Baseline - external'!T21-+'Baseline - external'!T22","v":-3.9177703754659192},{"$f":"+'Baseline - external'!U21-+'Baseline - external'!U22","v":-3.7256377769506841},{"$f":"+'Baseline - external'!V21-+'Baseline - external'!V22","v":-3.5511017220427799},{"$f":"+'Baseline - external'!W21-+'Baseline - external'!W22","v":-3.3857729924745881},{"$f":"+'Baseline - external'!X21-+'Baseline - external'!X22","v":-3.2306801483526342},{"$f":"+'Baseline - external'!Y21-+'Baseline - external'!Y22","v":-3.0831089570405257},{"$f":"+'Baseline - external'!Z21-+'Baseline - external'!Z22","v":-2.9411613544158937},{"$f":"+'Baseline - external'!AA21-+'Baseline - external'!AA22","v":-2.8055933180361996},{"$f":"+'Baseline - external'!AB21-+'Baseline - external'!AB22","v":-2.6749082047602935},{"$f":"+'Baseline - external'!AC21-+'Baseline - external'!AC22","v":-2.5479556952925564},{"$f":"+'Baseline - external'!AD21-+'Baseline - external'!AD22","v":-2.427369260843844},{"$f":"+'Baseline - external'!AE21-+'Baseline - external'!AE22","v":-2.3115520182459561},{"$f":"+'Baseline - external'!AF21-+'Baseline - external'!AF22","v":-2.2014540639113087},{"$f":"+'Baseline - external'!AG21-+'Baseline - external'!AG22","v":-2.101989471417296},{"$f":"+'Baseline - external'!AH21-+'Baseline - external'!AH22","v":-2.0035518178903375}]
[null,"Checkline (= 0)",null,{"$f":"+D68-D69-D72-D74","v":0},{"$f":"+E68-E69-E72-E74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B75","v":"Net FDI (negative = inflow)"},null,-6.5219609550765671,-6.132271865192644,-6.1927425792873203,-5.992742579287321,-5.7927425792873199,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873215,-5.5927425792873207,-5.5927425792873198,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873207]
[null,{"$f":"+B101","v":"Real GDP growth (in percent)"},null,4.8450929447266144,4.6000000000000263,4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+B102","v":"GDP deflator in US dollar terms (change in percent)"},null,7.0302627887764757,3.7686273220103539,2.0409469051802631,1.2269761783266553,1.0029229236890203,0.74124346507458139,1.2777218194633955,1.8074999999999397,2.3350000000000426,2.8625000000000345,3.3899999999999153,3.9175,4.4450000000000101,5.4999999999999494,5.5000000000000604,5.500000000000016,5.4999999999999716,5.5000000000000604,5.4999999999999494,5.500000000000016,5.500000000000016]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C782,IF(START!L10=\"French\",translation!D782,IF(START!L10=\"Portuguese\",translation!E782,translation!F782)))","v":"Commodity prices (% change from baseline)"},0.03]
[null,{"$f":"+IF(START!L10=\"English\",translation!C783,IF(START!L10=\"French\",translation!D783,IF(START!L10=\"Portuguese\",translation!E783,translation!F783)))","v":"Net position"},"Importer",{"$f":"+IF(C20=\"Importer\",B11,IF(C20=\"Importador\",B11,B10))","v":"Imports "}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C784,IF(START!L10=\"French\",translation!D784,IF(START!L10=\"Portuguese\",translation!E784,translation!F784)))","v":"Shock Profile (SP) for Commodity Prices' Impact on Imports  (Change in Imports  = SP*Change in Commodity prices)"},null,null,1.2,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C786,IF(START!L10=\"French\",translation!D786,IF(START!L10=\"Portuguese\",translation!E786,translation!F786)))","v":"Exporter"},{"$f":"+IF(START!L10=\"English\",translation!C787,IF(START!L10=\"French\",translation!D787,IF(START!L10=\"Portuguese\",translation!E787,translation!F787)))","v":"Importer"}]
[null,{"$f":"+'Customized Scenario - public'!B18","v":"Assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C790,IF(START!L10=\"French\",translation!D790,IF(START!L10=\"Portuguese\",translation!E790,translation!F790)))","v":"[Short Name]"}]
[null,{"$f":"+Ext_Debt_Data!A127","v":"Average interest rate on new debt"},{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9959965178854786E-2}]
[null,{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05}]
[null,{"$f":"+Ext_Debt_Data!A128","v":"Average grace period on new debt"},{"$f":"+'Input 7 - Residual Financing'!J16","v":8}]
[null,{"$f":"+Ext_Debt_Data!A129","v":"Average maturity of new debt"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4}]
[]
[null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},null,0,{"$f":"+D30+1","v":1},{"$f":"+E30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},null,{"$f":"'Macro-Debt_Data'!U5","v":2018},{"$f":"D31+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},null,100]
[null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},null,{"$f":"D32-D34","v":100},{"$f":"D33-E34","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},null,{"$f":"IF(D30-D30-1<C27,0,IF(D30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(E30-D30-1<C27,0,IF(E30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(F30-D30-1<C27,0,IF(F30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(G30-D30-1<C27,0,IF(G30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(H30-D30-1<C27,0,IF(H30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(I30-D30-1<C27,0,IF(I30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(J30-D30-1<C27,0,IF(J30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(K30-D30-1<C27,0,IF(K30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(L30-D30-1<C27,0,IF(L30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(M30-D30-1<C27,0,IF(M30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(N30-D30-1<C27,0,IF(N30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(O30-D30-1<C27,0,IF(O30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(P30-D30-1<C27,0,IF(P30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(Q30-D30-1<C27,0,IF(Q30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(R30-D30-1<C27,0,IF(R30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(S30-D30-1<C27,0,IF(S30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(T30-D30-1<C27,0,IF(T30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(U30-D30-1<C27,0,IF(U30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(V30-D30-1<C27,0,IF(V30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(W30-D30-1<C27,0,IF(W30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(X30-D30-1<C27,0,IF(X30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(Y30-D30-1<C27,0,IF(Y30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(Z30-D30-1<C27,0,IF(Z30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AA30-D30-1<C27,0,IF(AA30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AB30-D30-1<C27,0,IF(AB30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AC30-D30-1<C27,0,IF(AC30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AD30-D30-1<C27,0,IF(AD30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AE30-D30-1<C27,0,IF(AE30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AF30-D30-1<C27,0,IF(AF30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AG30-D30-1<C27,0,IF(AG30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AH30-D30-1<C27,0,IF(AH30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AI30-D30-1<C27,0,IF(AI30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AJ30-D30-1<C27,0,IF(AJ30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AK30-D30-1<C27,0,IF(AK30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AL30-D30-1<C27,0,IF(AL30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AM30-D30-1<C27,0,IF(AM30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AN30-D30-1<C27,0,IF(AN30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AO30-D30-1<C27,0,IF(AO30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AP30-D30-1<C27,0,IF(AP30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AQ30-D30-1<C27,0,IF(AQ30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AR30-D30-1<C27,0,IF(AR30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AS30-D30-1<C27,0,IF(AS30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AT30-D30-1<C27,0,IF(AT30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AU30-D30-1<C27,0,IF(AU30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AV30-D30-1<C27,0,IF(AV30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AW30-D30-1<C27,0,IF(AW30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AX30-D30-1<C27,0,IF(AX30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AY30-D30-1<C27,0,IF(AY30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(AZ30-D30-1<C27,0,IF(AZ30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(BA30-D30-1<C27,0,IF(BA30-D30-1<C28,D32/(C28-C27),0))","v":0},{"$f":"IF(BB30-D30-1<C27,0,IF(BB30-D30-1<C28,D32/(C28-C27),0))","v":0}]
[null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,0,{"$f":"D33*C25","v":7.9959965178854784},{"$f":"E33*C25","v":7.9959965178854784},{"$f":"F33*C25","v":7.9959965178854784},{"$f":"G33*C25","v":7.9959965178854784},{"$f":"H33*C25","v":7.9959965178854784},{"$f":"I33*C25","v":7.9959965178854784},{"$f":"J33*C25","v":7.9959965178854784},{"$f":"K33*C25","v":7.9959965178854784},{"$f":"L33*C25","v":7.9959965178854784},{"$f":"M33*C25","v":7.9959965178854784},{"$f":"N33*C25","v":7.9959965178854784},{"$f":"O33*C25","v":7.9959965178854784},{"$f":"P33*C25","v":7.9959965178854784},{"$f":"Q33*C25","v":7.9959965178854784},{"$f":"R33*C25","v":7.9959965178854784},{"$f":"S33*C25","v":7.9959965178854784},{"$f":"T33*C25","v":7.9959965178854784},{"$f":"U33*C25","v":7.9959965178854784},{"$f":"V33*C25","v":7.9959965178854784},{"$f":"W33*C25","v":7.9959965178854784},{"$f":"X33*C25","v":7.9959965178854784},{"$f":"Y33*C25","v":7.9959965178854784},{"$f":"Z33*C25","v":7.9959965178854784},{"$f":"AA33*C25","v":7.9959965178854784},{"$f":"AB33*C25","v":7.9959965178854784},{"$f":"AC33*C25","v":7.9959965178854784},{"$f":"AD33*C25","v":7.9959965178854784},{"$f":"AE33*C25","v":7.9959965178854784},{"$f":"AF33*C25","v":7.9959965178854784},{"$f":"AG33*C25","v":7.9959965178854784},{"$f":"AH33*C25","v":7.9959965178854784},{"$f":"AI33*C25","v":7.9959965178854784},{"$f":"AJ33*C25","v":7.9959965178854784},{"$f":"AK33*C25","v":7.9959965178854784},{"$f":"AL33*C25","v":7.9959965178854784},{"$f":"AM33*C25","v":7.9959965178854784},{"$f":"AN33*C25","v":7.9959965178854784},{"$f":"AO33*C25","v":7.9959965178854784},{"$f":"AP33*C25","v":7.9959965178854784},{"$f":"AQ33*C25","v":7.9959965178854784},{"$f":"AR33*C25","v":7.9959965178854784},{"$f":"AS33*C25","v":7.9959965178854784},{"$f":"AT33*C25","v":7.9959965178854784},{"$f":"AU33*C25","v":7.9959965178854784},{"$f":"AV33*C25","v":7.9959965178854784},{"$f":"AW33*C25","v":7.9959965178854784},{"$f":"AX33*C25","v":7.9959965178854784},{"$f":"AY33*C25","v":7.9959965178854784},{"$f":"AZ33*C25","v":7.9959965178854784},{"$f":"BA33*C25","v":7.9959965178854784}]
[null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},null,{"$f":"D34+D35","v":0},7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784]
[null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},null,{"$f":"NPV(C26,E36:BB36)","v":145.97431641335359},{"$f":"NPV(C26,F27:BB27)","v":0},{"$f":"NPV(C26,G27:BB27)","v":0},{"$f":"NPV(C26,H27:BB27)","v":0},{"$f":"NPV(C26,I27:BB27)","v":0},{"$f":"NPV(C26,J27:BB27)","v":0},{"$f":"NPV(C26,K27:BB27)","v":0},{"$f":"NPV(C26,L27:BB27)","v":0},{"$f":"NPV(C26,M27:BB27)","v":0},{"$f":"NPV(C26,N27:BB27)","v":0},{"$f":"NPV(C26,O27:BC27)","v":0},{"$f":"NPV(C26,P27:BD27)","v":0},{"$f":"NPV(C26,Q27:BE27)","v":0},{"$f":"NPV(C26,R27:BF27)","v":0},{"$f":"NPV(C26,S27:BG27)","v":0},{"$f":"NPV(C26,T27:BH27)","v":0},{"$f":"NPV(C26,U27:BI27)","v":0},{"$f":"NPV(C26,V27:BJ27)","v":0},{"$f":"NPV(C26,W27:BK27)","v":0},{"$f":"NPV(C26,X27:BL27)","v":0},{"$f":"NPV(C26,Y27:BM27)","v":0},{"$f":"NPV(C26,Z27:BN27)","v":0},{"$f":"NPV(C26,AA27:BO27)","v":0},{"$f":"NPV(C26,AB27:BP27)","v":0},{"$f":"NPV(C26,AC27:BQ27)","v":0},{"$f":"NPV(C26,AD27:BR27)","v":0},{"$f":"NPV(C26,AE27:BS27)","v":0},{"$f":"NPV(C26,AF27:BT27)","v":0},{"$f":"NPV(C26,AG27:BU27)","v":0},{"$f":"NPV(C26,AH27:BV27)","v":0},{"$f":"NPV(C26,AI27:BW27)","v":0},{"$f":"NPV(C26,AJ27:BX27)","v":0},{"$f":"NPV(C26,AK27:BY27)","v":0},{"$f":"NPV(C26,AL27:BZ27)","v":0},{"$f":"NPV(C26,AM27:CA27)","v":0},{"$f":"NPV(C26,AN27:CB27)","v":0},{"$f":"NPV(C26,AO27:CC27)","v":0},{"$f":"NPV(C26,AP27:CD27)","v":0},{"$f":"NPV(C26,AQ27:CE27)","v":0},{"$f":"NPV(C26,AR27:CF27)","v":0},{"$f":"NPV(C26,AS27:CG27)","v":0},{"$f":"NPV(C26,AT27:CH27)","v":0},{"$f":"NPV(C26,AU27:CI27)","v":0},{"$f":"NPV(C26,AV27:CJ27)","v":0},{"$f":"NPV(C26,AW27:CK27)","v":0},{"$f":"NPV(C26,AX27:CL27)","v":0},{"$f":"NPV(C26,AY27:CM27)","v":0},{"$f":"NPV(C26,AZ27:CN27)","v":0},{"$f":"NPV(C26,BA27:CO27)","v":0},{"$f":"NPV(C26,BB27:CP27)","v":0},{"$f":"NPV(C26,BC27:CQ27)","v":0}]
[null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},null,{"$f":"IF(D37<0.01,0,(1-D37/D33)*100)","v":-45.974316413353591},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U37<0.01,0,(1-U37/U33)*100)","v":0},{"$f":"IF(V37<0.01,0,(1-V37/V33)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"+D126","v":-3.637978807091713E-12},1293.4414213978271,702.60527208625354,144.5640033026757,-334.6169043124064,-477.93778655711139,-630.09913072346535,-919.21059362132291,-1448.3396561366644,-1992.5338061456678,-2597.137425099947,-3008.6102205998759,-3402.4852925996092,-3802.5728079752698,-4297.4381347106209,-5091.3649127589633,-6088.9499445948968,-7222.4641336273326,-8137.1724330397592,-9084.7624709065385,-10667.883649015643]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,{"$f":"D40","v":-3.637978807091713E-12},{"$f":"SUM(D40:E40)","v":1293.4414213978234},{"$f":"SUM(D40:F40)","v":1996.046693484077},{"$f":"SUM(D40:G40)","v":2140.6106967867527},{"$f":"SUM(D40:H40)","v":1805.9937924743463},{"$f":"SUM(D40:I40)","v":1328.0560059172349},{"$f":"SUM(D40:J40)","v":697.95687519376952},{"$f":"SUM(D40:K40)","v":-221.25371842755339},{"$f":"SUM(D40:L40)","v":-1669.5933745642178},{"$f":"SUM(D40:M40)","v":-3662.1271807098856},{"$f":"SUM(D40:N40)","v":-6259.2646058098326},{"$f":"SUM(D40:O40)","v":-9267.8748264097085},{"$f":"SUM(D40:P40)","v":-12670.360119009318},{"$f":"SUM(D40:Q40)","v":-16472.932926984588},{"$f":"SUM(D40:R40)","v":-20770.371061695208},{"$f":"SUM(D40:S40)","v":-25861.735974454172},{"$f":"SUM(D40:T40)","v":-31950.685919049069},{"$f":"SUM(D40:U40)","v":-39173.150052676399},{"$f":"SUM(D40:V40)","v":-47310.322485716155},{"$f":"SUM(D40:W40)","v":-56395.084956622697},{"$f":"SUM(D40:X40)","v":-67062.968605638336}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,{"$f":"D40-D47","v":-3.637978807091713E-12},{"$f":"D42+E40-E47","v":1293.4414213978234},1996.046693484077,2140.6106967867527,1805.9937924743463,1328.0560059172358,374.59651984431457,-1043.6257471480276,-3027.1180774813802,-5471.1503317456354,-8076.9414029754353,-10761.029169002733,-13573.048357798765,-16506.724374014393,-19556.616712068233,-22908.676254576298,-26735.970922175657,-31208.243369691714,-36142.714366162792,-41599.700223097992,-48119.118585102522]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,{"$f":"D40*D37/100","v":-5.3105146949148034E-12},{"$f":"D43*(1+C26)-E45+E40*D37/100","v":1888.092273092637},{"$f":"E43*(1+C26)-F45+F40*D37/100","v":2904.6965987435024},{"$f":"F43*(1+C26)-G45+G40*D37/100","v":3101.353920175181},{"$f":"G43*(1+C26)-H45+H40*D37/100","v":2596.8037207338266},{"$f":"H43*(1+C26)-I45+I40*D37/100","v":1884.5702892031859},{"$f":"I43*(1+C26)-J45+J40*D37/100","v":629.46423752511657},{"$f":"J43*(1+C26)-K45+K40*D37/100","v":-1209.8383290903744},{"$f":"K43*(1+C26)-L45+L40*D37/100","v":-3836.2385537288806},{"$f":"L43*(1+C26)-M45+M40*D37/100","v":-7146.0882762923338},{"$f":"M43*(1+C26)-N45+N40*D37/100","v":-10865.726948827163},{"$f":"N43*(1+C26)-O45+O40*D37/100","v":-14830.457091425338},{"$f":"O43*(1+C26)-P45+P40*D37/100","v":-19087.816971488104},{"$f":"P43*(1+C26)-Q45+Q40*D37/100","v":-23638.790216804337},{"$f":"Q43*(1+C26)-R45+R40*D37/100","v":-28526.46276525523},{"$f":"R43*(1+C26)-S45+S40*D37/100","v":-34081.819269463143},{"$f":"S43*(1+C26)-T45+T40*D37/100","v":-40580.781058704859},{"$f":"T43*(1+C26)-U45+U40*D37/100","v":-48264.763768830933},{"$f":"U43*(1+C26)-V45+V40*D37/100","v":-56858.07230207567},{"$f":"V43*(1+C26)-W45+W40*D37/100","v":-66444.649035703158},{"$f":"W43*(1+C26)-X45+X40*D37/100","v":-77864.475851609997}]
[]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,{"$f":"D46+D47","v":-1.4544632936823252E-13},-2.9089265873646504E-13,103.4235310158584,159.60382410635503,171.16315677655282,144.40720075947573,429.55166733816702,528.96439805389082,451.70439579497554,209.45019205089449,-428.81934388480795,-970.35440790614314,-1450.9176214456756,-1954.1972658201423,-2567.4229028199243,-3303.0517615640861,-4093.432232605117,-4887.9989900713144,-5698.1114897024509,-6517.7467961590155,-7474.7758683008287]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D40*C25*0.5","v":-1.4544632936823252E-13},{"$f":"D42*C25","v":-2.9089265873646504E-13},{"$f":"E42*C25","v":103.4235310158584},{"$f":"F42*C25","v":159.60382410635503},{"$f":"G42*C25","v":171.16315677655282},{"$f":"H42*C25","v":144.40720075947664},{"$f":"I42*C25","v":106.19131198871113},{"$f":"J42*C25","v":29.95272468287158},{"$f":"K42*C25","v":-83.448278401712599},{"$f":"L42*C25","v":-242.04825606769299},{"$f":"M42*C25","v":-437.47299001466081},{"$f":"N42*C25","v":-645.83195333356628},{"$f":"O42*C25","v":-860.45151764209925},{"$f":"P42*C25","v":-1085.3004740605013},{"$f":"Q42*C25","v":-1319.8771061631444},{"$f":"R42*C25","v":-1563.7463913131855},{"$f":"S42*C25","v":-1831.7769556095782},{"$f":"T42*C25","v":-2137.8073039600395},{"$f":"U42*C25","v":-2495.4100531337754},{"$f":"V42*C25","v":-2889.9701821876715},{"$f":"W42*C25","v":-3326.3105812897134}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,{"$f":"(D50-D52)/(C28-C27)","v":0},{"$f":"(E50-E52)/(C28-C27)","v":0},{"$f":"(F50-F52)/(C28-C27)","v":0},{"$f":"(G50-G52)/(C28-C27)","v":0},{"$f":"(H50-H52)/(C28-C27)","v":0},{"$f":"(I50-I52)/(C28-C27)","v":-9.0949470177292824E-13},{"$f":"(J50-J52)/(C28-C27)","v":323.36035534945586},{"$f":"(K50-K52)/(C28-C27)","v":499.01167337101924},{"$f":"(L50-L52)/(C28-C27)","v":535.15267419668817},{"$f":"(M50-M52)/(C28-C27)","v":451.49844811858748},{"$f":"(N50-N52)/(C28-C27)","v":8.6536461298528593},{"$f":"(O50-O52)/(C28-C27)","v":-324.52245457257686},{"$f":"(P50-P52)/(C28-C27)","v":-590.46610380357652},{"$f":"(Q50-Q52)/(C28-C27)","v":-868.89679175964102},{"$f":"(R50-R52)/(C28-C27)","v":-1247.5457966567801},{"$f":"(S50-S52)/(C28-C27)","v":-1739.3053702509005},{"$f":"(T50-T52)/(C28-C27)","v":-2261.6552769955388},{"$f":"(U50-U52)/(C28-C27)","v":-2750.191686111275},{"$f":"(V50-V52)/(C28-C27)","v":-3202.7014365686755},{"$f":"(W50-W52)/(C28-C27)","v":-3627.776613971344},{"$f":"(X50-X52)/(C28-C27)","v":-4148.4652870111158}]
[]
[null,"t-g>0",null,{"$f":"IF(D30-C27>0,D30-C27,0)","v":0},{"$f":"IF(E30-C27>0,E30-C27,0)","v":0},{"$f":"IF(F30-C27>0,F30-C27,0)","v":0},{"$f":"IF(G30-C27>0,G30-C27,0)","v":0},{"$f":"IF(H30-C27>0,H30-C27,0)","v":0},{"$f":"IF(I30-C27>0,I30-C27,0)","v":0},{"$f":"IF(J30-C27>0,J30-C27,0)","v":0},{"$f":"IF(K30-C27>0,K30-C27,0)","v":0},{"$f":"IF(L30-C27>0,L30-C27,0)","v":0},{"$f":"IF(M30-C27>0,M30-C27,0)","v":1},{"$f":"IF(N30-C27>0,N30-C27,0)","v":2},{"$f":"IF(O30-C27>0,O30-C27,0)","v":3},{"$f":"IF(P30-C27>0,P30-C27,0)","v":4},{"$f":"IF(Q30-C27>0,Q30-C27,0)","v":5},{"$f":"IF(R30-C27>0,R30-C27,0)","v":6},{"$f":"IF(S30-C27>0,S30-C27,0)","v":7},{"$f":"IF(T30-C27>0,T30-C27,0)","v":8},{"$f":"IF(U30-C27>0,U30-C27,0)","v":9},{"$f":"IF(V30-C27>0,V30-C27,0)","v":10},{"$f":"IF(W30-C27>0,W30-C27,0)","v":11},{"$f":"IF(X30-C27>0,X30-C27,0)","v":12}]
[null,null,null,{"$f":"IF(D49=0,0,CHOOSE(D49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(E49=0,0,CHOOSE(E49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(F49=0,0,CHOOSE(F49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(G49=0,0,CHOOSE(G49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(H49=0,0,CHOOSE(H49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(I49=0,0,CHOOSE(I49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(J49=0,0,CHOOSE(J49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(K49=0,0,CHOOSE(K49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(L49=0,0,CHOOSE(L49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":0},{"$f":"IF(M49=0,0,CHOOSE(M49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-3.637978807091713E-12},{"$f":"IF(N49=0,0,CHOOSE(N49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":1293.4414213978234},{"$f":"IF(O49=0,0,CHOOSE(O49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":1996.046693484077},{"$f":"IF(P49=0,0,CHOOSE(P49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":2140.6106967867527},{"$f":"IF(Q49=0,0,CHOOSE(Q49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":1805.9937924743463},{"$f":"IF(R49=0,0,CHOOSE(R49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":1328.0560059172349},{"$f":"IF(S49=0,0,CHOOSE(S49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":697.95687519376952},{"$f":"IF(T49=0,0,CHOOSE(T49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-221.25371842755339},{"$f":"IF(U49=0,0,CHOOSE(U49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-1669.5933745642178},{"$f":"IF(V49=0,0,CHOOSE(V49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-3662.1271807098856},{"$f":"IF(W49=0,0,CHOOSE(W49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-6259.2646058098326},{"$f":"IF(X49=0,0,CHOOSE(X49,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41,Y41,Z41,AA41,AB41,AC41,AD41,AE41,AF41))","v":-9267.8748264097085}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,{"$f":"IF(D30-C28>0,D30-C28,0)","v":0},{"$f":"IF(E30-C28>0,E30-C28,0)","v":0},{"$f":"IF(F30-C28>0,F30-C28,0)","v":0},{"$f":"IF(G30-C28>0,G30-C28,0)","v":0},{"$f":"IF(H30-C28>0,H30-C28,0)","v":0},{"$f":"IF(I30-C28>0,I30-C28,0)","v":1},{"$f":"IF(J30-C28>0,J30-C28,0)","v":2},{"$f":"IF(K30-C28>0,K30-C28,0)","v":3},{"$f":"IF(L30-C28>0,L30-C28,0)","v":4},{"$f":"IF(M30-C28>0,M30-C28,0)","v":5},{"$f":"IF(N30-C28>0,N30-C28,0)","v":6},{"$f":"IF(O30-C28>0,O30-C28,0)","v":7},{"$f":"IF(P30-C28>0,P30-C28,0)","v":8},{"$f":"IF(Q30-C28>0,Q30-C28,0)","v":9},{"$f":"IF(R30-C28>0,R30-C28,0)","v":10},{"$f":"IF(S30-C28>0,S30-C28,0)","v":11},{"$f":"IF(T30-C28>0,T30-C28,0)","v":12},{"$f":"IF(U30-C28>0,U30-C28,0)","v":13},{"$f":"IF(V30-C28>0,V30-C28,0)","v":14},{"$f":"IF(W30-C28>0,W30-C28,0)","v":15},{"$f":"IF(X30-C28>0,X30-C28,0)","v":16}]
[null,null,null,{"$f":"IF(D51=0,0,CHOOSE(D51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":0},{"$f":"IF(E51=0,0,CHOOSE(E51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":0},{"$f":"IF(F51=0,0,CHOOSE(F51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":0},{"$f":"IF(G51=0,0,CHOOSE(G51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":0},{"$f":"IF(H51=0,0,CHOOSE(H51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":0},{"$f":"IF(I51=0,0,CHOOSE(I51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-3.637978807091713E-12},{"$f":"IF(J51=0,0,CHOOSE(J51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":1293.4414213978234},{"$f":"IF(K51=0,0,CHOOSE(K51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":1996.046693484077},{"$f":"IF(L51=0,0,CHOOSE(L51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":2140.6106967867527},{"$f":"IF(M51=0,0,CHOOSE(M51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":1805.9937924743463},{"$f":"IF(N51=0,0,CHOOSE(N51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":1328.0560059172349},{"$f":"IF(O51=0,0,CHOOSE(O51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":697.95687519376952},{"$f":"IF(P51=0,0,CHOOSE(P51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-221.25371842755339},{"$f":"IF(Q51=0,0,CHOOSE(Q51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-1669.5933745642178},{"$f":"IF(R51=0,0,CHOOSE(R51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-3662.1271807098856},{"$f":"IF(S51=0,0,CHOOSE(S51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-6259.2646058098326},{"$f":"IF(T51=0,0,CHOOSE(T51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-9267.8748264097085},{"$f":"IF(U51=0,0,CHOOSE(U51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-12670.360119009318},{"$f":"IF(V51=0,0,CHOOSE(V51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-16472.932926984588},{"$f":"IF(W51=0,0,CHOOSE(W51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-20770.371061695208},{"$f":"IF(X51=0,0,CHOOSE(X51,D41,E41,F41,G41,H41,I41,J41,K41,L41,M41,N41,O41,P41,Q41,R41,S41,T41,U41,V41,W41,X41))","v":-25861.735974454172}]
[]
[null,{"$f":"+B8","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D59-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D59+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D63+E66","v":55.596567195916847},{"$f":"E63+F66","v":54.918466354261653},{"$f":"F63+G66","v":54.003846667967572},51.880041566229416,50.680333271781478,48.755761269564395,44.849991010476963,41.581640800775006,38.268373995199539,34.416931948768443,31.097296112416778,27.570690957547736,23.828129267447697,20.044255557394415,16.384766615683816,12.236665304751615,8.1473368623000688,4.0056924767636453,0.19837580610118355,-3.5965113131722406]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C63-C65","v":49.282677950163006},{"$f":"D63-D65","v":50.959178260005217},{"$f":"E63-E65","v":51.59656719591684},{"$f":"F63-F65","v":50.918466354261639},50.003846667967565,47.880041566229423,46.680333271781471,44.755761269564395,40.84999101047697,37.581640800775006,34.268373995199539,30.416931948768443,27.097296112416778,23.570690957547743,19.828129267447682,16.044255557394422,12.384766615683823,8.2366653047516287,4.1473368623000724,5.6924767636488127E-3,-3.80162419389882,-7.5959556510441546]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000142},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000036},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C67+C81","v":0.11926996600767836},{"$f":"D67+D81","v":1.6765003098422113},{"$f":"E67+E81","v":0.63738893591162293},{"$f":"F67+F81","v":-0.67810084165519457},-0.9146196862940803,-2.1238051017381592,-1.1997082944479338,-1.9245720022170838,-3.9057702590874346,-3.2683502097019566,-3.3132668055754695,-3.8514420464310932,-3.3196358363516634,-3.5266051548690434,-3.7425616901000391,-3.7838737100532813,-3.6594889417105971,-4.1481013109322014,-4.0893284424515457,-4.1416443855364236,-3.8073166706624617,-3.7948871192734241,{"$f":"Y67+Y81","v":0}]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C68+C75+C76","v":-8.9951624424272651},-4.6939970266195248,{"$f":"E68+E75+E76","v":-3.3288343832975262},-3.0142366344224523,-3.2093932446197933,-3.5799440188473008,-3.3137055544267895,-3.5092106651936383,-3.7886124222501145,-3.8872643949697054,-4.0128149535241704,-4.3858678692044624,-4.5130371925366681,-4.7281520518872071,-4.9665157374291002,-4.9878481078291648,-4.8950101144757081,-4.7143258294015808,-4.6399480174308554,-4.4652820435531178,-4.1803425538536629,-4.1036656014028292,{"$f":"Y68+Y75+Y76","v":0}]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C69+C72+C74","v":4.4031382895454492},{"$f":"D69+D72+D74","v":3.3893317197875512},{"$f":"E69+E72+E74","v":3.9564963750390523},{"$f":"F69+F72+F74","v":3.159413813909751},2.2143685771606632,1.6030444009665392,1.7172072871052686,0.73440756202915569,1.7749661266695478,2.1273884534383343,2.3000587529375816,2.5046566902299068,2.1059008135625161,1.9536802107311351,1.8676327915815296,1.9510530933190591,1.8390088049863014,1.8045416537399634,1.6459593663343157,1.5845725319359554,1.6377827761866137,1.4947762481340154,{"$f":"-(Y75+Y76)","v":5.5927425792873207}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C71-C70","v":6.6690441220067669},{"$f":"D71-D70","v":6.771623414109051},{"$f":"E71-E70","v":7.1892140851060304},6.2371128834812666,5.182028273255618,4.2410522518419072,4.5260920073346256,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,4.6609387387933836,4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351293034]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"+E10","v":41.704681239101411},41.410262731261575,40.839657326839848,40.509352080633192,40.22562758921066,39.59456871426584,38.831559835854868,38.099886474335463,37.610294580999046,37.30589395300467,37.168288134974979,37.01234259901404,36.818220390525191,36.604698247624519,36.335678201943431,36.056613377931427,35.866959805208339,35.589461102181239,35.318242417205624,35.109196395528144]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"+E11","v":48.893895324207442},47.647375614742842,46.021685600095466,44.7504043324751,44.751719596545286,44.104163217846455,43.615592074429976,43.138369212341175,42.784461388949566,42.444202108352464,42.176832403615073,41.826977207635622,41.479159129318575,41.023361686398516,40.564481179883884,40.195177615371691,39.764333208013099,39.352780645802504,39.107149959224365,38.772701330657448]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21+'Baseline - external'!O22-E12+'Baseline - external'!O21-'Baseline - external'!O22-E13","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21+'Baseline - external'!P22-F12+'Baseline - external'!P21-'Baseline - external'!P22-F13","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21+'Baseline - external'!Q22-G12+'Baseline - external'!Q21-'Baseline - external'!Q22-G13","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21+'Baseline - external'!R22-H12+'Baseline - external'!R21-'Baseline - external'!R22-H13","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21+'Baseline - external'!S22-I12+'Baseline - external'!S21-'Baseline - external'!S22-I13","v":-4.137938239495651},{"$f":"'Baseline - external'!T21+'Baseline - external'!T22-J12+'Baseline - external'!T21-'Baseline - external'!T22-J13","v":-3.9177703754659192},{"$f":"'Baseline - external'!U21+'Baseline - external'!U22-K12+'Baseline - external'!U21-'Baseline - external'!U22-K13","v":-3.7256377769506841},{"$f":"'Baseline - external'!V21+'Baseline - external'!V22-L12+'Baseline - external'!V21-'Baseline - external'!V22-L13","v":-3.5511017220427799},{"$f":"'Baseline - external'!W21+'Baseline - external'!W22-M12+'Baseline - external'!W21-'Baseline - external'!W22-M13","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21+'Baseline - external'!X22-N12+'Baseline - external'!X21-'Baseline - external'!X22-N13","v":-3.2306801483526342},{"$f":"'Baseline - external'!Y21+'Baseline - external'!Y22-O12+'Baseline - external'!Y21-'Baseline - external'!Y22-O13","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21+'Baseline - external'!Z22-P12+'Baseline - external'!Z21-'Baseline - external'!Z22-P13","v":-2.9411613544158937},{"$f":"'Baseline - external'!AA21+'Baseline - external'!AA22-Q12+'Baseline - external'!AA21-'Baseline - external'!AA22-Q13","v":-2.8055933180361996},{"$f":"'Baseline - external'!AB21+'Baseline - external'!AB22-R12+'Baseline - external'!AB21-'Baseline - external'!AB22-R13","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21+'Baseline - external'!AC22-S12+'Baseline - external'!AC21-'Baseline - external'!AC22-S13","v":-2.5479556952925564},{"$f":"'Baseline - external'!AD21+'Baseline - external'!AD22-T12+'Baseline - external'!AD21-'Baseline - external'!AD22-T13","v":-2.427369260843844},{"$f":"'Baseline - external'!AE21+'Baseline - external'!AE22-U12+'Baseline - external'!AE21-'Baseline - external'!AE22-U13","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21+'Baseline - external'!AF22-V12+'Baseline - external'!AF21-'Baseline - external'!AF22-V13","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21+'Baseline - external'!AG22-W12+'Baseline - external'!AG21-'Baseline - external'!AG22-W13","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21+'Baseline - external'!AH22-X12+'Baseline - external'!AH21-'Baseline - external'!AH22-X13","v":-2.0035518178903375}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"+E12","v":-7.3659467960370166E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.2907890668186579},{"$f":"'Baseline - external'!P23","v":1.2541973114296141},{"$f":"'Baseline - external'!Q23","v":1.2132722681791477},{"$f":"'Baseline - external'!R23","v":1.381003115438602},{"$f":"'Baseline - external'!S23","v":1.329053519266294},{"$f":"'Baseline - external'!T23","v":0.1425834339144596},{"$f":"'Baseline - external'!U23","v":0.71657166504512393},{"$f":"'Baseline - external'!V23","v":0.64000743747540234},{"$f":"'Baseline - external'!W23","v":0.51166493746164932},{"$f":"'Baseline - external'!X23","v":0.59702868323474734},{"$f":"'Baseline - external'!Y23","v":0.18046550196294797},{"$f":"'Baseline - external'!Z23","v":8.0206956525447293E-2},{"$f":"'Baseline - external'!AA23","v":1.2287370824345611E-2},{"$f":"'Baseline - external'!AB23","v":0.20729785930535538},{"$f":"'Baseline - external'!AC23","v":0.15816152233840386},{"$f":"'Baseline - external'!AD23","v":9.3346677143543832E-2},{"$f":"'Baseline - external'!AE23","v":6.0137981775511662E-2},{"$f":"'Baseline - external'!AF23","v":2.2707052225999558E-2},{"$f":"'Baseline - external'!AG23","v":-4.9135294414831332E-2},{"$f":"'Baseline - external'!AH23","v":-0.16517686910495044}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"+E15","v":-6.132271865192644},-6.1927425792873203,-5.992742579287321,-5.7927425792873199,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873215,-5.5927425792873207,-5.5927425792873198,-5.5927425792873207,-5.5927425792873215,-5.5927425792873215,-5.5927425792873224,-5.5927425792873224,-5.5927425792873207,{"$f":"X75","v":-5.5927425792873207}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D78+D79+D80","v":-1.5492582358879419},-1.1530588931439345,1.9092130955117081E-2,0.56898075750686461,0.60975415947347966,0.56182973775526246,1.3491243520645277,2.9164030367659466E-2,-0.42191026912071816,-0.72013112717443017,-1.2977819801470472,-1.0261954268118614,-1.0890896833310204,-1.2414059497233088,-1.3461586218609043,-1.141276340174689,-0.92612490385422319,-0.69316480447785001,-0.45711199620175036,-0.22538275075295394,-5.6992702495239165E-3,0]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"'Baseline - external'!N26","v":1.0627944801551832},{"$f":"1+E101/100+E102/100+E101/100*E102/100","v":1.0854198417882286},1.0663278951591337,1.0568096313017303,1.0524504568648396,1.0497237569060771,1.0553138613588087,1.0608341499999994,1.0663307000000004,1.0718272500000003,1.0773237999999992,1.08282035,1.0883169000000001,1.0993099999999996,1.0993100000000005,1.0993100000000005,1.0993099999999998,1.0993100000000007,1.0993099999999998,1.0993100000000002,1.09931,1]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E103/100)*D63/E77","v":3.1720917361704695},{"$f":"(F103/100)*E63/F77","v":3.47731853290832},3.5211660261054627,3.3011173601998114,3.0193053908924359,4.0055141057289108,2.8250914563812755,2.3679665474415952,2.0664139146758127,1.448890930197994,1.6062101702229421,1.4344554265820062,1.2492885031553627,0.80643847772905652,0.66949134082962025,0.55405009009976192,0.41227700121380184,0.27890607312811827,0.13648543917290701,1.2221699544172614E-2,0]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E101/100)*D63/E77","v":-2.3291652710117909},{"$f":"-(F101/100)*E63/F77","v":-2.3462253357283602},-2.2865163677691744,-2.1551243056241325,-2.0757477683498746,-2.0170056277609181,-1.9303130214291329,-1.7665247961444155,-1.6293940218748402,-1.4919114455638889,-1.3349501067728129,-1.2000975421051576,-1.0533598531961006,-0.91037235105002079,-0.76580649080838914,-0.62599284811265288,-0.46751138696051847,-0.31127538930475029,-0.15304062004718694,-7.579103124914421E-3,0]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E102/100*(1+E101/100))*D63/E77","v":-1.995985358302613},{"$f":"-(F102/100*(1+F101/100))*E63/F77","v":-1.1120010662248427},-0.66566890082942365,-0.53623889510219924,-0.3817278847872988,-0.63938412590346494,-0.86561440458448313,-1.0233520204178979,-1.1571510199754027,-1.2547614647811522,-1.2974554902619906,-1.323447567807869,-1.4373345996825708,-1.24222474853994,-1.0449611901959202,-0.85418214584133223,-0.63793041873113343,-0.42474268002511834,-0.20882756987867401,-1.0341866668782109E-2,0]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30","v":3.9662233192091492},{"$f":"'Baseline - external'!P30","v":2.3361357927672577},{"$f":"'Baseline - external'!Q30","v":2.2947735583257129},{"$f":"'Baseline - external'!R30","v":1.4561389171091417},{"$f":"'Baseline - external'!S30","v":2.1139972599788557},{"$f":"'Baseline - external'!T30","v":1.5846386629765545},{"$f":"'Baseline - external'!U30","v":-0.11715783683732006},{"$f":"'Baseline - external'!V30","v":0.61891418526774888},{"$f":"'Baseline - external'!W30","v":0.6995481479487009},{"$f":"'Baseline - external'!X30","v":0.53442582277336936},{"$f":"'Baseline - external'!Y30","v":1.193401356185005},{"$f":"'Baseline - external'!Z30","v":1.2015468970181638},{"$f":"'Baseline - external'!AA30","v":1.2239540473290611},{"$f":"'Baseline - external'!AB30","v":1.2039743977758834},{"$f":"'Baseline - external'!AC30","v":1.235521172765111},{"$f":"'Baseline - external'!AD30","v":0.56622451846937993},{"$f":"'Baseline - external'!AE30","v":0.55061957497930947},{"$f":"'Baseline - external'!AF30","v":0.3236376580166942},{"$f":"'Baseline - external'!AG30","v":0.373025883191201},{"$f":"'Baseline - external'!AH30","v":0.30877848212940484},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E132/E97*100","v":51.905830066186518},51.984209218373223,51.323153203805028,49.221870043117484,47.910974459691374,44.184218143989547,39.114630900329736,34.478462116302225,29.798896440579618,25.396957161668755,21.469893498152519,17.615674844180507,13.859208623810733,10.550580313761317,7.4532374731504296,3.9074461732830952,0.36727712395009721,-3.2361512878822372,-6.5536808894522887,-9.9978842829751411]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"D84/D70*100","v":120.3347312631349},124.46044070832203,125.53460371824477,125.66989187266128,121.50742363181264,119.10559842338439,111.59161364490396,100.72897165519861,90.494920869455413,79.23069141722226,68.077599731726167,57.764009523886493,47.594055407478493,37.642255591954857,28.823022231704925,20.512173824656422,10.836974987991137,1.0239984820145362,-9.0930044672238566,-18.55607878793991,-28.476539794139438]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"D130/D97*100","v":45.522721627964714},47.915662950377218,47.96577353471131,47.26524289979492,45.09052073804817,43.670751663566612,39.855570531272399,34.737966350273361,30.086192047277954,25.414905077441137,21.046974953207133,17.176147659928233,13.39724186021577,9.7559841198824291,6.5573798906986918,3.5673329599050083,0.12648555196827402,-3.313066220130914,-6.8182403959410536,-10.031199653040344,-13.379257514397608]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"D86/D70*100","v":110.61517407343602},114.89276869343992,115.8306428674282,115.73369120492639,111.30891614434178,108.5645004958978,100.65918590726439,89.458076103855817,78.966618621145685,67.574331338210001,56.417291540367934,46.21183412470819,36.196687157469071,26.497706886433427,17.914038920193082,9.8177139837015837,0.35079709412112992,-9.237097981328807,-19.158032138686053,-28.402318367217354,-38.107558383483031]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C86*C97/C146","v":259.04342764467685},251.28893817278902,263.56737456079429,257.32512292023216,251.3697458438495,241.13178560102699,234.68047176966249,216.54979452033854,190.93435044545262,167.03784162090045,142.24167470611974,118.5275637415301,97.119779238272244,76.053083489607417,55.584866417939608,37.477295112899014,20.424365469207117,0.72612374397537371,-19.061638303222015,-39.312252736503922,-58.040600657334224,-77.595892342076326]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"D140/D145*100","v":19.45443838930181},18.703789201855837,18.013283905409132,19.580451531403785,22.307247227753756,19.90791962952915,25.718264451613397,26.272471389875474,22.946236277750248,20.353291543372023,16.213105658240071,15.609517039869383,13.718734151809265,12.255616271070807,10.131695130559686,8.9416538077711092,8.3587503712382247,7.1683732714869137,6.4832730637654477,4.8956597933190977,3.6555312436352372]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"D141/D145*100","v":17.168117428103439},16.494678713721292,15.754200125466372,17.252798847716416,19.927748407221987,17.46193304862188,23.1813172673594,23.645472358398276,20.253042046614006,17.629351681058189,13.486100289788382,12.907435060664485,11.053874167778813,9.6500135978512098,7.5824694866447064,6.4424155066755002,5.9078423024326652,4.7710454902700219,4.1315468797823263,2.5891402854738463,1.4030124511825564]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"D141/D146*100","v":39.001502597371967},{"$f":"E141/E146*100","v":37.839275806812097},34.998955228414346,37.472507930006572,43.170068696116083,37.746912362164736,49.870356547312142,50.467583278734132,42.841196556159005,37.10918713418215,28.333061869494625,27.126541661193716,23.225363451313115,20.243061751222303,15.86300263728983,13.402534340607971,12.228791638670836,9.845510315856032,8.4779278975495327,5.2909503869393708,2.8568611512969806]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"(D68+D75)/100*D97+D140+C147","v":2360.2673115802945},2875.5965144844995,2329.0043938876361,2345.7541749202037,2836.6946421036564,2538.9175176634635,3452.2902335831318,4391.0499022587355,3870.3457463758268,3429.1520563800004,2507.0718959468632,2122.8547574855252,1435.6978825843962,863.64264481840655,80.7913457318773,-669.18799542633678,-1128.5862057704499,-2204.2494182497212,-2995.7854532191686,-4310.0368900514004,-5991.0503768072576]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"C97*(1+D101/100)*(1+D102/100)","v":45464.086073205697},{"$f":"D97*(1+E101/100)*(1+E102/100)","v":49347.621112625333},{"$f":"E97*(1+F101/100)*(1+F102/100)","v":52620.744952136192},55610.110071689436,58526.885751253569,61437.062390818646,64835.383542196862,68779.588989910349,73341.787273323425,78609.726163251267,84688.128907153208,91702.029384088761,99800.868343000402,109712.09257814373,120607.60049207923,132585.14129694767,145752.17167914749,160226.81984860371,176138.94532776851,193631.30398826924,212860.82878734425]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D97/C97-1)*100","v":6.2794480155183185},8.5419841788228581,6.632789515913351,5.6809631301730334,5.2450456864839623,4.972375690607711,5.5313861358808669,{"$f":"(K97/J97-1)*100","v":6.0834149999999365},{"$f":"(L97/K97-1)*100","v":6.6330700000000409},7.1827250000000342,7.7323799999999165,8.2820349999999987,8.8316900000000143,9.9309999999999565,9.9310000000000453,9.9310000000000453,9.9309999999999565,9.9310000000000684,9.9309999999999796,9.9310000000000223,9.9310000000000009]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C128","v":18361.960658950429},{"$f":"D130","v":20696.489343803703},{"$f":"E130","v":23645.239806354744},25239.947356019678,26284.253602227331,26390.077557002747,26830.026946084894,25840.512016881246,23892.630479171381,22065.750969958146,19978.587286026719,17824.289279428303,15750.875974161863,13370.563710507278,10703.494329514411,7908.6985413218208,4729.7534454226407,184.35543885411607,-5308.4206439941045,-12009.57672332244,-19423.542693848758,-28479.19843073978]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D99-C99)/C97*100","v":5.4573277818252492},6.4858896708118143,3.2315793825711618,1.9845903876076876,0.19029625123739943,0.75170476514329765,-1.6106156295512006,-3.0043495253515764,-2.6561361241650192,-2.8458042291131758,{"$f":"(N99-M99)/M97*100","v":-2.7404980423472254},{"$f":"(O99-N99)/N97*100","v":-2.4482927324319581},-2.5957029300679721,-2.6723909573878211,-2.5473908322384466,-2.6357750945455165,-3.4282861277707655,-3.7685723784203913,-4.1822936295310438,-4.2091576946427294,-4.6767519251120877]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"+E16","v":4.6000000000000263},4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"+E17","v":3.7686273220103539},2.0409469051802631,1.2269761783266553,1.0029229236890203,0.74124346507458139,1.2777218194633955,1.8074999999999397,2.3350000000000426,2.8625000000000345,3.3899999999999153,3.9175,4.4450000000000101,5.4999999999999494,5.5000000000000604,5.500000000000016,5.4999999999999716,5.5000000000000604,5.4999999999999494,5.500000000000016,5.500000000000016]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E144","v":6.2647430682519296},{"$f":"F144","v":6.6694077332643262},6.7758668747164119,6.4333611182692039,6.1091635675124047,8.3406605378373921,6.1468704738968514,5.6299574854321195,5.3264823149725995,4.0788894843095296,5.0534343423850761,5.0201859267840376,4.9812148216319994,3.7205013998452592,3.6717678228558821,3.7173114444276116,3.7037887277047203,3.7632448545145145,3.7456646761458692,6.77271930985955]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C146/C97*100","v":16.570182797648243},18.115688640724326,18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929776,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C796,IF(START!L10=\"French\",translation!D796,IF(START!L10=\"Portuguese\",translation!E796,translation!F796)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C797,IF(START!L10=\"French\",translation!D797,IF(START!L10=\"Portuguese\",translation!E797,translation!F797)))","v":"    "}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C799,IF(START!L10=\"French\",translation!D799,IF(START!L10=\"Portuguese\",translation!E799,translation!F799)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C800,IF(START!L10=\"French\",translation!D800,IF(START!L10=\"Portuguese\",translation!E800,translation!F800)))","v":"Increase"},null,{"$f":"D122-C122","v":2193.4924183688054},{"$f":"E122-D122","v":1155.4538008140335},760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"+IF(START!L10=\"English\",translation!C801,IF(START!L10=\"French\",translation!D801,IF(START!L10=\"Portuguese\",translation!E801,translation!F801)))","v":"Nominal debt stress"},{"$f":"C63/100*C97","v":22793.195690886529},{"$f":"D63/100*D97","v":24986.68810925533},{"$f":"E63/100*E97","v":27435.583331467191},{"$f":"F63/100*F97","v":28898.506111900751},{"$f":"G63/100*G97","v":30031.598575003154},30363.772655169952,31136.507972059204,31610.984818039946,30847.639479017795,30496.718540861864,30082.664004755217,29147.055694660216,28516.851618665525,27515.788983797735,26142.339241541977,24174.895664273645,21723.765968579497,17835.205422784249,13054.218756816414,7055.5844816452536,384.11766015096225,-7655.5637886490285]
[null,{"$f":"+IF(START!L10=\"English\",translation!C802,IF(START!L10=\"French\",translation!D802,IF(START!L10=\"Portuguese\",translation!E802,translation!F802)))","v":"Increase"},null,{"$f":"D124-C124","v":2193.4924183688017},{"$f":"E124-D124","v":2448.8952222118605},{"$f":"F124-E124","v":1462.9227804335605},1133.0924631024027,332.17408016679838,772.73531688925141,474.47684598074193,-763.34533902215117,-350.92093815593034,-414.05453610664699,-935.6083100950018,-630.20407599469036,-1001.0626348677906,-1373.4497422557579,-1967.4435772683319,-2451.1296956941478,-3888.5605457952479,-4780.9866659678355,-5998.63427517116,-6671.4668214942913,-8039.6814487999909]
[null,{"$f":"+IF(START!L10=\"English\",translation!C803,IF(START!L10=\"French\",translation!D803,IF(START!L10=\"Portuguese\",translation!E803,translation!F803)))","v":"Residual gross borrowing"},null,{"$f":"D125-D123","v":-3.637978807091713E-12},{"$f":"E125-E123","v":1293.4414213978271},{"$f":"F125-F123","v":702.60527208625354},144.5640033026757,-334.6169043124064,-477.93778655711139,-630.09913072346535,-919.21059362132291,-1448.3396561366644,-1992.5338061456678,-2597.137425099947,-3008.6102205998759,-3402.4852925996092,-3802.5728079752698,-4297.4381347106209,-5091.3649127589633,-6088.9499445948968,-7222.4641336273326,-8137.1724330397592,-9084.7624709065385,-10667.883649015643]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C805,IF(START!L10=\"French\",translation!D805,IF(START!L10=\"Portuguese\",translation!E805,translation!F805)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C806,IF(START!L10=\"French\",translation!D806,IF(START!L10=\"Portuguese\",translation!E806,translation!F806)))","v":"PV of additional borrowing"},null,{"$f":"+D43","v":-5.3105146949148034E-12},1888.092273092637,2904.6965987435024,3101.353920175181,2596.8037207338266,1884.5702892031859,629.46423752511657,-1209.8383290903744,-3836.2385537288806,-7146.0882762923338,-10865.726948827163,-14830.457091425338,-19087.816971488104,-23638.790216804337,-28526.46276525523,-34081.819269463143,-40580.781058704859,-48264.763768830933,-56858.07230207567,-66444.649035703158,-77864.475851609997]
[null,{"$f":"+IF(START!L10=\"English\",translation!C807,IF(START!L10=\"French\",translation!D807,IF(START!L10=\"Portuguese\",translation!E807,translation!F807)))","v":"PV PPG stress"},null,{"$f":"D128+D129","v":20696.489343803703},{"$f":"E128+E129","v":23645.239806354744},{"$f":"F128+F129","v":25239.947356019678},26284.253602227331,26390.077557002747,26830.026946084894,25840.512016881246,23892.630479171381,22065.750969958146,19978.587286026719,17824.289279428303,15750.875974161863,13370.563710507278,10703.494329514411,7908.6985413218208,4729.7534454226407,184.35543885411607,-5308.4206439941045,-12009.57672332244,-19423.542693848758,-28479.19843073978]
[null,{"$f":"+IF(START!L10=\"English\",translation!C808,IF(START!L10=\"French\",translation!D808,IF(START!L10=\"Portuguese\",translation!E808,translation!F808)))","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C809,IF(START!L10=\"French\",translation!D809,IF(START!L10=\"Portuguese\",translation!E809,translation!F809)))","v":"PV total"},null,{"$f":"D130+D131","v":22515.052786731932},{"$f":"E130+E131","v":25614.292356424885},27354.478148185048,28540.861988897781,28808.027644765876,29435.095270849775,28647.007298776556,26902.882368167262,25287.120340451787,23424.830891610469,21508.207819568514,19688.328044408383,17580.596458971628,15205.227795953311,12724.801754417211,9881.8854349735502,5695.1876547538559,588.47645573665523,-5700.1227476867698,-12689.977765476469,-21281.579345940518]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C811,IF(START!L10=\"French\",translation!D811,IF(START!L10=\"Portuguese\",translation!E811,translation!F811)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C812,IF(START!L10=\"French\",translation!D812,IF(START!L10=\"Portuguese\",translation!E812,translation!F812)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C813,IF(START!L10=\"French\",translation!D813,IF(START!L10=\"Portuguese\",translation!E813,translation!F813)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C815,IF(START!L10=\"French\",translation!D815,IF(START!L10=\"Portuguese\",translation!E815,translation!F815)))","v":"Additional debt service stress"},null,{"$f":"+D45","v":-1.4544632936823252E-13},-2.9089265873646504E-13,103.4235310158584,159.60382410635503,171.16315677655282,144.40720075947573,429.55166733816702,528.96439805389082,451.70439579497554,209.45019205089449,-428.81934388480795,-970.35440790614314,-1450.9176214456756,-1954.1972658201423,-2567.4229028199243,-3303.0517615640861,-4093.432232605117,-4887.9989900713144,-5698.1114897024509,-6517.7467961590155,-7474.7758683008287]
[null,{"$f":"+IF(START!L10=\"English\",translation!C816,IF(START!L10=\"French\",translation!D816,IF(START!L10=\"Portuguese\",translation!E816,translation!F816)))","v":"o/w interest"},null,{"$f":"+D46","v":-1.4544632936823252E-13},-2.9089265873646504E-13,103.4235310158584,159.60382410635503,171.16315677655282,144.40720075947664,106.19131198871113,29.95272468287158,-83.448278401712599,-242.04825606769299,-437.47299001466081,-645.83195333356628,-860.45151764209925,-1085.3004740605013,-1319.8771061631444,-1563.7463913131855,-1831.7769556095782,-2137.8073039600395,-2495.4100531337754,-2889.9701821876715,-3326.3105812897134]
[null,{"$f":"+IF(START!L10=\"English\",translation!C817,IF(START!L10=\"French\",translation!D817,IF(START!L10=\"Portuguese\",translation!E817,translation!F817)))","v":"Total debt service stress"},null,{"$f":"D138+D134","v":3639.9940621759897},{"$f":"E138+E134","v":3849.2899596268608},3925.1645870767488,4446.9121164229355,5288.7945082518117,4919.9325530995466,6602.2103757873201,7016.9008549228201,6411.8983976233276,6017.5217956951947,5122.3140544354155,5320.3594180671662,5067.5137259468283,4950.5385437436771,4472.945652130531,4307.7052331419163,4392.7989107843896,4119.5558101834258,4064.1629951290488,3348.0033489043872,2731.9147191119919]
[null,{"$f":"+IF(START!L10=\"English\",translation!C818,IF(START!L10=\"French\",translation!D818,IF(START!L10=\"Portuguese\",translation!E818,translation!F818)))","v":"PPG debt service stress"},null,{"$f":"D136+D138","v":3212.2153436925501},{"$f":"E136+E138","v":3394.649098894803},3432.9014495592141,3918.2794183815927,4724.6424115841983,4315.4450311587643,5950.9432945960998,6315.2770344489927,5659.3354253743573,5212.1794530717843,4260.7531530394772,4399.3797830321128,4083.1507083851984,3898.0303566275879,3347.5122855208047,3103.6794298680684,3104.7659133966645,2741.847756208489,2589.93872019636,1770.6398549954738,1048.5234870189179]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C820,IF(START!L10=\"French\",translation!D820,IF(START!L10=\"Portuguese\",translation!E820,translation!F820)))","v":"New interest payments"},null,{"$f":"D135+D139","v":1102.0779560439541},{"$f":"E135+E139","v":1565.3518113103025},1829.7909163750512,1958.1243029241807,1932.0411859189412,1854.9725367719366,2596.9904332861356,1943.0862922881136,1736.7089879280761,1624.4023197259769,1227.0386186901285,1472.9273222680645,1431.5989717221328,1370.6205591499177,972.62609743386588,887.6460402097814,807.54003851067637,660.57832801206405,491.26221566296226,264.27853562461587,26.0152109416249]
[null,{"$f":"+IF(START!L10=\"English\",translation!C821,IF(START!L10=\"French\",translation!D821,IF(START!L10=\"Portuguese\",translation!E821,translation!F821)))","v":"Effective rate"},null,{"$f":"D143/C124*100","v":4.8351182124260061},{"$f":"E143/D124*100","v":6.2647430682519296},6.6694077332643262,6.7758668747164119,6.4333611182692039,6.1091635675124047,8.3406605378373921,6.1468704738968514,5.6299574854321195,5.3264823149725995,4.0788894843095296,5.0534343423850761,5.0201859267840376,4.9812148216319994,3.7205013998452592,3.6717678228558821,3.7173114444276116,3.7037887277047203,3.7632448545145145,3.7456646761458692,6.77271930985955]
[null,{"$f":"+IF(START!L10=\"English\",translation!C822,IF(START!L10=\"French\",translation!D822,IF(START!L10=\"Portuguese\",translation!E822,translation!F822)))","v":"Exports"},null,{"$f":"D70/100*D97","v":18710.352821994897},{"$f":"E70/100*E97","v":20580.268084099902},{"$f":"F70/100*F97","v":21790.388735826662},{"$f":"G70/100*G97","v":22710.978392356421},23708.862210805248,24713.443919081714,25671.290487772942,26708.187253472082,27943.137689384843,29565.349579315483,31593.663560886471,34084.074507097532,36938.63930790226,40394.040040477987,44148.048223826103,48175.710285250912,52553.297032289076,57468.489072262266,62686.90143321846,68387.173338173277,74733.726428097594]
[null,{"$f":"+IF(START!L10=\"English\",translation!C823,IF(START!L10=\"French\",translation!D823,IF(START!L10=\"Portuguese\",translation!E823,translation!F823)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E97","v":8971.2316806117997},{"$f":"'Baseline - external'!P60/100*F97","v":9808.5826481247914},{"$f":"'Baseline - external'!Q60/100*G97","v":10456.410939188787},{"$f":"'Baseline - external'!R60/100*H97","v":10944.255022714995},{"$f":"'Baseline - external'!S60/100*I97","v":11432.577556950884},{"$f":"'Baseline - external'!T60/100*J97","v":11932.826846646713},{"$f":"'Baseline - external'!U60/100*K97","v":12513.531705232464},{"$f":"'Baseline - external'!V60/100*L97","v":13210.031185650325},{"$f":"'Baseline - external'!W60/100*M97","v":14045.523105168537},{"$f":"'Baseline - external'!X60/100*N97","v":15038.096385999512},{"$f":"'Baseline - external'!Y60/100*O97","v":16217.989885993144},{"$f":"'Baseline - external'!Z60/100*P97","v":17580.567541793822},{"$f":"'Baseline - external'!AA60/100*Q97","v":19256.130344967307},{"$f":"'Baseline - external'!AB60/100*R97","v":21102.639658217457},{"$f":"'Baseline - external'!AC60/100*S97","v":23157.40703207389},{"$f":"'Baseline - external'!AD60/100*T97","v":25388.983679945388},{"$f":"'Baseline - external'!AE60/100*U97","v":27848.711425275626},{"$f":"'Baseline - external'!AF60/100*V97","v":30549.194938835917},{"$f":"'Baseline - external'!AG60/100*W97","v":33465.440525888713},{"$f":"'Baseline - external'!AH60/100*X97","v":36701.940748604487}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C824,IF(START!L10=\"French\",translation!D824,IF(START!L10=\"Portuguese\",translation!E824,translation!F824)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"Customized Scenario - public","index":23,"n_rows":199,"n_cols":67,"rows_kept":199,"cut":false,"hidden":false,"merged":[[165,0,166,12],[186,0,187,12],[189,0,190,12],[191,0,192,12],[193,0,194,12],[3,0,3,12],[4,1,4,12],[5,1,5,12],[196,0,197,12],[198,0,199,12],[167,0,168,12],[76,1,76,8],[182,0,183,12],[184,0,185,12],[169,0,170,12],[175,0,176,12],[177,0,178,12],[179,0,180,12],[83,1,83,8],[77,1,77,8],[80,4,80,24]]}
[]
[]
[null,{"$f":"IF(START!L10=\"English\",A160,IF(START!L10=\"French\",A161,IF(START!L10=\"Portuguese\",A162,A163)))","v":"To include the fiscal customized scenario in charts and tables?"},"No"]
[{"$f":"IF(START!L10=\"English\",C160,IF(START!L10=\"French\",C161,IF(START!L10=\"Portuguese\",C162,C163)))","v":"Customized public scenarios: INSTRUCTIONS"}]
[null,{"$f":"A166","v":"This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "}]
[null,{"$f":"A178","v":"The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C725,IF(START!L10=\"French\",translation!D725,IF(START!L10=\"Portuguese\",translation!E725,translation!F725)))","v":"A2. Alternative Scenario :[Customize, enter title]"},null,{"$f":"+'Macro-Debt_Data'!T5","v":2017},{"$f":"E43","v":2018},{"$f":"F43","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+B93","v":"Revenue and grants"},null,null,25.230564616899596,25.191732126610006,25.205675110152473,25.305354368150102,25.305147989262618,25.304367862010409,25.304937068320726,25.304937068320726,25.304937068320736,25.304937068320726,25.304937068320736,25.304937068320733,25.304937068320736,25.304937068320744,25.304937068320733,25.304937068320733,25.304937068320733,25.304937068320736,25.304937068320744,25.304937068320751,25.304937068320751]
[null,{"$f":"+B95","v":"Primary (noninterest) expenditure"},null,null,25.728304551120189,25.685396342224685,25.460079326525538,25.670727473062925,25.88140825199396,25.875828488237421,25.883012256925714,25.888353530929457,25.895180935583237,25.901832973183343,25.911068931285847,25.922415180627535,25.933765799603375,25.942748470494255,25.94922041050134,25.955311606430136,25.961041560701549,25.96642495265111,25.959261074145349,25.96288511589518,25.967598179239257]
[null,{"$f":"+IF(START!L10=\"English\",translation!C766,IF(START!L10=\"French\",translation!D766,IF(START!L10=\"Portuguese\",translation!E766,translation!F766)))","v":"Grants"},null,null,1.73162526109173,1.5330656755868448,1.5330872281207129,1.5330676192962664,1.533055116298478,1.4330101034427571,1.3330423381301648,1.233042338129946,1.133042338129727,1.033042338129508,1.0330423381295082,1.033042338129508,1.033042338129508,1.0330423381295084,1.033042338129508,1.033042338129508,1.033042338129508,1.033042338129508,1.0330423381295084,1.0330423381295084,1.0330423381295089]
[null,{"$f":"+\"\"&'Macro-Debt_Data'!E50","v":"Public Sector Assets (e.g. Deposits)"},{"$f":"+'Macro-Debt_Data'!S50","v":5340.6854538996004},{"$f":"+'Macro-Debt_Data'!T50","v":8770.3909441866799},{"$f":"+'Macro-Debt_Data'!U50","v":16826.531390923399},{"$f":"+'Macro-Debt_Data'!V50","v":27264.367682100899},{"$f":"+'Macro-Debt_Data'!W50","v":38923.4356987133},{"$f":"+'Macro-Debt_Data'!X50","v":50791.019076767196},{"$f":"+'Macro-Debt_Data'!Y50","v":60522.2829815656},{"$f":"+'Macro-Debt_Data'!Z50","v":68736.107426073693},{"$f":"+'Macro-Debt_Data'!AA50","v":75682.754947190508},{"$f":"+'Macro-Debt_Data'!AB50","v":82661.874183520908},{"$f":"+'Macro-Debt_Data'!AC50","v":88950.7311654636},{"$f":"+'Macro-Debt_Data'!AD50","v":95288.8802924466},{"$f":"+'Macro-Debt_Data'!AE50","v":101672.68163381799},{"$f":"+'Macro-Debt_Data'!AF50","v":108056.06045447501},{"$f":"+'Macro-Debt_Data'!AG50","v":114566.592127921},{"$f":"+'Macro-Debt_Data'!AH50","v":120694.82168814501},{"$f":"+'Macro-Debt_Data'!AI50","v":126710.69834480601},{"$f":"+'Macro-Debt_Data'!AJ50","v":132236.11158328998},{"$f":"+'Macro-Debt_Data'!AK50","v":0},{"$f":"+'Macro-Debt_Data'!AL50","v":0},{"$f":"+'Macro-Debt_Data'!AM50","v":0},{"$f":"+'Macro-Debt_Data'!AN50","v":0},{"$f":"+'Macro-Debt_Data'!AO50","v":0}]
[null,"Checkline (= 0)",null,null,{"$f":"+E92-(E95-E93)","v":0},{"$f":"+F92-(F95-F93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B117","v":"Real GDP growth (in percent)"},null,null,4.8450929447266144,4.6000000000000263,4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+B129","v":"Inflation rate (GDP deflator, in percent)"},null,null,8.775594451388713,7.7232564133823844,6.6791022081750473,6.2892446076671105,6.05442588802374,5.7795289473250744,5.4976268952743546,5.4999999999999716,5.500000000000016,5.5000000000000382,5.4999999999999272,5.500000000000016,5.4999999999999938,5.4999999999999494,5.5000000000000604,5.4999999999999716,5.4999999999999938,5.500000000000016,5.4999999999999938,5.500000000000016,5.4999999999999938]
[null,{"$f":"+B125","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,10.67720685111988,11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[]
[null,{"$f":"+PV_ResFin_pub!A2","v":"Assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C726,IF(START!L10=\"French\",translation!D726,IF(START!L10=\"Portuguese\",translation!E726,translation!F726)))","v":"[Short Name]"}]
[null,{"$f":"+PV_ResFin_pub!A3","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!J9","v":0.507711788333851},{"$f":"+PV_ResFin_pub!A4","v":"External PPG medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J10","v":0.25978826051801357},{"$f":"+PV_ResFin_pub!A5","v":"Domestic medium and long-term"}]
[{"$f":"+'Input 7 - Residual Financing'!J11","v":0.23249995114813543},{"$f":"+PV_ResFin_pub!A6","v":"Domestic short-term"}]
[null,null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_ResFin_pub!D7","v":0},{"$f":"+PV_ResFin_pub!E7","v":1},{"$f":"+PV_ResFin_pub!F7","v":2},{"$f":"+PV_ResFin_pub!G7","v":3},{"$f":"+PV_ResFin_pub!H7","v":4},{"$f":"+PV_ResFin_pub!I7","v":5},{"$f":"+PV_ResFin_pub!J7","v":6},{"$f":"+PV_ResFin_pub!K7","v":7},{"$f":"+PV_ResFin_pub!L7","v":8},{"$f":"+PV_ResFin_pub!M7","v":9},{"$f":"+PV_ResFin_pub!N7","v":10},{"$f":"+PV_ResFin_pub!O7","v":11},{"$f":"+PV_ResFin_pub!P7","v":12},{"$f":"+PV_ResFin_pub!Q7","v":13},{"$f":"+PV_ResFin_pub!R7","v":14},{"$f":"+PV_ResFin_pub!S7","v":15},{"$f":"+PV_ResFin_pub!T7","v":16},{"$f":"+PV_ResFin_pub!U7","v":17},{"$f":"+PV_ResFin_pub!V7","v":18},{"$f":"+PV_ResFin_pub!W7","v":19},{"$f":"+PV_ResFin_pub!X7","v":20},{"$f":"+PV_ResFin_pub!Y7","v":21},{"$f":"+PV_ResFin_pub!Z7","v":22},{"$f":"+PV_ResFin_pub!AA7","v":23},{"$f":"+PV_ResFin_pub!AB7","v":24},{"$f":"+PV_ResFin_pub!AC7","v":25},{"$f":"+PV_ResFin_pub!AD7","v":26},{"$f":"+PV_ResFin_pub!AE7","v":27},{"$f":"+PV_ResFin_pub!AF7","v":28},{"$f":"+PV_ResFin_pub!AG7","v":29},{"$f":"+PV_ResFin_pub!AH7","v":30},{"$f":"+PV_ResFin_pub!AI7","v":31},{"$f":"+PV_ResFin_pub!AJ7","v":32},{"$f":"+PV_ResFin_pub!AK7","v":33},{"$f":"+PV_ResFin_pub!AL7","v":34},{"$f":"+PV_ResFin_pub!AM7","v":35},{"$f":"+PV_ResFin_pub!AN7","v":36},{"$f":"+PV_ResFin_pub!AO7","v":37},{"$f":"+PV_ResFin_pub!AP7","v":38},{"$f":"+PV_ResFin_pub!AQ7","v":39},{"$f":"+PV_ResFin_pub!AR7","v":40},{"$f":"+PV_ResFin_pub!AS7","v":41},{"$f":"+PV_ResFin_pub!AT7","v":42},{"$f":"+PV_ResFin_pub!AU7","v":43},{"$f":"+PV_ResFin_pub!AV7","v":44},{"$f":"+PV_ResFin_pub!AW7","v":45},{"$f":"+PV_ResFin_pub!AX7","v":46},{"$f":"+PV_ResFin_pub!AY7","v":47},{"$f":"+PV_ResFin_pub!AZ7","v":48},{"$f":"+PV_ResFin_pub!BA7","v":49},{"$f":"+PV_ResFin_pub!BB7","v":50},{"$f":"+PV_ResFin_pub!BC7","v":51},{"$f":"+PV_ResFin_pub!BD7","v":52},{"$f":"+PV_ResFin_pub!BE7","v":53},{"$f":"+PV_ResFin_pub!BF7","v":54},{"$f":"+PV_ResFin_pub!BG7","v":55},{"$f":"+PV_ResFin_pub!BH7","v":56},{"$f":"+PV_ResFin_pub!BI7","v":57},{"$f":"+PV_ResFin_pub!BJ7","v":58},{"$f":"+PV_ResFin_pub!BK7","v":59},{"$f":"+PV_ResFin_pub!BL7","v":60},{"$f":"+PV_ResFin_pub!BM7","v":61},{"$f":"+PV_ResFin_pub!BN7","v":62}]
[null,{"$f":"+PV_ResFin_pub!A8","v":"External MLT debt"},null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"E25+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"Y25+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080]
[{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9959965178854786E-2},{"$f":"+PV_ResFin_pub!A9","v":"Avg. nominal interest rate on new borrowing in USD"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+PV_ResFin_pub!A10","v":"USD Discount rate"},null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"E26-E28","v":100},{"$f":"E27-F28","v":100},{"$f":"F27-G28","v":100},{"$f":"G27-H28","v":100},100,75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Input 7 - Residual Financing'!J16","v":8},{"$f":"+PV_ResFin_pub!A11","v":"Avg. maturity (incl. grace period)"},null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(E24-E24-1<A29,0,IF(E24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(F24-E24-1<A29,0,IF(F24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(G24-E24-1<A29,0,IF(G24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(H24-E24-1<A29,0,IF(H24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(I24-E24-1<A29,0,IF(I24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(J24-E24-1<A29,0,IF(J24-E24-1<A28,E26/(A28-A29),0))","v":25},{"$f":"IF(K24-E24-1<A29,0,IF(K24-E24-1<A28,E26/(A28-A29),0))","v":25},{"$f":"IF(L24-E24-1<A29,0,IF(L24-E24-1<A28,E26/(A28-A29),0))","v":25},{"$f":"IF(M24-E24-1<A29,0,IF(M24-E24-1<A28,E26/(A28-A29),0))","v":25},{"$f":"IF(N24-E24-1<A29,0,IF(N24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(O24-E24-1<A29,0,IF(O24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(P24-E24-1<A29,0,IF(P24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(Q24-E24-1<A29,0,IF(Q24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(R24-E24-1<A29,0,IF(R24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(S24-E24-1<A29,0,IF(S24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(T24-E24-1<A29,0,IF(T24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(U24-E24-1<A29,0,IF(U24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(V24-E24-1<A29,0,IF(V24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(W24-E24-1<A29,0,IF(W24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(X24-E24-1<A29,0,IF(X24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(Y24-E24-1<A29,0,IF(Y24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(Z24-E24-1<A29,0,IF(Z24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AA24-E24-1<A29,0,IF(AA24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AB24-E24-1<A29,0,IF(AB24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AC24-E24-1<A29,0,IF(AC24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AD24-E24-1<A29,0,IF(AD24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AE24-E24-1<A29,0,IF(AE24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AF24-E24-1<A29,0,IF(AF24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AG24-E24-1<A29,0,IF(AG24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AH24-E24-1<A29,0,IF(AH24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AI24-E24-1<A29,0,IF(AI24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AJ24-E24-1<A29,0,IF(AJ24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AK24-E24-1<A29,0,IF(AK24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AL24-E24-1<A29,0,IF(AL24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AM24-E24-1<A29,0,IF(AM24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AN24-E24-1<A29,0,IF(AN24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AO24-E24-1<A29,0,IF(AO24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AP24-E24-1<A29,0,IF(AP24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AQ24-E24-1<A29,0,IF(AQ24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AR24-E24-1<A29,0,IF(AR24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AS24-E24-1<A29,0,IF(AS24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AT24-E24-1<A29,0,IF(AT24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AU24-E24-1<A29,0,IF(AU24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AV24-E24-1<A29,0,IF(AV24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AW24-E24-1<A29,0,IF(AW24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AX24-E24-1<A29,0,IF(AX24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AY24-E24-1<A29,0,IF(AY24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(AZ24-E24-1<A29,0,IF(AZ24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(BA24-E24-1<A29,0,IF(BA24-E24-1<A28,E26/(A28-A29),0))","v":0},{"$f":"IF(BB24-E24-1<A29,0,IF(BB24-E24-1<A28,E26/(A28-A29),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!J17","v":4},{"$f":"+PV_ResFin_pub!A12","v":"Avg. grace period"},null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},0,{"$f":"E27*A26","v":7.9959965178854784},{"$f":"F27*A26","v":7.9959965178854784},{"$f":"G27*A26","v":7.9959965178854784},{"$f":"H27*A26","v":7.9959965178854784},{"$f":"I27*A26","v":7.9959965178854784},{"$f":"J27*A26","v":5.9969973884141092},{"$f":"K27*A26","v":3.9979982589427392},{"$f":"L27*A26","v":1.9989991294713696},{"$f":"M27*A26","v":0},{"$f":"N27*A26","v":0},{"$f":"O27*A26","v":0},{"$f":"P27*A26","v":0},{"$f":"Q27*A26","v":0},{"$f":"R27*A26","v":0},{"$f":"S27*A26","v":0},{"$f":"T27*A26","v":0},{"$f":"U27*A26","v":0},{"$f":"V27*A26","v":0},{"$f":"W27*A26","v":0},{"$f":"X27*A26","v":0},{"$f":"Y27*A26","v":0},{"$f":"Z27*A26","v":0},{"$f":"AA27*A26","v":0},{"$f":"AB27*A26","v":0},{"$f":"AC27*A26","v":0},{"$f":"AD27*A26","v":0},{"$f":"AE27*A26","v":0},{"$f":"AF27*A26","v":0},{"$f":"AG27*A26","v":0},{"$f":"AH27*A26","v":0},{"$f":"AI27*A26","v":0},{"$f":"AJ27*A26","v":0},{"$f":"AK27*A26","v":0},{"$f":"AL27*A26","v":0},{"$f":"AM27*A26","v":0},{"$f":"AN27*A26","v":0},{"$f":"AO27*A26","v":0},{"$f":"AP27*A26","v":0},{"$f":"AQ27*A26","v":0},{"$f":"AR27*A26","v":0},{"$f":"AS27*A26","v":0},{"$f":"AT27*A26","v":0},{"$f":"AU27*A26","v":0},{"$f":"AV27*A26","v":0},{"$f":"AW27*A26","v":0},{"$f":"AX27*A26","v":0},{"$f":"AY27*A26","v":0},{"$f":"AZ27*A26","v":0},{"$f":"BA27*A26","v":0}]
[null,null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"E28+E29","v":0},7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,32.99599651788548,30.996997388414108,28.99799825894274,26.998999129471368,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z28+Z29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"NPV(A27,F30:BB30)","v":116.21939256506271},{"$f":"NPV(A27,G30:BC30)","v":114.03436567543037},{"$f":"NPV(A27,H30:BD30)","v":111.7400874413164},{"$f":"NPV(A27,I30:BE30)","v":109.33109529549675},{"$f":"NPV(A27,J30:BF30)","v":106.80165354238612},{"$f":"NPV(A27,K30:BG30)","v":79.145739701619959},{"$f":"NPV(A27,L30:BH30)","v":52.106029298286842},{"$f":"NPV(A27,M30:BI30)","v":25.713332504258446},{"$f":"NPV(A27,N30:BJ30)","v":0},{"$f":"NPV(A27,O30:BK30)","v":0},{"$f":"NPV(A27,P30:BL30)","v":0},{"$f":"NPV(A27,Q30:BM30)","v":0},{"$f":"NPV(A27,R30:BN30)","v":0},{"$f":"NPV(A27,S30:BO30)","v":0},{"$f":"NPV(A27,T30:BP30)","v":0},{"$f":"NPV(A27,U30:BQ30)","v":0},{"$f":"NPV(A27,V30:BR30)","v":0},{"$f":"NPV(A27,W30:BS30)","v":0},{"$f":"NPV(A27,X30:BT30)","v":0},{"$f":"NPV(A27,Y30:BU30)","v":0},{"$f":"NPV(A27,Z30:BV30)","v":0},{"$f":"NPV(A27,AA30:BX30)","v":0},{"$f":"NPV(A27,AB30:BY30)","v":0},{"$f":"NPV(A27,AC30:BZ30)","v":0},{"$f":"NPV(A27,AD30:CA30)","v":0},{"$f":"NPV(A27,AE30:CB30)","v":0},{"$f":"NPV(A27,AF30:CC30)","v":0},{"$f":"NPV(A27,AG30:CD30)","v":0},{"$f":"NPV(A27,AH30:CE30)","v":0},{"$f":"NPV(A27,AI30:CF30)","v":0},{"$f":"NPV(A27,AJ30:CG30)","v":0},{"$f":"NPV(A27,AK30:CH30)","v":0},{"$f":"NPV(A27,AL30:CI30)","v":0},{"$f":"NPV(A27,AM30:CJ30)","v":0},{"$f":"NPV(A27,AN30:CK30)","v":0},{"$f":"NPV(A27,AO30:CL30)","v":0},{"$f":"NPV(A27,AP30:CM30)","v":0},{"$f":"NPV(A27,AQ30:CN30)","v":0},{"$f":"NPV(A27,AR30:CO30)","v":0},{"$f":"NPV(A27,AS30:CP30)","v":0},{"$f":"NPV(A27,AT30:CQ30)","v":0},{"$f":"NPV(A27,AU30:CR30)","v":0},{"$f":"NPV(A27,AV30:CS30)","v":0},{"$f":"NPV(A27,AW30:CT30)","v":0},{"$f":"NPV(A27,AX30:CU30)","v":0},{"$f":"NPV(A27,AY30:CV30)","v":0},{"$f":"NPV(A27,AZ30:CW30)","v":0},{"$f":"NPV(A27,BA30:CX30)","v":0},{"$f":"NPV(A27,BB30:CY30)","v":0},{"$f":"NPV(A27,BC30:CZ30)","v":0}]
[null,null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"(1-E31/E27)*100","v":-16.219392565062705}]
[null,{"$f":"+PV_ResFin_pub!A16","v":"Domestic MLT debt"},null,null,null,{"$f":"F34+F41","v":0.11697686248648813},{"$f":"G34+G41","v":0.10645348210642484},{"$f":"H34+H41","v":9.6011940054351472E-2},9.2113364049272103E-2,8.9765176852838399E-2,8.7016207445851743E-2,8.4197186925344544E-2,8.4220917972600715E-2,8.4220917972601159E-2,8.4220917972601381E-2,8.422091797260027E-2,8.4220917972601159E-2,8.4220917972600937E-2,8.4220917972600493E-2,8.4220917972601603E-2,8.4220917972600715E-2,8.4220917972600937E-2,8.4220917972601159E-2,8.4220917972600937E-2,8.4220917972601159E-2]
[{"$f":"+'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2},{"$f":"+PV_ResFin_pub!A17","v":"Avg. real interest rate on new borrowing"},null,null,null,{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2},{"$f":"A34","v":2.9220917972600999E-2}]
[{"$f":"+'Input 7 - Residual Financing'!J20","v":3},{"$f":"+PV_ResFin_pub!A18","v":"Avg. maturity (incl. grace period)"}]
[{"$f":"+'Input 7 - Residual Financing'!J21","v":2},{"$f":"+PV_ResFin_pub!A19","v":"Avg. grace period"}]
[]
[null,{"$f":"+PV_ResFin_pub!A21","v":"Domestic short-term debt"}]
[null,{"$f":"+PV_ResFin_pub!A22","v":"Avg. interest rate"},null,null,null,{"$f":"F40+F41","v":0.12758364309777473},{"$f":"G40+G41","v":0.11706026271771144},{"$f":"H40+H41","v":0.10661872066563807},0.1027201446605587,0.100371957464125,9.7622988057138343E-2,9.4803967536631145E-2,9.4827698583887315E-2,9.482769858388776E-2,9.4827698583887982E-2,9.4827698583886871E-2,9.482769858388776E-2,9.4827698583887537E-2,9.4827698583887093E-2,9.4827698583888204E-2,9.4827698583887315E-2,9.4827698583887537E-2,9.482769858388776E-2,9.4827698583887537E-2,9.482769858388776E-2]
[{"$f":"+'Input 7 - Residual Financing'!J23","v":3.9827698583887593E-2},{"$f":"+PV_ResFin_pub!A23","v":"Avg. real interest rate"},null,null,null,{"$f":"+A40","v":3.9827698583887593E-2},{"$f":"F40","v":3.9827698583887593E-2},{"$f":"G40","v":3.9827698583887593E-2},3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2]
[null,{"$f":"+PV_ResFin_pub!A24","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+E129/100","v":8.775594451388713E-2},{"$f":"+F129/100","v":7.7232564133823844E-2},6.6791022081750473E-2,6.2892446076671105E-2,6.05442588802374E-2,5.7795289473250744E-2,5.4976268952743546E-2,5.4999999999999716E-2,5.500000000000016E-2,5.5000000000000382E-2,5.4999999999999272E-2,5.500000000000016E-2,5.4999999999999938E-2,5.4999999999999494E-2,5.5000000000000604E-2,5.4999999999999716E-2,5.4999999999999938E-2,5.500000000000016E-2,5.4999999999999938E-2,5.500000000000016E-2]
[]
[{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"},null,null,null,{"$f":"+E25","v":2018},{"$f":"+F25","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+PV_ResFin_pub!C31","v":"New borrowing (gross, in LCU)"},null,null,{"$f":"E152-'Baseline - public'!O78","v":16604.842116791049},{"$f":"F152-'Baseline - public'!P78","v":5596.5580385612047},{"$f":" G152- 'Baseline - public'!Q78","v":6856.9598950240616},{"$f":"H152-'Baseline - public'!R78","v":11890.071669789773},{"$f":"I152-'Baseline - public'!S78","v":10939.548024104188},{"$f":"J152-'Baseline - public'!T78","v":14421.988588978056},{"$f":"K152-'Baseline - public'!U78","v":18091.453278615263},{"$f":"L152-'Baseline - public'!V78","v":19172.029145021064},{"$f":"M152-'Baseline - public'!W78","v":21540.257751163619},{"$f":"N152-'Baseline - public'!X78","v":22302.897521492589},{"$f":"O152-'Baseline - public'!Y78","v":24019.733169903906},{"$f":"P152-'Baseline - public'!Z78","v":26803.449134769486},{"$f":"Q152-'Baseline - public'!AA78","v":29442.420425934601},{"$f":"R152-'Baseline - public'!AB78","v":32938.571581268101},{"$f":"S152-'Baseline - public'!AC78","v":36581.092144338661},{"$f":"T152-'Baseline - public'!AD78","v":39963.140022343301},{"$f":"U152-'Baseline - public'!AE78","v":44755.965425040864},{"$f":"V152-'Baseline - public'!AF78","v":48851.427573139226},{"$f":"W152-'Baseline - public'!AG78","v":54414.946611519466},{"$f":"X152-'Baseline - public'!AH78","v":60877.315837483009},{"$f":"Y152-'Baseline - public'!AI78","v":67988.437142637558}]
[]
[null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,null,{"$f":"E45*A21*(D126+E126)/2","v":1899.8177654437616},{"$f":"F45*A21*(E126+F126)/2","v":580.0687625281555},{"$f":"G45*A21*(F126+G126)/2","v":659.56272258306274},{"$f":"H45*A21*(G126+H126)/2","v":1080.1870202186028},{"$f":"I45*A21*(H126+I126)/2","v":951.49512088796257},{"$f":"J45*A21*(I126+J126)/2","v":1207.1161763949067},{"$f":"K45*A21*(J126+K126)/2","v":1457.7387620292479},{"$f":"L45*A21*(K126+L126)/2","v":1487.1564274497796},{"$f":"M45*A21*(L126+M126)/2","v":1608.5026936305132},{"$f":"N45*A21*(M126+N126)/2","v":1603.2989584560228},{"$f":"O45*A21*(N126+O126)/2","v":1662.2782599092066},{"$f":"P45*A21*(O126+P126)/2","v":1785.7002315437778},{"$f":"Q45*A21*(P126+Q126)/2","v":1888.3117954679421},{"$f":"R45*A21*(Q126+R126)/2","v":2033.7018440536135},{"$f":"S45*A21*(R126+S126)/2","v":2174.3102493887359},{"$f":"T45*A21*(S126+T126)/2","v":2286.6872760568576},{"$f":"U45*A21*(T126+U126)/2","v":2465.3604521071288},{"$f":"V45*A21*(U126+V126)/2","v":2590.532705723022},{"$f":"W45*A21*(V126+W126)/2","v":2777.8727811396157},{"$f":"X45*A21*(W126+X126)/2","v":2991.7959183969165},{"$f":"Y45*A21*(X126+Y126)/2","v":3216.5762631638713}]
[null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},null,null,{"$f":"SUM(E47:E47)","v":1899.8177654437616},{"$f":"SUM(E47:F47)","v":2479.8865279719171},{"$f":"SUM(E47:G47)","v":3139.4492505549797},{"$f":"SUM(E47:H47)","v":4219.6362707735825},{"$f":"SUM(E47:I47)","v":5171.1313916615454},{"$f":"SUM(E47:J47)","v":6378.2475680564521},{"$f":"SUM(E47:K47)","v":7835.9863300856996},{"$f":"SUM(E47:L47)","v":9323.1427575354792},{"$f":"SUM(E47:M47)","v":10931.645451165992},{"$f":"SUM(E47:N47)","v":12534.944409622014},{"$f":"SUM(E47:O47)","v":14197.22266953122},{"$f":"SUM(E47:P47)","v":15982.922901074999},{"$f":"SUM(E47:Q47)","v":17871.234696542942},{"$f":"SUM(E47:R47)","v":19904.936540596555},{"$f":"SUM(E47:S47)","v":22079.246789985289},{"$f":"SUM(E47:T47)","v":24365.934066042148},{"$f":"SUM(E47:U47)","v":26831.294518149276},{"$f":"SUM(E47:V47)","v":29421.827223872297},{"$f":"SUM(E47:W47)","v":32199.700005011913},{"$f":"SUM(E47:X47)","v":35191.495923408831},{"$f":"SUM(E47:Y47)","v":38408.072186572703}]
[null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"E47-E53","v":1899.8177654437616},{"$f":"F47+E49-F53","v":2479.8865279719171},{"$f":"G47+F49-G53","v":3139.4492505549797},4219.6362707735825,5171.1313916615454,5903.293126695512,6741.0602567317801,7443.354371542815,7996.9479974799324,8782.4185493815094,9470.1065492695816,10081.672510930681,10694.107684708149,11287.681013885653,11922.817052882998,12619.195244078477,13419.610660300725,14275.24605467951,15210.62080307549,16231.910691358891,17352.734163280977]
[null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},null,null,{"$f":"E47*E31/100","v":2207.9566668418875},{"$f":"E50*(1+A27)-F51+F47*E31/100","v":2840.5975300828277},{"$f":"F50*(1+A27)-G51+G47*E31/100","v":3550.875555934449},{"$f":"G50*(1+A27)-H51+H47*E31/100","v":4732.7758744407247},{"$f":"H50*(1+A27)-I51+I47*E31/100","v":5737.8345486664712},{"$f":"I50*(1+A27)-J51+J47*E31/100","v":6539.1914364870863},{"$f":"J50*(1+A27)-K51+K47*E31/100","v":7468.327397883173},{"$f":"K50*(1+A27)-L51+L47*E31/100","v":8246.2306782161741},{"$f":"L50*(1+A27)-M51+M47*E31/100","v":8877.8548480012032},{"$f":"M50*(1+A27)-N51+N47*E31/100","v":9727.8278109507773},{"$f":"N50*(1+A27)-O51+O47*E31/100","v":10469.276756490084},{"$f":"O50*(1+A27)-P51+P47*E31/100","v":11136.706896645366},{"$f":"P50*(1+A27)-Q51+Q47*E31/100","v":11806.119935295797},{"$f":"Q50*(1+A27)-R51+R47*E31/100","v":12464.752868839876},{"$f":"R50*(1+A27)-S51+S47*E31/100","v":13173.223885389652},{"$f":"S50*(1+A27)-T51+T47*E31/100","v":13945.802020511233},{"$f":"T50*(1+A27)-U51+U47*E31/100","v":14834.34361532842},{"$f":"U50*(1+A27)-V51+V47*E31/100","v":15778.83325842975},{"$f":"V50*(1+A27)-W51+W47*E31/100","v":16812.255583626516},{"$f":"W50*(1+A27)-X51+X47*E31/100","v":17943.16866607888},{"$f":"X50*(1+A27)-Y51+Y47*E31/100","v":19184.956688914746}]
[null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},null,null,{"$f":"E52+E53","v":0},{"$f":"F52+F53","v":151.90936237105288},{"$f":"G52+G53","v":198.29164042414558},251.03025275515793,337.40196927848831,888.43792737348053,1091.9987448441252,1323.8772560355801,1650.0794240558357,1457.2640899700539,1676.8321414158077,1931.3636598023204,2082.0068046091092,2295.2289929642989,2441.7367912117074,2543.6571212437607,2673.9754481865648,2807.9289124556717,2983.9462101953932,3186.7467398761974,3393.655804909125]
[null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,null,{"$f":"+D49*A26","v":0},{"$f":"+E49*A26","v":151.90936237105288},{"$f":"+F49*A26","v":198.29164042414558},{"$f":"+G49*A26","v":251.03025275515793},{"$f":"+H49*A26","v":337.40196927848831},{"$f":"+I49*A26","v":413.48348601254008},{"$f":"+J49*A26","v":472.02711285114594},{"$f":"+K49*A26","v":539.01494339683506},{"$f":"+L49*A26","v":595.17035636244009},{"$f":"+M49*A26","v":639.43568341560785},{"$f":"+N49*A26","v":702.2418813946739},{"$f":"+O49*A26","v":757.22938991964043},{"$f":"+P49*A26","v":806.13018291863477},{"$f":"+Q49*A26","v":855.10047808818706},{"$f":"+R49*A26","v":902.56258082031707},{"$f":"+S49*A26","v":953.34803638238054},{"$f":"+T49*A26","v":1009.0304123016849},{"$f":"+U49*A26","v":1073.0316011114344},{"$f":"+V49*A26","v":1141.4481774517578},{"$f":"+W49*A26","v":1216.2407097626804},{"$f":"+X49*A26","v":1297.9030136673377}]
[null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},null,null,{"$f":"(E56-E58)/(A28-A29)","v":0},{"$f":"(F56-F58)/(A28-A29)","v":0},{"$f":"(G56-G58)/(A28-A29)","v":0},{"$f":"(H56-H58)/(A28-A29)","v":0},{"$f":"(I56-I58)/(A28-A29)","v":0},{"$f":"(J56-J58)/(A28-A29)","v":474.95444136094039},{"$f":"(K56-K58)/(A28-A29)","v":619.97163199297927},{"$f":"(L56-L58)/(A28-A29)","v":784.86231263874492},{"$f":"(M56-M58)/(A28-A29)","v":1054.9090676933956},{"$f":"(N56-N58)/(A28-A29)","v":817.82840655444602},{"$f":"(O56-O58)/(A28-A29)","v":974.59026002113376},{"$f":"(P56-P58)/(A28-A29)","v":1174.13426988268},{"$f":"(Q56-Q58)/(A28-A29)","v":1275.8766216904742},{"$f":"(R56-R58)/(A28-A29)","v":1440.1285148761117},{"$f":"(S56-S58)/(A28-A29)","v":1539.1742103913905},{"$f":"(T56-T58)/(A28-A29)","v":1590.3090848613801},{"$f":"(U56-U58)/(A28-A29)","v":1664.9450358848799},{"$f":"(V56-V58)/(A28-A29)","v":1734.8973113442376},{"$f":"(W56-W58)/(A28-A29)","v":1842.4980327436351},{"$f":"(X56-X58)/(A28-A29)","v":1970.5060301135172},{"$f":"(Y56-Y58)/(A28-A29)","v":2095.7527912417872}]
[]
[null,{"$f":"+PV_ResFin_pub!C44","v":"t-g>0"},null,null,{"$f":"IF(E24-A29>0,E24-A29,0)","v":0},{"$f":"IF(F24-A29>0,F24-A29,0)","v":0},{"$f":"IF(G24-A29>0,G24-A29,0)","v":0},{"$f":"IF(H24-A29>0,H24-A29,0)","v":0},{"$f":"IF(I24-A29>0,I24-A29,0)","v":0},{"$f":"IF(J24-A29>0,J24-A29,0)","v":1},{"$f":"IF(K24-A29>0,K24-A29,0)","v":2},{"$f":"IF(L24-A29>0,L24-A29,0)","v":3},{"$f":"IF(M24-A29>0,M24-A29,0)","v":4},{"$f":"IF(N24-A29>0,N24-A29,0)","v":5},{"$f":"IF(O24-A29>0,O24-A29,0)","v":6},{"$f":"IF(P24-A29>0,P24-A29,0)","v":7},{"$f":"IF(Q24-A29>0,Q24-A29,0)","v":8},{"$f":"IF(R24-A29>0,R24-A29,0)","v":9},{"$f":"IF(S24-A29>0,S24-A29,0)","v":10},{"$f":"IF(T24-A29>0,T24-A29,0)","v":11},{"$f":"IF(U24-A29>0,U24-A29,0)","v":12},{"$f":"IF(V24-A29>0,V24-A29,0)","v":13},{"$f":"IF(W24-A29>0,W24-A29,0)","v":14},{"$f":"IF(X24-A29>0,X24-A29,0)","v":15},{"$f":"IF(Y24-A29>0,Y24-A29,0)","v":16}]
[null,null,null,null,{"$f":"IF(E55=0,0,CHOOSE(E55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":1899.8177654437616},{"$f":"IF(K55=0,0,CHOOSE(K55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":2479.8865279719171},{"$f":"IF(L55=0,0,CHOOSE(L55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":3139.4492505549797},{"$f":"IF(M55=0,0,CHOOSE(M55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":4219.6362707735825},{"$f":"IF(N55=0,0,CHOOSE(N55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":5171.1313916615454},{"$f":"IF(O55=0,0,CHOOSE(O55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":6378.2475680564521},{"$f":"IF(P55=0,0,CHOOSE(P55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":7835.9863300856996},{"$f":"IF(Q55=0,0,CHOOSE(Q55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":9323.1427575354792},{"$f":"IF(R55=0,0,CHOOSE(R55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":10931.645451165992},{"$f":"IF(S55=0,0,CHOOSE(S55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":12534.944409622014},{"$f":"IF(T55=0,0,CHOOSE(T55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":14197.22266953122},{"$f":"IF(U55=0,0,CHOOSE(U55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":15982.922901074999},{"$f":"IF(V55=0,0,CHOOSE(V55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":17871.234696542942},{"$f":"IF(W55=0,0,CHOOSE(W55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":19904.936540596555},{"$f":"IF(X55=0,0,CHOOSE(X55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":22079.246789985289},{"$f":"IF(Y55=0,0,CHOOSE(Y55,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD48,AE48,AF48))","v":24365.934066042148}]
[null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},null,null,{"$f":"IF(E24-A28>0,E24-A28,0)","v":0},{"$f":"IF(F24-A28>0,F24-A28,0)","v":0},{"$f":"IF(G24-A28>0,G24-A28,0)","v":0},{"$f":"IF(H24-A28>0,H24-A28,0)","v":0},{"$f":"IF(I24-A28>0,I24-A28,0)","v":0},{"$f":"IF(J24-A28>0,J24-A28,0)","v":0},{"$f":"IF(K24-A28>0,K24-A28,0)","v":0},{"$f":"IF(L24-A28>0,L24-A28,0)","v":0},{"$f":"IF(M24-A28>0,M24-A28,0)","v":0},{"$f":"IF(N24-A28>0,N24-A28,0)","v":1},{"$f":"IF(O24-A28>0,O24-A28,0)","v":2},{"$f":"IF(P24-A28>0,P24-A28,0)","v":3},{"$f":"IF(Q24-A28>0,Q24-A28,0)","v":4},{"$f":"IF(R24-A28>0,R24-A28,0)","v":5},{"$f":"IF(S24-A28>0,S24-A28,0)","v":6},{"$f":"IF(T24-A28>0,T24-A28,0)","v":7},{"$f":"IF(U24-A28>0,U24-A28,0)","v":8},{"$f":"IF(V24-A28>0,V24-A28,0)","v":9},{"$f":"IF(W24-A28>0,W24-A28,0)","v":10},{"$f":"IF(X24-A28>0,X24-A28,0)","v":11},{"$f":"IF(Y24-A28>0,Y24-A28,0)","v":12}]
[null,null,null,null,{"$f":"IF(E57=0,0,CHOOSE(E57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":1899.8177654437616},{"$f":"IF(O57=0,0,CHOOSE(O57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":2479.8865279719171},{"$f":"IF(P57=0,0,CHOOSE(P57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":3139.4492505549797},{"$f":"IF(Q57=0,0,CHOOSE(Q57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":4219.6362707735825},{"$f":"IF(R57=0,0,CHOOSE(R57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":5171.1313916615454},{"$f":"IF(S57=0,0,CHOOSE(S57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":6378.2475680564521},{"$f":"IF(T57=0,0,CHOOSE(T57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":7835.9863300856996},{"$f":"IF(U57=0,0,CHOOSE(U57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":9323.1427575354792},{"$f":"IF(V57=0,0,CHOOSE(V57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":10931.645451165992},{"$f":"IF(W57=0,0,CHOOSE(W57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":12534.944409622014},{"$f":"IF(X57=0,0,CHOOSE(X57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":14197.22266953122},{"$f":"IF(Y57=0,0,CHOOSE(Y57,E48,F48,G48,H48,I48,J48,K48,L48,M48,N48,O48,P48,Q48,R48,S48,T48,U48,V48,W48,X48,Y48,#REF!,Z48,AA48,AB48,AC48,AD107,AE107,AF107))","v":15982.922901074999}]
[]
[null,{"$f":"+PV_ResFin_pub!C49","v":"New domestic MLT borrowing (gross)"},null,null,{"$f":"E45*A22","v":4313.7430496973966},{"$f":"F45*A22","v":1453.9200777259214},{"$f":"G45*A22","v":1781.3576835700819},{"$f":"H45*A22","v":3088.9010365291983},{"$f":"I45*A22","v":2841.9661520352993},{"$f":"J45*A22","v":3746.6633287412501},{"$f":"K45*A22","v":4699.9471774943731},{"$f":"L45*A22","v":4980.6681021856812},{"$f":"M45*A22","v":5595.9060922844556},{"$f":"N45*A22","v":5794.0309516200759},{"$f":"O45*A22","v":6240.0446983161683},{"$f":"P45*A22","v":6963.2214266048204},{"$f":"Q45*A22","v":7648.7951878935819},{"$f":"R45*A22","v":8557.054215045715},{"$f":"S45*A22","v":9503.3382960269118},{"$f":"T45*A22","v":10381.954631242375},{"$f":"U45*A22","v":11627.074405575724},{"$f":"V45*A22","v":12691.027393047565},{"$f":"W45*A22","v":14136.364326387218},{"$f":"X45*A22","v":15815.211986425429},{"$f":"Y45*A22","v":17662.597820624116}]
[null,{"$f":"+PV_ResFin_pub!C50","v":"cumulative"},null,null,{"$f":"SUM(E60:E60)","v":4313.7430496973966},{"$f":"SUM(E60:F60)","v":5767.6631274233177},{"$f":"SUM(E60:G60)","v":7549.0208109933992},{"$f":"SUM(E60:H60)","v":10637.921847522597},{"$f":"SUM(E60:I60)","v":13479.887999557897},{"$f":"SUM(E60:J60)","v":17226.551328299149},{"$f":"SUM(E60:K60)","v":21926.498505793523},{"$f":"SUM(E60:L60)","v":26907.166607979205},{"$f":"SUM(E60:M60)","v":32503.072700263659},{"$f":"SUM(E60:N60)","v":38297.103651883735},{"$f":"SUM(E60:O60)","v":44537.148350199903},{"$f":"SUM(E60:P60)","v":51500.36977680472},{"$f":"SUM(E60:Q60)","v":59149.164964698299},{"$f":"SUM(E60:R60)","v":67706.219179744017},{"$f":"SUM(E60:S60)","v":77209.557475770926},{"$f":"SUM(E60:T60)","v":87591.512107013303},{"$f":"SUM(E60:U60)","v":99218.586512589027},{"$f":"SUM(E60:V60)","v":111909.61390563659},{"$f":"SUM(E60:W60)","v":126045.97823202382},{"$f":"SUM(E60:X60)","v":141861.19021844925},{"$f":"SUM(E60:Y60)","v":159523.78803907338}]
[null,{"$f":"+PV_ResFin_pub!C51","v":"Stock of new domestic MLT debt"},null,null,{"$f":"E60-E66","v":4313.7430496973966},{"$f":"F60+E62-F66","v":5767.6631274233177},{"$f":"G60+F62-G66","v":7549.0208109933992},6324.1787978252005,7712.2248721345786,9677.5305173057459,11288.576658270922,13427.278608421304,15276.521371964507,{"$f":"N60+M62-N66","v":16370.605146090209},17629.981742220694,18997.297076541061,20852.061312814567,23169.070829544115,25709.187698966209,28442.347142315004,31512.36733284501,34700.056429865668,38454.466125010513,42642.603705860216,47614.174133436769]
[]
[null,{"$f":"+PV_ResFin_pub!C53","v":"Total debt service"},null,null,{"$f":"E65+E66","v":0},{"$f":"F65+F66","v":504.60812752649628},{"$f":"G65+G66","v":613.98782353104446},5038.5391832715468,2036.4614616426818,2473.6469131461008,3931.0030395866356,3792.4325510528183,4877.5210590163588,5986.5498308692859,6359.4154953563921,7080.7193384544644,7394.0007504045761,7996.2244437023683,8914.541840441223,9814.0465762304302,10952.494800666866,12157.338800288917,13304.425237466725,14865.744842770397,16282.426621896959]
[null,{"$f":"+PV_ResFin_pub!C54","v":"Interest"},null,null,0,{"$f":"+E62*F33","v":504.60812752649628},{"$f":"+F62*G33","v":613.98782353104446},724.79613357414996,582.54138391676065,692.28922957601947,842.10200305743774,950.46639901751814,1130.8577302751069,1286.6026533749114,1378.7473931707095,1484.8132461700095,1599.9697987845004,1756.1797453862011,1951.3204138364058,2165.2513883368511,2395.4405856211465,2654.0005042620087,2922.4706062243476,3238.6704371946716,3591.3992288493914]
[null,{"$f":"+PV_ResFin_pub!C55","v":"Amortization"},null,null,{"$f":"(E69-E71)/(A35-A36)","v":0},{"$f":"(F69-F71)/(A35-A36)","v":0},{"$f":"(G69-G71)/(A35-A36)","v":0},{"$f":"(H69-H71)/(A35-A36)","v":4313.7430496973966},{"$f":"(I69-I71)/(A35-A36)","v":1453.9200777259211},{"$f":"(J69-J71)/(A35-A36)","v":1781.3576835700815},{"$f":"(K69-K71)/(A35-A36)","v":3088.9010365291979},{"$f":"(L69-L71)/(A35-A36)","v":2841.9661520353002},{"$f":"(M69-M71)/(A35-A36)","v":3746.6633287412515},{"$f":"(N69-N71)/(A35-A36)","v":4699.947177494374},{"$f":"(O69-O71)/(A35-A36)","v":4980.6681021856821},{"$f":"(P69-P71)/(A35-A36)","v":5595.9060922844546},{"$f":"(Q69-Q71)/(A35-A36)","v":5794.0309516200759},{"$f":"(R69-R71)/(A35-A36)","v":6240.0446983161673},{"$f":"(S69-S71)/(A35-A36)","v":6963.2214266048177},{"$f":"(T69-T71)/(A35-A36)","v":7648.7951878935783},{"$f":"(U69-U71)/(A35-A36)","v":8557.0542150457186},{"$f":"(V69-V71)/(A35-A36)","v":9503.3382960269082},{"$f":"(W69-W71)/(A35-A36)","v":10381.954631242377},{"$f":"(X69-X71)/(A35-A36)","v":11627.074405575724},{"$f":"(Y69-Y71)/(A35-A36)","v":12691.027393047567}]
[]
[null,{"$f":"+PV_ResFin_pub!C57","v":"t-g>0"},null,null,{"$f":"IF(E24-A36>0,E24-A36,0)","v":0},{"$f":"IF(F24-A36>0,F24-A36,0)","v":0},{"$f":"IF(G24-A36>0,G24-A36,0)","v":0},{"$f":"IF(H24-A36>0,H24-A36,0)","v":1},{"$f":"IF(I24-A36>0,I24-A36,0)","v":2},{"$f":"IF(J24-A36>0,J24-A36,0)","v":3},{"$f":"IF(K24-A36>0,K24-A36,0)","v":4},{"$f":"IF(L24-A36>0,L24-A36,0)","v":5},{"$f":"IF(M24-A36>0,M24-A36,0)","v":6},{"$f":"IF(N24-A36>0,N24-A36,0)","v":7},{"$f":"IF(O24-A36>0,O24-A36,0)","v":8},{"$f":"IF(P24-A36>0,P24-A36,0)","v":9},{"$f":"IF(Q24-A36>0,Q24-A36,0)","v":10},{"$f":"IF(R24-A36>0,R24-A36,0)","v":11},{"$f":"IF(S24-A36>0,S24-A36,0)","v":12},{"$f":"IF(T24-A36>0,T24-A36,0)","v":13},{"$f":"IF(U24-A36>0,U24-A36,0)","v":14},{"$f":"IF(V24-A36>0,V24-A36,0)","v":15},{"$f":"IF(W24-A36>0,W24-A36,0)","v":16},{"$f":"IF(X24-A36>0,X24-A36,0)","v":17},{"$f":"IF(Y24-A36>0,Y24-A36,0)","v":18}]
[null,null,null,null,{"$f":"IF(E68=0,0,CHOOSE(E68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":0},{"$f":"IF(F68=0,0,CHOOSE(F68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":0},{"$f":"IF(G68=0,0,CHOOSE(G68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":0},{"$f":"IF(H68=0,0,CHOOSE(H68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":4313.7430496973966},{"$f":"IF(I68=0,0,CHOOSE(I68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":5767.6631274233177},{"$f":"IF(J68=0,0,CHOOSE(J68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":7549.0208109933992},{"$f":"IF(K68=0,0,CHOOSE(K68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":10637.921847522597},{"$f":"IF(L68=0,0,CHOOSE(L68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":13479.887999557897},{"$f":"IF(M68=0,0,CHOOSE(M68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":17226.551328299149},{"$f":"IF(N68=0,0,CHOOSE(N68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":21926.498505793523},{"$f":"IF(O68=0,0,CHOOSE(O68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":26907.166607979205},{"$f":"IF(P68=0,0,CHOOSE(P68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":32503.072700263659},{"$f":"IF(Q68=0,0,CHOOSE(Q68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":38297.103651883735},{"$f":"IF(R68=0,0,CHOOSE(R68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":44537.148350199903},{"$f":"IF(S68=0,0,CHOOSE(S68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":51500.36977680472},{"$f":"IF(T68=0,0,CHOOSE(T68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":59149.164964698299},{"$f":"IF(U68=0,0,CHOOSE(U68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":67706.219179744017},{"$f":"IF(V68=0,0,CHOOSE(V68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":77209.557475770926},{"$f":"IF(W68=0,0,CHOOSE(W68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":87591.512107013303},{"$f":"IF(X68=0,0,CHOOSE(X68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":99218.586512589027},{"$f":"IF(Y68=0,0,CHOOSE(Y68,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD61,AE61,AF61))","v":111909.61390563659}]
[null,{"$f":"+PV_ResFin_pub!C59","v":"t-m condition"},null,null,{"$f":"IF(E24-A35>0,E24-A35,0)","v":0},{"$f":"IF(F24-A35>0,F24-A35,0)","v":0},{"$f":"IF(G24-A35>0,G24-A35,0)","v":0},{"$f":"IF(H24-A35>0,H24-A35,0)","v":0},{"$f":"IF(I24-A35>0,I24-A35,0)","v":1},{"$f":"IF(J24-A35>0,J24-A35,0)","v":2},{"$f":"IF(K24-A35>0,K24-A35,0)","v":3},{"$f":"IF(L24-A35>0,L24-A35,0)","v":4},{"$f":"IF(M24-A35>0,M24-A35,0)","v":5},{"$f":"IF(N24-A35>0,N24-A35,0)","v":6},{"$f":"IF(O24-A35>0,O24-A35,0)","v":7},{"$f":"IF(P24-A35>0,P24-A35,0)","v":8},{"$f":"IF(Q24-A35>0,Q24-A35,0)","v":9},{"$f":"IF(R24-A35>0,R24-A35,0)","v":10},{"$f":"IF(S24-A35>0,S24-A35,0)","v":11},{"$f":"IF(T24-A35>0,T24-A35,0)","v":12},{"$f":"IF(U24-A35>0,U24-A35,0)","v":13},{"$f":"IF(V24-A35>0,V24-A35,0)","v":14},{"$f":"IF(W24-A35>0,W24-A35,0)","v":15},{"$f":"IF(X24-A35>0,X24-A35,0)","v":16},{"$f":"IF(Y24-A35>0,Y24-A35,0)","v":17}]
[null,null,null,null,{"$f":"IF(E70=0,0,CHOOSE(E70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(F70=0,0,CHOOSE(F70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(G70=0,0,CHOOSE(G70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(H70=0,0,CHOOSE(H70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":0},{"$f":"IF(I70=0,0,CHOOSE(I70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":4313.7430496973966},{"$f":"IF(J70=0,0,CHOOSE(J70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":5767.6631274233177},{"$f":"IF(K70=0,0,CHOOSE(K70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":7549.0208109933992},{"$f":"IF(L70=0,0,CHOOSE(L70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":10637.921847522597},{"$f":"IF(M70=0,0,CHOOSE(M70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":13479.887999557897},{"$f":"IF(N70=0,0,CHOOSE(N70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":17226.551328299149},{"$f":"IF(O70=0,0,CHOOSE(O70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":21926.498505793523},{"$f":"IF(P70=0,0,CHOOSE(P70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":26907.166607979205},{"$f":"IF(Q70=0,0,CHOOSE(Q70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":32503.072700263659},{"$f":"IF(R70=0,0,CHOOSE(R70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":38297.103651883735},{"$f":"IF(S70=0,0,CHOOSE(S70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":44537.148350199903},{"$f":"IF(T70=0,0,CHOOSE(T70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":51500.36977680472},{"$f":"IF(U70=0,0,CHOOSE(U70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":59149.164964698299},{"$f":"IF(V70=0,0,CHOOSE(V70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":67706.219179744017},{"$f":"IF(W70=0,0,CHOOSE(W70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":77209.557475770926},{"$f":"IF(X70=0,0,CHOOSE(X70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":87591.512107013303},{"$f":"IF(Y70=0,0,CHOOSE(Y70,E61,F61,G61,H61,I61,J61,K61,L61,M61,N61,O61,P61,Q61,R61,S61,T61,U61,V61,W61,X61,Y61,#REF!,Z61,AA61,AB61,AC61,AD107,AE107,AF107))","v":99218.586512589027}]
[]
[null,{"$f":"+PV_ResFin_pub!C62","v":"New domestic short-term borrowing (gross; also stock of debt)"},null,null,{"$f":"E45*A23","v":3860.6249809764208},{"$f":"F45*A23","v":1301.1994705631848},{"$f":"G45*A23","v":1594.2428406178183},{"$f":"H45*A23","v":2764.4410823739513},{"$f":"I45*A23","v":2543.444381186905},{"$f":"J45*A23","v":3353.1116423963649},{"$f":"K45*A23","v":4206.2620034768233},{"$f":"L45*A23","v":4457.4958396280263},{"$f":"M45*A23","v":5008.1088748637867},{"$f":"N45*A23","v":5185.4225842088972},{"$f":"O45*A23","v":5584.586788593906},{"$f":"P45*A23","v":6231.8006144354385},{"$f":"Q45*A23","v":6845.3613107126594},{"$f":"R45*A23","v":7658.2162835341951},{"$f":"S45*A23","v":8505.1021365041797},{"$f":"T45*A23","v":9291.4281029209142},{"$f":"U45*A23","v":10405.759774909639},{"$f":"V45*A23","v":11357.954524271547},{"$f":"W45*A23","v":12651.472428906674},{"$f":"X45*A23","v":14153.972958244411},{"$f":"Y45*A23","v":15807.308314301308}]
[null,{"$f":"+PV_ResFin_pub!C63","v":"Interest"},null,null,null,{"$f":"E73*F39","v":492.55259970724904},152.31875187227345,169.97613209702453,283.96378788704374,255.29049124085978,327.34077781991186,398.77032642818182,422.69407191917821,474.90743886087643,491.7216898454468,529.57351270433969,590.94731030057028,649.12985907006544,726.21102542519668,806.51926182560192,881.0847435576444,986.75425147147268,1077.0486881571264,1199.7100141307258,1342.1886814488992]
[]
[]
[null,{"$f":"+B7","v":"A2. Alternative Scenario :[Customize, enter title]"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!O6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C82+1","v":2017},{"$f":"D82+1","v":2018},{"$f":"E82+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*('Macro-Debt_Data'!S80+('Macro-Debt_Data'!S50-'Customized Scenario - public'!C12))/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*('Macro-Debt_Data'!T80+('Macro-Debt_Data'!T50-'Customized Scenario - public'!D12))/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*('Macro-Debt_Data'!U80+('Macro-Debt_Data'!U50-'Customized Scenario - public'!E12))/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E86+F90+('Macro-Debt_Data'!T50-'Customized Scenario - public'!F12)/F116","v":71.835541479429097},{"$f":"F86+G90+('Macro-Debt_Data'!U50-'Customized Scenario - public'!G12)/G116","v":72.588274138212938},{"$f":"G86+H90+('Macro-Debt_Data'!V50-'Customized Scenario - public'!H12)/H116","v":72.396228355168603},{"$f":"H86+I90+('Macro-Debt_Data'!W50-'Customized Scenario - public'!I12)/I116","v":71.681315983891153},{"$f":"I86+J90+('Macro-Debt_Data'!X50-'Customized Scenario - public'!J12)/J116","v":70.976878359785658},{"$f":"J86+K90+('Macro-Debt_Data'!Y50-'Customized Scenario - public'!K12)/K116","v":72.081272255832644},{"$f":"K86+L90+('Macro-Debt_Data'!Z50-'Customized Scenario - public'!L12)/L116","v":71.783141386243884},{"$f":"L86+M90+('Macro-Debt_Data'!AA50-'Customized Scenario - public'!M12)/M116","v":71.549654940610679},{"$f":"M86+N90+('Macro-Debt_Data'!AB50-'Customized Scenario - public'!N12)/N116","v":71.510156783423511},{"$f":"N86+O90+('Macro-Debt_Data'!AC50-'Customized Scenario - public'!O12)/O116","v":70.945268162027133},{"$f":"O86+P90+('Macro-Debt_Data'!AD50-'Customized Scenario - public'!P12)/P116","v":71.024654770569001},{"$f":"P86+Q90+('Macro-Debt_Data'!AE50-'Customized Scenario - public'!Q12)/Q116","v":71.12380859222813},{"$f":"Q86+R90+('Macro-Debt_Data'!AF50-'Customized Scenario - public'!R12)/R116","v":71.206798470288476},{"$f":"R86+S90+('Macro-Debt_Data'!AG50-'Customized Scenario - public'!S12)/S116","v":70.788154332257932},{"$f":"S86+T90+('Macro-Debt_Data'!AH50-'Customized Scenario - public'!T12)/T116","v":70.375927990389272},{"$f":"T86+U90+('Macro-Debt_Data'!AI50-'Customized Scenario - public'!U12)/U116","v":70.109621204712155},{"$f":"U86+V90+('Macro-Debt_Data'!AJ50-'Customized Scenario - public'!V12)/V116","v":69.838850620229266},{"$f":"V86+W90+('Macro-Debt_Data'!AK50-'Customized Scenario - public'!W12)/W116","v":69.444420624721317},{"$f":"W86+X90+('Macro-Debt_Data'!AL50-'Customized Scenario - public'!X12)/X116","v":69.074184978459868},{"$f":"X86+Y90+('Macro-Debt_Data'!AM50-'Customized Scenario - public'!Y12)/Y116","v":68.735265173663265}]
[null,{"$f":"+'Baseline - public'!B14","v":"of which: foreign-currency denominated"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C116*100,\"...\")","v":44.260321421712106},{"$f":"D145/D116*100","v":49.282677950163006},50.959178260005224,57.57028172393013,58.259429587280628,59.376644020802303,58.836602444960477,58.661886498385662,58.363994964839016,56.202532920436596,55.268257675665758,55.256998015057157,55.040235211967392,55.463471549531484,55.678906816161366,55.690436420115631,55.447549731490319,55.414256698631235,54.878837016945717,54.475913460942891,53.741063123255316,53.202168689192867,52.76829677149879]
[null,{"$f":"'Baseline - public'!B42","v":"PV of public debt-to-GDP ratio 2/ "},{"$f":"(C153+C143)/C116*100","v":23.744124618443145},71.038281523528298,67.345056126732345,69.388424361320361,69.897388510985607,69.683227315144293,69.232129844568277,68.971475793927624,69.286175438633663,69.164523296270829,69.087080795393831,69.124158860247334,68.991383371826615,69.001548721558052,69.024393518665818,69.053071090378992,68.956443338468716,68.840567105735175,68.884985894729695,68.921483461144234,68.832989911406557,68.765246796617191,68.721360808186702]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D91+D107","v":1.3185219741871208},{"$f":"E91+E107","v":6.2378064028391211},{"$f":"F91+F107","v":1.7083036810029786},{"$f":"G91+G107","v":0.83965015511907493},-0.10864961972517295,-0.64563043587789637,-0.65221415826096396,1.1445288160790152,-0.26459507362815882,-0.20442119933304048,-1.433590358743464E-2,-0.54182738082572901,0.10043911330270117,0.11849456937141367,0.10023526485498124,-0.40357064832729983,-0.3991952015054353,-0.39644989509463624,-0.39431917239288217,-0.39442999550794289,-0.37023564626145544,-0.338919804796597]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D92+D96+D102","v":0.10270381633722581},{"$f":"E92+E96+E102","v":6.7333432139464326},{"$f":"F92+F96+F102","v":2.9761445996469011},{"$f":"G92+G96+G102","v":2.306051534738967},1.538396780629125,1.0177601980086808,0.84278269397349281,2.1282693670782762,1.0400066362337779,0.95540599721809749,0.99638819512556842,0.32071808429313009,0.73860221948710247,0.69741058394737498,0.65531460070816205,0.25891167314494512,0.24842640255846804,0.23091279826751898,0.22120545240352385,0.20221955936232516,0.21773352858221295,0.22979947479834961]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C95-C93","v":-5.9871025058317446},{"$f":"D95-D93","v":2.4379558593757338},{"$f":"E95-E93","v":6.8747365496826482},{"$f":"F95-F93","v":-0.58780155915146537},-0.94774623721933793,-0.91961389777898006,-0.77157323039694248,-0.72401553670678354,-0.65283683366502387,-0.57345198438664369,-0.48585309806265187,-0.39356277390008998,-0.39504143958260229,-0.39171064153690338,-0.38636626922448514,-0.38187823501564822,-0.37877411015541185,-0.3752008732177714,-0.37135312228991069,-0.36737917674301102,-0.37559651805499783,-0.37275414015453734,-0.36863005193934484]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C116),100*('Macro-Debt_Data'!S45)/C116,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D116),100*('Macro-Debt_Data'!T45)/D116,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E116),100*('Macro-Debt_Data'!U45)/E116,\".\")","v":18.853568001437541},{"$f":"+F9-'Baseline - public'!P25+F94","v":26.27319790137615},{"$f":"+G9-'Baseline - public'!Q25+G94","v":26.407825563744876},{"$f":"+H9-'Baseline - public'!R25+H94","v":26.590341370841905},{"$f":"+I9-'Baseline - public'!S25+I94","v":26.652981482390903},{"$f":"+J9-'Baseline - public'!T25+J94","v":26.599844024944204},{"$f":"+K9-'Baseline - public'!U25+K94","v":26.535849090590737},{"$f":"+L9-'Baseline - public'!V25+L94","v":26.461805515316101},{"$f":"+M9-'Baseline - public'!W25+M94","v":26.381034033645889},{"$f":"+N9-'Baseline - public'!X25+N94","v":26.295395747083433},{"$f":"+O9-'Baseline - public'!Y25+O94","v":26.306110370868449},{"$f":"+P9-'Baseline - public'!Z25+P94","v":26.314125822164439},{"$f":"+Q9-'Baseline - public'!AA25+Q94","v":26.32013206882786},{"$f":"+R9-'Baseline - public'!AB25+R94","v":26.324626705509903},{"$f":"+S9-'Baseline - public'!AC25+S94","v":26.327994520656752},{"$f":"+T9-'Baseline - public'!AD25+T94","v":26.330512479647908},{"$f":"+U9-'Baseline - public'!AE25+U94","v":26.33239468299146},{"$f":"+V9-'Baseline - public'!AF25+V94","v":26.333804129394121},{"$f":"+W9-'Baseline - public'!AG25+W94","v":26.334857592200347},{"$f":"+X9-'Baseline - public'!AH25+X94","v":26.335639256049717},{"$f":"+Y9-'Baseline - public'!AI25+Y94","v":26.336228231178602}]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C116*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D116*100,\"...\")","v":0.68178205172584061},{"$f":"+E11","v":1.73162526109173},{"$f":"+F11","v":1.5330656755868448},1.5330872281207129,1.5330676192962664,1.533055116298478,1.4330101034427571,1.3330423381301648,1.233042338129946,1.133042338129727,1.033042338129508,1.0330423381295082,1.033042338129508,1.033042338129508,1.0330423381295084,1.033042338129508,1.033042338129508,1.033042338129508,1.033042338129508,1.0330423381295084,1.0330423381295084,1.0330423381295089]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C116),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C116),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+E10","v":25.728304551120189},{"$f":"+F10","v":25.685396342224685},25.460079326525538,25.670727473062925,25.88140825199396,25.875828488237421,25.883012256925714,25.888353530929457,25.895180935583237,25.901832973183343,25.911068931285847,25.922415180627535,25.933765799603375,25.942748470494255,25.94922041050134,25.955311606430136,25.961041560701549,25.96642495265111,25.959261074145349,25.96288511589518,25.967598179239257]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D97+D100","v":-2.335252043038508},{"$f":"E97+E100","v":1.00945834133088},{"$f":"F97+F100","v":3.5639461587983665},{"$f":"G97+G100","v":3.2537977719583049},2.4580106784081051,1.7893334284056233,1.5667982306802763,2.7811062007433001,1.6134586206204216,1.4412590952807494,1.3899509690256584,0.71575952387573238,1.1303128610240059,1.0837768531718601,1.0371928357238103,0.63768578330035697,0.62362727577623944,0.60226592055742967,0.58858462914653487,0.57781607741732299,0.59048766873675029,0.59842952673769445]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D98+D99","v":-0.10341697650672943},{"$f":"E98+E99","v":-1.3496978371945412},{"$f":"F98+F99","v":2.1597185747100247},{"$f":"G98+G99","v":1.9961016080648117},2.0658725676478911,1.8199587861065076,1.4439710156198786,2.4955642764032193,1.3357972878473361,1.1745334810371912,1.1277415090138794,0.45543577296507021,0.86872290366899518,0.819999979690337,0.77229327667510184,0.37432161352551807,0.36124525014531672,0.3398393014699832,0.32851219214537597,0.31942649683853075,0.33537991167382541,0.34564320503186874]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D121/100*C86/D101","v":2.3410546800204255},2.0804305860257175,{"$f":"F121/100*E86/F101","v":5.2472743819662124},5.0894981311024239,5.12514848918177,4.7380409271017871,4.3332371109398675,5.3564365327477468,4.2411844613070011,4.06790386320825,4.0117007292688207,3.3378029369802213,3.7283210445568451,3.6827979646844811,3.6390878648455258,3.2444612831532567,3.2145105879138871,3.1764889901421034,3.1544278261164997,3.1344281533161187,3.1344832381981016,3.1298234056991454]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D117/100)*(C86/D101)","v":-2.4444716565271549},-3.4301284232202587,-3.0875558072561877,-3.0933965230376121,-3.059275921533879,-2.9180821409952795,-2.8892660953199889,-2.8608722563445275,-2.905387173459665,-2.8933703821710588,-2.8839592202549413,-2.8823671640151511,-2.8595981408878499,-2.8627979849941441,-2.866794588170424,-2.8701396696277386,-2.8532653377685704,-2.8366496886721202,-2.8259156339711238,-2.8150016564775879,-2.7991033265242762,-2.7841802006672767]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D128/100*C87*(1+(D123/100))/D101","v":-2.2318350665317785},2.3591561785254211,1.4042275840883418,1.2576961638934934,0.39213811076021393,-3.0625357700884436E-2,0.12282721506039776,0.28554192434008069,0.27766133277308547,0.26672561424355817,0.26220946001177903,0.26032375091066223,0.26158995735501062,0.26377687348152307,0.26489955904870849,0.2633641697748389,0.26238202563092272,0.26242661908744641,0.26007243700115884,0.25838958057879224,0.25510775706292488,0.25278632170582571]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D117/100","v":1.034691533744156},{"$f":"1+E117/100","v":1.0484509294472661},{"$f":"1+F117/100","v":1.0460000000000003},1.0449999999999999,1.044,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.042,1.0419999999999998,1.0420000000000003,1.042,1.042,1.0420000000000003,1.042,1.0419999999999998]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C103:C106)","v":0},{"$f":"SUM(D103:D106)","v":0},{"$f":"SUM(E103:E106)","v":-1.1508516770670958},{"$f":"SUM(F103:F106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":0},{"$f":"+'Baseline - public'!N34/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":0},{"$f":"+'Baseline - public'!O34/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":0},{"$f":"+'Baseline - public'!Q34/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":0},{"$f":"+'Baseline - public'!R34/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":0},{"$f":"+'Baseline - public'!S34/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":0},{"$f":"+'Baseline - public'!T34/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":0},{"$f":"+'Baseline - public'!U34/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":0},{"$f":"+'Baseline - public'!V34/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":0},{"$f":"+'Baseline - public'!W34/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":0},{"$f":"+'Baseline - public'!X34/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":0},{"$f":"+'Baseline - public'!Y34/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":0},{"$f":"+'Baseline - public'!Z34/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":0},{"$f":"+'Baseline - public'!AA34/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":0},{"$f":"+'Baseline - public'!AB34/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":0},{"$f":"+'Baseline - public'!AC34/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":0},{"$f":"+'Baseline - public'!AD34/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":0},{"$f":"+'Baseline - public'!AE34/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":0},{"$f":"+'Baseline - public'!AF34/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":0},{"$f":"+'Baseline - public'!AG34/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":0},{"$f":"+'Baseline - public'!AH34/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":0},{"$f":"+'Baseline - public'!AI34/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":0}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"+'Baseline - public'!M35/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":0},{"$f":"+'Baseline - public'!N35/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":0},{"$f":"+'Baseline - public'!O35/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":0},{"$f":"+'Baseline - public'!P35/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":0},{"$f":"+'Baseline - public'!Q35/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":0},{"$f":"+'Baseline - public'!R35/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":0},{"$f":"+'Baseline - public'!S35/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":0},{"$f":"+'Baseline - public'!T35/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":0},{"$f":"+'Baseline - public'!U35/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":0},{"$f":"+'Baseline - public'!V35/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":0},{"$f":"+'Baseline - public'!W35/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":0},{"$f":"+'Baseline - public'!X35/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":0},{"$f":"+'Baseline - public'!Y35/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":0},{"$f":"+'Baseline - public'!Z35/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":0},{"$f":"+'Baseline - public'!AA35/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":0},{"$f":"+'Baseline - public'!AB35/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":0},{"$f":"+'Baseline - public'!AC35/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":0},{"$f":"+'Baseline - public'!AD35/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":0},{"$f":"+'Baseline - public'!AE35/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":0},{"$f":"+'Baseline - public'!AF35/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":0},{"$f":"+'Baseline - public'!AG35/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":0},{"$f":"+'Baseline - public'!AH35/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":0},{"$f":"+'Baseline - public'!AI35/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":0}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":0},{"$f":"+'Baseline - public'!N36/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":0},{"$f":"+'Baseline - public'!O36/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":0},{"$f":"+'Baseline - public'!P36/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":0},{"$f":"+'Baseline - public'!Q36/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":0},{"$f":"+'Baseline - public'!R36/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":0},{"$f":"+'Baseline - public'!S36/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":0},{"$f":"+'Baseline - public'!T36/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":0},{"$f":"+'Baseline - public'!U36/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":0},{"$f":"+'Baseline - public'!V36/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":0},{"$f":"+'Baseline - public'!W36/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":0},{"$f":"+'Baseline - public'!X36/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":0},{"$f":"+'Baseline - public'!Y36/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":0},{"$f":"+'Baseline - public'!Z36/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":0},{"$f":"+'Baseline - public'!AA36/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":0},{"$f":"+'Baseline - public'!AB36/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":0},{"$f":"+'Baseline - public'!AC36/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":0},{"$f":"+'Baseline - public'!AD36/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":0},{"$f":"+'Baseline - public'!AE36/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":0},{"$f":"+'Baseline - public'!AF36/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":0},{"$f":"+'Baseline - public'!AG36/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":0},{"$f":"+'Baseline - public'!AH36/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":0},{"$f":"+'Baseline - public'!AI36/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":0}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"+'Baseline - public'!M37/'Baseline - public'!M52*'Customized Scenario - public'!C116","v":0},{"$f":"+'Baseline - public'!N37/'Baseline - public'!N52*'Customized Scenario - public'!D116","v":0},{"$f":"+'Baseline - public'!O37/'Baseline - public'!O52*'Customized Scenario - public'!E116","v":0},{"$f":"+'Baseline - public'!P37/'Baseline - public'!P52*'Customized Scenario - public'!F116","v":0},{"$f":"+'Baseline - public'!Q37/'Baseline - public'!Q52*'Customized Scenario - public'!G116","v":0},{"$f":"+'Baseline - public'!R37/'Baseline - public'!R52*'Customized Scenario - public'!H116","v":0},{"$f":"+'Baseline - public'!S37/'Baseline - public'!S52*'Customized Scenario - public'!I116","v":0},{"$f":"+'Baseline - public'!T37/'Baseline - public'!T52*'Customized Scenario - public'!J116","v":0},{"$f":"+'Baseline - public'!U37/'Baseline - public'!U52*'Customized Scenario - public'!K116","v":0},{"$f":"+'Baseline - public'!V37/'Baseline - public'!V52*'Customized Scenario - public'!L116","v":0},{"$f":"+'Baseline - public'!W37/'Baseline - public'!W52*'Customized Scenario - public'!M116","v":0},{"$f":"+'Baseline - public'!X37/'Baseline - public'!X52*'Customized Scenario - public'!N116","v":0},{"$f":"+'Baseline - public'!Y37/'Baseline - public'!Y52*'Customized Scenario - public'!O116","v":0},{"$f":"+'Baseline - public'!Z37/'Baseline - public'!Z52*'Customized Scenario - public'!P116","v":0},{"$f":"+'Baseline - public'!AA37/'Baseline - public'!AA52*'Customized Scenario - public'!Q116","v":0},{"$f":"+'Baseline - public'!AB37/'Baseline - public'!AB52*'Customized Scenario - public'!R116","v":0},{"$f":"+'Baseline - public'!AC37/'Baseline - public'!AC52*'Customized Scenario - public'!S116","v":0},{"$f":"+'Baseline - public'!AD37/'Baseline - public'!AD52*'Customized Scenario - public'!T116","v":0},{"$f":"+'Baseline - public'!AE37/'Baseline - public'!AE52*'Customized Scenario - public'!U116","v":0},{"$f":"+'Baseline - public'!AF37/'Baseline - public'!AF52*'Customized Scenario - public'!V116","v":0},{"$f":"+'Baseline - public'!AG37/'Baseline - public'!AG52*'Customized Scenario - public'!W116","v":0},{"$f":"+'Baseline - public'!AH37/'Baseline - public'!AH52*'Customized Scenario - public'!X116","v":0},{"$f":"+'Baseline - public'!AI37/'Baseline - public'!AI52*'Customized Scenario - public'!Y116","v":0}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C116","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D116","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E116","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F116","v":-1.2678409186439226},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G116","v":-1.466401379619892},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H116","v":-1.6470464003542979},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I116","v":-1.6633906338865772},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J116","v":-1.4949968522344568},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K116","v":-0.98374055099926083},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L116","v":-1.3046017098619367},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M116","v":-1.159827196551138},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N116","v":-1.0107240987130031},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O116","v":-0.8625454651188591},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P116","v":-0.63816310618440131},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q116","v":-0.57891601457596131},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R116","v":-0.55507933585318081},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S116","v":-0.66248232147224495},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T116","v":-0.64762160406390334},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U116","v":-0.62736269336215522},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V116","v":-0.61552462479640602},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W116","v":-0.59664955487026805},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X116","v":-0.5879691748436684},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y116","v":-0.56871927959494661}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C86/C93*100","v":372.24930055136377},{"$f":"D86/D93*100","v":430.24696157712475},{"$f":"E86/E93*100","v":372.38751954280144},{"$f":"F86/F93*100","v":273.41757843519486},274.874104886049,272.26513321320471,268.94295496077831,266.83193440242189,271.63733110538271,271.27076171992792,271.2162641136718,271.94934608031178,269.69121303692378,269.91075155057899,270.2258803498305,270.49499796091874,268.87028663242114,267.27899065688956,266.24855828246092,265.20608369785157,263.69772603322843,262.28406421762645,260.99130281795561]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"+'Macro-Debt_Data'!T101/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":24.358466103060621},{"$f":"E152/E116*100","v":30.702619300518958},17.916659183503796,17.347176787637096,19.271093931322454,20.326602568160503,19.871984024917371,21.404129731802122,22.358812518751282,23.505628579094882,23.889485611310505,22.414048275445296,22.340686838363606,20.879633159340809,19.980725368013335,19.233010982405492,18.663476775790404,18.071097935580671,17.77882981832072,17.534849868131985,17.051827563494093,16.476797552501026]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D152/D124","v":9703.224191418205},13211.862779460913,7994.9948108770668,8081.0324961039069,9494.0172834985315,10645.408902656873,11043.08598971078,12587.50144711246,13915.319959758282,15481.706687277823,16651.611423020844,16533.784606004938,17440.181360613962,17249.632365131911,17469.108143727022,17795.461932139635,18274.985469734176,18726.280856340876,19497.218975693584,20350.45162831352,20943.315516883584,21416.564839926992]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E116*(1+F117/100)*(1+F129/100)","v":228049.21648413211},254228.49529126188,282107.11930031172,311752.94336524175,343621.16835996311,377737.68961101864,415250.81956628879,456489.37845741701,501823.33863202331,551659.41439156921,606444.71083479607,666670.73506779969,732877.80576738261,805659.90065814171,885669.98539250169,973625.87164183101,1070316.6569545814,1176609.8041567411,1293458.9238075472,1421912.3295308743]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"+E14","v":4.8450929447266144},{"$f":"+F14","v":4.6000000000000263},4.4999999999999929,4.4000000000000004,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.1999999999999815,4.2000000000000259,4.2,4.2,4.2000000000000259,4.2,4.1999999999999815]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F148/E142*100","v":11.879805285079954},10.896518332910453,10.628122516031308,9.886766127234873,9.3461285477420795,10.892715586427988,9.1471121392511101,9.0047581221312143,8.975662452195726,7.9504876095042167,8.5752369664121204,8.4797842266935319,8.3970702713277507,7.7911510988283945,7.7693478518481838,7.7239598079771721,7.7235292337619139,7.7196816586552046,7.7682429126852179,7.7990269403780843]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F150/E145*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":7.4164902783533595},{"$f":"G150/F145*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.1087027007829553},{"$f":"H150/G145*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1623032662367772},{"$f":"I150/H145*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.7873393792957755},{"$f":"J150/I145*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.5008271505116868},{"$f":"K150/J145*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6891207676984088},{"$f":"L150/K145*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.7354675827338912},{"$f":"M150/L145*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.4748898872387546},{"$f":"N150/M145*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.4414903584638381},{"$f":"O150/N145*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.6975377847585094},{"$f":"P150/O145*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.6299364180072722},{"$f":"Q150/P145*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.7008874047697615},{"$f":"R150/Q145*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.7404181627117676},{"$f":"S150/R145*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.099767626659629},{"$f":"T150/S145*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.1671320780226342},{"$f":"U150/T145*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.2489721783402254},{"$f":"V150/U145*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.3231395855596926},{"$f":"W150/V145*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.4164678999373139},{"$f":"X150/W145*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.5015124233166697},{"$f":"Y150/X145*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.6013240710260588}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"+'Baseline - public'!N56","v":21.198786131457155},{"$f":"+'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E143=0,PV_ResFin_pub!E25*100,F149/E143*100)","v":22.845618276183714},{"$f":"IF(F143=0,PV_ResFin_pub!F25*100,G149/F143*100)","v":25.209439042025533},{"$f":"IF(G143=0,PV_ResFin_pub!G25*100,H149/G143*100)","v":24.002452506565835},{"$f":"IF(H143=0,PV_ResFin_pub!H25*100,I149/H143*100)","v":23.409884690204102},{"$f":"IF(I143=0,PV_ResFin_pub!I25*100,J149/I143*100)","v":21.802159784539953},{"$f":"IF(J143=0,PV_ResFin_pub!J25*100,K149/J143*100)","v":20.587172120413229},{"$f":"IF(K143=0,PV_ResFin_pub!K25*100,L149/K143*100)","v":18.85265385412486},{"$f":"IF(L143=0,PV_ResFin_pub!L25*100,M149/L143*100)","v":17.67781158775394},{"$f":"IF(M143=0,PV_ResFin_pub!M25*100,N149/M143*100)","v":17.154245346616548},{"$f":"IF(N143=0,PV_ResFin_pub!N25*100,O149/N143*100)","v":15.234544672749658},{"$f":"IF(O143=0,PV_ResFin_pub!O25*100,P149/O143*100)","v":14.862348009898776},{"$f":"IF(P143=0,PV_ResFin_pub!P25*100,Q149/P143*100)","v":14.357231713856303},{"$f":"IF(Q143=0,PV_ResFin_pub!Q25*100,R149/Q143*100)","v":13.898314616433598},{"$f":"IF(R143=0,PV_ResFin_pub!R25*100,S149/R143*100)","v":13.437418172560267},{"$f":"IF(S143=0,PV_ResFin_pub!S25*100,T149/S143*100)","v":13.128386766847584},{"$f":"IF(T143=0,PV_ResFin_pub!T25*100,U149/T143*100)","v":12.738331259847257},{"$f":"IF(U143=0,PV_ResFin_pub!U25*100,V149/U143*100)","v":12.327740526620836},{"$f":"IF(V143=0,PV_ResFin_pub!V25*100,W149/V143*100)","v":11.899780139667541},{"$f":"IF(W143=0,PV_ResFin_pub!W25*100,X149/W143*100)","v":11.672062806614525},{"$f":"IF(X143=0,PV_ResFin_pub!X25*100,Y149/X143*100)","v":11.384772361820174}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C87/C86)*D123+(1-C87/C86)*D122)","v":3.3223857274837147},2.938630369087905,{"$f":"((E87/E86)*F123+(1-E87/E86)*F122)","v":7.8176602023899626},7.4037522895613606,7.3712387933590531,6.8194694091237018,6.2990376329224276,7.8636972998878552,6.1310158247439865,5.9049461246833763,5.8423652264540653,4.8636317088030916,5.4759262020910917,5.4030188412705833,5.331448962342817,4.7477610701123227,4.7317521754906178,4.703172835149088,4.6882492564265563,4.6765863222974593,4.7032310224786027,4.7214107408657906]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F120-F129)/(1+F129/100)","v":14.038158858445621},17.370165712203065,16.665099055206749,16.364671871879171,15.147194354773172,14.303208204027188,12.656543937559139,11.542949372278599,11.046678053664934,9.2270565618480926,8.8742635164917143,8.3954802974941316,7.9604877880887699,7.5236191209101442,7.23069835720153,6.8609774974855577,6.4717919683609662,6.0661423124810883,5.8502964991606712,5.5779832813461425]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D119),(D119-D130)/(1+D130/100),\"...\")","v":3.7576597014542279},{"$f":"IF(ISNUMBER(E119),(E119-E130)/(1+E130/100),\"...\")","v":3.2545325842540738},{"$f":"IF(ISNUMBER(F119),(F119-F130)/(1+F130/100),\"...\")","v":5.4679490629182554},4.9341886180398697,5.0854237774293951,4.7264819979640746,4.3673822735557106,6.5118395757409377,4.5973223438987159,4.3419645904865591,4.3092341274403116,3.5801845535477343,4.4939051995862327,4.5634348826537563,4.602173752914207,3.9743568505593116,4.0403718443873062,4.1205725082101425,4.1932541797861997,4.2847129235740677,4.3680538188454019,4.4658660205956808]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"+D124*(1+E125/100)","v":4.7032579654818703},{"$f":"+E124*(1+F125/100)","v":5.1105475181203301},5.4574049224511105,5.7262512089379207,5.9526864934779207,6.1834476111432206,6.4231543861154101,6.6721536046532597,6.9308054964892305,7.1994842559775911,7.4785785834452412,7.7684922475285507,8.0696446693096195,8.3824715290966907,8.7074253967279205,9.0449763863084591,9.3956128363294198,9.7598420161522199,10.1381908598804,10.5312067286808,10.939458202655999]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D124/C124-1)*100","v":10.67720685111988},{"$f":"+E16","v":11.977000273364858},{"$f":"+F16","v":8.659732373338592},6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C124","v":0.2635046113306983},{"$f":"1/D124","v":0.23808390076663016},{"$f":"1/E124","v":0.21261857362262404},{"$f":"1/F124","v":0.19567375050409511},0.18323727379768354,0.17463432244102953,0.16799137685071322,0.16172207850486114,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744549,0.1337152493407803,0.12872510754170316,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383006012E-2]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D126/C126-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112958,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933877,-3.7319167586938207,-3.7319167586940649,-3.731916758693965,-3.731916758693421,-3.7319167586933211,-3.7319167586945645,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935875]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D125)*(1+D130/100)/(1+D129/100)-100","v":-5.0284977655837935},{"$f":"(100+E125)*(1+E130/100)/(1+E129/100)-100","v":4.8607286559535794},{"$f":"(100+F125)*(1+F130/100)/(1+F129/100)-100","v":2.73291590066259},2.1755880428165284,0.66869926017106707,-5.1318827637771847E-2,0.20842506567099406,0.47619374910132706,0.47393364928915105,0.47393364928925052,0.47393364928944948,0.47393364928888104,0.47393364928880999,0.47393364928943527,0.47393364928912263,0.4739336492886963,0.47393364928927895,0.47393364928926474,0.47393364928886683,0.47393364928889525,0.47393364928969106,0.4739336492889521]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"+E15","v":8.775594451388713},{"$f":"+F15","v":7.7232564133823844},6.6791022081750473,6.2892446076671105,6.05442588802374,5.7795289473250744,5.4976268952743546,5.4999999999999716,5.500000000000016,5.5000000000000382,5.4999999999999272,5.500000000000016,5.4999999999999938,5.4999999999999494,5.5000000000000604,5.4999999999999716,5.4999999999999938,5.500000000000016,5.4999999999999938,5.500000000000016,5.4999999999999938]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"+'Macro-Debt_Data'!U112","v":1.8627759835628588},{"$f":"+'Macro-Debt_Data'!V112","v":1.8475197751998351},{"$f":"+'Macro-Debt_Data'!W112","v":2.0722646368938058},{"$f":"+'Macro-Debt_Data'!X112","v":1.9763725682890199},{"$f":"+'Macro-Debt_Data'!Y112","v":1.9678474269495316},{"$f":"+'Macro-Debt_Data'!Z112","v":2.0441682357846602},{"$f":"+'Macro-Debt_Data'!AA112","v":2.0441682357849045},{"$f":"+'Macro-Debt_Data'!AB112","v":2.0441682357845714},{"$f":"+'Macro-Debt_Data'!AC112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AD112","v":2.0441682357847935},{"$f":"+'Macro-Debt_Data'!AE112","v":2.0441682357846824},{"$f":"+'Macro-Debt_Data'!AF112","v":2.0441682357848157},{"$f":"+'Macro-Debt_Data'!AG112","v":2.0441682357841051},{"$f":"+'Macro-Debt_Data'!AH112","v":2.0441682357848601},{"$f":"+'Macro-Debt_Data'!AI112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AJ112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AK112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AL112","v":2.0441682357845936},{"$f":"+'Macro-Debt_Data'!AM112","v":2.0441682357849711},{"$f":"+'Macro-Debt_Data'!AN112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AO112","v":2.0441682357846602}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D137","v":49.817170274490422},{"$f":"E137","v":45.307175825881885},{"$f":"F137","v":4.4255540452907915},3.5833068009990532,5.263770541185675,5.0551739403431384,4.1775355584297902,4.2289284919963199,4.2215029358123379,4.2274801394408756,4.226767232082862,4.2371551633151983,4.245628344571184,4.2456259375926786,4.2360917235877871,4.2259947842266943,4.2244594097911703,4.2230034315956066,4.2216073549989686,4.1712522558780885,4.2145468374177986,4.2189155095152309]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C744,IF(START!L10=\"French\",translation!D744,IF(START!L10=\"Portuguese\",translation!E744,translation!F744)))","v":"Nominal spending"},{"$f":"C95/100*C116","v":18624.244312549225},{"$f":"D95/100*D116","v":32944.2835411052},{"$f":"E95/100*E116","v":52071.320878802857},{"$f":"F95/100*F116","v":58575.345109287322},64726.776571787515,72418.949777691523,80686.05200996573,88914.824174101595,97769.892501047958,107501.60020940284,118208.75050326748,129981.44299291891,142940.85112892734,157205.11578355194,172892.82708697746,190128.64574630948,209062.46338080731,229878.4045132481,252763.41718267844,277922.97148383566,305439.21088503877,335819.25440944766,369236.48019363784]
[null,{"$f":"+IF(START!L10=\"English\",translation!C745,IF(START!L10=\"French\",translation!D745,IF(START!L10=\"Portuguese\",translation!E745,translation!F745)))","v":"  Increase in percent"},null,{"$f":"(D135/C135-1)*100","v":76.889236353643469},58.058744285127631,12.490607345303806,10.501741732845304,11.884066553774275,11.415661588095638,10.198506382639106,9.9590460974285921,9.9536855972819804,9.9599915471101355,9.9592394298474662,9.9701986972974499,9.9791379035226058,9.979135364160264,9.9690767683850545,9.9584244973592195,9.9568046773296448,9.9552686203333565,9.9537957595239313,9.9006711299513661,9.9463469134758,9.9509558625385566]
[null,{"$f":"+IF(START!L10=\"English\",translation!C746,IF(START!L10=\"French\",translation!D746,IF(START!L10=\"Portuguese\",translation!E746,translation!F746)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D136/100)/(1+D129/100)-1)*100","v":49.817170274490422},45.307175825881885,4.4255540452907915,3.5833068009990532,5.263770541185675,5.0551739403431384,4.1775355584297902,4.2289284919963199,4.2215029358123379,4.2274801394408756,4.226767232082862,4.2371551633151983,4.245628344571184,4.2456259375926786,4.2360917235877871,4.2259947842266943,4.2244594097911703,4.2230034315956066,4.2216073549989686,4.1712522558780885,4.2145468374177986,4.2189155095152309]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C86/100*C116","v":99852.234492218297},{"$f":"D86/100*D116","v":124191.67269823082},{"$f":"E86/100*E116","v":142094.11632925761},{"$f":"F86/100*F116","v":163820.3895009718},184540.07709947493,204234.91429484158,223468.61242272018,243891.57868532528,272278.13246141037,298080.08291680558,326616.57512682024,358854.65623157012,391376.25088116725,430725.26224478934,474161.61755002214,521858.82218625239,570311.77387100132,623298.47115231818,682605.41055916471,747496.85121394182,817089.86151031696,893446.20965122152,977355.21024005907]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C142-C145","v":32519.327078814589},41734.128045262521,38958.221088880629,32531.813101841632,36428.005894459173,36729.17431055542,40043.77252445012,42316.918917577015,51815.32631653623,64698.604347679357,74322.849178929988,81562.143964579445,87741.611631085631,94369.972587293712,102966.64020100393,113715.97372822964,123593.09978690272,132511.03194418747,148290.85530602722,164432.07541330706,184767.24394403188,205298.01108171162,227036.29236267542]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"F73+'Macro-Debt_Data'!V16","v":12301.583816993185},{"$f":"G73+'Macro-Debt_Data'!W16","v":12594.627187047819},{"$f":"H73+'Macro-Debt_Data'!X16","v":13764.825428803952},{"$f":"I73+'Macro-Debt_Data'!Y16","v":13543.828727616907},{"$f":"J73+'Macro-Debt_Data'!Z16","v":14353.495988826366},{"$f":"K73+'Macro-Debt_Data'!AA16","v":15206.646349906823},{"$f":"L73+'Macro-Debt_Data'!AB16","v":15457.880186058028},{"$f":"M73+'Macro-Debt_Data'!AC16","v":16008.493221293787},{"$f":"N73+'Macro-Debt_Data'!AD16","v":16185.806930638897},{"$f":"O73+'Macro-Debt_Data'!AE16","v":16584.971135023909},{"$f":"P73+'Macro-Debt_Data'!AF16","v":17232.184960865437},{"$f":"Q73+'Macro-Debt_Data'!AG16","v":17845.745657142659},{"$f":"R73+'Macro-Debt_Data'!AH16","v":18658.600629964196},{"$f":"S73+'Macro-Debt_Data'!AI16","v":19505.486482934182},{"$f":"T73+'Macro-Debt_Data'!AJ16","v":20291.812449350917},{"$f":"U73+'Macro-Debt_Data'!AK16","v":21406.144121339639},{"$f":"V73+'Macro-Debt_Data'!AL16","v":22358.338870701547},{"$f":"W73+'Macro-Debt_Data'!AM16","v":23651.856775336673},{"$f":"X73+'Macro-Debt_Data'!AN16","v":25154.357304674413},{"$f":"Y73+'Macro-Debt_Data'!AO16","v":26807.692660731307}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81/'Macro-Debt_Data'!S59*C124","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D124","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E124","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+F49)*F124","v":131288.57639913016},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+G49)*G124","v":148112.07120501576},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+H49)*H124","v":167505.73998428616},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+I49)*I124","v":183424.83989827006},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+J49)*J124","v":201574.65976774826},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+K49)*K124","v":220462.80614487414},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+L49)*L124","v":233381.47856912622},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+M49)*M124","v":252293.72594789026},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+N49)*N124","v":277292.51226699067},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+O49)*O124","v":303634.63925008161},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+P49)*P124","v":336355.28965749562},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+Q49)*Q124","v":371194.97734901821},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+R49)*R124","v":408142.84845802275},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+S49)*S124","v":446718.6740840986},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+T49)*T124","v":490787.4392081307},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+U49)*U124","v":534314.55525313749},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+V49)*V124","v":583064.77580063476},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+W49)*W124","v":632322.61756628507},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+X49)*X124","v":688148.1985695099},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+Y49)*Y124","v":750318.91787738365}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+F53)*'Macro-Debt_Data'!V60+F66","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+G53)*'Macro-Debt_Data'!W60+G66","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+H53)*'Macro-Debt_Data'!X60+H66","v":24751.651550661918},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+I53)*'Macro-Debt_Data'!Y60+I66","v":31817.130293082402},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+J53)*'Macro-Debt_Data'!Z60+J66","v":36342.721820565945},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+K53)*'Macro-Debt_Data'!AA60+K66","v":42397.563908402371},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+L53)*'Macro-Debt_Data'!AB60+L66","v":55114.183837578646},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+M53)*'Macro-Debt_Data'!AC60+M66","v":67219.294927816984},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+N53)*'Macro-Debt_Data'!AD60+N66","v":76533.509610693989},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+O53)*'Macro-Debt_Data'!AE60+O66","v":81111.98883951173},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+P53)*'Macro-Debt_Data'!AF60+P66","v":87713.010084455498},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+Q53)*'Macro-Debt_Data'!AG60+Q66","v":88017.436900846878},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+R53)*'Macro-Debt_Data'!AH60+R66","v":91571.57260050645},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+S53)*'Macro-Debt_Data'!AI60+S66","v":98686.878304953105},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+T53)*'Macro-Debt_Data'!AJ60+T66","v":104804.86151787807},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+U53)*'Macro-Debt_Data'!AK60+U66","v":111125.33901941836},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+V53)*'Macro-Debt_Data'!AL60+V66","v":120094.52492284038},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+W53)*'Macro-Debt_Data'!AM60+W66","v":130673.35195522339},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+X53)*'Macro-Debt_Data'!AN60+X66","v":138254.42494959902},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+Y53)*'Macro-Debt_Data'!AO60+Y66","v":144692.74417657498}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C149+C150","v":8710.5116466457766},{"$f":"D149+D150","v":10448.399714655678},{"$f":"E149+E150","v":11568.823813418152},{"$f":"F149+F150","v":16880.504341470802},17850.718775018704,19613.14548531083,20192.22832648957,20885.663780882955,26566.416005441708,24905.586106903887,26841.390476906505,29316.001296305651,28530.694979819935,33561.4409433197,36524.572848217998,39815.68422533969,40658.809359097118,44309.505552083916,48143.323395541243,52721.228435777615,57704.377322187851,63473.525257044661,69680.110588485622]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+('Macro-Debt_Data'!S21)*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+('Macro-Debt_Data'!T21)*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+('Macro-Debt_Data'!U21)*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+('Macro-Debt_Data'!V21)*'Macro-Debt_Data'!V60+F74+F65","v":8900.2464771573705},{"$f":"+('Macro-Debt_Data'!W21)*'Macro-Debt_Data'!W60+G74+G65","v":8201.0875931744413},{"$f":"+('Macro-Debt_Data'!X21)*'Macro-Debt_Data'!X60+H74+H65","v":8743.6148139065663},{"$f":"+('Macro-Debt_Data'!Y21)*'Macro-Debt_Data'!Y60+I74+I65","v":8598.2573537650915},{"$f":"+('Macro-Debt_Data'!Z21)*'Macro-Debt_Data'!Z60+J74+J65","v":8730.407269538322},{"$f":"+('Macro-Debt_Data'!AA21)*'Macro-Debt_Data'!AA60+K74+K65","v":8711.8569336172859},{"$f":"+('Macro-Debt_Data'!AB21)*'Macro-Debt_Data'!AB60+L74+L65","v":9768.5641138418396},{"$f":"+('Macro-Debt_Data'!AC21)*'Macro-Debt_Data'!AC60+M74+M65","v":11437.297376489138},{"$f":"+('Macro-Debt_Data'!AD21)*'Macro-Debt_Data'!AD60+N74+N65","v":12749.523896749433},{"$f":"+('Macro-Debt_Data'!AE21)*'Macro-Debt_Data'!AE60+O74+O65","v":12425.621258336245},{"$f":"+('Macro-Debt_Data'!AF21)*'Macro-Debt_Data'!AF60+P74+P65","v":13040.463670105768},{"$f":"+('Macro-Debt_Data'!AG21)*'Macro-Debt_Data'!AG60+Q74+Q65","v":13548.915632660433},{"$f":"+('Macro-Debt_Data'!AH21)*'Macro-Debt_Data'!AH60+R74+R65","v":14310.627605106723},{"$f":"+('Macro-Debt_Data'!AI21)*'Macro-Debt_Data'!AI60+S74+S65","v":15280.490918860989},{"$f":"+('Macro-Debt_Data'!AJ21)*'Macro-Debt_Data'!AJ60+T74+T65","v":16225.780157160465},{"$f":"+('Macro-Debt_Data'!AK21)*'Macro-Debt_Data'!AK60+U74+U65","v":16879.694204892618},{"$f":"+('Macro-Debt_Data'!AL21)*'Macro-Debt_Data'!AL60+V74+V65","v":18280.911866833783},{"$f":"+('Macro-Debt_Data'!AM21)*'Macro-Debt_Data'!AM60+W74+W65","v":19567.055453275869},{"$f":"+('Macro-Debt_Data'!AN21)*'Macro-Debt_Data'!AN60+X74+X65","v":21566.148759198073},{"$f":"+('Macro-Debt_Data'!AO21)*'Macro-Debt_Data'!AO60+Y74+Y65","v":23372.711224997223}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+('Macro-Debt_Data'!S19)*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+('Macro-Debt_Data'!T19)*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+('Macro-Debt_Data'!U19)*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+F52)*'Macro-Debt_Data'!V60)","v":7980.2578643134302},{"$f":"+(('Macro-Debt_Data'!W19+G52)*'Macro-Debt_Data'!W60)","v":9649.6311818442628},{"$f":"+(('Macro-Debt_Data'!X19+H52)*'Macro-Debt_Data'!X60)","v":10869.530671404264},{"$f":"+(('Macro-Debt_Data'!Y19+I52)*'Macro-Debt_Data'!Y60)","v":11593.970972724479},{"$f":"+(('Macro-Debt_Data'!Z19+J52)*'Macro-Debt_Data'!Z60)","v":12155.256511344633},{"$f":"+(('Macro-Debt_Data'!AA19+K52)*'Macro-Debt_Data'!AA60)","v":17854.559071824424},{"$f":"+(('Macro-Debt_Data'!AB19+L52)*'Macro-Debt_Data'!AB60)","v":15137.02199306205},{"$f":"+(('Macro-Debt_Data'!AC19+M52)*'Macro-Debt_Data'!AC60)","v":15404.093100417369},{"$f":"+(('Macro-Debt_Data'!AD19+N52)*'Macro-Debt_Data'!AD60)","v":16566.477399556217},{"$f":"+(('Macro-Debt_Data'!AE19+O52)*'Macro-Debt_Data'!AE60)","v":16105.07372148369},{"$f":"+(('Macro-Debt_Data'!AF19+P52)*'Macro-Debt_Data'!AF60)","v":20520.977273213932},{"$f":"+(('Macro-Debt_Data'!AG19+Q52)*'Macro-Debt_Data'!AG60)","v":22975.657215557563},{"$f":"+(('Macro-Debt_Data'!AH19+R52)*'Macro-Debt_Data'!AH60)","v":25505.056620232965},{"$f":"+(('Macro-Debt_Data'!AI19+S52)*'Macro-Debt_Data'!AI60)","v":25378.318440236129},{"$f":"+(('Macro-Debt_Data'!AJ19+T52)*'Macro-Debt_Data'!AJ60)","v":28083.725394923451},{"$f":"+(('Macro-Debt_Data'!AK19+U52)*'Macro-Debt_Data'!AK60)","v":31263.629190648626},{"$f":"+(('Macro-Debt_Data'!AL19+V52)*'Macro-Debt_Data'!AL60)","v":34440.316568943832},{"$f":"+(('Macro-Debt_Data'!AM19+W52)*'Macro-Debt_Data'!AM60)","v":38137.321868911982},{"$f":"+(('Macro-Debt_Data'!AN19+X52)*'Macro-Debt_Data'!AN60)","v":41907.376497846584},{"$f":"+(('Macro-Debt_Data'!AO19+Y52)*'Macro-Debt_Data'!AO60)","v":46307.399363488395}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D92/100*D116","v":4079.0773248915007},13913.727277461554,-1340.4768501264291,-2409.4409980622763,-2594.2962757095938,-2405.4022559807463,-2487.8706463395069,-2466.0107724159898,-2381.2640649846844,-2217.8677875623043,-1974.9898515982329,-2179.2832922054085,-2375.5084673775982,-2575.7908470929087,-2798.7008294858911,-3051.631119596851,-3323.0415190203748,-3615.5900737642974,-3932.1205228630583,-4419.3054555064491,-4821.4216896909547,-5241.5961588816099]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D151+D148+D147+C144","v":40755.482248794739},62138.79885635298,40858.80088811271,44101.466522724848,54365.127947310975,63368.781792395181,68284.343682726292,80851.465130254466,92845.152229404674,107300.69780321921,119883.01427669519,123649.20745776515,135483.91369542151,139198.40386283741,146434.30165350292,154952.65717441757,165296.81203387582,175944.88479054623,190289.77695709458,206316.76269260634,220558.3852922894,234285.61591085338]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D124/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E124/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+F50)*F124","v":125707.94498483407},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+G50)*G124","v":141271.07316490688},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+H50)*H124","v":159852.17090368608},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+I50)*I124","v":175789.43002043746},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+J50)*J124","v":194683.67204062623},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+K50)*K124","v":209904.67200519567},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+L50)*L124","v":222507.645489202},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+M50)*M124","v":241052.33653833682},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+N50)*N124","v":265319.01782921725},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+O50)*O124","v":292855.84985857556},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+P50)*P124","v":324086.27002868993},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+Q50)*Q124","v":357198.79144597612},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+R50)*R124","v":392358.65849393071},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+S50)*S124","v":431961.3131111922},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+T50)*T124","v":477189.20868529251},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+U50)*U124","v":522391.18904188712},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+V50)*V124","v":573246.04229151667},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+W50)*W124","v":625128.46384779806},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+X50)*X124","v":684152.21008741681},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+Y50)*Y124","v":750121.20999032934}]
[null,null,null,null,null,{"$f":"+IF(F152='Macro-Debt_Data'!V101,1,0)","v":0},{"$f":"+IF((G152='Baseline - public'!Q78),1,0)","v":0},{"$f":"+IF(H152='Macro-Debt_Data'!X101,1,0)","v":0},{"$f":"+IF(I152='Macro-Debt_Data'!Y101,1,0)","v":0},{"$f":"+IF(J152='Macro-Debt_Data'!Z101,1,0)","v":0},{"$f":"+IF(K152='Macro-Debt_Data'!AA101,1,0)","v":0}]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D147+D148+C144)/(D93 *D116)","v":127.06094891261144},{"$f":"10000*(E147+E148+D144)/(E93 *E116)","v":126.38394360695807},70.430941875126763,69.278415145143214,75.932488220109505,79.158783089601386,77.429023802959534,83.121389823128951,86.66175287950297,90.942158091905085,92.347149359423341,86.706432054990643,86.388571801815147,80.797464742783674,77.351917771988639,74.490235392496913,72.306521431073804,70.037120740039924,68.908422444020161,68.010416701442736,66.163503890060014,63.962946617001208]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D147+D148+C144)/(D116)","v":21.920510243684891},{"$f":"100*(E147+E148+D144)/(E116)","v":23.827882750836309},18.504460742655258,18.294923024856434,20.190707829101438,21.098175798557438,20.595999561624158,22.05696656546715,22.932264503137926,23.991481677157534,24.283048385210595,22.809089715027902,22.732397479900509,21.265999428565291,20.362603603028983,19.611785092560904,19.038677649008175,18.442451057870578,18.146208995063727,17.910446386186983,17.424581703648631,16.845427604440371]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D88/D93*100","v":411.7692224842761},{"$f":"E88/E93*100","v":357.20058994455292},{"$f":"F88/F93*100","v":264.10345867217745},264.68437676651143,262.06217642454425,259.753791110794,259.29278280447477,261.10404533164768,261.37492113392784,261.8816256682033,262.87552210699954,262.26371895796541,262.22246252025559,262.24941933484661,262.31358135811956,261.91301158303565,261.44788165040575,261.59787867384381,261.72247322297505,261.37597163917445,261.11098397135248,260.93850723403784]
[]
[]
["To include the fiscal customized scenario in charts and tables?",null,"Customized public scenarios: INSTRUCTIONS"]
["Pour inclure le scénario budgétaire adapté dans les graphiques et tableaux",null,"Scénarios budgétaires adaptés: INSTRUCTIONS"]
["Incluir o cenário orçamental personalizado nos gráficos e tabelas?",null,"Cenários orçamentais personalizados: INSTRUÇÕES"]
["¿Para incluir el escenario fiscal individualizado en los gráficos y cuadros?",null,"Escenarios fiscales individualizados: INSTRUCCIONES"]
[]
["INSTRUCTIONS"]
[{"$f":"++IF(START!L10=\"English\",A176,IF(START!L10=\"French\",A183,IF(START!L10=\"Portuguese\",A190,A197)))","v":"This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "}]
[]
[{"$f":"++IF(START!L10=\"English\",A178,IF(START!L10=\"French\",A185,IF(START!L10=\"Portuguese\",A192,A199)))","v":"The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."}]
[]
[]
[]
[]
[]
[]
[]
["This sheet allows the user to model customized shocks to the main fiscal variables that determine public debt dynamic. Please add scenario's name in cell B7 and assign a short name in cell B19.  Fill in the yellow cells. "]
[]
["The user can enter alternative data for any, a few, or all of the variables listed in rows 9 to 16 or assume alternative terms for contracting new debt under the shock (cells A21 to A40).  The variables in lines 9 to 12 are to be entered in percent of GDP. Alternatively, if the goal is to shock a variable not listed in rows 9 to 16, then go directly to the summary table ( rows 103-106 and 130) and make the changes as desired. Be careful to keep the overall consistency of the macroeconomic assumptions.\n\nSelect \"Yes\" in cell C3 to activate a customized scenario. The associated results will display the Stress Test Fiscal, Table Baseline Fiscal, and Panel Chart spreadsheets."]
[]
[]
[]
["FRE"]
["La présente feuille permet aux usagers de définir leurs propres chocs aux principales variables budgétaires qui déterminent la dynamique de la dette publique. Le nom du scénario doit être inscrit dans la cellule B7 et son intitulé abrégé dans la cellule B19.  Les cellules ombrées en jaune doivent être remplies. "]
[]
["Les usagers peuvent saisir des données différentes pour une ou plusieurs des variables énumérées aux rangées 9 à 16, voire leur totalité, ou poser comme hypothèses d'autres conditions pour les nouveaux emprunts contractés compte tenu du choc (cellules A21 à A40). Les variables des rangées 9 à 12 doivent être saisies en pourcentage du PIB. Si les usagers veulent envisager un choc pour une variable qui ne figure pas aux rangées 9 à 16, ils peuvent aller directement au tableau synoptique (rangée 103-106 et 130) et apporter les changements souhaités. Veiller à préserver la cohérence d'ensemble des hypothèses macroéonomiques.\n\nChoisir \"Oui\" à la cellule C3 pour activer un scénario adapté. Les résultats correspondants seront affichés aux tableaux se rapportant aux tests de résistance budgétaires et au scénario de référence budgétaire, ainsi que dans les graphiques."]
[]
[]
[]
["POR"]
["Esta folha permite ao utilizador modelar choques personalizados nas principais variáveis orçamentais que determinam a dinâmica da dívida pública. Insira o nome do cenário na célula B7 e atribua um nome abreviado na célula B19. Preencha as células amarelas. \n"]
[]
["O utilizador pode inserir dados alternativos para uma, várias, ou todas as variáveis relacionadas nas fileiras 9 a 16 ou presumir condições alternativas de contratação de novas dívidas no contexto do choque (células A21 a A40). As variáveis nas linhas 9 a 12 devem ser preenchidas em percentagem do PIB. Como alternativa, se a meta for avaliar um choque numa variável diferente daquelas relacionadas nas fileiras 9 a 16, vá directamente à tabela-resumo (fileiras 103-106 e 130) e faça as mudanças necessárias. Tome o cuidado de manter a coerência global dos pressupostos macroeconómicos.\n\nSeleccione \"Sim\" na célula C3 para activar o cenário personalizado. Os resultados associados serão exibidos nas folhas Stress Test Fiscal, Table Baseline Fiscal e Panel Chart."]
[]
[]
[]
["SPA"]
["Esta hoja le permite al usuario modelizar los shocks individualizados de las principales variables fiscales que determinan la dinámica de la deuda pública. Indique el nombre del escenario en la celda B7 y asígnele un nombre corto en la celda B19. Rellene las celdas de color amarillo."]
[]
["El usuario puede ingresar datos alternativos para cualquiera, unas pocas o la totalidad de las variables enumeradas en las filas 9 a 16, o suponer condiciones alternativas para la contratación de deuda nueva bajo condiciones de shock (celdas A21 a A40). Las variables de las líneas 9 a 12 deben ingresarse en porcentaje del PIB. O, si el objetivo es someter a un shock a una variable no enumerada en la filas 9 a 16, diríjase directamente al cuadro resumido (filas 103-106 y 130) e introduzca los cambios necesarios. Asegúrese de preservar la coherencia general de los supuestos macroeconómicos.\n\nSeleccione “Yes” en la celda C3 para activar un escenario individualizado. Los resultados respectivos aparecerán en las hojas Stress Test Fiscal, Table Baseline Fiscal y Panel Chart."]

{"sheet":"CI Summary","index":24,"n_rows":96,"n_cols":19,"rows_kept":96,"cut":false,"hidden":false,"merged":[[85,2,85,3],[85,4,85,5],[84,2,84,5],[72,7,72,9],[66,8,66,9],[0,1,0,5],[32,7,32,9],[65,8,65,9],[64,8,64,9],[11,1,11,4]]}
[null,"Debt Carrying Capacity and Thresholds"]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},{"$f":"Country","v":"Papua New Guinea"},null,null,null,null,"Applicable thresholds"]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},{"$f":"'Input 1 - Basics'!C8","v":853}]
[]
[null,"Debt Carrying Capacity",{"$f":"IF('Input 6(optional)-Standard Test'!C4=lookup!$AF$4, 'CI Summary'!B9, 'CI Summary'!F68)","v":"Medium"},null,null,null,null,"APPLICABLE",null,null,{"$f":"H6","v":"APPLICABLE"}]
[]
[null,"Final","Classification based on current vintage","Classification based on the previous vintage","Classification based on the two previous vintages",null,null,{"$f":"++IF(START!L10=\"English\",translation!C196,IF(START!L10=\"French\",translation!D196,IF(START!L10=\"Portuguese\",translation!E196,translation!F196)))","v":"EXTERNAL debt burden thresholds"},null,null,{"$f":"IF(START!L10=\"English\",translation!C204,IF(START!L10=\"French\",translation!D204,IF(START!L10=\"Portuguese\",translation!E204,translation!F204)))","v":"TOTAL public debt benchmark"}]
[null,{"$f":"IF(C9=D9, C9, D9)","v":"Medium"},{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", 'CI Summary'!E27, 'CI Summary'!F68)","v":"Medium"},{"$f":"'Imported data'!Q79","v":"Medium"},{"$f":"'Imported data'!R79","v":"Weak"},null,null,{"$f":"++IF(START!L10=\"English\",translation!C197,IF(START!L10=\"French\",translation!D197,IF(START!L10=\"Portuguese\",translation!E197,translation!F197)))","v":"PV of debt in % of"},null,null,{"$f":"IF(START!L10=\"English\",translation!C205,IF(START!L10=\"French\",translation!D205,IF(START!L10=\"Portuguese\",translation!E205,translation!F205)))","v":"PV of total public debt in percent of GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($H$32:$M$33, MATCH(K9, $H$32:$H$33, 0), MATCH($C$6, $H$32:$M$32, 0)), S67)","v":55}]
[null,null,{"$f":"IF('Input 6(optional)-Standard Test'!C4=\"New\", E25, F67)","v":2.742414945278548},{"$f":"'Imported data'!Q77","v":2.775276272033782},{"$f":"'Imported data'!R77","v":3.0555566666666665},null,null,{"$f":"++IF(START!L10=\"English\",translation!C198,IF(START!L10=\"French\",translation!D198,IF(START!L10=\"Portuguese\",translation!E198,translation!F198)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H10, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P68)","v":180}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C199,IF(START!L10=\"French\",translation!D199,IF(START!L10=\"Portuguese\",translation!E199,translation!F199)))","v":"GDP"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$32:$E$35, MATCH($H11, $B$32:$B$35, 0), MATCH($C$6, $B$32:$E$32, 0)), P69)","v":40}]
[null,{"$f":"'Imported data'!C83","v":"Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."},null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C201,IF(START!L10=\"French\",translation!D201,IF(START!L10=\"Portuguese\",translation!E201,translation!F201)))","v":"Debt service in % of"}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C202,IF(START!L10=\"French\",translation!D202,IF(START!L10=\"Portuguese\",translation!E202,translation!F202)))","v":"Exports"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H13, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P71)","v":15}]
[null,null,null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C203,IF(START!L10=\"French\",translation!D203,IF(START!L10=\"Portuguese\",translation!E203,translation!F203)))","v":"Revenue"},{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, INDEX($B$36:$E$38, MATCH($H14, $B$36:$B$38, 0), MATCH($C$6, $B$32:$E$32, 0)), P72)","v":18}]
[null,"Calculation of the CI Index"]
[]
[null,"Components","Coefficients (A)","10-year average values (B)","CI Score components \n(A*B) = (C)","Contribution of components",null,"New framework"]
[null,"CPIA",{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"AVERAGE(C46:L46)","v":3.0166669999999995},{"$f":"C18*D18","v":1.1614167949999998},{"$f":"E18/$E$25","v":0.42350148251618225},null,null,"Cut-off values"]
[null,"Real growth rate \n(in percent)",{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"AVERAGE(C47:L47)","v":4.1190099341108066},{"$f":"C19%*D19","v":0.11199588010847283},4.0838415171741041E-2,null,"Weak","CI <",2.69]
[null,"Import coverage of reserves\n(in percent)",{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"AVERAGE(C48:L48)","v":40.315012516538971},{"$f":"C20%*D20","v":1.6335643071701589},0.59566635238134513,null,"Medium",{"$f":"J19","v":2.69},"≤ CI ≤ ",{"$f":"J21","v":3.05}]
[null,"Import coverage of reserves^2\n(in percent)",{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"AVERAGE(C48:L48)^2/100","v":16.253002342086937},{"$f":"C21%*D21","v":-0.64849479344926886},-0.23646851639491814,null,"Strong","CI >",3.05]
[null,"Remittances\n(in percent)",{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"AVERAGE(C50:L50)","v":0},{"$f":"C22%*D22","v":0},0]
[null,"World economic growth \n(in percent)",{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"AVERAGE(C51:L51)","v":3.5793842932632058},{"$f":"C23%*D23","v":0.48393275644918538},0.17646226632564976]
[]
[null,"CI Score",null,null,{"$f":"SUM(E18:E23)","v":2.742414945278548},{"$f":"SUM(F18:F23)","v":1}]
[]
[null,{"$f":"IF(START!$L$10=\"English\",translation!C195,IF(START!$L$10=\"French\",translation!D195,IF(START!$L$10=\"Portuguese\",translation!E195,translation!F195)))","v":"CI rating"},null,null,{"$f":"IF(E25<J19,H19,IF(E25>J21,H21,H20))","v":"Medium"}]
[]
[]
[null,{"$f":"++OFFSET(translation!C1758, 0,LANG)","v":"Reference: Thresholds by Classiciation"}]
[]
[null,{"$f":"H8","v":"EXTERNAL debt burden thresholds"},"Weak","Medium","Strong",null,null,{"$f":"K8","v":"TOTAL public debt benchmark"},null,null,{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"}]
[null,{"$f":"H9","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"K9","v":"PV of total public debt in percent of GDP"},null,null,35,55,70]
[null,{"$f":"H10","v":"Exports"},140,180,240]
[null,{"$f":"H11","v":"GDP"},30,40,55]
[null,"Debt service in % of"]
[null,{"$f":"H13","v":"Exports"},10,15,21]
[null,{"$f":"H14","v":"Revenue"},14,18,23]
[]
[]
[]
[null,{"$f":"++OFFSET(translation!C1759, 0,LANG)","v":"Detailed data for the calculation of the CI Index"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"(A)","(B)","(C) = (A)*(B)","(C) = (A)*(B)"]
[null,"Components",{"$f":"D45-1","v":2013},{"$f":"E45-1","v":2014},2015,2016,{"$f":"H45-1","v":2017},{"$f":"'Imported data'!Q68","v":2018},{"$f":"H45+1","v":2019},{"$f":"I45+1","v":2020},2021,2022,"10-yr average","Weights","10-yr average","Contribution of components"]
[null,"CPIA",{"$f":"'Imported data'!L69","v":3.25},{"$f":"'Imported data'!M69","v":3.1666699999999999},{"$f":"'Imported data'!N69","v":3},{"$f":"'Imported data'!O69","v":3},{"$f":"'Imported data'!P69","v":2.9583333333333335},{"$f":"'Imported data'!Q69","v":2.9583333333333335},{"$f":"'Imported data'!R69","v":2.9583333333333335},{"$f":"'Imported data'!S69","v":2.9583333333333335},{"$f":"'Imported data'!T69","v":2.9583333333333335},{"$f":"'Imported data'!U69","v":2.9583333333333335},{"$f":"AVERAGE(C46:L46)","v":3.0166669999999995},{"$f":"ROUND(-AVERAGE('CI Summary'!C88:F88), 3)","v":0.38500000000000001},{"$f":"M46*N46","v":1.1614167949999998},{"$f":"O46/$O$53","v":0.42350148251618214}]
[null,"Real growth rate \n(in percent)",{"$f":"'Imported data'!L70","v":3.8299311795728643},{"$f":"'Imported data'!M70","v":15.170969389451299},{"$f":"'Imported data'!N70","v":5.2989869281045747},{"$f":"'Imported data'!O70","v":1.5923852896024409},{"$f":"'Imported data'!P70","v":2.5457331312971583},{"$f":"'Imported data'!Q70","v":-1.0820932816461499},{"$f":"'Imported data'!R70","v":3.7637977192608125},{"$f":"'Imported data'!S70","v":3.1522441196473863},{"$f":"'Imported data'!T70","v":3.4148967043095659},{"$f":"'Imported data'!U70","v":3.5032481615081101},{"$f":"AVERAGE(C47:L47)","v":4.1190099341108066},{"$f":"ROUND(-AVERAGE('CI Summary'!C89:F89), 3)","v":2.7189999999999999},{"$f":"M47%*N47","v":0.11199588010847282},4.0838415171741027E-2]
[null,"Import coverage of reserves\n(in percent)",{"$f":"'Imported data'!L71","v":23.863440954638953},{"$f":"'Imported data'!M71","v":29.468976321102613},{"$f":"'Imported data'!N71","v":39.822588082482163},{"$f":"'Imported data'!O71","v":44.949403745391855},{"$f":"'Imported data'!P71","v":39.746052260706186},{"$f":"'Imported data'!Q71","v":57.962753045202099},{"$f":"'Imported data'!R71","v":43.498675792335419},{"$f":"'Imported data'!S71","v":40.778032319525217},{"$f":"'Imported data'!T71","v":41.670180302685317},{"$f":"'Imported data'!U71","v":41.390022341319927},40.315012516538971,{"$f":"ROUND(-AVERAGE('CI Summary'!C90:F90), 3)","v":4.0519999999999996},{"$f":"M48%*N48","v":1.6335643071701591},0.59566635238134513]
[null,"Import coverage of reserves^2\n(in percent)",{"$f":"C48^2/100","v":5.6946381419553971},{"$f":"D48^2/100","v":8.6842056541370649},15.858385215870504,20.204488970662474,15.797486703107872,33.596807405790848,18.921347956867073,16.628479198522431,17.364039264583035,17.131339494149628,{"$f":"AVERAGE(C48:L48)^2/100","v":16.253002342086937},{"$f":"ROUND(-AVERAGE('CI Summary'!C91:F91), 3)","v":-3.99},{"$f":"M49%*N49","v":-0.64849479344926875},-0.23646851639491806]
[null,"Remittances\n(in percent)",{"$f":"IF((C56/C57*100)>$C$58, $C$58, C56/C57*100)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(-AVERAGE('CI Summary'!C92:F92), 3)","v":2.0219999999999998},{"$f":"M50%*N50","v":0},0]
[null,"World economic growth \n(in percent)",{"$f":"'Imported data'!L74","v":3.4908706967123964},{"$f":"'Imported data'!M74","v":3.5802722839651344},{"$f":"'Imported data'!N74","v":3.4511321507927719},{"$f":"'Imported data'!O74","v":3.267581117677369},{"$f":"'Imported data'!P74","v":3.7376329058068558},{"$f":"'Imported data'!Q74","v":3.7328762760077026},{"$f":"'Imported data'!R74","v":3.6538353088523081},{"$f":"'Imported data'!S74","v":3.6614470016920508},{"$f":"'Imported data'!T74","v":3.6436649940009538},{"$f":"'Imported data'!U74","v":3.5745301971245174},3.5793842932632058,{"$f":"ROUND(-AVERAGE('CI Summary'!C93:F93), 3)","v":13.52},{"$f":"M51%*N51","v":0.48393275644918543},0.17646226632564976]
[]
[null,"CI Score",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O46:O51)","v":2.7424149452785485},{"$f":"SUM(P46:P51)","v":1}]
[]
[null,{"$f":"IF(Int_Ext=0, ++OFFSET(translation!C1904, 0,LANG), translation!J1904)","v":" "}]
[null,"Remittances \n(Gross, US dollars, billions)",{"$f":"'Imported data'!L75","v":0},{"$f":"'Imported data'!M75","v":0},{"$f":"'Imported data'!N75","v":0},{"$f":"'Imported data'!O75","v":0},{"$f":"'Imported data'!P75","v":0},{"$f":"'Imported data'!Q75","v":0},{"$f":"'Imported data'!R75","v":0},{"$f":"'Imported data'!S75","v":0},{"$f":"'Imported data'!T75","v":0},{"$f":"'Imported data'!U75","v":0}]
[null,"GDP (US dollars, billions)",{"$f":"'Imported data'!L76","v":21.261210687410614},{"$f":"'Imported data'!M76","v":23.060187658574339},{"$f":"'Imported data'!N76","v":20.638549059719541},{"$f":"'Imported data'!O76","v":18.931300571989976},{"$f":"'Imported data'!P76","v":19.821508983851654},{"$f":"'Imported data'!Q76","v":20.767147736374902},{"$f":"'Imported data'!R76","v":21.542882794749961},{"$f":"'Imported data'!S76","v":22.243907579610145},{"$f":"'Imported data'!T76","v":23.316892570605134},{"$f":"'Imported data'!U76","v":24.45739092681298}]
[null,"Higher cut-off \n(1 std. deviation from the 2000-2015 LIC sample average)",15.4937688076005]
[]
[]
[]
[null,"Old framework"]
[]
[null,null,null,null,null,null,null,null,"Cut-off values",null,null,null,null,null,"APPLICABLE",null,null,"APPLICABLE"]
[null,null,null,null,null,null,null,"Weak",{"$f":"\"CPIA  ≤  \"&3.25","v":"CPIA  ≤  3.25"}]
[null,null,null,null,null,null,null,"Medium","3.25 < CPIA < 3.75",null,null,null,null,null,"EXTERNAL debt burden thresholds",null,null,"TOTAL public debt benchmark"]
[null,"CPIA Rating",null,null,null,{"$f":"'Imported data'!R77","v":3.0555566666666665},null,"Strong","CPIA  ≥ 3.75",null,null,null,null,null,"PV of debt in % of",null,null,"PV of total public debt in percent of GDP",{"$f":"INDEX($H$72:$M$73, MATCH($R$67, $H$72:$H$73, 0), MATCH($F$68, $H$72:$M$72, 0))","v":38}]
[null,"Performance Policy",null,null,null,{"$f":"'Imported data'!R79","v":"Weak"},null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$72:$E$79, MATCH(O68, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP",{"$f":"INDEX($B$72:$E$79, MATCH(O69, $B$72:$B$75, 0), MATCH($F$68, $B$72:$E$72, 0))","v":30}]
[null,"Old Thresholds by Classification",null,null,null,null,null,null,null,null,null,null,null,null,"Debt service in % of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",{"$f":"INDEX($B$77:$E$79, MATCH(O71, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":15}]
[null,{"$f":"B32","v":"EXTERNAL debt burden thresholds"},{"$f":"C32","v":"Weak"},{"$f":"D32","v":"Medium"},{"$f":"E32","v":"Strong"},null,null,{"$f":"H32","v":"TOTAL public debt benchmark"},null,null,{"$f":"K32","v":"Weak"},{"$f":"L32","v":"Medium"},{"$f":"M32","v":"Strong"},null,"Revenue",{"$f":"INDEX($B$77:$E$79, MATCH(O72, $B$77:$B$79, 0), MATCH($F$68, $B$72:$E$72, 0))","v":18}]
[null,{"$f":"B33","v":"PV of debt in % of"},null,null,null,null,null,{"$f":"H33","v":"PV of total public debt in percent of GDP"},null,null,38,56,74]
[null,{"$f":"B34","v":"Exports"},100,150,200]
[null,{"$f":"B35","v":"GDP"},30,40,50]
[]
[null,{"$f":"B36","v":"Debt service in % of"}]
[null,{"$f":"B37","v":"Exports"},15,20,25]
[null,{"$f":"B38","v":"Revenue"},18,20,22]
[]
[]
[null,"Background information: the weights for the CI calculations are based on the probit regressions underlying the LIC DSF"]
[]
[null,"Weights"]
[null,null,"Probit Regressions, Summary of Baseline"]
[null,null,"PV of debt as a percent of",null,"Debt service as a percent of"]
[null,"Variable","GDP","Exports","Revenue","Exports"]
[null,"Governance",-0.4,-0.38100000000000001,-0.36199999999999999,-0.39500000000000002]
[null,"Growth",-3.081,-2.8530000000000002,-3.0009999999999999,-1.9419999999999999]
[null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6960000000000002,-3.6989999999999998]
[null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.7429999999999999,3.6829999999999998]
[null,"FX INCOME3",-2.2349999999999999,-2.282,-1.635,-1.9339999999999999]
[null,"World Growth",-12.4,-14.09,-13.84,-13.75]
[]
[null,"See Table AIII.2. of the Review of the Debt Sustainability Framework for Low Income Countries: Proposed Reforms"]
[null,"http://www.imf.org/en/Publications/Policy-Papers/Issues/2017/10/02/pp082217LIC-DSF"]

{"sheet":"Imported data","index":25,"n_rows":270,"n_cols":42,"rows_kept":270,"cut":false,"hidden":false,"merged":[[97,3,101,7],[89,2,89,7]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Papua New Guinea"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":853}]
[null,null,null,"Year","Vintage date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2018}]
[null,"The latest vintage",{"$f":"D3&\".\"&1","v":"853.1"},{"$f":"LEFT(E6, 4)","v":"2017"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C6,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2017-11-20"}]
[null,"5 years ago",{"$f":"D3&\".\"&5","v":"853.5"},{"$f":"LEFT(E7, 4)","v":"2013"},{"$f":"INDEX(DSF__LIST_DSA, MATCH('Imported data'!C7,INDEX(DSF__LIST_DSA,,1), 0), MATCH('Imported data'!$E$4,INDEX(DSF__LIST_DSA,1,), 0))","v":"2013-10-25"}]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"K10-1","v":2011},2012,2013,2014,2015,2016,{"$f":"Q10-1","v":2017},{"$f":"'Realism 1 - Forecast Error'!O11","v":2018},{"$f":"Q10+1","v":2019},{"$f":"R10+1","v":2020},2021,2022,{"$f":"U10+1","v":2023},{"$f":"V10+1","v":2024},2025,2026,2027,2028,null,"Scale"]
[null,"External debt"]
[]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C14&\".\"&$E$7&\".A\"","v":"853.NGDPD.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E15","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":12.8685217356318},15.134222670539801,16.1447608734635,18.0623348365738,24.4889409585853,24.97659368363,25.705220241251901,26.659137976018599,28.225089263666895,29.714113142517199,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D14, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC14","v":31.007780731276199},32.528867415049,34.1245710060942,35.798551836798197,37.554649797152301,39.396893142951598,41.329507736079101,43.356926738072502,null,1000000000]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C15&\".\"&$E$7&\".A\"","v":"853.D_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E16","v":"External debt (nominal; in percent of GDP)"},null,null,null,null,86.486348335531702,129.11417545421901,120.173172973299,101.78063336111499,68.765624787314295,61.512730590796899,53.185266763114001,48.555452348438202,41.689672988329498,35.577466900883202,30.1424266966213,25.0286918986844,20.339928347173799,15.689030830355399,11.275499879156801,8.7000356380987007,2.3409020214583198,1.3893033408336,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C16&\".\"&$E$7&\".A\"","v":"853.D_PPG_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E17","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,6.8223329244804196,7.4373715484508001,8.0943159910511007,7.7698855173211197,6.8668712579216296,8.1424566504800708,9.4517138878412705,10.5182373186235,9.6649915772333497,8.8642000683883495,8.0955721720169702,7.3985506036445603,6.76160171187946,5.8220896474577302,4.8024937471306801,3.5811182935696402,2.29131813831756,1.3406198043122499,null,1]
[]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C18&\".\"&$E$7&\".A\"","v":"853.BGS_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E19","v":"Deficit in balance of goods and services (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":21.087522786265499},35.903352296333097,14.7286182786177,-2.3922045855379102,-21.5133843731948,-20.830201470551501,-20.348859351880002,-19.196564688467902,-16.815372262180301,-17.397548376666698,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D18, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC18","v":-16.246808531095098},-15.608979189989601,-15.011842836296101,-13.0494271089131,-13.7824871976516,-13.185493240939399,-12.612084649328599,-12.1190753353864,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C19&\".\"&$E$7&\".A\"","v":"853.NCTN_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E20","v":"Net current transfers (negative = inflow) (in percent of GDP)"},null,null,null,null,-1.9120082714607201,-1.10480732073196,-0.77970915481941605,-1.14996298371983,-0.74888314805838596,-0.66219226082840499,-0.65443795397952198,-0.77560311683160399,-0.92606258091674198,-1.0198627596176999,-1.1026078605534599,-1.16279266169611,-1.2259904258952199,-0.97945728407501198,-0.76926675837927105,-0.59023124094983603,-0.437900638802667,-0.308457576138362,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C20&\".\"&$E$7&\".A\"","v":"853.NCTN_OTH_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E21","v":"Other noninterest current account flows (negative = net inflow)"},null,null,null,null,3.28466106893059,14.6690407893177,11.784805476168,4.3739798220374801,9.3497044423654003,11.750735213028699,11.789975149639501,11.7737300354891,11.4665213643237,11.239577893129599,11.112699077958499,10.929024455635,10.748005198565201,10.570123110936599,10.4315116108463,10.2446659330766,10.061348738576701,9.8815069622831295,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C21&\".\"&$E$7&\".A\"","v":"853.BFDIN_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E22","v":"Net FDI (in percent of GDP)"},null,null,null,null,-7.9547328137751503,-12.440404899811901,-5.5990224512192697,-11.625448806579699,-2.5730433450966999,-2.5669133198465599,-2.55933461442085,-2.5320263733471799,-2.4536116914024202,-2.3909199730781698,-2.3501874354133898,-2.2977733010948098,-2.2463024546102202,-2.1957577542191302,-2.14612236953591,-2.0973797758744102,-2.04951374869517,-2.00250835815363,null,1]
[]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C23&\".\"&$E$7&\".A\"","v":"853.DCIR_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E24","v":"Contribution from nominal interest rate (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":1.01150819715498},1.5100378680119599,1.2424953585169001,1.1483017014244701,0.57864829457740297,0.44028342792164699,0.40915909722214699,0.341918883692027,0.320108452511428,0.29266154108749898,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D23, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC23","v":0.26994586522096398},0.24652713154575201,0.224574997881169,0.203187542450393,0.14592771881132699,0.14074837260339301,0.13537750991306599,0.13112768389322599,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C24&\".\"&$E$7&\".A\"","v":"853.DCGDPR_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E25","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-5.7165054716163297,-5.9802529113092104,-6.5502417398695902,-6.7616963217825399,-16.086142626961099,-2.23548690229484,-2.0336039694563999,-1.77166106451741,-1.5843927805703899,-1.3680913974767801,-1.02279445857025,-0.86198798051450498,-0.71574965751124797,-0.58166430779628897,-0.44866181936188398,-0.32244734201227498,-0.248796363530008,-6.6943163746178799E-2,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C25&\".\"&$E$7&\".A\"","v":"853.DCPECH_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E26","v":"Contribution from price and exchange rate changes (in percent of GDP)"},null,null,null,null,-11.6682479090877,-6.9673694771225803,-1.5313153583180701,-5.9963966735557701,-10.624038208010299,0.892880110444213,0.28999668970359699,-0.13141506792433,-1.1095038592981701,-0.72104780325739004,-0.46152382330520803,-0.54750603229016304,-0.45462032412931203,-0.36945377950193298,-0.28497503226464799,-0.20480780340148799,-0.15802715690212901,-4.2520066172786398E-2,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C26&\".\"&$E$7&\".A\"","v":"853.D_LCH_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E27","v":"Change in external debt (in percent of GDP)"},null,null,null,null,15.5189044574088,42.627827118687101,-8.9410024809202806,-18.392539612183199,-33.015008573801097,-7.2528941965173699,-8.3274638276829496,-4.6298144146757396,-6.8657793601087098,-6.1122060874463502,-5.4350402042619104,-5.1137347979368197,-4.6887635515106503,-4.6508975168183504,-4.4135309511985996,-2.5754642410581199,-6.3591336166403796,-0.95159868062472397,null,1]
[]
[]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C14","v":"NGDPD"},{"$f":"$D$3&\".\"&C30&\".\"&$E$6&\".A\"","v":"853.NGDPD.2017-11-20.A"},{"$f":"E14","v":"Nominal GDP (in billions of US dollars)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D30, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC30","v":17.9850444796717},21.2953400863952,21.2612106874106,23.003715387881201,22.961665083317701,21.480050382255399,21.9378777491766,22.6262342035286,23.5391851427365,24.694581915737601,25.986801358539701,27.3294352077803,28.7494437575759,30.242031043935899,31.8121091098111,33.463701050510402,35.201038828719703,37.028574118287402,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C16","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C32&\".\"&$E$6&\".A\"","v":"853.D_PPG_GDP.2017-11-20.A"},{"$f":"E16","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D32, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC32","v":5.3707612213310796},5.3353466149824103,6.3546447056851498,6.2010561452464703,7.0608584438062003,9.0081927810229594,9.4438471703512992,10.9594296854091,12.1486119072907,12.3419623439106,12.1093946393962,11.882240791128501,11.3758798551236,10.292856236375201,9.6273834853075595,9.0435906844119103,8.4837872428524008,7.9219232732809601,null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,null,null,{"$f":"K37-1","v":2011},2012,2013,2014,2015,2016,2017,{"$f":"Q10","v":2018},{"$f":"Q37+1","v":2019},{"$f":"R37+1","v":2020},{"$f":"S37+1","v":2021},{"$f":"T37+1","v":2022},{"$f":"U37+1","v":2023},{"$f":"V37+1","v":2024},2025,2026,2027,2028]
[]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C115","v":"NGDP"},{"$f":"$D$3&\".\"&C40&\".\"&$E$7&\".A\"","v":"853.NGDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E115","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D40, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC40","v":30.510878328438199},32.132107580763901,34.604627473761902,40.244289317336403,56.757740163433702,60.217283278988802,64.457706974405696,69.206574811486092,75.893323391603502,83.226146520208701,90.0090774616055,97.344817274726594,105.278419882617,113.85861110304998,123.138087907949,133.17384207244601,144.02751020135099,155.76575228276101,null,1000000000]
[]
[null,{"$f":"$D$7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!C117","v":"DU_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7&\".A\"","v":"853.DU_GDP.2013-10-25.A"},{"$f":"'Realism 1 - Forecast Error'!E117","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":22.281206393384899},26.726960494073602,30.8755802784348,32.577536314332598,24.720970805265001,25.091522359771499,24.743868706319901,24.264403216494099,21.967045318906798,19.930824475515902,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D42, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(T$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC42","v":17.789125063997702},15.6595146617832,13.6142911897934,10.8087645508558,8.2779642079272495,5.9215703181057702,3.8562903188634601,2.3867757156537199,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C118","v":"PB_GDP"},"853.PB_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E118","v":"Primary deficit (in percent of GDP)"},null,null,null,null,-2.51347774240462,1.92498092794091,5.3036317621392,5.2485626379174999,2.0167690904788,1.4140469463577501,1.16070081325154,1.1885958034149799,0.98033434570448497,0.74813675497698295,0.32577316778795801,2.1128062682823402E-2,-0.214337793927346,-1.0248869739561599,-0.94143275326335596,-0.83743714141327197,-0.73929951045091302,-0.57777406872881798,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C119","v":"DUCIR_GDP"},"853.DUCIR_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E119","v":"of which: contribution from average real interest rate (in percent of GDP)"},null,null,null,null,7.8920655313434701E-2,1.5619320351891299,0.48821628730616101,-1.40946101131242,-2.5259015897017698,0.11321786350910799,-0.19695327443518501,-0.209304964021096,-0.422821545012183,-0.34989533393183198,-0.18928667247967601,-0.129191673888985,-4.9051338762260498E-2,-1.00737650607577E-3,0.18471850653732799,0.25767788670144698,0.31988154436445099,0.30053476484196101,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C120","v":"DUCGDPR_GDP"},"853.DUCGDPR_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E120","v":"of which: contribution from real GDP growth (in percent of GDP)"},null,null,null,null,-2.4392619477179198,-1.6756660021852201,-1.3721909986696701,-1.8284917858734799,-5.7488643000232598,-0.79334758229876101,-0.82563054602664099,-0.82628776934762305,-0.81027667283038296,-0.73355953715843303,-0.58050945074318905,-0.51812985623294805,-0.45610236878976101,-0.396532753100793,-0.31481838497639397,-0.24110575362893699,-0.172472921886583,-0.112319135500874,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C121","v":"DUCER_GDP"},"853.DUCER_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E121","v":"Contribution from real exchange rate depreciation (in percent of GDP)"},null,null,null,null,-1.87345632819264,0.172866293118593,0.26272266868004102,-0.23179437773828601,-0.55080744312645602,0.218358765137981,0.19601340286112801,0.113305093358579,2.38897360362328E-2,2.1975678813436601E-2,1.2657255251622999E-2,1.15762490251728E-2,1.0594739749310101E-2,9.69590659079584E-3,8.3714507025018804E-3,6.9344155469399302E-3,5.2144610133618603E-3,3.3985114794554401E-3,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C122","v":"DU_LCH_GDP"},"853.DU_LCH_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E122","v":"Change in public sector debt (in percent of GDP)"},null,null,null,null,-3.02206200646792,4.4457541006887,4.1486197843611796,1.7019560358978101,-7.8565655090675603,0.370551554506445,-0.34765365345156601,-0.47946548982579901,-2.2973578975873399,-2.0362208433908999,-2.14169941151812,-2.1296104022145101,-2.0452234719898499,-2.8055266389375699,-2.5308003429285599,-2.35639388982149,-2.0652799992423101,-1.4695146032097399,null,1]
[null,"2013",{"$f":"'Realism 1 - Forecast Error'!C123","v":"DU_OF_GDP"},"853.DU_OF_GDP.2013-10-25.A",{"$f":"'Realism 1 - Forecast Error'!E123","v":"Other identified debt-creating flows (in percent of GDP)"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1]
[null,null,null,null,"Residual",null,null,null,null,null,{"$f":"K47-K44-K45-K46-K48-K43","v":2.4616408466252868},-0.53375993509455277,-7.6859427095504529E-2,-1.0477612666948743,-0.58172443819963315,-0.68178404910240797,-0.74577365323063882,-2.0684837614854916,-1.7228784060910545,-1.710333711334836,-1.514993183800573,-1.3363267102597924]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C40","v":"NGDP"},{"$f":"$D$3&\".\"&C51&\".\"&$E$6&\".A\"","v":"853.NGDP.2017-11-20.A"},{"$f":"E40","v":"Nominal GDP (in billions of local currency)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D51, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC51","v":42.642000000000003},44.372000000000099,47.720999999999997,56.621000000000002,63.5673415027494,67.297627252950207,70.171843870185498,73.214938939806402,76.635624377183902,80.755197529682903,85.356166424771303,90.104245467250806,95.103509114694106,100.380147450612,105.949550085,111.82796049126,118.032523381196,124.58133470851701,null,1000000000]
[]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C42","v":"DU_GDP"},{"$f":"$D$3&\".\"&C53&\".\"&$E$6&\".A\"","v":"853.DU_GDP.2017-11-20.A"},{"$f":"E42","v":"Public sector debt (in percent of GDP)"},null,null,null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D53, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(J$10,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC53","v":16.431776359093501},19.1237717479491,24.889775989606299,27.090655410536701,28.941166146147999,33.382945039886401,35.772134514655498,37.6716175308527,40.087402528611101,42.162054862992598,44.497437842733198,46.070865068206203,47.571105920108003,48.638002925583102,49.9593915883611,51.256545491640601,52.432842794918699,53.492419440698903,null,1]
[]
[]
[]
[null,"Investment Growth ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,{"$f":"'Realism 3 - Invest-Growth'!C49","v":2008},{"$f":"'Realism 3 - Invest-Growth'!D49","v":2009},{"$f":"'Realism 3 - Invest-Growth'!E49","v":2010},{"$f":"'Realism 3 - Invest-Growth'!F49","v":2011},{"$f":"'Realism 3 - Invest-Growth'!G49","v":2012},{"$f":"'Realism 3 - Invest-Growth'!H49","v":2013},{"$f":"'Realism 3 - Invest-Growth'!I49","v":2014},{"$f":"'Realism 3 - Invest-Growth'!J49","v":2015},{"$f":"'Realism 3 - Invest-Growth'!K49","v":2016},{"$f":"'Realism 3 - Invest-Growth'!L49","v":2017},{"$f":"'Realism 3 - Invest-Growth'!M49","v":2018},{"$f":"'Realism 3 - Invest-Growth'!N49","v":2019},{"$f":"'Realism 3 - Invest-Growth'!O49","v":2020},{"$f":"'Realism 3 - Invest-Growth'!P49","v":2021},{"$f":"'Realism 3 - Invest-Growth'!Q49","v":2022},{"$f":"'Realism 3 - Invest-Growth'!R49","v":2023}]
[null,{"$f":"$D$6","v":"2017"},"NGDP_R_PCH",{"$f":"$D$3&\".\"&C60&\".\"&$E$6&\".A\"","v":"853.NGDP_R_PCH.2017-11-20.A"},null,null,{"$f":"INDEX(DSF__PREV_DSA_DATA, MATCH($D60, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC60","v":-0.29673861874941498},6.8045450388194002,10.124827179563599,1.10662547387073,4.6489963165436503,3.8299432332955998,12.529617105607199,7.9609454882452404,2.4046445070028599,2.23177336273872,2.48033290030709,2.27979828458245,2.9003435056034599,3.2142576537393102,3.0745223359923002,3.0745223359923202,null,null,null,null,null,null,1]
[null,2015,"Capital stock/GDP",{"$f":"'Realism 3 - Invest-Growth'!A70","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,null,{"$f":"IF(ISNUMBER(INDEX(DSF__FAD_DATA,MATCH($D$3&G59,INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0))),INDEX(DSF__FAD_DATA,MATCH($D$3&G59,INDEX(DSF__FAD_DATA,,MATCH(\"DSA Template ID\",INDEX(DSF__FAD_DATA,1,),0)),0),MATCH($C$61,INDEX(DSF__FAD_DATA,1,),0)),\"\")","v":""},"","","","","","","","","","","","","","","",null,null,null,null,null,null,1]
[null,{"$f":"$D$6","v":"2017"},"NFIG_R_GDP",{"$f":"$D$3&\".\"&C62&\".\"&$E$6&\".A\"","v":"853.NFIG_R_GDP.2017-11-20.A"},null,null,{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(G$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(INDEX(DSF__PREV_DSA_DATA, MATCH($D62, INDEX(DSF__PREV_DSA_DATA,,2), 0), MATCH(Q$59,INDEX(DSF__PREV_DSA_DATA,1,), 0))/$AC62,\"\")","v":""},"","","","","","","","","","",null,1]
[null,"2017","NFIP_R_GDP","853.NFIP_R_GDP.2017-11-20.A",null,null,"","","","","","","","","","","","","","","","","","","","","",null,1]
[]
[]
[null,"Composite indicator"]
[null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L67+1","v":1},2,3,4,5,6,7,8,9]
[null,"Components",null,null,null,null,null,null,null,null,null,{"$f":"M68-1","v":2013},2014,2015,2016,{"$f":"Q68-1","v":2017},{"$f":"DSF__CLASSIFICATION_PROJECTION_YEAR","v":2018},{"$f":"Q68+1","v":2019},2020,2021,2022,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"CPIA",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG69, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":3.25},3.1666699999999999,3,3,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,null,null,null,null,null,null,null,null,null,null,"CPIA.",{"$f":"$AF69&AG$68","v":"CPIA.2013"},{"$f":"$AF69&AH$68","v":"CPIA.2014"},"CPIA.2015","CPIA.2016","CPIA.2017","CPIA.2018","CPIA.2019","CPIA.2020","CPIA.2021","CPIA.2022"]
[null,"Real growth rate \n(in percent)",null,null,null,null,null,null,null,null,null,3.8299311795728643,15.170969389451299,5.2989869281045747,1.5923852896024409,2.5457331312971583,-1.0820932816461499,3.7637977192608125,3.1522441196473863,3.4148967043095659,3.5032481615081101,null,null,null,null,null,null,null,null,null,null,"Gr.A.",{"$f":"$AF70&AG$68","v":"Gr.A.2013"},"Gr.A.2014","Gr.A.2015","Gr.A.2016","Gr.A.2017","Gr.A.2018","Gr.A.2019","Gr.A.2020","Gr.A.2021","Gr.A.2022"]
[null,"Import coverage of reserves\n(in percent)",null,null,null,null,null,null,null,null,null,23.863440954638953,29.468976321102613,39.822588082482163,44.949403745391855,39.746052260706186,57.962753045202099,43.498675792335419,40.778032319525217,41.670180302685317,41.390022341319927,null,null,null,null,null,null,null,null,null,null,"Res.A.","Res.A.2013","Res.A.2014","Res.A.2015","Res.A.2016","Res.A.2017","Res.A.2018","Res.A.2019","Res.A.2020","Res.A.2021","Res.A.2022"]
[]
[null,"Remittances\n(in percent)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG73, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Rem.A.","Rem.A.2013","Rem.A.2014","Rem.A.2015","Rem.A.2016","Rem.A.2017","Rem.A.2018","Rem.A.2019","Rem.A.2020","Rem.A.2021","Rem.A.2022"]
[null,"World economic growth \n(in percent)",null,null,null,null,null,null,null,null,null,3.4908706967123964,3.5802722839651344,3.4511321507927719,3.267581117677369,3.7376329058068558,3.7328762760077026,3.6538353088523081,3.6614470016920508,3.6436649940009538,3.5745301971245174,null,null,null,null,null,null,null,null,null,null,"WGr.","WGr.2013","WGr.2014","WGr.2015","WGr.2016","WGr.2017","WGr.2018","WGr.2019","WGr.2020","WGr.2021","WGr.2022"]
[null,"Remittances",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_REMGDP, MATCH($D$3,INDEX(DSF__DATA_REMGDP,,3), 0), MATCH(L$68, INDEX(DSF__DATA_REMGDP,1,), 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"GDP (USD, billions)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__DATA_GDPUSD, MATCH($D$3,INDEX(DSF__DATA_GDPUSD,,3), 0), MATCH(L$68, INDEX(DSF__DATA_GDPUSD,1,), 0))","v":21.261210687410614},23.060187658574339,20.638549059719541,18.931300571989976,19.821508983851654,20.767147736374902,21.542882794749961,22.243907579610145,23.316892570605134,24.45739092681298]
[null,"CPIA 3-yr avg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":2.775276272033782},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG77, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":3.0555566666666665},null,null,null,null,null,null,null,null,null,null,null,null,null,"CI Score\nt-1","CI Score\nt-2",null,"W","Weak"]
[null,"CPIA Rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AF78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"M"},{"$f":"INDEX(DSF__CLASSIFICATION_BIG_TABLE, MATCH($D$3,INDEX(DSF__CLASSIFICATION_BIG_TABLE,,1), 0), MATCH(AG78, INDEX(DSF__CLASSIFICATION_BIG_TABLE,1,), 0))","v":"W"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Classification t-1","Classification t-2",null,"M","Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Q78, $AI$77:$AJ$79, 2, FALSE)","v":"Medium"},{"$f":"VLOOKUP(R78, $AI$77:$AJ$79, 2, FALSE)","v":"Weak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S","Strong"]
[null,"For probability approach"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L81-1","v":2012},2013,2014,2015,2016,{"$f":"Q81-1","v":2017},{"$f":"'Probability approach'!H24","v":2018},{"$f":"Q81+1","v":2019},{"$f":"R81+1","v":2020},2021,2022,2023]
[null,"CPIA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(DSF__DATA_CPIA, MATCH($D$3,INDEX(DSF__DATA_CPIA,,3), 0), MATCH(K$81, INDEX(DSF__DATA_CPIA,1,), 0)),J82)","v":3.3},3.25,3.1666699999999999,3,3,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335,2.9583333333333335]
[null,"Note:","Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."]
[]
[]
[]
[null,"Commodities prices"]
[null,"As of:",{"$f":"DSF__COMMODITY_LATEST","v":"2018-08-13"}]
[]
[null,null,"Commodity prices (from commodity price team of RES)"]
[null,null,"ID","Commodity","Latest actual","1-year ahead 16th percentile price ","1-year ahead 50th percentile price (for information)","% change"]
[null,null,{"$f":"$C$88&D92","v":"43325Brent"},"Brent",{"$f":"IF(ISNUMBER(INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0))), INDEX(DSF__COMMODITY_TABLE, MATCH($C92, INDEX(DSF__COMMODITY_TABLE,,2), 0), MATCH(E$91, INDEX(DSF__COMMODITY_TABLE,1,), 0)), 0)","v":72.61},52.34,71.67,{"$f":"(F92-E92)/E92","v":-0.27916264977275851}]
[null,null,{"$f":"$C$88&D93","v":"43325Copper"},"Copper",273.10000000000002,220.89,283.25,{"$f":"(F93-E93)/E93","v":-0.19117539362870756}]
[null,null,"43325Gold","Gold",1191.3,1081.3,1234.5999999999999,{"$f":"(F94-E94)/E94","v":-9.2336103416435833E-2}]
[null,null,"43325Wheat","Wheat",533.5,425.86,544.25,{"$f":"(F95-E95)/E95","v":-0.20176194939081535}]
[null,null,"43325Coffee","Coffee",106.25,98.01,123.15,{"$f":"(F96-E96)/E96","v":-7.7552941176470547E-2}]
[]
[null,null,null,"Price gap is defined as percent change from the baseline price projections, taking future price at the 68 percent confidence interval (equivalent to one standard deviation if the future distribution is Gaussian). See Annex III of the 2016 Guidance Note on the Assessment of Reserve Adequacy and Related Considerations, available here: https://www.imf.org/external/np/pp/eng/2016/060316.pdf"]
[]
[]
[]
[]
[]
[null,"Country Information"]
[null,null,{"$f":"Trigger!AC4","v":"Eurobond"},"PRGT market access"]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":512},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Afghanistan"},{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A106,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[513,"Bangladesh","",""]
[638,"Benin","",""]
[514,"Bhutan","","Yes"]
[748,"Burkina Faso","",""]
[618,"Burundi","",""]
[522,"Cambodia","",""]
[622,"Cameroon","Yes","Yes"]
[624,"Cabo Verde","",""]
[626,"Central African Republic","",""]
[628,"Chad","",""]
[632,"Comoros","",""]
[636,"Congo, DR","",""]
[634,"Congo, Republic of","Yes","Yes"]
[662,"Cote d'Ivoire","Yes","Yes"]
[611,"Djibouti","",""]
[321,"Dominica","",""]
[643,"Eritrea","",""]
[644,"Ethiopia","Yes",""]
[648,"Gambia, The","",""]
[652,"Ghana",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A126,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":"Yes"},"Yes"]
[328,"Grenada","",""]
[656,"Guinea","",""]
[654,"Guinea-Bissau","",""]
[336,"Guyana","",""]
[263,"Haiti","",""]
[268,"Honduras","Yes","Yes"]
[664,"Kenya","Yes","Yes"]
[826,"Kiribati","",""]
[917,"Kyrgyz Republic","",""]
[544,"Lao PDR","","Yes"]
[666,"Lesotho","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":668},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Liberia"},"",""]
[674,"Madagascar","",""]
[676,"Malawi","",""]
[556,"Maldives","","Yes"]
[678,"Mali","",""]
[867,"Marshall Islands","",""]
[682,"Mauritania","",""]
[868,"Micronesia","",""]
[921,"Moldova",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A146,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[688,"Mozambique","Yes",""]
[518,"Myanmar","",""]
[558,"Nepal","",""]
[278,"Nicaragua","",""]
[692,"Niger","",""]
[853,"Papua New Guinea","",""]
[714,"Rwanda","Yes",""]
[862,"Samoa","",""]
[716,"Sao Tome & Principe","",""]
[722,"Senegal","Yes",""]
[724,"Sierra Leone","",""]
[813,"Solomon Islands","",""]
[726,"Somalia","",""]
[733,"South Sudan","",""]
[362,"St. Lucia","",""]
[364,"St. Vincent & the Grenadines","",""]
[732,"Sudan","",""]
[923,"Tajikistan","Yes",""]
[738,"Tanzania","Yes",""]
[537,"Timor-Leste",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A166,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
[742,"Togo","",""]
[866,"Tonga","",""]
[869,"Tuvalu","",""]
[{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,-1)),\"\")","v":746},{"$f":"IFERROR(IF(ISBLANK(OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\",OFFSET(INDEX(Country_list,ROW()-ROW($B$106)+1,1),0,0)),\"\")","v":"Uganda"},"",""]
[927,"Uzbekistan","",""]
[846,"Vanuatu","",""]
[474,"Yemen, Republic of","",""]
[754,"Zambia","Yes","Yes"]
[698,"Zimbabwe","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","",{"$f":"IFERROR(IF(INDEX(DSF__Country_Info,MATCH($A186,INDEX(DSF__Country_Info,,1),0),MATCH(C$105,INDEX(DSF__Country_Info,1,),0))=\"Yes\",\"Yes\",\"\"),\"\")","v":""},""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
["","","",""]
[]
[]
[]
[null,"Probability apprroach"]
[]
[null,"CPIA"]
[]
[]
[]
[]
[]
[]
[null,"Trigger sheet"]
[]
[null,"ifscode","country","year","incgr","licdsf","kppp_rppp","GDP_rppp","PPP%GDP"]
[null,513,"Bangladesh",2015,1,1,6.1823387145996094,541.9422607421875,1.1407744260676264E-2]
[null,638,"Benin",2015,1,1,1.6704375743865967,22.514043807983398,7.4195359511304917E-2]
[null,514,"Bhutan",2015,1,1,0.39602354168891907,6.8045697212219238,5.8199644931818485E-2]
[null,748,"Burkina Faso",2015,1,1,9.8123371601104736E-2,26.724391937255859,3.671678361531332E-3]
[null,618,"Burundi",2015,1,1,0,8.3606576919555664,""]
[null,624,"Cabo Verde",2015,2,1,0.10444679111242294,3.300041675567627,3.1650143052953252E-2]
[null,522,"Cambodia",2015,1,1,6.7169713973999023,48.074241638183594,0.13972079784332697]
[null,622,"Cameroon",2015,1,1,1.5254967212677002,65.206199645996094,2.3394964428990018E-2]
[null,626,"Central African Republic",2015,1,1,0,2.8566579818725586,0]
[null,628,"Chad",2015,1,1,0,27.13862419128418,0]
[null,632,"Comoros",2015,1,1,5.1255576545372605E-4,1.1747114658355713,4.3632481708105703E-4]
[null,634,"Congo, Republic of",2015,1,1,1.3192026615142822,28.820734024047852,4.5772694769451304E-2]
[null,662,"Cote d'Ivoire",2015,1,1,2.5472145080566406,71.770462036132813,3.549112595616629E-2]
[null,636,"Democratic Republic of the Congo",2015,1,1,0,63.494808197021484,0]
[null,611,"Djibouti",2015,1,1,1.1942013502120972,2.7087383270263672,0.44086995716676797]
[null,321,"Dominica",2015,2,1,8.9190900325775146E-2,0.61310869455337524,0.14547322704458968]
[null,644,"Ethiopia",2015,1,1,5.0885789096355438E-2,156.74392700195313,3.2464281117393064E-4]
[null,648,"Gambia, The",2015,1,1,0,3.4339165687561035,0]
[null,652,"Ghana",2015,1,1,4.2512421607971191,103.33712768554688,4.113954254402713E-2]
[null,328,"Grenada",2015,2,1,0.10196147859096527,1.1989032030105591,8.5045630318553139E-2]
[null,656,"Guinea",2015,1,1,0.22550733387470245,16.430412292480469,1.3724995445056969E-2]
[null,654,"Guinea-Bissau",2015,1,1,0,2.5161476135253906,0]
[null,263,"Haiti",2015,1,1,0.1346258819103241,18.607133865356445,7.2351756527627448E-3]
[null,268,"Honduras",2015,1,1,3.3061850070953369,38.526229858398438,8.5816468916036767E-2]
[null,664,"Kenya",2015,1,1,2.7183699607849121,138.05976867675781,1.9689805269408264E-2]
[null,917,"Kyrgyz Republic",2015,1,1,5.2584446966648102E-3,27.232479095458984,1.9309460142178742E-4]
[null,544,"Lao P.D.R.",2015,1,1,31.523418426513672,37.576568603515625,0.83891157702899921]
[null,666,"Lesotho",2015,1,1,0,5.5521044731140137,0]
[null,668,"Liberia",2015,1,1,0.72945243120193481,4.1791386604309082,0.17454611834456851]
[null,674,"Madagascar",2015,1,1,0.12984763085842133,32.839214324951172,3.9540419442910769E-3]
[null,676,"Malawi",2015,1,1,1.3653779402375221E-2,19.546079635620117,6.9854311743890749E-4]
[null,556,"Maldives",2015,2,1,5.7889211922883987E-2,7.0498414039611816,8.2114204569704308E-3]
[null,678,"Mali",2015,1,1,0.99432319402694702,27.144207000732422,3.6631138054617603E-2]
[null,682,"Mauritania",2015,1,1,null,13.885041236877441,""]
[null,921,"Moldova",2015,1,1,0.11178529262542725,22.364986419677734,4.9982276102378247E-3]
[null,688,"Mozambique",2015,1,1,2.774613618850708,30.279966354370117,9.1631991475124783E-2]
[null,518,"Myanmar",2015,1,1,3.8814888000488281,274.11575317382813,1.4160035514585752E-2]
[null,558,"Nepal",2015,1,1,3.7192196846008301,70.691970825195313,5.2611628183313622E-2]
[null,278,"Nicaragua",2015,1,1,1.3675473928451538,29.250707626342773,4.6752625964288128E-2]
[null,692,"Niger",2015,1,1,8.8998312130570412E-3,17.609703063964844,5.0539359924069236E-4]
[null,714,"Rwanda",2015,1,1,0.36271083354949951,19.927093505859375,1.82018934895271E-2]
[null,716,"Sao Tome and Principe",2015,1,1,0.15704792737960815,0.65731245279312134,0.23892431477946835]
[null,722,"Senegal",2015,1,1,2.029914379119873,34.086803436279297,5.9551327038175506E-2]
[null,724,"Sierra Leone",2015,1,1,0.29216182231903076,10.156837463378906,2.8765038662126666E-2]
[null,364,"St. Vincent and the Grenadines",2015,2,1,0.38422971963882446,0.98293131589889526,0.39090190069633157]
[null,732,"Sudan",2015,1,1,0.91089773178100586,186.63999938964844,4.8805065085717461E-3]
[null,923,"Tajikistan",2015,1,1,1.5131161212921143,30.629966735839844,4.9399861721744244E-2]
[null,738,"Tanzania",2015,1,1,3.3757376670837402,131.61679077148438,2.564822958603178E-2]
[null,742,"Togo",2015,1,1,1.9339181184768677,10.01383113861084,0.19312469840041149]
[null,746,"Uganda",2015,1,1,6.069974422454834,76.305641174316406,7.9548174014923506E-2]
[null,927,"Uzbekistan",2015,1,1,0.25485759973526001,284.14102172851563,8.9694053391123981E-4]
[null,474,"Yemen",2015,1,1,1.0265262126922607,74.891349792480469,1.3706872897026219E-2]
[null,754,"Zambia",2015,1,1,2.2695674896240234,57.29376220703125,3.9612820003387658E-2]
[null,1234,"Utopia",2015,1,1,4.2512421607971191,103.33712768554688,4.113954254402713E-2]
[null,698,"Zimbabwe",2015,1,1,0.66016149520874023,26.114156723022461,2.5279832016430241E-2]

{"sheet":"Probability approach","index":26,"n_rows":117,"n_cols":28,"rows_kept":117,"cut":false,"hidden":false,"merged":[[3,7,3,17],[61,8,61,11],[5,7,5,8]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"IF(START!L10=\"English\",translation!C839,IF(START!L10=\"French\",translation!D839,IF(START!L10=\"Portuguese\",translation!E839,translation!F839)))","v":"Determination of Borderline Cases"}]
[null,null,null,null,null,null,null,"Instructions:"]
[null,null,null,null,null,null,null,"The probability approach can be optionally used in borderline cases where one of debt indicator trajectories (under the baseline or most extreme stress test) has marginal breaches of a threshold, or it hovers below a threshold with small margins. While there is no numerical cut-off to define marginal breaches, users can see the magnitude of breaches of thresholds in the baseline, the historical scenario, and the most extreme stress test by changing the borderline bandwidth below. The most extreme stress test is defined as the test that yields the highest level of debt on or before the tenth year of the projection period (excluding the one with a one-off breach)."]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C841,IF(START!$L$10=\"French\",translation!D841,IF(START!$L$10=\"Portuguese\",translation!E841,translation!F842)))","v":"Country name "},null,null,null,null,null,{"$f":"'Input 1 - Basics'!C7","v":"Papua New Guinea"}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C843,IF(START!$L$10=\"French\",translation!D843,IF(START!$L$10=\"Portuguese\",translation!E843,translation!F844)))","v":"Borderline Bandwidth"},0.1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C846,IF(START!$L$10=\"French\",translation!D853,IF(START!$L$10=\"Portuguese\",translation!E846,translation!F846)))","v":"Breach Threshold"},{"$f":"IF(START!$L$10=\"English\",translation!C847,IF(START!$L$10=\"French\",translation!D847,IF(START!$L$10=\"Portuguese\",translation!E847,translation!F847)))","v":"Near breach"},{"$f":"IF(START!$L$10=\"English\",translation!C848,IF(START!$L$10=\"French\",translation!D848,IF(START!$L$10=\"Portuguese\",translation!E848,translation!F848)))","v":"Small breach"},{"$f":"IF(START!$L$10=\"English\",translation!C849,IF(START!$L$10=\"French\",translation!D849,IF(START!$L$10=\"Portuguese\",translation!E849,translation!F849)))","v":"Significant breach"},{"$f":"IF(START!$L$10=\"English\",translation!C850,IF(START!$L$10=\"French\",translation!D850,IF(START!$L$10=\"Portuguese\",translation!E850,translation!F851)))","v":"Within the user-defined band?"}]
[null,null,null,null,null,null,null,"npvgdp",{"$f":"B27","v":"Baseline"},{"$f":"IF(MAX($H$27:$AB$27)>$H$30, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<$H$30)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$30, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":0},{"$f":"IF(MAX($H$27:$AB$27)>$H$32, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$27:$AB$27)>=$H$31, MAX($H$27:$AB$27)<=$H$32)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C851,IF(START!$L$10=\"French\",translation!D846,IF(START!$L$10=\"Portuguese\",translation!E851,translation!F852)))","v":"Stress tests"},{"$f":"IF(MAX($H$28:$AB$29)>$H$30, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<$H$30)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$30, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":0},{"$f":"IF(MAX($H$28:$AB$29)>$H$32, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$28:$AB$29)>=$H$31, MAX($H$28:$AB$29)<=$H$32)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"npvexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$35:$AB$35)>$H$38, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<$H$39)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$38, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":0},{"$f":"IF(MAX($H$35:$AB$35)>$H$40, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$35:$AB$35)>=$H$39, MAX($H$35:$AB$35)<=$H$40)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$36:$AB$37)>$H$38, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<$H$39)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$38, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":0},{"$f":"IF(MAX($H$36:$AB$37)>$H$40, 1, 0)","v":0},{"$f":"IF((AND(MAX($H$36:$AB$37)>=$H$39, MAX($H$36:$AB$37)<=$H$40)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"tdsexp",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$43:$AB$43)>$H$46, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<$H$46)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$46, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0},{"$f":"IF(MAX($H$43:$AB$43)>$H$48, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$43:$AB$43)>=$H$47, MAX($H$43:$AB$43)<=$H$48)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$44:$AB$45)>$H$46, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<$H$46)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$46, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":0},{"$f":"IF(MAX($H$44:$AB$45)>$H$48, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$44:$AB$45)>=$H$47, MAX($H$44:$AB$45)<=$H$48)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"tdsrev",{"$f":"I11","v":"Baseline"},{"$f":"IF(MAX($H$51:$AB$51)>$H$54, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<$H$54)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$54, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":0},{"$f":"IF(MAX($H$51:$AB$51)>$H$56, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$51:$AB$51)>=$H$55, MAX($H$51:$AB$51)<=$H$56)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},{"$f":"IF(MAX($H$52:$AB$53)>$H$54, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<$H$54)), 1, 0)","v":0},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$54, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":0},{"$f":"IF(MAX($H$52:$AB$53)>$H$56, 1, 0)","v":1},{"$f":"IF((AND(MAX($H$52:$AB$53)>=$H$55, MAX($H$52:$AB$53)<=$H$56)), 1, 0)","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"I11","v":"Baseline"},{"$f":"MAX(J11,J13,J15,J17)","v":1},0,0,1,0]
[null,null,null,null,null,null,null,null,{"$f":"I12","v":"Stress tests"},1,0,0,1,0]
[]
[]
["External Debt Scenarios"]
[null,null,{"$f":"D24-1","v":2013},2014,2015,2016,{"$f":"H24-1","v":2017},{"$f":"ProjectionYear","v":2018},{"$f":"H24+1","v":2019},{"$f":"I24+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[{"$f":"'Chart Data'!C36","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"'Chart Data'!C61","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D61","v":45.522721627964714},{"$f":"'Chart Data'!E61","v":44.19820594932753},{"$f":"'Chart Data'!F61","v":42.250982279437963},{"$f":"'Chart Data'!G61","v":41.093350213517134},{"$f":"'Chart Data'!H61","v":39.361066974348105},{"$f":"'Chart Data'!I61","v":38.302959534288902},{"$f":"'Chart Data'!J61","v":35.932428523208266},{"$f":"'Chart Data'!K61","v":33.355971173076917},{"$f":"'Chart Data'!L61","v":32.162706656291107},{"$f":"'Chart Data'!M61","v":31.483178401399702},{"$f":"'Chart Data'!N61","v":31.151629348637595},{"$f":"'Chart Data'!O61","v":31.067129219604734},{"$f":"'Chart Data'!P61","v":30.839076673534009},{"$f":"'Chart Data'!Q61","v":30.514720431447838},{"$f":"'Chart Data'!R61","v":30.261113347825859},{"$f":"'Chart Data'!S61","v":30.132436663967336},{"$f":"'Chart Data'!T61","v":29.589096456207898},{"$f":"'Chart Data'!U61","v":29.138268752763636},{"$f":"'Chart Data'!V61","v":28.432568492892273},{"$f":"'Chart Data'!W61","v":27.932369757795396},{"$f":"'Chart Data'!X61","v":27.441528348209587}]
[null,{"$f":"'Chart Data'!C62","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D62","v":45.522721627964714},{"$f":"'Chart Data'!E62","v":47.665327463919439},{"$f":"'Chart Data'!F62","v":48.238556561592702},{"$f":"'Chart Data'!G62","v":49.056040556257294},{"$f":"'Chart Data'!H62","v":49.145752911209343},{"$f":"'Chart Data'!I62","v":49.77130747283524},{"$f":"'Chart Data'!J62","v":49.20201760286082},{"$f":"'Chart Data'!K62","v":46.447092872446014},{"$f":"'Chart Data'!L62","v":43.983870555361094},{"$f":"'Chart Data'!M62","v":41.243253081358816},{"$f":"'Chart Data'!N62","v":38.492290605367153},{"$f":"'Chart Data'!O62","v":36.359794327555548},{"$f":"'Chart Data'!P62","v":34.404122181839639},{"$f":"'Chart Data'!Q62","v":32.701192465328688},{"$f":"'Chart Data'!R62","v":31.251702041533804},{"$f":"'Chart Data'!S62","v":30.257591792158074},{"$f":"'Chart Data'!T62","v":28.808657621532308},{"$f":"'Chart Data'!U62","v":27.485217454000587},{"$f":"'Chart Data'!V62","v":26.008747728931464},{"$f":"'Chart Data'!W62","v":24.618771710815381},{"$f":"'Chart Data'!X62","v":23.240034929793438}]
[null,{"$f":"'Chart Data'!C63","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D63","v":45.522721627964714},{"$f":"'Chart Data'!E63","v":49.151524323133131},{"$f":"'Chart Data'!F63","v":56.825709009672643},{"$f":"'Chart Data'!G63","v":55.603610873746113},{"$f":"'Chart Data'!H63","v":53.772198418610515},{"$f":"'Chart Data'!I63","v":52.571557142655713},{"$f":"'Chart Data'!J63","v":49.200722390919353},{"$f":"'Chart Data'!K63","v":44.109437731298776},{"$f":"'Chart Data'!L63","v":40.468841627391129},{"$f":"'Chart Data'!M63","v":37.351077794117018},{"$f":"'Chart Data'!N63","v":35.208327756779205},{"$f":"'Chart Data'!O63","v":34.507450116928275},{"$f":"'Chart Data'!P63","v":33.659868419796076},{"$f":"'Chart Data'!Q63","v":32.748754545530232},{"$f":"'Chart Data'!R63","v":31.975254248238453},{"$f":"'Chart Data'!S63","v":31.423847841063939},{"$f":"'Chart Data'!T63","v":30.550197047118488},{"$f":"'Chart Data'!U63","v":29.854414779222871},{"$f":"'Chart Data'!V63","v":28.960255358018621},{"$f":"'Chart Data'!W63","v":28.31904201041673},{"$f":"'Chart Data'!X63","v":27.716305278108127}]
[null,{"$f":"'Chart Data'!C66","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H30*(1-$I$8/2)","v":38},38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38,38]
[null,"Upper Band",null,null,null,null,null,{"$f":"H30*(1+$I$8/2)","v":42},42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42,42]
[null,{"$f":"'Chart Data'!C70","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C78","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C103","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D103","v":110.61517407343602},{"$f":"'Chart Data'!E103","v":105.97900436147741},{"$f":"'Chart Data'!F103","v":102.03022027083568},{"$f":"'Chart Data'!G103","v":100.6211924959286},{"$f":"'Chart Data'!H103","v":97.165382689904675},{"$f":"'Chart Data'!I103","v":95.220290719746387},{"$f":"'Chart Data'!J103","v":90.750902686968487},{"$f":"'Chart Data'!K103","v":85.899127704568528},{"$f":"'Chart Data'!L103","v":84.416804438397179},{"$f":"'Chart Data'!M103","v":83.708938608806321},{"$f":"'Chart Data'!N103","v":83.503237820490824},{"$f":"'Chart Data'!O103","v":83.585041922796762},{"$f":"'Chart Data'!P103","v":83.32106132173196},{"$f":"'Chart Data'!Q103","v":82.879400763488562},{"$f":"'Chart Data'!R103","v":82.670025424372056},{"$f":"'Chart Data'!S103","v":82.927959942015576},{"$f":"'Chart Data'!T103","v":82.062883016955794},{"$f":"'Chart Data'!U103","v":81.239862288334763},{"$f":"'Chart Data'!V103","v":79.89041590503227},{"$f":"'Chart Data'!W103","v":79.087655121218233},{"$f":"'Chart Data'!X103","v":78.160513954984211}]
[null,{"$f":"'Chart Data'!C104","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D104","v":110.61517407343602},{"$f":"'Chart Data'!E104","v":114.29251117073508},{"$f":"'Chart Data'!F104","v":116.4893757729682},{"$f":"'Chart Data'!G104","v":120.11863900732985},{"$f":"'Chart Data'!H104","v":121.31952348530666},{"$f":"'Chart Data'!I104","v":123.73034420023549},{"$f":"'Chart Data'!J104","v":124.26456254120892},{"$f":"'Chart Data'!K104","v":119.61171034277997},{"$f":"'Chart Data'!L104","v":115.44357378857062},{"$f":"'Chart Data'!M104","v":109.65947898263781},{"$f":"'Chart Data'!N104","v":103.18018555957143},{"$f":"'Chart Data'!O104","v":97.824775237203767},{"$f":"'Chart Data'!P104","v":92.953106358515441},{"$f":"'Chart Data'!Q104","v":88.817960559940644},{"$f":"'Chart Data'!R104","v":85.376204524679835},{"$f":"'Chart Data'!S104","v":83.272401368139953},{"$f":"'Chart Data'!T104","v":79.89840121580788},{"$f":"'Chart Data'!U104","v":76.631020870660421},{"$f":"'Chart Data'!V104","v":73.0799144562979},{"$f":"'Chart Data'!W104","v":69.70554032672392},{"$f":"'Chart Data'!X104","v":66.19358263851781}]
[null,{"$f":"'Chart Data'!C105","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D105","v":110.61517407343602},{"$f":"'Chart Data'!E105","v":131.51360561808255},{"$f":"'Chart Data'!F105","v":170.0650669394295},{"$f":"'Chart Data'!G105","v":168.73265617452418},{"$f":"'Chart Data'!H105","v":164.50561749331231},{"$f":"'Chart Data'!I105","v":161.96689232689144},{"$f":"'Chart Data'!J105","v":153.99765221182301},{"$f":"'Chart Data'!K105","v":140.77480123389043},{"$f":"'Chart Data'!L105","v":131.6361976225559},{"$f":"'Chart Data'!M105","v":123.07635913855735},{"$f":"'Chart Data'!N105","v":116.96237660322466},{"$f":"'Chart Data'!O105","v":115.05845733624054},{"$f":"'Chart Data'!P105","v":112.70523208352689},{"$f":"'Chart Data'!Q105","v":110.23264602001959},{"$f":"'Chart Data'!R105","v":108.25685659792642},{"$f":"'Chart Data'!S105","v":107.17767451747298},{"$f":"'Chart Data'!T105","v":105.00435699513424},{"$f":"'Chart Data'!U105","v":103.15546318670361},{"$f":"'Chart Data'!V105","v":100.84612431572377},{"$f":"'Chart Data'!W105","v":99.370554172605424},{"$f":"'Chart Data'!X105","v":97.834647424660147}]
[null,{"$f":"'Chart Data'!C108","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H38*(1-$I$8/2)","v":171},171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171,171]
[null,"Upper Band",null,null,null,null,null,{"$f":"H38*(1+$I$8/2)","v":189},189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189,189]
[null,{"$f":"'Chart Data'!C112","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C120","v":"Debt service-to-exports ratio"}]
[null,{"$f":"'Chart Data'!C145","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D145","v":17.168117428103436},{"$f":"'Chart Data'!E145","v":16.535326200617888},{"$f":"'Chart Data'!F145","v":15.209471749727065},{"$f":"'Chart Data'!G145","v":16.313853128308885},{"$f":"'Chart Data'!H145","v":18.595194482631445},{"$f":"'Chart Data'!I145","v":15.921433721443369},{"$f":"'Chart Data'!J145","v":19.875067416762647},{"$f":"'Chart Data'!K145","v":19.800411341559972},{"$f":"'Chart Data'!L145","v":16.972115976238534},{"$f":"'Chart Data'!M145","v":15.43882637877617},{"$f":"'Chart Data'!N145","v":13.649155314922353},{"$f":"'Chart Data'!O145","v":14.676582492373807},{"$f":"'Chart Data'!P145","v":14.206021279560229},{"$f":"'Chart Data'!Q145","v":14.123379527236349},{"$f":"'Chart Data'!R145","v":13.420767875545867},{"$f":"'Chart Data'!S145","v":13.689142449993373},{"$f":"'Chart Data'!T145","v":14.490443136958062},{"$f":"'Chart Data'!U145","v":14.429712909860848},{"$f":"'Chart Data'!V145","v":14.763834767833103},{"$f":"'Chart Data'!W145","v":13.940740998565872},{"$f":"'Chart Data'!X145","v":13.489555855414654}]
[null,{"$f":"'Chart Data'!C146","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D146","v":17.168117428103436},{"$f":"'Chart Data'!E146","v":16.485821057262999},{"$f":"'Chart Data'!F146","v":15.634678608220081},{"$f":"'Chart Data'!G146","v":16.991913752887697},{"$f":"'Chart Data'!H146","v":19.45470115684374},{"$f":"'Chart Data'!I146","v":17.206898458155372},{"$f":"'Chart Data'!J146","v":22.701871458990819},{"$f":"'Chart Data'!K146","v":24.122499305458756},{"$f":"'Chart Data'!L146","v":22.540769761131926},{"$f":"'Chart Data'!M146","v":21.839763310653122},{"$f":"'Chart Data'!N146","v":19.471041431603346},{"$f":"'Chart Data'!O146","v":19.98431696093596},{"$f":"'Chart Data'!P146","v":18.7250765283638},{"$f":"'Chart Data'!Q146","v":17.714190867876738},{"$f":"'Chart Data'!R146","v":16.141683953226838},{"$f":"'Chart Data'!S146","v":14.957748326370485},{"$f":"'Chart Data'!T146","v":14.887177688801559},{"$f":"'Chart Data'!U146","v":14.297833198827414},{"$f":"'Chart Data'!V146","v":14.215652751634627},{"$f":"'Chart Data'!W146","v":13.335688859512166},{"$f":"'Chart Data'!X146","v":12.603496874626034}]
[null,{"$f":"'Chart Data'!C147","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D147","v":17.168117428103436},{"$f":"'Chart Data'!E147","v":18.585161146123809},{"$f":"'Chart Data'!F147","v":20.332123936666868},{"$f":"'Chart Data'!G147","v":23.77615842749093},{"$f":"'Chart Data'!H147","v":26.672641244619665},{"$f":"'Chart Data'!I147","v":23.273936917215565},{"$f":"'Chart Data'!J147","v":30.892043309070587},{"$f":"'Chart Data'!K147","v":35.686867739537071},{"$f":"'Chart Data'!L147","v":31.67149454187938},{"$f":"'Chart Data'!M147","v":29.242586432287194},{"$f":"'Chart Data'!N147","v":24.355600820939685},{"$f":"'Chart Data'!O147","v":21.233904809497517},{"$f":"'Chart Data'!P147","v":20.474260748371222},{"$f":"'Chart Data'!Q147","v":20.096755241539046},{"$f":"'Chart Data'!R147","v":18.839275044503182},{"$f":"'Chart Data'!S147","v":18.739375277615835},{"$f":"'Chart Data'!T147","v":19.305588121432571},{"$f":"'Chart Data'!U147","v":18.870216220323076},{"$f":"'Chart Data'!V147","v":19.026301984768633},{"$f":"'Chart Data'!W147","v":17.79978530525176},{"$f":"'Chart Data'!X147","v":17.102233990875121}]
[null,{"$f":"'Chart Data'!C150","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H46*(1-$I$8/2)","v":14.25},14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25,14.25]
[null,"Upper Band",null,null,null,null,null,{"$f":"H46*(1+$I$8/2)","v":15.75},15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75,15.75]
[null,{"$f":"'Chart Data'!C154","v":"Most extreme shock: Exports"}]
[{"$f":"'Chart Data'!C162","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"'Chart Data'!C187","v":"Baseline"},null,null,null,null,null,{"$f":"'Chart Data'!D187","v":39.00150259737196},{"$f":"'Chart Data'!E187","v":37.932522331599195},{"$f":"'Chart Data'!F187","v":33.78880657711413},{"$f":"'Chart Data'!G187","v":35.43314891197678},{"$f":"'Chart Data'!H187","v":40.283317855514113},{"$f":"'Chart Data'!I187","v":34.416863338665003},{"$f":"'Chart Data'!J187","v":42.757565803710897},{"$f":"'Chart Data'!K187","v":42.260898542737344},{"$f":"'Chart Data'!L187","v":35.901063891462286},{"$f":"'Chart Data'!M187","v":32.498205696226911},{"$f":"'Chart Data'!N187","v":28.675625547354187},{"$f":"'Chart Data'!O187","v":30.844619752270788},{"$f":"'Chart Data'!P187","v":29.848359263634826},{"$f":"'Chart Data'!Q187","v":29.626947258339243},{"$f":"'Chart Data'!R187","v":28.077089736953976},{"$f":"'Chart Data'!S187","v":28.478324875103674},{"$f":"'Chart Data'!T187","v":29.994133357436144},{"$f":"'Chart Data'!U187","v":29.777097619087151},{"$f":"'Chart Data'!V187","v":30.295366431765736},{"$f":"'Chart Data'!W187","v":28.488131521650882},{"$f":"'Chart Data'!X187","v":27.467887429724897}]
[null,{"$f":"'Chart Data'!C188","v":"Historical scenario"},null,null,null,null,null,{"$f":"'Chart Data'!D188","v":39.00150259737196},{"$f":"'Chart Data'!E188","v":37.818956083612612},{"$f":"'Chart Data'!F188","v":34.733430593864782},{"$f":"'Chart Data'!G188","v":36.905874140841192},{"$f":"'Chart Data'!H188","v":42.145292495713186},{"$f":"'Chart Data'!I188","v":37.195612096102863},{"$f":"'Chart Data'!J188","v":48.838916740303311},{"$f":"'Chart Data'!K188","v":51.485723107453786},{"$f":"'Chart Data'!L188","v":47.680419842174956},{"$f":"'Chart Data'!M188","v":45.971960757471557},{"$f":"'Chart Data'!N188","v":40.906875204156393},{"$f":"'Chart Data'!O188","v":41.999468063441995},{"$f":"'Chart Data'!P188","v":39.343374225535491},{"$f":"'Chart Data'!Q188","v":37.159477131847247},{"$f":"'Chart Data'!R188","v":33.769417149826552},{"$f":"'Chart Data'!S188","v":31.11747998784417},{"$f":"'Chart Data'!T188","v":30.815344202613552},{"$f":"'Chart Data'!U188","v":29.50495117695413},{"$f":"'Chart Data'!V188","v":29.170497770391901},{"$f":"'Chart Data'!W188","v":27.251697610670732},{"$f":"'Chart Data'!X188","v":25.663664325475725}]
[null,{"$f":"'Chart Data'!C189","v":"MX shock Standard&Tailored"},null,null,null,null,null,{"$f":"'Chart Data'!D189","v":39.00150259737196},{"$f":"'Chart Data'!E189","v":38.207338550103906},{"$f":"'Chart Data'!F189","v":36.447121396863544},{"$f":"'Chart Data'!G189","v":41.669342716349725},{"$f":"'Chart Data'!H189","v":46.624296793799722},{"$f":"'Chart Data'!I189","v":40.595764992029984},{"$f":"'Chart Data'!J189","v":53.625673558457564},{"$f":"'Chart Data'!K189","v":61.460304590739689},{"$f":"'Chart Data'!L189","v":54.058208422869299},{"$f":"'Chart Data'!M189","v":49.66868304963149},{"$f":"'Chart Data'!N189","v":41.288369746863239},{"$f":"'Chart Data'!O189","v":36.008589482567324},{"$f":"'Chart Data'!P189","v":34.711868765157},{"$f":"'Chart Data'!Q189","v":34.01699770224355},{"$f":"'Chart Data'!R189","v":31.802457037560401},{"$f":"'Chart Data'!S189","v":31.456838203870507},{"$f":"'Chart Data'!T189","v":32.244782385640406},{"$f":"'Chart Data'!U189","v":31.42123952691453},{"$f":"'Chart Data'!V189","v":31.503092043695069},{"$f":"'Chart Data'!W189","v":29.350441191871194},{"$f":"'Chart Data'!X189","v":28.099734406531756}]
[null,{"$f":"'Chart Data'!C192","v":"Threshold"},null,null,null,null,null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[null,"Lower Band",null,null,null,null,null,{"$f":"H54*(1-$I$8/2)","v":17.099999999999998},17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998,17.099999999999998]
[null,"Upper Band",null,null,null,null,null,{"$f":"H54*(1+$I$8/2)","v":18.900000000000002},18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002,18.900000000000002]
[null,{"$f":"'Chart Data'!C196","v":"Most extreme shock: Exports"}]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C852,IF(START!$L$10=\"French\",translation!D874,IF(START!$L$10=\"Portuguese\",translation!E874,translation!D889)))","v":"Probabilities"}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(START!$L$10=\"English\",translation!C878,IF(START!$L$10=\"French\",translation!D878,IF(START!$L$10=\"Portuguese\",translation!E878,translation!E889)))","v":"Regression Coefficients"},"Models"]
[null,null,null,null,null,null,null,null,{"$f":"H64","v":"npvgdp"},{"$f":"H65","v":"npvexp"},{"$f":"H66","v":"tdsexp"},{"$f":"H67","v":"tdsrev"},null,{"$f":"IF(START!$L$10=\"English\",translation!C873,IF(START!$L$10=\"French\",translation!C874,IF(START!$L$10=\"Portuguese\",translation!D873,translation!#REF!)))","v":"Probability Threshold"},null,null,"old values"]
[null,null,null,null,null,null,null,"npvgdp",1.5409999999999999,null,null,null,null,"npvgdp",0.155,null,0.13500000000000001]
[null,null,null,null,null,null,null,"npvexp",null,0.35899999999999999,null,null,null,"npvexp",0.16,null,0.125]
[null,null,null,null,null,null,null,"tdsexp",null,null,3.5409999999999999,null,null,"tdsexp",0.13800000000000001,null,0.14099999999999999]
[null,null,null,null,null,null,null,"tdsrev",null,null,null,3.7450000000000001,null,"tdsrev",0.15,null,0.152]
[null,null,null,null,null,null,null,"CPIA",-0.4,-0.38100000000000001,-0.39500000000000002,-0.36199999999999999]
[null,null,null,null,null,null,null,"Growth",-3.081,-2.8530000000000002,-1.9419999999999999,-3.0009999999999999]
[null,null,null,null,null,null,null,"Reserves",-4.2229999999999999,-4.5910000000000002,-3.6989999999999998,-3.6960000000000002]
[null,null,null,null,null,null,null,"Reserves^2",3.9529999999999998,4.5819999999999999,3.6829999999999998,3.7429999999999999]
[null,null,null,null,null,null,null,"Remittances",-2.2349999999999999,-2.282,-1.9339999999999999,-1.635]
[null,null,null,null,null,null,null,"World Growth",-12.4,-14.09,-13.75,-13.84]
[null,null,null,null,null,null,null,"Constant",1.31,1.331,1.1479999999999999,0.97899999999999998]
[]
[{"$f":"IF(START!$L$10=\"English\",translation!C876,IF(START!$L$10=\"French\",translation!#REF!,IF(START!$L$10=\"Portuguese\",translation!I877,translation!D891)))","v":"Average of 6-year history + 11-year projection"},null,{"$f":"D76-1","v":2013},2014,2015,2016,{"$f":"H76-1","v":2017},{"$f":"H24","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["CPIA",null,null,null,null,null,null,{"$f":"AVERAGE(C109:R109)","v":2.9947918750000007},{"$f":"$H$77","v":2.9947918750000007},{"$f":"$H$77","v":2.9947918750000007},2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007,2.9947918750000007]
[{"$f":"IF(START!$L$10=\"English\",translation!C877,IF(START!$L$10=\"French\",translation!D876,IF(START!$L$10=\"Portuguese\",translation!E876,translation!D892)))","v":"Real GDP Growth"},null,null,null,null,null,null,{"$f":"AVERAGE(C110:R110)","v":5.4792562154561226},{"$f":"$H$78","v":5.4792562154561226},{"$f":"$H$78","v":5.4792562154561226},5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226,5.4792562154561226]
["Reserves",null,null,null,null,null,null,{"$f":"AVERAGE(C111:R111)","v":28.180285240899352},{"$f":"$H$79","v":28.180285240899352},{"$f":"$H$79","v":28.180285240899352},28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352,28.180285240899352]
["Remittances",null,null,null,null,null,null,{"$f":"AVERAGE(C114:R114)","v":4.2926348519862394},{"$f":"$H$80","v":4.2926348519862394},{"$f":"$H$80","v":4.2926348519862394},4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394,4.2926348519862394]
["World Growth",null,null,null,null,null,null,{"$f":"AVERAGE(C117:R117)","v":3.2106051033300083},{"$f":"$H$81","v":3.2106051033300083},{"$f":"$H$81","v":3.2106051033300083},3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083,3.2106051033300083]
[]
[{"$f":"$A$26","v":"PV of debt-to GDP ratio"}]
[null,{"$f":"B27","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($I$64*H27/100+$I$68*H$77+$I$69*H$78/100+$I$70*H$79/100+$I$71*(H$79/100)^2+$I$72*H$80/100+$I$73*H$81/100+$I$74,0,1,1)*100","v":23.409800864127469},22.788561302015108,{"$f":"NORMDIST($I$64*J27/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":21.892324379223158},21.369262357981402,20.600304132656969,20.138794454210874,19.127600436936714,18.064572808389414,17.585044076112506,17.315603964072572,17.185100822808856,17.151940887203189,17.06265168184424,16.936170360836417,16.83769766789673,16.787875098878839,16.578545883061711,16.406144905141499,16.138621932464741,15.950734943925957,15.767760326645089]
[null,{"$f":"B28","v":"Historical scenario"},null,null,null,null,null,23.409800864127469,24.434313986061845,{"$f":"NORMDIST($I$64*J28/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":24.712451710881606},25.11201614424229,25.156072312901667,25.464402771251173,25.183723740762449,23.848857660020407,22.688910511001076,21.436581007274583,20.220915797960537,19.307565078325919,18.492483467810022,17.800434811284703,17.224424730549469,16.836332885752974,16.280837014325567,15.783990514747348,15.241569465379703,14.742362758286385,14.258134719795009]
["Most extreme shock",{"$f":"B29","v":"MX shock Standard&Tailored"},null,null,null,null,null,23.409800864127469,25.15890794970429,{"$f":"NORMDIST($I$64*J29/100+$I$68*J$77+$I$69*J$78/100+$I$70*J$79/100+$I$71*(J$79/100)^2+$I$72*J$80/100+$I$73*J$81/100+$I$74,0,1,1)*100","v":29.07351507452104},28.431481536888892,27.482224421452472,26.868503479900475,25.183087025130714,22.747260517445568,21.090135352468849,19.72895874746796,18.825036494597409,18.535005810068338,18.187995844052367,17.819538952892913,17.510453329782013,17.292204230744311,16.949974931400323,16.680551691571392,16.338392251555252,16.095852474329455,15.870020405280297]
[null,{"$f":"B30","v":"Threshold"},null,null,null,null,null,{"$f":"$O$64*100","v":15.5},15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5,15.5]
[]
[{"$f":"$A$34","v":"PV of debt-to-exports ratio"}]
[null,{"$f":"B35","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($J$65*H35/100+$J$68*H$77+$J$69*H$78/100+$J$70*H$79/100+$J$71*(H$79/100)^2+$J$72*H$80/100+$J$73*H$81/100+$J$74,0,1,1)*100","v":14.698556871769727},14.319064982572138,{"$f":"NORMDIST($J$65*J35/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":14.001102527969175},13.888815635742011,13.616020387993991,13.464101889731214,13.119447294054623,12.752257440434606,12.641511857968895,12.588863708580902,12.573593245125906,12.579664529926063,12.560079931294045,12.527360932216661,12.51187084500733,12.530955368021498,12.46702865202348,12.406421685197232,12.307495607376772,12.248909284828986,12.181489409989164]
[null,{"$f":"B36","v":"Historical scenario"},null,null,null,null,null,14.698556871769727,15.004318664781058,{"$f":"NORMDIST($J$65*J36/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":15.18899201259811},15.497370620406976,15.600313947625398,15.808334096226773,15.854674988759223,15.454050177513626,15.100892051638478,14.619782059258663,14.093200419499089,13.667786495652138,13.288500109521539,12.972293444058213,12.713112661456389,12.556472195379461,12.308079368679319,12.070838302465411,11.816667300031529,11.578674902556081,11.334614984339716]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B37","v":"MX shock Standard&Tailored"},null,null,null,null,null,14.698556871769727,16.492291621567443,{"$f":"NORMDIST($J$65*J37/100+$J$68*J$77+$J$69*J$78/100+$J$70*J$79/100+$J$71*(J$79/100)^2+$J$72*J$80/100+$J$73*J$81/100+$J$74,0,1,1)*100","v":20.157050164728538},20.022773482861989,19.600355504226478,19.349273313056042,18.573941267510929,17.330714166156628,16.503215524010852,15.751725177060496,15.228950250569021,15.068535095126942,14.871823838569886,14.666992238807596,14.504682829859744,14.416541387012845,14.240135102375653,14.091216153153258,13.906699437392787,13.789665973293012,13.66856254018022]
[null,{"$f":"B38","v":"Threshold"},null,null,null,null,null,{"$f":"$O$65*100","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[]
[{"$f":"$A$42","v":"Debt service-to-exports ratio"}]
[null,{"$f":"B43","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($K$66*H43/100+$K$68*H$77+$K$69*H$78/100+$K$70*H$79/100+$K$71*(H$79/100)^2+$K$72*H$80/100+$K$73*H$81/100+$K$74,0,1,1)*100","v":20.959828494957698},20.320634589262859,{"$f":"NORMDIST($K$66*J43/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":19.01967346493705},20.099698696056556,22.444013597852162,19.711787715911893,23.824390536489638,23.742615260502927,20.760590623083306,19.240986497900611,17.55591494912024,18.51153921344785,18.069919192764406,17.993047703924713,17.347812698194769,17.592512545572028,18.336052626168133,18.27902313847407,18.594155954758556,17.823891245066974,17.410325115894317]
[null,{"$f":"B44","v":"Historical scenario"},null,null,null,null,null,20.959828494957698,20.271124129347857,{"$f":"NORMDIST($K$66*J44/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":19.431212722500277},20.780664350696458,23.365954622220276,20.999382738481877,27.031331802014758,28.720749779822341,26.842931958729888,26.03090476004035,23.383682878907031,23.944335707404459,22.581991961175824,21.520815984356986,19.928946789218589,18.778584352963129,18.711335264416139,18.155561632738713,18.078891548770226,17.270693359898665,16.616057852132837]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B45","v":"MX shock Standard&Tailored"},null,null,null,null,null,20.959828494957698,22.433374768563365,{"$f":"NORMDIST($K$66*J45/100+$K$68*J$77+$K$69*J$78/100+$K$70*J$79/100+$K$71*(J$79/100)^2+$K$72*J$80/100+$K$73*J$81/100+$K$74,0,1,1)*100","v":24.328379953566699},28.304305740910447,31.872728374158594,27.705627877307847,37.378252814602071,43.956706448980469,38.428293480709222,35.187660061221294,29.002656517864455,25.339432199004737,24.486278721475969,24.068125344149244,22.703704479382907,22.59721129580063,23.204520304622527,22.736745087326444,22.90383403133383,21.609531485174532,20.892732026996253]
[null,{"$f":"B46","v":"Threshold"},null,null,null,null,null,{"$f":"$O$66*100","v":13.8},13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8,13.8]
[]
[{"$f":"$A$50","v":"Debt service-to-revenue ratio"}]
[null,{"$f":"B51","v":"Baseline"},null,null,null,null,null,{"$f":"NORMDIST($L$67*H51/100+$L$68*H$77+$L$69*H$78/100+$L$70*H$79/100+$L$71*(H$79/100)^2+$L$72*H$80/100+$L$73*H$81/100+$L$74,0,1,1)*100","v":47.298267287165473},45.70741743331503,{"$f":"NORMDIST($L$67*J51/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":39.627925457990116},42.018935364083873,49.211331954504054,40.537097136913104,52.905330215010984,52.164799452887237,42.705157143194569,37.777765053828695,32.474228878375875,35.448137604563904,34.069779642778563,33.766238953226633,31.671897786233703,32.208826004261645,34.270192109924302,33.971971013345318,34.685732129347933,32.221996347413096,30.864030229608595]
[null,{"$f":"B52","v":"Historical scenario"},null,null,null,null,null,47.298267287165473,45.53876736997578,{"$f":"NORMDIST($L$67*J52/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":40.99733456374085},44.185983463795104,51.992314148567154,44.614589692823323,61.815431027378089,65.53332835245169,60.150757121998154,57.662601005961591,50.142899169591992,51.774689913973489,47.808072280093157,44.56110022021231,39.599944235700363,35.82909038272183,35.407350198122643,33.599439260864564,33.143818087514106,30.57952470827453,28.526324198969235]
[{"$f":"$A$86","v":"Most extreme shock"},{"$f":"B53","v":"MX shock Standard&Tailored"},null,null,null,null,null,47.298267287165473,46.115843777629628,{"$f":"NORMDIST($L$67*J53/100+$L$68*J$77+$L$69*J$78/100+$L$70*J$79/100+$L$71*(J$79/100)^2+$L$72*J$80/100+$L$73*J$81/100+$L$74,0,1,1)*100","v":43.508765030802699},51.281834913907829,58.616833330238805,49.67809222797468,68.43510896447799,78.03299060407609,69.008785439400398,62.994650326095993,50.712829204826136,42.863169390928654,40.965947002415994,39.957629889394369,36.791579439868649,36.304855562814488,37.417589540591912,36.254846961147102,36.369867296467334,33.388647832841691,31.702099418175312]
[null,{"$f":"B54","v":"Threshold"},null,null,null,null,null,{"$f":"$O$67*100","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
["Background macro variables"]
[null,null,{"$f":"C76","v":2013},{"$f":"D76","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
["CPIA",null,{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!C$108, 'Imported data'!$B$81:$V$81, 0)), B109)","v":3.25},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!D$108, 'Imported data'!$B$81:$V$81, 0)), C109)","v":3.1666699999999999},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!E$108, 'Imported data'!$B$81:$V$81, 0)), D109)","v":3},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!F$108, 'Imported data'!$B$81:$V$81, 0)), E109)","v":3},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!G$108, 'Imported data'!$B$81:$V$81, 0)), F109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!H$108, 'Imported data'!$B$81:$V$81, 0)), G109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!I$108, 'Imported data'!$B$81:$V$81, 0)), H109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!J$108, 'Imported data'!$B$81:$V$81, 0)), I109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!K$108, 'Imported data'!$B$81:$V$81, 0)), J109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!L$108, 'Imported data'!$B$81:$V$81, 0)), K109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!M$108, 'Imported data'!$B$81:$V$81, 0)), L109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!N$108, 'Imported data'!$B$81:$V$81, 0)), M109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!O$108, 'Imported data'!$B$81:$V$81, 0)), N109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!P$108, 'Imported data'!$B$81:$V$81, 0)), O109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!Q$108, 'Imported data'!$B$81:$V$81, 0)), P109)","v":2.9583333333333335},{"$f":"IFERROR(INDEX('Imported data'!$B$81:$V$82, MATCH('Probability approach'!$A109, 'Imported data'!$B$81:$B$82, 0), MATCH('Probability approach'!R$108, 'Imported data'!$B$81:$V$81, 0)), Q109)","v":2.9583333333333335}]
["Real growth rate",null,{"$f":"'Macro-Debt_Data'!P107","v":9.2927894583888282},{"$f":"'Macro-Debt_Data'!Q107","v":7.3125250849582768},{"$f":"'Macro-Debt_Data'!R107","v":3.9874679871839236},{"$f":"'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Macro-Debt_Data'!U107","v":5.8906944612318712},{"$f":"'Macro-Debt_Data'!V107","v":8.8593605877872239},{"$f":"'Macro-Debt_Data'!W107","v":5.9467120061924561},{"$f":"'Macro-Debt_Data'!X107","v":5.1113682292374563},{"$f":"'Macro-Debt_Data'!Y107","v":5.2204322138042603},{"$f":"'Macro-Debt_Data'!Z107","v":5.3637352876307887},{"$f":"'Macro-Debt_Data'!AA107","v":5.337618585397963},{"$f":"'Macro-Debt_Data'!AB107","v":4.6844744828008711},{"$f":"'Macro-Debt_Data'!AC107","v":4.3972634482420059},{"$f":"'Macro-Debt_Data'!AD107","v":4.4833886485703633},{"$f":"'Macro-Debt_Data'!AE107","v":4.4756749591488898}]
["Reserves / imports ratio",null,{"$f":"C112/C113*100","v":23.188591392363207},{"$f":"D112/D113*100","v":19.703954633081846},21.785669185119321,20.445297160051894,25.154438517497713,29.751780970615403,31.071179060649467,31.679052707235535,32.184457347616359,33.252864461155042,32.98920655388148,32.362920350931944,31.115872402427492,30.346834485437512,29.142660918397382,26.709783707928057]
["Gross Reserves",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S180","v":5048.1899999999996},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T180","v":4386.8740229649202},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U180","v":4149.47},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V180","v":4203.070925},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W180","v":5112.07},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X180","v":6482.6183879197197},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y180","v":7218.5493882728006},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z180","v":7746.9003438906402},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA180","v":8232.6352923207305},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB180","v":8995.2526565463104},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC180","v":9614.8104093723305},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD180","v":10014.55408092461},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE180","v":10213.312032840829},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF180","v":10542.840902809819},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG180","v":10742.398383851802},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH180","v":10440.9200952911}]
["Imports",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S38","v":21770.145131206806},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T38","v":22263.926732756488},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U38","v":19046.786971475227},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V38","v":20557.641652733659},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W38","v":20322.735474472967},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X38","v":21789.009519538788},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y38","v":23232.299534506026},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z38","v":24454.330801757969},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA38","v":25579.537363026117},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB38","v":27051.061020785997},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC38","v":29145.321799929927},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD38","v":30944.531495706706},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE38","v":32823.47960793168},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF38","v":34741.155318420431},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG38","v":36861.419120003091},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH38","v":39090.245767104439}]
["Remitances / GDP ratio",null,{"$f":"C115/C116*100","v":4.1971066962390395},{"$f":"D115/D116*100","v":3.1876217347648721},4.2255617995565062,5.329277504139732,3.6768697725606994,5.1029460688722574,5.1842365958848369,4.9723916799554964,4.7991063232246667,4.6132443929628506,4.4103382687359707,4.1756767778978308,3.9708961110876082,3.784870366457751,3.6086580644044166,3.4433554750352902]
["Gross remittances",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S45","v":1760.2388359152201},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T45","v":1523.88377758924},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U45","v":1638.4235826422},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V45","v":1966.1082991706401},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W45","v":1572.8866393365099},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X45","v":2320.0077930213502},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y45","v":2552.0085723234902},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z45","v":2628.5688294931902},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA45","v":2707.4258943779901},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB45","v":2788.6486712093301},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC45","v":2872.30813134561},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD45","v":2929.7542939725199},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE45","v":2988.3493798519698},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF45","v":3048.1163674490099},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG45","v":3109.07869479799},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH45","v":3171.2602686939499}]
["Nominal GDP",null,{"$f":"'Macro-Debt_Data'!P56","v":41939.3397240185},{"$f":"'Macro-Debt_Data'!Q56","v":47806.292728194298},{"$f":"'Macro-Debt_Data'!R56","v":38774.100589752605},{"$f":"'Macro-Debt_Data'!S56","v":36892.586239755503},{"$f":"'Macro-Debt_Data'!T56","v":42777.871848343901},{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205}]
["World economic growth rate",null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!S179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X179","v":3.2106051033300052},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG179","v":3.21060510333001},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH179","v":3.21060510333001}]

{"sheet":"Realism 1 - Forecast Error","index":27,"n_rows":163,"n_cols":34,"rows_kept":163,"cut":false,"hidden":false,"merged":[[99,30,101,30],[99,31,101,31],[129,30,131,30],[129,31,131,31],[12,30,14,30],[12,31,14,31],[48,30,50,30],[48,31,50,31],[67,29,67,32],[68,31,68,32]]}
[]
[null,"Country",null,{"$f":"'Input 1 - Basics'!C7","v":"Papua New Guinea"}]
[null,"Country code",null,{"$f":"'Input 1 - Basics'!C8","v":853}]
[null,null,null,"Year","Issue_Date"]
[null,"Current vintage","Vintage ID",{"$f":"'Input 1 - Basics'!C17","v":2018}]
[null,"The latest vintage",{"$f":"D3&1","v":"8531"},{"$f":"LEFT(E6, 4)","v":"2017"},{"$f":"'Imported data'!E6","v":"2017-11-20"}]
[null,"5 years ago",{"$f":"D3&5","v":"8535"},{"$f":"LEFT(E7, 4)","v":"2013"},{"$f":"'Imported data'!E7","v":"2013-10-25"}]
[]
[null,null,null,null,null,null,null,null,"First year of projection (5 years ago)",null,null,null,null,null,"First year of projection (current vintage)"]
[]
[null,null,null,null,null,null,null,{"$f":"I11-1","v":2011},2012,2013,2014,2015,2016,{"$f":"O11-1","v":2017},{"$f":"FirstYear_of_Projection","v":2018},{"$f":"O11+1","v":2019},{"$f":"P11+1","v":2020},2021,2022,{"$f":"S11+1","v":2023},{"$f":"T11+1","v":2024},2025,2026,2027,2028,null,"Memorandum"]
[null,"External debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1213, 0,LANG)","v":"5-year historical change"},{"$f":"++OFFSET(translation!C1214, 0,LANG)","v":"5-year projected change"}]
[null,"Current vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart legend",{"$f":"++OFFSET(translation!C1212, 0,LANG)","v":"5-year cummulative"}]
[null,{"$f":"$D$5","v":2018},"NGDPD",{"$f":"CONCATENATE(B15,C15)","v":"2018NGDPD"},"Nominal GDP (in billions of US dollars)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!G48/1000,'Baseline - external'!G48)","v":32.174210829725098},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!H48/1000,'Baseline - external'!H48)","v":39.564983872474293},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!I48/1000,'Baseline - external'!I48)","v":41.939339724018502},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!J48/1000,'Baseline - external'!J48)","v":47.8062927281943},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!K48/1000,'Baseline - external'!K48)","v":38.774100589752607},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!L48/1000,'Baseline - external'!L48)","v":36.892586239755502},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!M48/1000,'Baseline - external'!M48)","v":42.777871848343899},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!N48/1000,'Baseline - external'!N48)","v":45.464086073205706},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!O48/1000,'Baseline - external'!O48)","v":49.226313751753402},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!P48/1000,'Baseline - external'!P48)","v":52.863269804134099},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!Q48/1000,'Baseline - external'!Q48)","v":56.4152096667612},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!R48/1000,'Baseline - external'!R48)","v":60.448752194078402},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - external'!S48/1000,'Baseline - external'!S48)","v":65.126708119121901},null,null,null,null,null,null,"Y"]
[null,{"$f":"$D$5","v":2018},"D_GDP",{"$f":"CONCATENATE(B16,C16)","v":"2018D_GDP"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Baseline - external'!G12","v":30.053391431539627},{"$f":"'Baseline - external'!H12","v":29.47899699889431},{"$f":"'Baseline - external'!I12","v":33.253214201969669},{"$f":"'Baseline - external'!J12","v":39.197932071941231},{"$f":"'Baseline - external'!K12","v":49.242897811112442},{"$f":"'Baseline - external'!L12","v":53.163407984155334},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"'Baseline - external'!O12","v":53.106031952551405},{"$f":"'Baseline - external'!P12","v":50.890645845582569},{"$f":"'Baseline - external'!Q12","v":49.438773768573363},{"$f":"'Baseline - external'!R12","v":47.242958417085646},{"$f":"'Baseline - external'!S12","v":45.769934988299966},{"$f":"'Baseline - external'!T12","v":44.059262300943068},{"$f":"'Baseline - external'!U12","v":41.284110889217132},{"$f":"'Baseline - external'!V12","v":39.941165654650703},{"$f":"'Baseline - external'!W12","v":39.167041042357361},{"$f":"'Baseline - external'!X12","v":38.444194587562734},null,null,null,null,null,{"$f":"CONCATENATE(I11,\" -\",N11)","v":"2012 -2017"},{"$f":"CONCATENATE(N11, \" - \",S11)","v":"2017 - 2022"}]
[null,{"$f":"$D$5","v":2018},"D_PPG_GDP",{"$f":"CONCATENATE(B17,C17)","v":"2018D_PPG_GDP"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G13","v":23.455363879764061},{"$f":"'Baseline - external'!H13","v":23.703041338578011},{"$f":"'Baseline - external'!I13","v":29.910203533994444},{"$f":"'Baseline - external'!J13","v":34.749627257649429},{"$f":"'Baseline - external'!K13","v":44.91151080543014},{"$f":"'Baseline - external'!L13","v":49.163407984155334},{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},null,"dG"]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H15*H16/100","v":9.6694415206660977},{"$f":"I15*I16/100","v":11.663360408379715},13.946178473319629,18.739078149710984,19.093490730589821,19.613356138547569,22.793195690886527,24.986688109255333,26.142141910069366,26.902459418416676,27.8909878782164,28.557778862695603,29.80845196614197,null,null,null,null,null,null,"D",null,null,{"$f":"++OFFSET(translation!C1215, 0,LANG)","v":"Change in external debt"},{"$f":"N16-I16","v":23.803680951268703},{"$f":"S16-N16","v":-6.039719533077367}]
[null,{"$f":"$D$5","v":2018},"BGS_GDP",{"$f":"CONCATENATE(B19,C19)","v":"2018BGS_GDP"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G18","v":10.914089990135459},{"$f":"'Baseline - external'!H18","v":15.69509002135387},{"$f":"'Baseline - external'!I18","v":12.299006349443239},{"$f":"'Baseline - external'!J18","v":12.462719808555271},{"$f":"'Baseline - external'!K18","v":9.7719125200776205},{"$f":"'Baseline - external'!L18","v":10.998791147851911},{"$f":"'Baseline - external'!M18","v":6.6690441220067669},{"$f":"'Baseline - external'!N18","v":6.771623414109051},{"$f":"'Baseline - external'!O18","v":5.4901984174694789},{"$f":"'Baseline - external'!P18","v":4.8493252442169137},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1216, 0,LANG)","v":"Change in PPG debt 3/"},{"$f":"N17-I17","v":25.579636611584995},{"$f":"S17-N17","v":-6.0397195330773528}]
[null,2018,"NCTN_GDP","2018NCTN_GDP","Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G21","v":-6.9119037624022814},{"$f":"'Baseline - external'!H21","v":-6.2862806669658058},{"$f":"'Baseline - external'!I21","v":-5.4918068458025395},{"$f":"'Baseline - external'!J21","v":-3.8846720403989092},{"$f":"'Baseline - external'!K21","v":-4.9600312498692078},{"$f":"'Baseline - external'!L21","v":-6.6711186393119899},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1217, 0,LANG)","v":"Current account + FDI"},{"$f":"SUM(J23:N23)","v":-1.4576496708899551},{"$f":"SUM(O23:S23)","v":-15.83186429887834}]
[null,2018,"NCTN_OTH_GDP",{"$f":"CONCATENATE(B21,C21)","v":"2018NCTN_OTH_GDP"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Baseline - external'!G23","v":0.98634507321585296},{"$f":"'Baseline - external'!H23","v":2.1976132357952478},{"$f":"'Baseline - external'!I23","v":4.1907452657001656},{"$f":"'Baseline - external'!J23","v":1.542096339998853},{"$f":"'Baseline - external'!K23","v":2.3703457356113535},{"$f":"'Baseline - external'!L23","v":1.143341570793214},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.2907890668186579},{"$f":"'Baseline - external'!P23","v":1.2541973114296141},{"$f":"'Baseline - external'!Q23","v":1.2132722681791477},{"$f":"'Baseline - external'!R23","v":1.381003115438602},{"$f":"'Baseline - external'!S23","v":1.329053519266294},null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1218, 0,LANG)","v":"Nominal interest rate"},{"$f":"SUM(J24:N24)","v":9.6655391746203829},{"$f":"SUM(O24:S24)","v":14.97070936976341}]
[null,2018,"BFDIN_GDP",{"$f":"CONCATENATE(B22,C22)","v":"2018BFDIN_GDP"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G24","v":-7.8963876686915739},{"$f":"'Baseline - external'!H24","v":-8.1868673929876419},{"$f":"'Baseline - external'!I24","v":-7.8940033879216855},{"$f":"'Baseline - external'!J24","v":-6.7841302914341455},{"$f":"'Baseline - external'!K24","v":-8.7031947771007605},{"$f":"'Baseline - external'!L24","v":-8.0950301070264761},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24","v":-6.0314497020176558},{"$f":"'Baseline - external'!P24","v":-5.026208085014729},{"$f":"'Baseline - external'!Q24","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24","v":-4.2722768722625082},{"$f":"'Baseline - external'!S24","v":-4.0209664680117818},null,null,null,null,null,null,"fdi",null,null,{"$f":"++OFFSET(translation!C1219, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J25:N25)","v":-10.220245318366739},{"$f":"SUM(O25:S25)","v":-15.237102557267743}]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H19+H20+H21+H22","v":-2.9078563677425437},{"$f":"I19+I20+I21+I22","v":3.4195551971956721},3.1039413814191796,3.3360138167210689,-1.5209677712809944,{"$f":"M19+M20+M21+M22","v":-2.6240160276933411},-3.7526210700558682,-3.1447387907315831,-3.7739689946151551,-3.254581910369331,-2.9893421318663029,{"$f":"S19+S20+S21+S22","v":-2.669232471295969},-2.3037591809065132,null,null,null,null,null,null,"- (ca + fdi)",null,null,{"$f":"++OFFSET(translation!C1220, 0,LANG)","v":"Price and exchange rate"},{"$f":"SUM(J26:N26)","v":3.6402455000728606},{"$f":"SUM(O26:S26)","v":-6.3652309705676924}]
[null,2018,"DCIR_GDP",{"$f":"CONCATENATE(B24,C24)","v":"2018DCIR_GDP"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G27","v":0.82260784474654403},{"$f":"'Baseline - external'!H27","v":1.1459230950982455},{"$f":"'Baseline - external'!I27","v":1.1951982622981132},{"$f":"'Baseline - external'!J27","v":1.602297080767348},{"$f":"'Baseline - external'!K27","v":2.3556338084443613},{"$f":"'Baseline - external'!L27","v":2.2153778068670427},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"'Baseline - external'!O27","v":3.1799086545547923},{"$f":"'Baseline - external'!P27","v":3.2657219119355063},{"$f":"'Baseline - external'!Q27","v":3.1880063717594944},{"$f":"'Baseline - external'!R27","v":2.9130097234908447},{"$f":"'Baseline - external'!S27","v":2.6265189588328348},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1221, 0,LANG)","v":"Change in debt"},{"$f":"SUM(J27:N27)","v":23.803680951268703},{"$f":"SUM(O27:S27)","v":-6.039719533077367}]
[null,2018,"DCGDPR_GDP",{"$f":"CONCATENATE(B25,C25)","v":"2018DCGDPR_GDP"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G28","v":-1.8267406940928652},{"$f":"'Baseline - external'!H28","v":-3.433031573362761},{"$f":"'Baseline - external'!I28","v":-2.5843314025830706},{"$f":"'Baseline - external'!J28","v":-2.1332292069849204},{"$f":"'Baseline - external'!K28","v":-1.9270975495188669},{"$f":"'Baseline - external'!L28","v":-1.9850045124179978},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"'Baseline - external'!O28","v":-4.4969054756122881},{"$f":"'Baseline - external'!P28","v":-2.9407902640187995},{"$f":"'Baseline - external'!Q28","v":-2.4374344644271053},{"$f":"'Baseline - external'!R28","v":-2.4087016904300707},{"$f":"'Baseline - external'!S28","v":-2.3519746452104622},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)",null,null,{"$f":"++OFFSET(translation!C1222, 0,LANG)","v":"Residual"},{"$f":"SUM(J28:N28)-SUM(J30:N30)","v":23.951746926148441},{"$f":"SUM(O28:S28)-SUM(O30:S30)","v":16.423768923873013}]
[null,2018,"DCPECH_GDP",{"$f":"CONCATENATE(B26,C26)","v":"2018DCPECH_GDP"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G29","v":-4.1241519329864476},{"$f":"'Baseline - external'!H29","v":-2.3362693642585231},{"$f":"'Baseline - external'!I29","v":0.32494026788162478},{"$f":"'Baseline - external'!J29","v":-2.4369522997661126},{"$f":"'Baseline - external'!K29","v":8.4174621504435727},{"$f":"'Baseline - external'!L29","v":3.2837863232668099},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"'Baseline - external'!O29","v":-0.72840381099031704},{"$f":"'Baseline - external'!P29","v":-1.6218716372834694},{"$f":"'Baseline - external'!Q29","v":-1.5078754108010048},{"$f":"'Baseline - external'!R29","v":-1.4870298303616636},{"$f":"'Baseline - external'!S29","v":-1.5578058214803954},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)",null,null,"o/w: private sector debt",{"$f":"-SUM(J30:N30)","v":1.775955660316292},{"$f":"-SUM(O30:S30)","v":1.4210854715202004E-14}]
[null,2018,"D_LCH_GDP","2018D_LCH_GDP","Change in external debt (in percent of GDP)",null,null,{"$f":"'Baseline - external'!G15","v":0.97899635043700783},{"$f":"'Baseline - external'!H15","v":-0.57439443264531675},{"$f":"'Baseline - external'!I15","v":3.7742172030753594},{"$f":"'Baseline - external'!J15","v":5.9447178699715622},{"$f":"'Baseline - external'!K15","v":10.044965739171211},{"$f":"'Baseline - external'!L15","v":3.9205101730428922},{"$f":"'Baseline - external'!M15","v":0.11926996600767836},{"$f":"'Baseline - external'!N15","v":1.6765003098422113},{"$f":"'Baseline - external'!O15","v":-1.8531463074538195},{"$f":"'Baseline - external'!P15","v":-2.2153861069688361},{"$f":"'Baseline - external'!Q15","v":-1.451872077009206},{"$f":"'Baseline - external'!R15","v":-2.1958153514877168},{"$f":"'Baseline - external'!S15","v":-1.4730234287856803},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - external'!G30","v":9.0151375005123207},{"$f":"'Baseline - external'!H30","v":0.6294282126820514},{"$f":"'Baseline - external'!I30","v":1.7344686940595122},{"$f":"'Baseline - external'!J30","v":5.5765884792341787},{"$f":"'Baseline - external'!K30","v":2.7199351010831387},{"$f":"'Baseline - external'!L30","v":3.0303665830203785},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30","v":3.9662233192091492},{"$f":"'Baseline - external'!P30","v":2.3361357927672577},{"$f":"'Baseline - external'!Q30","v":2.2947735583257129},{"$f":"'Baseline - external'!R30","v":1.4561389171091417},{"$f":"'Baseline - external'!S30","v":2.1139972599788557},null,null,null,null,null,null,"residual "]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H16-H17","v":6.5980275517755658},{"$f":"I16-I17","v":5.7759556603162991},3.3430106679752249,4.4483048142918022,4.3313870056823021,4,4.0000000000000071,4.0000000000000071,4.0000000000000071,4.0000000000000142,4.0000000000000071,3.9999999999999929,4.0000000000000071,null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I29-H29","v":-0.82207189145926662},{"$f":"J29-I29","v":-2.4329449923410742},1.1052941463165773,-0.11691780860950018,-0.33138700568230206,7.1054273576010019E-15,0,0,7.1054273576010019E-15,-7.1054273576010019E-15,-1.4210854715202004E-14,1.4210854715202004E-14,null,null,null,null,null,null,"Δ dp(t) "]
[null,"5 years ago "]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C15","v":"NGDPD"},{"$f":"$D$3&\".\"&C32&\".\"&$E$7","v":"853.NGDPD.2013-10-25"},{"$f":"E15","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J14","v":12.8685217356318},{"$f":"'Imported data'!K14","v":15.134222670539801},{"$f":"'Imported data'!L14","v":16.1447608734635},{"$f":"'Imported data'!M14","v":18.0623348365738},{"$f":"'Imported data'!N14","v":24.4889409585853},{"$f":"'Imported data'!O14","v":24.97659368363},{"$f":"'Imported data'!P14","v":25.705220241251901},{"$f":"'Imported data'!Q14","v":26.659137976018599},{"$f":"'Imported data'!R14","v":28.225089263666895},{"$f":"'Imported data'!S14","v":29.714113142517199},{"$f":"'Imported data'!T14","v":31.007780731276199},{"$f":"'Imported data'!U14","v":32.528867415049},{"$f":"'Imported data'!V14","v":34.1245710060942},{"$f":"'Imported data'!W14","v":35.798551836798197},{"$f":"'Imported data'!X14","v":37.554649797152301},{"$f":"'Imported data'!Y14","v":39.396893142951598},{"$f":"'Imported data'!Z14","v":41.329507736079101},{"$f":"'Imported data'!AA14","v":43.356926738072502},null,"Y"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C16","v":"D_GDP"},{"$f":"$D$3&\".\"&C33&\".\"&$E$7","v":"853.D_GDP.2013-10-25"},"External debt (nominal; in percent of GDP)",null,null,{"$f":"'Imported data'!J15","v":86.486348335531702},{"$f":"'Imported data'!K15","v":129.11417545421901},{"$f":"'Imported data'!L15","v":120.173172973299},{"$f":"'Imported data'!M15","v":101.78063336111499},{"$f":"'Imported data'!N15","v":68.765624787314295},{"$f":"'Imported data'!O15","v":61.512730590796899},{"$f":"'Imported data'!P15","v":53.185266763114001},{"$f":"'Imported data'!Q15","v":48.555452348438202},{"$f":"'Imported data'!R15","v":41.689672988329498},{"$f":"'Imported data'!S15","v":35.577466900883202},{"$f":"'Imported data'!T15","v":30.1424266966213},{"$f":"'Imported data'!U15","v":25.0286918986844},{"$f":"'Imported data'!V15","v":20.339928347173799},null,null,null,null,null,null,"dG"]
[null,"2013",{"$f":"C17","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C34&\".\"&$E$7","v":"853.D_PPG_GDP.2013-10-25"},"External debt o/w public and publicly guaranteed (in percent of GDP)",null,null,{"$f":"'Imported data'!J16","v":6.8223329244804196},{"$f":"'Imported data'!K16","v":7.4373715484508001},{"$f":"'Imported data'!L16","v":8.0943159910511007},{"$f":"'Imported data'!M16","v":7.7698855173211197},{"$f":"'Imported data'!N16","v":6.8668712579216296},{"$f":"'Imported data'!O16","v":8.1424566504800708},{"$f":"'Imported data'!P16","v":9.4517138878412705},{"$f":"'Imported data'!Q16","v":10.5182373186235},{"$f":"'Imported data'!R16","v":9.6649915772333497},{"$f":"'Imported data'!S16","v":8.8642000683883495},{"$f":"'Imported data'!T16","v":8.0955721720169702},{"$f":"'Imported data'!U16","v":7.3985506036445603},{"$f":"'Imported data'!V16","v":6.76160171187946},{"$f":"'Imported data'!W16","v":5.8220896474577302},{"$f":"'Imported data'!X16","v":4.8024937471306801},{"$f":"'Imported data'!Y16","v":3.5811182935696402},{"$f":"'Imported data'!Z16","v":2.29131813831756},{"$f":"'Imported data'!AA16","v":1.3406198043122499}]
[null,null,null,null,"External debt (in billions of US dollars)",null,null,{"$f":"H32*H33/100","v":11.129514533912129},{"$f":"I32*I33/100","v":19.540426812472948},19.40167141059279,18.383958796470129,16.839973253967695,15.363784783369317,13.6713899573558,12.944465036450104,11.766947414686827,10.571528768170042,9.3464975771739915,8.1415500034441592,6.9409132914200056,null,null,null,null,null,null,"D"]
[null,"2013",{"$f":"C19","v":"BGS_GDP"},{"$f":"$D$3&\".\"&C36&\".\"&$E$7","v":"853.BGS_GDP.2013-10-25"},"Deficit in balance of goods and services (in percent of GDP)",null,null,{"$f":"'Imported data'!J18","v":21.087522786265499},{"$f":"'Imported data'!K18","v":35.903352296333097},{"$f":"'Imported data'!L18","v":14.7286182786177},{"$f":"'Imported data'!M18","v":-2.3922045855379102},{"$f":"'Imported data'!N18","v":-21.5133843731948},{"$f":"'Imported data'!O18","v":-20.830201470551501},{"$f":"'Imported data'!P18","v":-20.348859351880002},{"$f":"'Imported data'!Q18","v":-19.196564688467902},{"$f":"'Imported data'!R18","v":-16.815372262180301},{"$f":"'Imported data'!S18","v":-17.397548376666698},{"$f":"'Imported data'!T18","v":-16.246808531095098},{"$f":"'Imported data'!U18","v":-15.608979189989601},{"$f":"'Imported data'!V18","v":-15.011842836296101}]
[null,"2013",{"$f":"C20","v":"NCTN_GDP"},{"$f":"$D$3&\".\"&C37&\".\"&$E$7","v":"853.NCTN_GDP.2013-10-25"},"Net current transfers (negative = inflow) (in percent of GDP)",null,null,{"$f":"'Imported data'!J19","v":-1.9120082714607201},{"$f":"'Imported data'!K19","v":-1.10480732073196},{"$f":"'Imported data'!L19","v":-0.77970915481941605},{"$f":"'Imported data'!M19","v":-1.14996298371983},{"$f":"'Imported data'!N19","v":-0.74888314805838596},{"$f":"'Imported data'!O19","v":-0.66219226082840499},{"$f":"'Imported data'!P19","v":-0.65443795397952198},{"$f":"'Imported data'!Q19","v":-0.77560311683160399},{"$f":"'Imported data'!R19","v":-0.92606258091674198},{"$f":"'Imported data'!S19","v":-1.0198627596176999},{"$f":"'Imported data'!T19","v":-1.1026078605534599},{"$f":"'Imported data'!U19","v":-1.16279266169611},{"$f":"'Imported data'!V19","v":-1.2259904258952199}]
[null,"2013",{"$f":"C21","v":"NCTN_OTH_GDP"},{"$f":"$D$3&\".\"&C38&\".\"&$E$7","v":"853.NCTN_OTH_GDP.2013-10-25"},"Other noninterest current account flows (negative = net inflow)",null,null,{"$f":"'Imported data'!J20","v":3.28466106893059},{"$f":"'Imported data'!K20","v":14.6690407893177},{"$f":"'Imported data'!L20","v":11.784805476168},{"$f":"'Imported data'!M20","v":4.3739798220374801},{"$f":"'Imported data'!N20","v":9.3497044423654003},{"$f":"'Imported data'!O20","v":11.750735213028699},{"$f":"'Imported data'!P20","v":11.789975149639501},{"$f":"'Imported data'!Q20","v":11.7737300354891},{"$f":"'Imported data'!R20","v":11.4665213643237},{"$f":"'Imported data'!S20","v":11.239577893129599},{"$f":"'Imported data'!T20","v":11.112699077958499},{"$f":"'Imported data'!U20","v":10.929024455635},{"$f":"'Imported data'!V20","v":10.748005198565201}]
[null,"2013",{"$f":"C22","v":"BFDIN_GDP"},{"$f":"$D$3&\".\"&C39&\".\"&$E$7","v":"853.BFDIN_GDP.2013-10-25"},"Net FDI (in percent of GDP)",null,null,{"$f":"'Imported data'!J21","v":-7.9547328137751503},{"$f":"'Imported data'!K21","v":-12.440404899811901},{"$f":"'Imported data'!L21","v":-5.5990224512192697},{"$f":"'Imported data'!M21","v":-11.625448806579699},{"$f":"'Imported data'!N21","v":-2.5730433450966999},{"$f":"'Imported data'!O21","v":-2.5669133198465599},{"$f":"'Imported data'!P21","v":-2.55933461442085},{"$f":"'Imported data'!Q21","v":-2.5320263733471799},{"$f":"'Imported data'!R21","v":-2.4536116914024202},{"$f":"'Imported data'!S21","v":-2.3909199730781698},{"$f":"'Imported data'!T21","v":-2.3501874354133898},{"$f":"'Imported data'!U21","v":-2.2977733010948098},{"$f":"'Imported data'!V21","v":-2.2463024546102202},null,null,null,null,null,null,"fdi"]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H36+H37+H38+H39","v":14.505442769960217},{"$f":"I36+I37+I38+I39","v":37.027180865106935},20.134692148747014,-10.79363655379996,-15.485606423984486,-12.308571838197766,-11.772656770640872,-10.730464143157587,-8.7285251701757627,-9.5687532162329667,-8.5869047491034465,-8.1405206971455186,-7.7361305182363385,null,null,null,null,null,null,"- (ca + fdi)"]
[null,"2013",{"$f":"C24","v":"DCIR_GDP"},{"$f":"$D$3&\".\"&C41&\".\"&$E$7","v":"853.DCIR_GDP.2013-10-25"},"Contribution from nominal interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J23","v":1.01150819715498},{"$f":"'Imported data'!K23","v":1.5100378680119599},{"$f":"'Imported data'!L23","v":1.2424953585169001},{"$f":"'Imported data'!M23","v":1.1483017014244701},{"$f":"'Imported data'!N23","v":0.57864829457740297},{"$f":"'Imported data'!O23","v":0.44028342792164699},{"$f":"'Imported data'!P23","v":0.40915909722214699},{"$f":"'Imported data'!Q23","v":0.341918883692027},{"$f":"'Imported data'!R23","v":0.320108452511428},{"$f":"'Imported data'!S23","v":0.29266154108749898},{"$f":"'Imported data'!T23","v":0.26994586522096398},{"$f":"'Imported data'!U23","v":0.24652713154575201},{"$f":"'Imported data'!V23","v":0.224574997881169},null,null,null,null,null,null,"i / (1+g)(1+ρ) *d(t-1)"]
[null,"2013",{"$f":"C25","v":"DCGDPR_GDP"},{"$f":"$D$3&\".\"&C42&\".\"&$E$7","v":"853.DCGDPR_GDP.2013-10-25"},"of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J24","v":-5.7165054716163297},{"$f":"'Imported data'!K24","v":-5.9802529113092104},{"$f":"'Imported data'!L24","v":-6.5502417398695902},{"$f":"'Imported data'!M24","v":-6.7616963217825399},{"$f":"'Imported data'!N24","v":-16.086142626961099},{"$f":"'Imported data'!O24","v":-2.23548690229484},{"$f":"'Imported data'!P24","v":-2.0336039694563999},{"$f":"'Imported data'!Q24","v":-1.77166106451741},{"$f":"'Imported data'!R24","v":-1.5843927805703899},{"$f":"'Imported data'!S24","v":-1.3680913974767801},{"$f":"'Imported data'!T24","v":-1.02279445857025},{"$f":"'Imported data'!U24","v":-0.86198798051450498},{"$f":"'Imported data'!V24","v":-0.71574965751124797},null,null,null,null,null,null,"- g / (1+g)(1+ρ) *d(t-1)"]
[null,"2013",{"$f":"C26","v":"DCPECH_GDP"},{"$f":"$D$3&\".\"&C43&\".\"&$E$7","v":"853.DCPECH_GDP.2013-10-25"},"Contribution from price and exchange rate changes (in percent of GDP)",null,null,{"$f":"'Imported data'!J25","v":-11.6682479090877},{"$f":"'Imported data'!K25","v":-6.9673694771225803},{"$f":"'Imported data'!L25","v":-1.5313153583180701},{"$f":"'Imported data'!M25","v":-5.9963966735557701},{"$f":"'Imported data'!N25","v":-10.624038208010299},{"$f":"'Imported data'!O25","v":0.892880110444213},{"$f":"'Imported data'!P25","v":0.28999668970359699},{"$f":"'Imported data'!Q25","v":-0.13141506792433},{"$f":"'Imported data'!R25","v":-1.1095038592981701},{"$f":"'Imported data'!S25","v":-0.72104780325739004},{"$f":"'Imported data'!T25","v":-0.46152382330520803},{"$f":"'Imported data'!U25","v":-0.54750603229016304},{"$f":"'Imported data'!V25","v":-0.45462032412931203},null,null,null,null,null,null,"-(ρ (1+g) / (1+g)(1+ρ) )*d(t-1)"]
[null,"2013",{"$f":"C27","v":"D_LCH_GDP"},{"$f":"$D$3&\".\"&C44&\".\"&$E$7","v":"853.D_LCH_GDP.2013-10-25"},"Change in external debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J26","v":15.5189044574088},{"$f":"'Imported data'!K26","v":42.627827118687101},{"$f":"'Imported data'!L26","v":-8.9410024809202806},{"$f":"'Imported data'!M26","v":-18.392539612183199},{"$f":"'Imported data'!N26","v":-33.015008573801097},{"$f":"'Imported data'!O26","v":-7.2528941965173699},{"$f":"'Imported data'!P26","v":-8.3274638276829496},{"$f":"'Imported data'!Q26","v":-4.6298144146757396},{"$f":"'Imported data'!R26","v":-6.8657793601087098},{"$f":"'Imported data'!S26","v":-6.1122060874463502},{"$f":"'Imported data'!T26","v":-5.4350402042619104},{"$f":"'Imported data'!U26","v":-5.1137347979368197},{"$f":"'Imported data'!V26","v":-4.6887635515106503},null,null,null,null,null,null,"Δ d(t) "]
[null,null,null,null,"Residual",null,null,{"$f":"H44-H40-H41-H42-H43","v":17.386706870997635},{"$f":"I44-I40-I41-I42-I43","v":17.038230773999999},-22.236632889996535,4.0108882355305999,{"$f":"L44-L40-L41-L42-L43","v":8.6021303905773845},5.9580010056093764,4.7796411254885784,7.66180697723156,4.2365339974241856,5.2530247884332875,4.3662369614960301,4.1897527804676145,{"$f":"T44-T40-T41-T42-T43","v":3.9931619504850793},null,null,null,null,null,null,"residual = Δd - driving factors"]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H33-H34","v":79.664015411051281},{"$f":"I33-I34","v":121.67680390576821},112.0788569822479,94.010747843793879,61.898753529392664,53.370273940316828,43.733552875272728,38.037215029814703,32.024681411096147,26.713266832494853,22.046854524604328,17.630141295039842,{"$f":"T33-T34","v":13.578326635294339},null,null,null,null,null,null,"dP(t)"]
[null,null,null,null,"change in private sector debt (ppt change)",null,null,null,{"$f":"I46-H46","v":42.012788494716929},-9.5979469235203112,-18.06810913845402,-32.111994314401215,-8.528479589075836,-9.6367210650440995,-5.6963378454580251,-6.0125336187185567,-5.3114145786012941,-4.6664123078905249,-4.4167132295644862,{"$f":"T46-S46","v":-4.0518146597455029},null,null,null,null,null,null,"Δ dp(t) "]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H32/H52","v":0.39996386558587588},{"$f":"I32/I52","v":0.39996386558587582},{"$f":"J32/J52","v":0.39996386558587588},{"$f":"K32/K52","v":0.39996386558587593},{"$f":"L32/L52","v":0.39996386558587588},0.39996386558587588,{"$f":"N32/N52","v":0.39996386558587593},0.39996386558587588,0.39996386558587588,0.39996386558587599,0.39996386558587599,0.39996386558587604,{"$f":"T32/T52","v":0.39996386558587604},{"$f":"U32/U52","v":0.41958409301219168},0.44016679069490439,0.46175917261244281,0.48441076882494638,0.50817353908965457,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I32/H32-1","v":0.17606536177612964},{"$f":"J32/I32-1","v":6.6771728216395765E-2},{"$f":"K32/J32-1","v":0.11877376061122957},0.35580151625793621,1.9913181458904194E-2,2.9172375018433838E-2,3.7109883743997152E-2,5.8739757041542662E-2,5.2755329307924148E-2,4.3537142857140276E-2,4.9055000000001403E-2,4.9054999999999183E-2,null,null,null,null,null,null,"nominal GDP growth rate (old)",null,null,null,{"$f":"AE13","v":"5-year historical change"},{"$f":"AF13","v":"5-year projected change"}]
[]
[null,"5 years ago (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1223, 0,LANG)","v":"Difference (Act. - Proj.)"}]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C32","v":"NGDPD"},"853.NGDPD.2013-10-25","Nominal GDP (in billions of US dollars)",null,null,{"$f":"H15","v":32.174210829725098},{"$f":"H52*(1+I49)","v":37.838974899322118},40.365548647286673,45.159916659260439,61.227883480707334,62.447125434803304,{"$f":"M52*(1+N49)","v":64.268856396810563},66.653866186055851,70.569098091704262,74.291994100495316,77.526455260790399,81.329515523608578,{"$f":"S52*(1+T49)","v":85.31913490761913},{"$f":"T52*(1+U49)","v":85.31913490761913},85.31913490761913,85.31913490761913,85.31913490761913,85.31913490761913,null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE16","v":"2012 -2017"},{"$f":"AE52","v":"2012 -2017"}]
[null,{"$f":"$D$7","v":"2013"},"D_GDP","853.D_GDP.2013-10-25","External debt (nominal; in percent of GDP)",null,null,{"$f":"H33*H$48","v":34.59141420068584},51.641004716602438,48.064926802120773,40.708575560890317,27.503765109362149,24.602869509837685,21.272184886791084,19.420426416552139,16.674362763423339,14.2297011894308,12.055881499719561,10.010572362355711,8.1352363674753718,null,null,null,null,null,null,null,null,null,{"$f":"AD18","v":"Change in external debt"},{"$f":"AE18","v":23.803680951268703},{"$f":"N53-I53","v":-30.368819829811354},{"$f":"AE53-AF53","v":54.172500781080061}]
[null,"2013","D_PPG_GDP","853.D_PPG_GDP.2013-10-25",{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H34*H$48","v":2.7286866487889818},2.9746798743167928,3.2374339130543683,3.1076734466674685,2.7465003727988813,3.256688437291432,3.7803440229927028,4.2069148571062733,3.8656473920851822,3.5453597246791904,3.2379363400493535,2.9591528991663951,{"$f":"T34*T$48","v":2.7043963582353858},{"$f":"U34*U$48","v":2.4428562041642223},2.1138982600068572,1.6536142202660002,1.1099391810049541,0.68126751053103618,null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AD20","v":"Current account + FDI"},{"$f":"AE20","v":-1.4576496708899551},{"$f":"SUM(J60:N60)","v":-12.089219584318997},{"$f":"AE54-AF54","v":10.631569913429042}]
[null,null,null,null,{"$f":"E35","v":"External debt (in billions of US dollars)"},null,null,{"$f":"H52*H53/100","v":11.129514533912129},{"$f":"I52*I53/100","v":19.540426812472948},{"$f":"J52*J53/100","v":19.40167141059279},18.383958796470132,16.839973253967695,15.363784783369315,13.671389957355803,12.944465036450104,11.766947414686827,10.571528768170042,9.3464975771739915,8.1415500034441592,{"$f":"T52*T53/100","v":6.9409132914200065},null,null,null,null,null,null,"D: Should be the same as line 35",null,null,"Nominal interest rate",9.6655391746203829,{"$f":"SUM(J61:N61)","v":1.5274171585888894},{"$f":"AE55-AF55","v":8.1381220160314935}]
[null,"2013",{"$f":"C36","v":"BGS_GDP"},"853.BGS_GDP.2013-10-25","Deficit in balance of goods and services (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",-10.220245318366739,{"$f":"SUM(J62:N62)","v":-13.465652080626239},3.2454067622594991]
[null,"2013","NCTN_GDP","853.NCTN_GDP.2013-10-25","Net current transfers (negative = inflow) (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price and exchange rate",3.6402455000728606,{"$f":"SUM(J63:N63)","v":-6.7869362155944417},10.427181715667302]
[null,"2013","NCTN_OTH_GDP","853.NCTN_OTH_GDP.2013-10-25","Other noninterest current account flows (negative = net inflow)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD19","v":"Change in PPG debt 3/"},{"$f":"AE19","v":25.579636611584995},{"$f":"N54-I54","v":0.80566414867590996},24.773972462909086]
[null,"2013","BFDIN_GDP","853.BFDIN_GDP.2013-10-25","Net FDI (in percent of GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",23.951746926148441,{"$f":"SUM(J65:N65)-SUM(J67:N67)","v":16.455277479313427},7.4964694468350146]
[null,null,null,null,"Current account + FDI",null,null,{"$f":"H40*H$48","v":5.8016529623079833},{"$f":"I40*I$48","v":14.809534390555543},8.0531493041944415,-4.3170645997868444,-6.1936830062783068,-4.9229839722470281,-4.708637310201258,-4.2917979182279415,-3.4910946679271131,-3.827155525201821,-3.434451616869131,-3.255914125912152,-3.0941726667506724,null,null,null,null,null,null,"- (ca + fdi) *Y(t)/Y*(t)",null,null,"o/w: private sector debt",{"$f":"AE26","v":1.775955660316292},{"$f":"-SUM(J67:N67)","v":16.009706587173994},-14.233750926857702]
[null,"2013",{"$f":"C41","v":"DCIR_GDP"},"853.DCIR_GDP.2013-10-25","Contribution from nominal interest rate (in percent of GDP)",null,null,null,{"$f":"I41*H$48","v":0.60396058287111809},{"$f":"J41*I$48","v":0.49695324656492801},0.45927918736056933,0.23143840871385274,0.17609746178494229,0.16364885416459712,0.13675519843827064,0.12803181407318351,0.11705404128167574,0.10796859175270063,9.8601944504836725E-2,{"$f":"T41*S$48","v":8.9821884266492277E-2},null,null,null,null,null,null,"r / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2013","DCGDPR_GDP","853.DCGDPR_GDP.2013-10-25","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I42*H$48","v":-2.3918850715884199},{"$f":"J42*I$48","v":-2.6198600068001943},-2.704434198777943,-6.433875787445098,-0.89411398290843946,-0.81336810469456311,-0.70860040787237122,-0.63369986112328758,-0.547187123809596,-0.40908082534957024,-0.34476404477514416,{"$f":"T42*S$48","v":-0.2862739998099656},null,null,null,null,null,null,"- g / (1+g)(1+r) *d(t-1) *Y(t-1)/Y*(t-1)"]
[null,"2013","DCPECH_GDP","853.DCPECH_GDP.2013-10-25","Contribution from price and exchange rate changes (in percent of GDP)",null,null,null,{"$f":"I43*H$48","v":-2.78669602903499},{"$f":"J43*I$48","v":-0.6124708101439158},-2.3983419931416532,-4.249231389807842,0.35711978047801124,0.11598819702095842,-5.2561278563245481E-2,-0.44376145244734383,-0.28839306666302983,-0.18459285242912379,-0.21898262910635904,{"$f":"T43*S$48","v":-0.18183170221266357},null,null,null,null,null,null,"- (ρ (1+g) / (1+g)(1+r) )*d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Q1",-3.9871919999999998,-3.9871919999999998,-3.9871919999999998]
[null,"2013","D_LCH_GDP","853.D_LCH_GDP.2013-10-25","Change in external debt (in percent of GDP)",null,null,null,{"$f":"I33*I48-H33*H48","v":17.049590515916599},-3.5760779144816652,-7.3563512412304561,-13.204810451528168,-2.9008955995244641,-3.3306846230466007,-1.8517584702389449,-2.7460636531288003,-2.4446615739925388,-2.1738196897112392,{"$f":"S33*S48-R33*R48","v":-2.0453091373638497},{"$f":"T33*T48-S33*S48","v":-1.8753359948803396},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,{"$f":"++OFFSET(translation!C2018, 0,LANG)","v":"Interquartile range (25-75)"},22.291281999999999,22.291281999999999,22.291281999999999]
[null,null,null,null,"Residual",null,null,null,{"$f":"I64-I60-I61-I62-I63","v":6.8146766431133479},{"$f":"J64-J60-J61-J62-J63","v":-8.8938496482969231},1.6042103631154152,3.4405413232892261,{"$f":"M64-M60-M61-M62-M63","v":2.3829851133680502},1.9116837406636646,3.0644459359863427,1.6944605142957607,2.1010201004002322,1.7463370131838853,1.6757497179249687,{"$f":"T64-T60-T61-T62-T63","v":1.5971204896264697},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,{"$f":"++OFFSET(translation!C2020, 0,LANG)","v":"Median"},null,5.2604280000000001]
[null,null,null,null,"External debt o/w private debt (in percent of GDP)",null,null,{"$f":"H46*H$48","v":31.86272755189686},{"$f":"I46*I$48","v":48.666324842285647},44.827492889066406,37.600902114222848,24.757264736563268,21.346181072546255,17.49184086379838,15.213511559445866,12.808715371338158,10.684341464751611,8.8179451596702076,7.0514194631893181,5.4308400092399856,null,null,null,null,null,null,"dP(t)",null,null,{"$f":"AD58","v":"Change in PPG debt 3/"},null,{"$f":"AG58","v":24.773972462909086}]
[null,null,null,null,null,null,null,null,{"$f":"I66*I73-H66*H73","v":8.3830903613523837},-3.4686547416546851,-4.6323392101157985,-3.4320009725686109,-2.2325908160008847,-2.2441208468340168,-1.3265166049032509,-1.4001496925131702,-1.2368788202507472,-1.0866759626410394,{"$f":"S66*S73-R66*R73","v":-1.0285280819122589},{"$f":"T66*T73-S66*S73","v":-0.94355348505679393},null,null,null,null,null,null,"Δ dP*(t) =dP(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)"]
[null,"Last vintage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For consolidated chart"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C52","v":"NGDPD"},{"$f":"$D$3&\".\"&C69&\".\"&$E$6","v":"853.NGDPD.2017-11-20"},{"$f":"E52","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"'Imported data'!J30","v":17.9850444796717},{"$f":"'Imported data'!K30","v":21.2953400863952},{"$f":"'Imported data'!L30","v":21.2612106874106},{"$f":"'Imported data'!M30","v":23.003715387881201},{"$f":"'Imported data'!N30","v":22.961665083317701},{"$f":"'Imported data'!O30","v":21.480050382255399},{"$f":"'Imported data'!P30","v":21.9378777491766},{"$f":"'Imported data'!Q30","v":22.6262342035286},{"$f":"'Imported data'!R30","v":23.5391851427365},{"$f":"'Imported data'!S30","v":24.694581915737601},{"$f":"'Imported data'!T30","v":25.986801358539701},{"$f":"'Imported data'!U30","v":27.3294352077803},{"$f":"'Imported data'!V30","v":28.7494437575759},{"$f":"'Imported data'!W30","v":30.242031043935899},{"$f":"'Imported data'!X30","v":31.8121091098111},{"$f":"'Imported data'!Y30","v":33.463701050510402},{"$f":"'Imported data'!Z30","v":35.201038828719703},{"$f":"'Imported data'!AA30","v":37.028574118287402},null,"Y",null,null,"Chart legends","Components","Values"]
[null,null,null,null,"PPG External debt (in billions of US dollars)",null,null,{"$f":"H69*H71/100","v":0.96593379455335371},{"$f":"I69*I71/100","v":1.1361802064484785},1.3510743993121028,1.4264733066952153,1.6212906678739378,1.9349643478944256,2.0717796470507417,2.4797062279917004,2.8596842491296899,3.0477960010264917,3.1468443306615455,3.2473492982439054,{"$f":"T69*T71/100","v":3.2705021808781662},null,null,null,null,null,null,"DG",null,null,{"$f":"AE70","v":"Current account + FDI"},{"$f":"AD54","v":"Current account + FDI"},{"$f":"AG54","v":10.631569913429042}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C34","v":"D_PPG_GDP"},{"$f":"$D$3&\".\"&C71&\".\"&$E$6","v":"853.D_PPG_GDP.2017-11-20"},{"$f":"$E$34","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"'Imported data'!J32","v":5.3707612213310796},{"$f":"'Imported data'!K32","v":5.3353466149824103},{"$f":"'Imported data'!L32","v":6.3546447056851498},{"$f":"'Imported data'!M32","v":6.2010561452464703},{"$f":"'Imported data'!N32","v":7.0608584438062003},{"$f":"'Imported data'!O32","v":9.0081927810229594},{"$f":"'Imported data'!P32","v":9.4438471703512992},{"$f":"'Imported data'!Q32","v":10.9594296854091},{"$f":"'Imported data'!R32","v":12.1486119072907},{"$f":"'Imported data'!S32","v":12.3419623439106},{"$f":"'Imported data'!T32","v":12.1093946393962},{"$f":"'Imported data'!U32","v":11.882240791128501},{"$f":"'Imported data'!V32","v":11.3758798551236},{"$f":"'Imported data'!W32","v":10.292856236375201},{"$f":"'Imported data'!X32","v":9.6273834853075595},{"$f":"'Imported data'!Y32","v":9.0435906844119103},{"$f":"'Imported data'!Z32","v":8.4837872428524008},{"$f":"'Imported data'!AA32","v":7.9219232732809601},null,"dG",null,null,{"$f":"AE71","v":"Nominal interest rate"},{"$f":"AD55","v":"Nominal interest rate"},{"$f":"AG55","v":8.1381220160314935}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth",{"$f":"AD56","v":"Real GDP growth"},{"$f":"AG56","v":3.2454067622594991}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H69/H77","v":0.55898945198232131},0.53823704705742481,0.50695148820462677,0.48118592919702596,0.59219078544883419,0.58223216563517755,0.58223216563517755,0.58223216563517766,0.58223216563517766,0.58223216563517766,0.58223216563517766,0.58223216563517766,{"$f":"T69/T77","v":0.58223216563517766},{"$f":"U69/U77","v":0.58223216563517766},0.58223216563517766,0.58223216563517777,0.58223216563517777,0.58223216563517777,null,"Y(t)/Y*(t)",null,null,"Price and exchange rate",{"$f":"AD57","v":"Price and exchange rate"},{"$f":"AG57","v":10.427181715667302}]
[null,"g: Nominal GDP growth (USD)",null,null,null,null,null,null,{"$f":"I69/H69-1","v":0.18405823852507508},-1.6026698257054495E-3,8.1956983827943031E-2,-1.8279788223102278E-3,-6.4525577552245417E-2,2.1314073234177E-2,3.1377531693002281E-2,4.0349221659940371E-2,4.9083974912259132E-2,5.2328055085580694E-2,5.1665991158984514E-2,{"$f":"T69/S69-1","v":5.1958942400366359E-2},{"$f":"U69/T69-1","v":5.1917083994596602E-2},5.1917083994595936E-2,5.1917083994595492E-2,5.191708399459305E-2,5.1917083994596602E-2,null,"nominal GDP growth rate (old)",null,null,"Residual",{"$f":"AD59","v":"Residual"},{"$f":"AG59","v":7.4964694468350146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in PPG debt 3/",{"$f":"AD58","v":"Change in PPG debt 3/"},{"$f":"AG58","v":24.773972462909086}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower quartile",null,-3.9871919999999998]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C69","v":"NGDPD"},{"$f":"D69","v":"853.NGDPD.2017-11-20"},{"$f":"E69","v":"Nominal GDP (in billions of US dollars)"},null,null,{"$f":"H15","v":32.174210829725098},{"$f":"I15","v":39.564983872474293},{"$f":"J15","v":41.939339724018502},47.8062927281943,38.774100589752607,36.892586239755502,{"$f":"M77*(1+N74)","v":37.678917524667838},38.861188953456121,40.42920768050795,42.413633896020514,44.633056866911126,46.939067988395408,49.377972318331324,{"$f":"T77*(1+U74)","v":51.941532654664996},{"$f":"U77*(1+V74)","v":54.638185568305289},{"$f":"V77*(1+W74)","v":57.474840837767289},{"$f":"W77*(1+X74)","v":60.45876697711752},{"$f":"X77*(1+Y74)","v":63.597609860478272},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},"Upper quartile",null,18.304089999999999]
[null,null,null,null,{"$f":"E70","v":"PPG External debt (in billions of US dollars)"},null,null,{"$f":"H77*H79/100","v":0.96593379455335371},{"$f":"I77*I79/100","v":1.1361802064484785},1.3510743993121028,1.4264733066952149,1.6212906678739378,1.9349643478944254,2.0717796470507412,2.4797062279917004,2.8596842491296899,3.0477960010264917,3.1468443306615455,3.2473492982439054,{"$f":"T77*T79/100","v":3.2705021808781662},null,null,null,null,null,null,"DG: Should be the same as line 70",null,null,"Median",{"$f":"AD65","v":"Median"},null,{"$f":"AF65","v":5.2604280000000001}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C71","v":"D_PPG_GDP"},{"$f":"D71","v":"853.D_PPG_GDP.2017-11-20"},{"$f":"E71","v":"External debt o/w public and publicly guaranteed (in percent of GDP)"},null,null,{"$f":"H71*H73","v":3.002198871839763},{"$f":"I71*I73","v":2.8716812070759596},3.2214965905587389,2.9838609632533508,4.1813753077806268,5.24485959135417,5.4985115899212804,6.380932479862194,7.0733126202431702,7.1858874636828816,7.0504790654266607,6.9182227884173937,{"$f":"T71*T73","v":6.6234031640542046},{"$f":"U71*U73","v":5.9928319770762775},5.6053723360509649,5.2654693893032656,4.9395338191940468,4.6123985433980899,null,"dG*=dG * Y(t)/Y*(t)",null,null,{"$f":"AE79","v":"Change in PPG debt 3/"},{"$f":"++OFFSET(translation!C2019, 0,LANG)&\" 3/\"","v":"Change in PPG debt 3/"},null,{"$f":"AF66","v":24.773972462909086}]
[]
[null,null,null,null,null,null,null,{"$f":"H11","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"U11","v":2024},2025,2026,2027,2028]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1210, 0,LANG)","v":"Current DSA"},{"$f":"H17","v":23.455363879764061},23.703041338578011,29.910203533994444,34.749627257649429,44.91151080543014,49.163407984155334,49.282677950163006,50.959178260005217,49.106031952551398,46.890645845582554,45.438773768573355,43.242958417085653,{"$f":"T17","v":41.769934988299958},{"$f":"U17","v":40.059262300943068},37.284110889217139,35.941165654650703,35.167041042357361,34.444194587562734]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1239, 0,LANG)","v":"Previous DSA"},{"$f":"H79","v":3.002198871839763},2.8716812070759596,3.2214965905587389,2.9838609632533508,4.1813753077806268,5.24485959135417,5.4985115899212804,6.380932479862194,7.0733126202431702,7.1858874636828816,7.0504790654266607,6.9182227884173937,{"$f":"T79","v":6.6234031640542046},{"$f":"U79","v":5.9928319770762775},5.6053723360509649,5.2654693893032656,4.9395338191940468,4.6123985433980899,null,"Based on revised GDP"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"DSA-\",D7)","v":"DSA-2013"},{"$f":"H54","v":2.7286866487889818},2.9746798743167928,3.2374339130543683,3.1076734466674685,2.7465003727988813,3.256688437291432,3.7803440229927028,4.2069148571062733,3.8656473920851822,3.5453597246791904,3.2379363400493535,2.9591528991663951,{"$f":"T54","v":2.7043963582353858},{"$f":"U54","v":2.4428562041642223},2.1138982600068572,1.6536142202660002,1.1099391810049541,0.68126751053103618,null,"Based on revised GDP"]
[null,null,null,null,null,null,"Line"]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H18","v":9.6694415206660977},11.663360408379715,13.946178473319629,18.739078149710984,19.093490730589821,19.613356138547569,22.793195690886527,24.986688109255333,26.142141910069366,26.902459418416676,27.8909878782164,28.557778862695603,{"$f":"T18","v":29.80845196614197}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H78","v":0.96593379455335371},1.1361802064484785,1.3510743993121028,1.4264733066952149,1.6212906678739378,1.9349643478944254,2.0717796470507412,2.4797062279917004,2.8596842491296899,3.0477960010264917,3.1468443306615455,3.2473492982439054,3.2705021808781662]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2013"},{"$f":"H55","v":11.129514533912129},19.540426812472948,19.40167141059279,18.383958796470132,16.839973253967695,15.363784783369315,13.671389957355803,12.944465036450104,11.766947414686827,10.571528768170042,9.3464975771739915,8.1415500034441592,{"$f":"T55","v":6.9409132914200065}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"First year of projection (old vintage)",null,null,null,null,"First year of projection (current vintage)"]
[]
[null,"Public debt",null,null,null,null,null,{"$f":"I99-1","v":2011},2012,2013,2014,2015,2016,2017,{"$f":"D5","v":2018},{"$f":"O99+1","v":2019},{"$f":"P99+1","v":2020},{"$f":"Q99+1","v":2021},{"$f":"R99+1","v":2022},{"$f":"S99+1","v":2023},{"$f":"T99+1","v":2024},2025,2026,2027,2028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE49","v":"5-year historical change"},{"$f":"AF49","v":"5-year projected change"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-year cummulative"]
[null,"Current vintage"]
[null,{"$f":"$D$5","v":2018},"NGDP",{"$f":"CONCATENATE(B103,C103)","v":"2018NGDP"},"Nominal GDP (in billions of local currency)",null,null,{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!H52/1000,'Baseline - public'!H52)","v":46.04210005260736},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!I52/1000,'Baseline - public'!I52)","v":59.816320867600261},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!J52/1000,'Baseline - public'!J52)","v":75.315365265387953},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!K52/1000,'Baseline - public'!K52)","v":93.415886305528062},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!L52/1000,'Baseline - public'!L52)","v":113.34339519298594},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!M52/1000,'Baseline - public'!M52)","v":136.9573635641861},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!N52/1000,'Baseline - public'!N52)","v":167.31547083612887},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!O52/1000,'Baseline - public'!O52)","v":202.38924323731123},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!P52/1000,'Baseline - public'!P52)","v":241.54873391723999},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Q52/1000,'Baseline - public'!Q52)","v":279.32826057159269},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!R52/1000,'Baseline - public'!R52)","v":315.46415274663599},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!S52/1000,'Baseline - public'!S52)","v":352.98860553170721},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!T52/1000,'Baseline - public'!T52)","v":395.19323176309092},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!U52/1000,'Baseline - public'!U52)","v":442.2546128254798},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!V52/1000,'Baseline - public'!V52)","v":492.75219520242882},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!W52/1000,'Baseline - public'!W52)","v":547.75194745622696},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!X52/1000,'Baseline - public'!X52)","v":608.70525880605499},{"$f":"IF('Input 1 - Basics'!$C$19=lookup!$J$12,'Baseline - public'!Y52/1000,'Baseline - public'!Y52)","v":675.90984784366026},null,"Y",null,null,null,{"$f":"AE16","v":"2012 -2017"},{"$f":"AF16","v":"2017 - 2022"}]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H103*H105/100","v":17.593204455484795},23.831215734560395,36.381796359984691,54.256134595762781,79.837528632344473,99.852234492218301,124.19167269823082,142.09411632925759,159.36606328449284,175.08992352243772,190.22183385456242,204.50988833601951,218.96622664922938,238.8079151179783,257.87884028151399,280.18435012885607,305.29681901290206,330.25765968671942,null,"D",null,null,"Change in debt ((t-1) -(t-6))",{"$f":"N105-I105","v":34.385396728053443},{"$f":"S105-N105","v":-16.289371881896344}]
[null,{"$f":"$D$5","v":2018},"DU_GDP",{"$f":"CONCATENATE(B105,C105)","v":"2018DU_GDP"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H12","v":38.211125112414358},{"$f":"'Baseline - public'!I12","v":39.840657848732157},{"$f":"'Baseline - public'!J12","v":48.305941598751517},{"$f":"'Baseline - public'!K12","v":58.080201068061875},{"$f":"'Baseline - public'!L12","v":70.438624585409528},{"$f":"'Baseline - public'!M12","v":72.907532602598479},{"$f":"'Baseline - public'!N12","v":74.2260545767856},{"$f":"'Baseline - public'!O12","v":70.208334225868583},{"$f":"'Baseline - public'!P12","v":65.97677441732948},{"$f":"'Baseline - public'!Q12","v":62.682495199071212},{"$f":"'Baseline - public'!R12","v":60.299033090881323},{"$f":"'Baseline - public'!S12","v":57.936682694889257},{"$f":"'Baseline - public'!T12","v":55.407382781417297},{"$f":"'Baseline - public'!U12","v":53.997834774923064},{"$f":"'Baseline - public'!V12","v":52.334386897165238},{"$f":"'Baseline - public'!W12","v":51.151684887664729},{"$f":"'Baseline - public'!X12","v":50.155114416413383},{"$f":"'Baseline - public'!Y12","v":48.861199572743743},null,"d",null,null,{"$f":"++OFFSET(translation!C1224, 0,LANG)","v":"Primary deficit"},{"$f":"SUM(J106:N106)","v":19.864222824278762},{"$f":"SUM(O106:S106)","v":-8.3033501070461568}]
[null,2018,"PB_GDP","2018PB_GDP","Primary deficit (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H23","v":3.7698482064644843},{"$f":"'Baseline - public'!I23","v":1.9831875881847303},{"$f":"'Baseline - public'!J23","v":7.6367511218440995},{"$f":"'Baseline - public'!K23","v":5.5583278721770597},{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},null,"- pb",null,null,{"$f":"++OFFSET(translation!C1225, 0,LANG)","v":"Real interest rate"},{"$f":"SUM(J107:N107)","v":9.5497938390191788},18.709882223678196]
[null,2018,"DUCIR_GDP","2018DUCIR_GDP","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H29","v":0.80140873142223101},{"$f":"'Baseline - public'!I29","v":1.3120368053966194},{"$f":"'Baseline - public'!J29","v":1.1868230779033131},{"$f":"'Baseline - public'!K29","v":1.7868990508334839},{"$f":"'Baseline - public'!L29","v":1.8001348068591854},{"$f":"'Baseline - public'!M29","v":2.4348822234027714},{"$f":"'Baseline - public'!N29","v":2.3410546800204255},{"$f":"'Baseline - public'!O29","v":1.9983694598191144},{"$f":"'Baseline - public'!P29","v":4.4705028573244059},{"$f":"'Baseline - public'!Q29","v":3.9948810819343712},{"$f":"'Baseline - public'!R29","v":4.2656579287105565},{"$f":"'Baseline - public'!S29","v":3.9804708958897481},{"$f":"'Baseline - public'!T29","v":3.3705366367368743},null,null,null,null,null,null,"r / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1226, 0,LANG)","v":"Real GDP growth"},{"$f":"SUM(J108:N108)","v":-13.952627999739661},-19.58604636035346]
[null,2018,"DUCGDPR_GDP","2018DUCGDPR_GDP","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H30","v":-2.7361296644776125},{"$f":"'Baseline - public'!I30","v":-4.7064439306163477},{"$f":"'Baseline - public'!J30","v":-3.3875139165784831},{"$f":"'Baseline - public'!K30","v":-3.2916792276926161},{"$f":"'Baseline - public'!L30","v":-2.2271235845135227},{"$f":"'Baseline - public'!M30","v":-2.6018396144278841},{"$f":"'Baseline - public'!N30","v":-2.4444716565271549},{"$f":"'Baseline - public'!O30","v":-4.1291920012352605},{"$f":"'Baseline - public'!P30","v":-5.7138030741348516},{"$f":"'Baseline - public'!Q30","v":-3.7032284355785619},{"$f":"'Baseline - public'!R30","v":-3.0481318994070743},{"$f":"'Baseline - public'!S30","v":-2.9916909499977122},{"$f":"'Baseline - public'!T30","v":-2.949373696466957},null,null,null,null,null,null,"- g / (1+g) *d(t-1) ",null,null,{"$f":"++OFFSET(translation!C1227, 0,LANG)","v":"Real Exchange rate depreciation"},8.592470129997217,1.0113602395126944E-2]
[null,2018,"DUCER_GDP","2018DUCER_GDP","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H31","v":-1.9177960519970698},{"$f":"'Baseline - public'!I31","v":-1.0340721163719289},{"$f":"'Baseline - public'!J31","v":1.3385228001590475},{"$f":"'Baseline - public'!K31","v":0.6527943458828247},{"$f":"'Baseline - public'!L31","v":7.5870376037539957},{"$f":"'Baseline - public'!M31","v":1.245950446733127},{"$f":"'Baseline - public'!N31","v":-2.2318350665317785},{"$f":"'Baseline - public'!O31","v":-6.1688138174386127E-2},{"$f":"'Baseline - public'!P31","v":0.35921023137261587},{"$f":"'Baseline - public'!Q31","v":-4.9183854742335942E-2},{"$f":"'Baseline - public'!R31","v":-0.13805048347373167},{"$f":"'Baseline - public'!S31","v":-0.1001741525870352},{"$f":"'Baseline - public'!T31","v":-6.997268582259368E-2},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) ",null,null,{"$f":"++OFFSET(translation!C1228, 0,LANG)","v":"Change in debt"},34.385396728053443,-16.289371881896344]
[null,2018,"DU_LCH_GDP","2018DU_LCH_GDP","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H21","v":0.83918011083216015},{"$f":"'Baseline - public'!I21","v":1.6295327363177989},{"$f":"'Baseline - public'!J21","v":8.4652837500193598},{"$f":"'Baseline - public'!K21","v":9.7742594693103584},{"$f":"'Baseline - public'!L21","v":12.358423517347653},{"$f":"'Baseline - public'!M21","v":2.4689080171889515},{"$f":"'Baseline - public'!N21","v":1.3185219741871208},{"$f":"'Baseline - public'!O21","v":-4.017720350917017},{"$f":"'Baseline - public'!P21","v":-4.2315598085391031},{"$f":"'Baseline - public'!Q21","v":-3.2942792182582679},{"$f":"'Baseline - public'!R21","v":-2.3834621081898888},{"$f":"'Baseline - public'!S21","v":-2.3623503959920669},{"$f":"'Baseline - public'!T21","v":-2.5292999134719594},null,null,null,null,null,null,"Δ d(t) ",null,null,{"$f":"++OFFSET(translation!C1229, 0,LANG)","v":"Other debt creating flows"},-5.8745783661144003E-2,-1.1508516770670958]
[null,2018,"DU_OF_GDP","2018DU_OF_GDP","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Baseline - public'!H33","v":0.70228117229785003},{"$f":"'Baseline - public'!I33","v":0.76245124576532974},{"$f":"'Baseline - public'!J33","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":-1.1508516770670958},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},null,null,null,null,null,null,"other flows",null,null,{"$f":"++OFFSET(translation!C1230, 0,LANG)","v":"Residual"},{"$f":"SUM(J112:N112)","v":10.39028371815909},-5.9691195635029537]
[null,null,null,null,"Residual",null,null,{"$f":"'Baseline - public'!H38","v":0.21956771712227707},{"$f":"'Baseline - public'!I38","v":3.312373143959396},{"$f":"'Baseline - public'!J38","v":1.7494464503525267},{"$f":"'Baseline - public'!K38","v":5.067917428109606},{"$f":"'Baseline - public'!L38","v":1.3401012446253056},{"$f":"'Baseline - public'!M38","v":1.0170004372217574},{"$f":"'Baseline - public'!N38","v":1.215818157849895},{"$f":"'Baseline - public'!O38","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38","v":-1.1969846557851604},{"$f":"'Baseline - public'!Q38","v":-1.3346340806008261},{"$f":"'Baseline - public'!R38","v":-1.4728884765904791},{"$f":"'Baseline - public'!S38","v":-1.4690755394191763},{"$f":"'Baseline - public'!T38","v":-1.2999022345788296},null,null,null,null,null,null,"residual"]
[]
[null,"5 years ago"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C103","v":"NGDP"},{"$f":"$D$3&\".\"&C115&\".\"&$E$7","v":"853.NGDP.2013-10-25"},{"$f":"E103","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J40","v":30.510878328438199},{"$f":"'Imported data'!K40","v":32.132107580763901},{"$f":"'Imported data'!L40","v":34.604627473761902},{"$f":"'Imported data'!M40","v":40.244289317336403},{"$f":"'Imported data'!N40","v":56.757740163433702},{"$f":"'Imported data'!O40","v":60.217283278988802},{"$f":"'Imported data'!P40","v":64.457706974405696},{"$f":"'Imported data'!Q40","v":69.206574811486092},{"$f":"'Imported data'!R40","v":75.893323391603502},{"$f":"'Imported data'!S40","v":83.226146520208701},{"$f":"'Imported data'!T40","v":90.0090774616055},{"$f":"'Imported data'!U40","v":97.344817274726594},{"$f":"'Imported data'!V40","v":105.278419882617},{"$f":"'Imported data'!W40","v":113.85861110304998},{"$f":"'Imported data'!X40","v":123.138087907949},{"$f":"'Imported data'!Y40","v":133.17384207244601},{"$f":"'Imported data'!Z40","v":144.02751020135099},{"$f":"'Imported data'!AA40","v":155.76575228276101},null,"Y"]
[null,null,null,null,"Public sector debt (in billions of local currency)",null,null,{"$f":"H115*H117/100","v":6.7981917727938592},8.5879356990239959,10.684379535714662,13.11059796680034,14.031064375530613,15.109433098394421,15.949330384851351,16.792562364583624,16.671520743458036,16.58765718067848,16.011827358595568,15.243725933621876,14.332910642832831,null,null,null,null,null,null,"D"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C105","v":"DU_GDP"},{"$f":"$D$3&\".\"&C117&\".\"&$E$7","v":"853.DU_GDP.2013-10-25"},"Public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J42","v":22.281206393384899},{"$f":"'Imported data'!K42","v":26.726960494073602},{"$f":"'Imported data'!L42","v":30.8755802784348},{"$f":"'Imported data'!M42","v":32.577536314332598},{"$f":"'Imported data'!N42","v":24.720970805265001},{"$f":"'Imported data'!O42","v":25.091522359771499},{"$f":"'Imported data'!P42","v":24.743868706319901},{"$f":"'Imported data'!Q42","v":24.264403216494099},{"$f":"'Imported data'!R42","v":21.967045318906798},{"$f":"'Imported data'!S42","v":19.930824475515902},{"$f":"'Imported data'!T42","v":17.789125063997702},{"$f":"'Imported data'!U42","v":15.6595146617832},{"$f":"'Imported data'!V42","v":13.6142911897934},{"$f":"'Imported data'!W42","v":10.8087645508558},{"$f":"'Imported data'!X42","v":8.2779642079272495},{"$f":"'Imported data'!Y42","v":5.9215703181057702},{"$f":"'Imported data'!Z42","v":3.8562903188634601},{"$f":"'Imported data'!AA42","v":2.3867757156537199},null,"d"]
[null,"2013","PB_GDP","853.PB_GDP.2013-10-25","Primary deficit (in percent of GDP)",null,null,{"$f":"'Imported data'!J43","v":-2.51347774240462},{"$f":"'Imported data'!K43","v":1.92498092794091},{"$f":"'Imported data'!L43","v":5.3036317621392},{"$f":"'Imported data'!M43","v":5.2485626379174999},{"$f":"'Imported data'!N43","v":2.0167690904788},{"$f":"'Imported data'!O43","v":1.4140469463577501},{"$f":"'Imported data'!P43","v":1.16070081325154},{"$f":"'Imported data'!Q43","v":1.1885958034149799},{"$f":"'Imported data'!R43","v":0.98033434570448497},{"$f":"'Imported data'!S43","v":0.74813675497698295},{"$f":"'Imported data'!T43","v":0.32577316778795801},{"$f":"'Imported data'!U43","v":2.1128062682823402E-2},{"$f":"'Imported data'!V43","v":-0.214337793927346},null,null,null,null,null,null,"- pb"]
[null,"2013","DUCIR_GDP","853.DUCIR_GDP.2013-10-25","of which: contribution from average real interest rate (in percent of GDP)",null,null,{"$f":"'Imported data'!J44","v":7.8920655313434701E-2},{"$f":"'Imported data'!K44","v":1.5619320351891299},{"$f":"'Imported data'!L44","v":0.48821628730616101},{"$f":"'Imported data'!M44","v":-1.40946101131242},{"$f":"'Imported data'!N44","v":-2.5259015897017698},{"$f":"'Imported data'!O44","v":0.11321786350910799},{"$f":"'Imported data'!P44","v":-0.19695327443518501},{"$f":"'Imported data'!Q44","v":-0.209304964021096},{"$f":"'Imported data'!R44","v":-0.422821545012183},{"$f":"'Imported data'!S44","v":-0.34989533393183198},{"$f":"'Imported data'!T44","v":-0.18928667247967601},{"$f":"'Imported data'!U44","v":-0.129191673888985},{"$f":"'Imported data'!V44","v":-4.9051338762260498E-2},null,null,null,null,null,null,"r / (1+g) *d(t-1) "]
[null,"2013","DUCGDPR_GDP","853.DUCGDPR_GDP.2013-10-25","of which: contribution from real GDP growth (in percent of GDP)",null,null,{"$f":"'Imported data'!J45","v":-2.4392619477179198},{"$f":"'Imported data'!K45","v":-1.6756660021852201},{"$f":"'Imported data'!L45","v":-1.3721909986696701},{"$f":"'Imported data'!M45","v":-1.8284917858734799},{"$f":"'Imported data'!N45","v":-5.7488643000232598},{"$f":"'Imported data'!O45","v":-0.79334758229876101},{"$f":"'Imported data'!P45","v":-0.82563054602664099},{"$f":"'Imported data'!Q45","v":-0.82628776934762305},{"$f":"'Imported data'!R45","v":-0.81027667283038296},{"$f":"'Imported data'!S45","v":-0.73355953715843303},{"$f":"'Imported data'!T45","v":-0.58050945074318905},{"$f":"'Imported data'!U45","v":-0.51812985623294805},{"$f":"'Imported data'!V45","v":-0.45610236878976101},null,null,null,null,null,null,"- g / (1+g) *d(t-1) "]
[null,"2013","DUCER_GDP","853.DUCER_GDP.2013-10-25","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,{"$f":"'Imported data'!J46","v":-1.87345632819264},{"$f":"'Imported data'!K46","v":0.172866293118593},{"$f":"'Imported data'!L46","v":0.26272266868004102},{"$f":"'Imported data'!M46","v":-0.23179437773828601},{"$f":"'Imported data'!N46","v":-0.55080744312645602},{"$f":"'Imported data'!O46","v":0.218358765137981},{"$f":"'Imported data'!P46","v":0.19601340286112801},{"$f":"'Imported data'!Q46","v":0.113305093358579},{"$f":"'Imported data'!R46","v":2.38897360362328E-2},{"$f":"'Imported data'!S46","v":2.1975678813436601E-2},{"$f":"'Imported data'!T46","v":1.2657255251622999E-2},{"$f":"'Imported data'!U46","v":1.15762490251728E-2},{"$f":"'Imported data'!V46","v":1.0594739749310101E-2},null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) "]
[null,"2013","DU_LCH_GDP","853.DU_LCH_GDP.2013-10-25","Change in public sector debt (in percent of GDP)",null,null,{"$f":"'Imported data'!J47","v":-3.02206200646792},{"$f":"'Imported data'!K47","v":4.4457541006887},{"$f":"'Imported data'!L47","v":4.1486197843611796},{"$f":"'Imported data'!M47","v":1.7019560358978101},{"$f":"'Imported data'!N47","v":-7.8565655090675603},{"$f":"'Imported data'!O47","v":0.370551554506445},{"$f":"'Imported data'!P47","v":-0.34765365345156601},{"$f":"'Imported data'!Q47","v":-0.47946548982579901},{"$f":"'Imported data'!R47","v":-2.2973578975873399},{"$f":"'Imported data'!S47","v":-2.0362208433908999},{"$f":"'Imported data'!T47","v":-2.14169941151812},{"$f":"'Imported data'!U47","v":-2.1296104022145101},{"$f":"'Imported data'!V47","v":-2.0452234719898499},null,null,null,null,null,null,"Δ d(t) "]
[null,"2013","DU_OF_GDP","853.DU_OF_GDP.2013-10-25","Other identified debt-creating flows (in percent of GDP)",null,null,{"$f":"'Imported data'!J48","v":0},{"$f":"'Imported data'!K48","v":0},{"$f":"'Imported data'!L48","v":0},{"$f":"'Imported data'!M48","v":0},{"$f":"'Imported data'!N48","v":0},{"$f":"'Imported data'!O48","v":0},{"$f":"'Imported data'!P48","v":0},{"$f":"'Imported data'!Q48","v":0},{"$f":"'Imported data'!R48","v":0},{"$f":"'Imported data'!S48","v":0},{"$f":"'Imported data'!T48","v":0},{"$f":"'Imported data'!U48","v":0},{"$f":"'Imported data'!V48","v":0},null,null,null,null,null,null,"other flows"]
[null,null,null,null,"Residual",null,null,null,{"$f":"I122-I119-I120-I121-I123-I118","v":2.4616408466252868},-0.53375993509455277,-7.6859427095504529E-2,-1.0477612666948743,-0.58172443819963315,-0.68178404910240797,-0.74577365323063882,-2.0684837614854916,-1.7228784060910545,-1.710333711334836,-1.514993183800573,-1.3363267102597924,null,null,null,null,null,null,"residual = Δd - driving factors"]
[]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H115/H130","v":0.6626734726169462},0.6626734726169462,0.6626734726169462,0.66267347261694609,0.66267347261694609,0.66267347261694609,0.6626734726169462,0.66267347261694609,0.66267347261694609,0.66267347261694609,0.66267347261694609,0.66267347261694609,{"$f":"T115/T130","v":0.66267347261694598},{"$f":"U115/U130","v":0.66267347261694609},0.66267347261694609,0.66267347261694609,0.66267347261694609,0.66267347261694609,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I115/H115-1","v":5.3136105584171478E-2},7.6948575090610927E-2,0.16297421054021277,0.4103302885009239,6.0952798782921258E-2,7.041871476949324E-2,7.3674166519234641E-2,9.6620134695751814E-2,9.66201346957547E-2,8.1499999999997463E-2,8.1500000000002792E-2,8.1500000000001904E-2,{"$f":"U115/T115-1","v":8.1499999999997019E-2},{"$f":"V115/U115-1","v":8.1500000000003903E-2},{"$f":"W115/V115-1","v":8.1499999999993245E-2},{"$f":"X115/W115-1","v":8.1500000000004791E-2},{"$f":"Y115/X115-1","v":8.1499999999999462E-2},null,"nominal GDP growth rate (old)"]
[]
[null,"5 years ago (re-based)"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C115","v":"NGDP"},{"$f":"D115","v":"853.NGDP.2013-10-25"},{"$f":"E115","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":46.04210005260736},{"$f":"H130*(1+I127)","v":48.488597942319693},52.219726462122722,60.730195156913034,85.649633656366575,90.870218542454012,97.269182543036592,104.43540849490211,114.52597173068541,125.59148654546644,135.82719269892164,146.89710890388412,158.86922327955097,{"$f":"T130*(1+U127)","v":171.8170649768339},{"$f":"U130*(1+V127)","v":185.82015577244653},{"$f":"V130*(1+W127)","v":200.96449846789966},{"$f":"W130*(1+X127)","v":217.34310509303444},{"$f":"X130*(1+Y127)","v":235.05656815811662},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,null,{"$f":"AE100","v":"5-year historical change"},{"$f":"AF100","v":"5-year projected change"}]
[null,null,null,null,{"$f":"E116","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H130*H132/100","v":6.7981917727938592},8.5879356990239959,10.684379535714662,13.11059796680034,14.031064375530612,15.109433098394421,15.949330384851352,16.792562364583624,16.671520743458036,16.58765718067848,16.011827358595571,15.243725933621876,14.332910642832829,12.306709195003235,10.193326843346011,7.885982703643017,5.5541189323947808,3.7177791487902696,null,"D: should be the same as line 116"]
[null,{"$f":"$D$7","v":"2013"},{"$f":"C117","v":"DU_GDP"},"853.DU_GDP.2013-10-25","Public sector debt (in percent of GDP)",null,null,{"$f":"H117*H$126","v":14.765164414799274},17.711247723103686,20.460428002173689,21.588269118723449,16.381931569987099,16.627486255395528,16.397105401594793,16.07937634045194,14.556978204613799,13.207628667308946,11.788381280976511,10.377144960419855,{"$f":"T117*T$126","v":9.0218296199586856},{"$f":"U117*U$126","v":7.1626815396145584},5.485587287865938,3.924067566044585,2.5554612970203596,1.5816529518500473,null,"d*=d * Y(t)/Y*(t)",null,null,null,null,null,"Difference (Act. - Proj.)"]
[null,"2013","PB_GDP","853.PB_GDP.2013-10-25","Primary deficit (in percent of GDP)",null,null,{"$f":"H118*H$126","v":-1.6656150239046716},1.2756337962399944,3.5145760772983174,3.4780832295163489,1.3364593766541064,0.93705140038627877,0.7691656385867115,0.78765090858693376,0.64964156519365279,0.49577038141297064,0.21588123638346918,1.4001006667695094E-2,-0.14203597021488973,null,null,null,null,null,null,"- pb *Y(t)/Y*(t)",null,null,null,{"$f":"AE103","v":"2012 -2017"},{"$f":"AE133","v":"2012 -2017"}]
[null,"2013","DUCIR_GDP","853.DUCIR_GDP.2013-10-25","of which: contribution from average real interest rate (in percent of GDP)",null,null,null,{"$f":"I119*H$126","v":1.035050925750435},0.32352798249732645,-0.93401242288459418,-1.6738479779363364,7.502647477385202E-2,-0.13051571031324244,-0.13870084734382468,-0.28019262153048569,-0.23186635598907307,-0.12543525657221341,-8.5611895169209737E-2,-3.2505020994097376E-2,null,null,null,null,null,null,"r / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD104","v":"Change in debt ((t-1) -(t-6))"},34.385396728053443,{"$f":"N132-I132","v":-1.3141423215088928},{"$f":"AE134-AF134","v":35.699539049562333}]
[null,"2013","DUCGDPR_GDP","853.DUCGDPR_GDP.2013-10-25","of which: contribution from real GDP growth (in percent of GDP)",null,null,null,{"$f":"I120*H$126","v":-1.1104194086142352},-0.90931457418214567,-1.2116930013963405,-3.8096198693000027,-0.52573039735417837,-0.54712346103409948,-0.54755898549449966,-0.53694885656501501,-0.48611044586005853,-0.38468821361094513,-0.3433509110964067,-0.30224694059472595,null,null,null,null,null,null,"- g / (1+g) *d(t-1) *Y(t-1)/Y*(t-1)",null,null,"Primary deficit",19.864222824278762,{"$f":"SUM(J133:N133)","v":10.035335722441763},9.8288871018369992]
[null,"2013","DUCER_GDP","853.DUCER_GDP.2013-10-25","Contribution from real exchange rate depreciation (in percent of GDP)",null,null,null,{"$f":"I121*H$126","v":0.11455390675931694},0.17409934318939418,-0.15360398522891416,-0.36500548107986963,0.144700561170334,0.12989288235344812,7.5084279681116833E-2,1.5831094339032587E-2,1.4562699392414682E-2,8.3876272913920909E-3,7.6712731413897959E-3,7.0208529811481169E-3,null,null,null,null,null,null,"- (e (1+r) / (1+g) )*df(t-1) *Y(t-1)/Y*(t-1)",null,null,{"$f":"AD106","v":"Real interest rate"},9.5497938390191788,-2.3398216538629946,11.889615492882173]
[null,"2013","DU_LCH_GDP","853.DU_LCH_GDP.2013-10-25","Change in public sector debt (in percent of GDP)",null,null,null,{"$f":"I117*I126-H117*H126","v":2.9460833083044111},{"$f":"J117*J126-I117*I126","v":2.7491802790700035},1.1278411165497602,-5.2063375487363501,0.24555468540842895,-0.23038085380073525,-0.31772906114285249,-1.5223981358381415,-1.3493495373048532,{"$f":"R117*R126-Q117*Q126","v":-1.4192473863324349},-1.4112363205566556,{"$f":"T117*T126-S117*S126","v":-1.3553153404611695},null,null,null,null,null,null,"Δ d*(t) =d(t)*Y(t)/Y*(t) - d(t-1)*Y(t-1)/Y*(t-1)",null,null,"Real GDP growth",-13.952627999739661,-7.0034813032667671,-6.9491466964728943]
[null,"2013","DU_OF_GDP","853.DU_OF_GDP.2013-10-25","Other identified debt-creating flows (in percent of GDP)",null,null,null,{"$f":"I123*I$126","v":0},{"$f":"J123*J$126","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"other flows *Y(t)/Y*(t)",null,null,"Real Exchange rate depreciation",8.592470129997217,-6.9916679595607489E-2,8.6623868095928245]
[null,null,null,null,"Residual",null,null,null,{"$f":"I137-I134-I135-I136-I138-I133","v":1.6312640881689},-0.35370854973288912,-5.0932703456740391E-2,-0.69432359707424751,-0.38549335356785752,-0.45180020339355298,-0.49420441657257874,-1.3707293172753263,-1.1417058162611071,-1.1333927798241377,-1.003945794100124,{"$f":"T137-T134-T135-T136-T138-T133","v":-0.88554826163860478},null,null,null,null,null,null,"residual = Δd - driving factors",null,null,"Change in debt",34.385396728053443,-1.3141423215088928,{"$f":"AE139-AF139","v":35.699539049562333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows",-5.8745783661144003E-2,0,{"$f":"AE140-AF140","v":-5.8745783661144003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual",10.39028371815909,-1.9362584072252877,{"$f":"AE141-AF141","v":12.326542125384378}]
[null,"Last vintage"]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C130","v":"NGDP"},{"$f":"$D$3&\".\"&C143&\".\"&$E$6","v":"853.NGDP.2017-11-20"},{"$f":"E130","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"'Imported data'!J51","v":42.642000000000003},{"$f":"'Imported data'!K51","v":44.372000000000099},{"$f":"'Imported data'!L51","v":47.720999999999997},{"$f":"'Imported data'!M51","v":56.621000000000002},{"$f":"'Imported data'!N51","v":63.5673415027494},{"$f":"'Imported data'!O51","v":67.297627252950207},{"$f":"'Imported data'!P51","v":70.171843870185498},{"$f":"'Imported data'!Q51","v":73.214938939806402},{"$f":"'Imported data'!R51","v":76.635624377183902},{"$f":"'Imported data'!S51","v":80.755197529682903},{"$f":"'Imported data'!T51","v":85.356166424771303},{"$f":"'Imported data'!U51","v":90.104245467250806},{"$f":"'Imported data'!V51","v":95.103509114694106},{"$f":"'Imported data'!W51","v":100.380147450612},{"$f":"'Imported data'!X51","v":105.949550085},{"$f":"'Imported data'!Y51","v":111.82796049126},{"$f":"'Imported data'!Z51","v":118.032523381196},{"$f":"'Imported data'!AA51","v":124.58133470851701},null,"Y",null,null,"Q1",-4.2805289999999996,-4.2805289999999996,-4.2805289999999996]
[null,null,null,null,{"$f":"E131","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H143*H145/100","v":7.0068380750446515},8.4855999999999945,11.877650000000022,15.338999999999988,18.397129918999997,22.465929918999983,25.101966380656794,27.581251772851211,30.721231224396124,34.04805068718295,37.981307099802514,41.511805349942421,45.241791054690701,null,null,null,null,null,null,"D",null,null,{"$f":"AD64","v":"Interquartile range (25-75)"},19.189399000000002,19.189399000000002,19.189399000000002]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C132","v":"DU_GDP"},{"$f":"$D$3&\".\"&C145&\".\"&$E$6","v":"853.DU_GDP.2017-11-20"},{"$f":"E132","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"'Imported data'!J53","v":16.431776359093501},{"$f":"'Imported data'!K53","v":19.1237717479491},{"$f":"'Imported data'!L53","v":24.889775989606299},{"$f":"'Imported data'!M53","v":27.090655410536701},{"$f":"'Imported data'!N53","v":28.941166146147999},{"$f":"'Imported data'!O53","v":33.382945039886401},{"$f":"'Imported data'!P53","v":35.772134514655498},{"$f":"'Imported data'!Q53","v":37.6716175308527},{"$f":"'Imported data'!R53","v":40.087402528611101},{"$f":"'Imported data'!S53","v":42.162054862992598},{"$f":"'Imported data'!T53","v":44.497437842733198},{"$f":"'Imported data'!U53","v":46.070865068206203},{"$f":"'Imported data'!V53","v":47.571105920108003},{"$f":"'Imported data'!W53","v":48.638002925583102},{"$f":"'Imported data'!X53","v":49.9593915883611},{"$f":"'Imported data'!Y53","v":51.256545491640601},{"$f":"'Imported data'!Z53","v":52.432842794918699},{"$f":"'Imported data'!AA53","v":53.492419440698903},null,"d",null,null,{"$f":"AD65","v":"Median"},null,3.3309380000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD139","v":"Change in debt"},null,{"$f":"AG139","v":35.699539049562333}]
[null,"r: ratio of Old GDP / New GDP",null,null,null,null,null,{"$f":"H143/H151","v":0.92615236818645486},0.74180423263100359,0.6336157281033693,0.60611746287793178,0.56083851550869335,0.49137648025336489,0.49137648025336494,0.491376480253365,0.491376480253365,0.491376480253365,0.49137648025336506,0.49137648025336506,{"$f":"T143/T151","v":0.491376480253365},{"$f":"U143/U151","v":0.491376480253365},0.491376480253365,0.49137648025336494,0.491376480253365,0.491376480253365,null,"Y(t)/Y*(t)"]
[null,"g: Nominal GDP growth (LC)",null,null,null,null,null,null,{"$f":"I143/H143-1","v":4.0570329721872689E-2},7.547552510592026E-2,0.1865007019970244,0.1226813638535067,5.8682425000256888E-2,4.2709033506219019E-2,4.3366326175644954E-2,4.6721140342544265E-2,5.3755328360389543E-2,5.6974275784505757E-2,5.5626666957497628E-2,5.5483108720557839E-2,{"$f":"U143/T143-1","v":5.5483108720565832E-2},{"$f":"V143/U143-1","v":5.5483108720558505E-2},{"$f":"W143/V143-1","v":5.5483108720555618E-2},{"$f":"X143/W143-1","v":5.5483108720568275E-2},{"$f":"Y143/X143-1","v":5.5483108720560503E-2},null,"nominal GDP growth rate (old)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE149","v":"Primary deficit"},{"$f":"AD135","v":"Primary deficit"},{"$f":"AG135","v":9.8288871018369992}]
[null,"Last vintage (re-based)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE150","v":"Real interest rate"},{"$f":"AD136","v":"Real interest rate"},{"$f":"AG136","v":11.889615492882173}]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C143","v":"NGDP"},{"$f":"D143","v":"853.NGDP.2017-11-20"},{"$f":"E143","v":"Nominal GDP (in billions of local currency)"},null,null,{"$f":"H103","v":46.04210005260736},{"$f":"I103","v":59.816320867600261},75.315365265387953,93.415886305528062,113.34339519298594,136.9573635641861,{"$f":"M151*(1+N148)","v":142.80668019357233},148.9996812669078,155.96111628637337,164.34485730380027,173.70828652759224,183.37109953002019,193.54509818145254,{"$f":"T151*(1+U148)","v":204.28358190618667},{"$f":"U151*(1+V148)","v":215.61787009091273},{"$f":"V151*(1+W148)","v":227.58101981926148},{"$f":"W151*(1+X148)","v":240.20792228463137},{"$f":"X151*(1+Y148)","v":253.53540455228952},null,"Y*: Revised using old GDP growth (with the same initial level)",null,null,"Real GDP growth","Real GDP growth",-6.9491466964728943]
[null,null,null,null,{"$f":"E144","v":"Public sector debt (in billions of local currency)"},null,null,{"$f":"H151*H153/100","v":7.0068380750446515},8.4855999999999945,11.877650000000022,15.338999999999984,18.397129918999997,22.465929918999983,25.101966380656794,27.581251772851207,30.721231224396124,34.04805068718295,37.981307099802514,41.511805349942414,45.241791054690701,{"$f":"U151*U153/100","v":48.822899053733302},52.931750613071927,57.319149441576556,61.887807431338153,66.641570107100918,null,"D: Should be the same as line 140",null,null,"Real Exchange rate depreciation","Real Exchange rate depreciation",8.6623868095928245]
[null,{"$f":"$D$6","v":"2017"},{"$f":"C145","v":"DU_GDP"},{"$f":"D145","v":"853.DU_GDP.2017-11-20"},{"$f":"E145","v":"Public sector debt (in percent of GDP)"},null,null,{"$f":"H145*H147","v":15.218328588484649},14.186094826497849,15.770553535984154,16.42011932513482,16.231320658496095,16.403594034190906,17.577585548961331,18.510946827761359,19.698006757008766,20.717442118826575,21.864994387455127,22.63813951944287,23.375322588782684,23.899570684125894,24.548869994288449,25.186260913628839,25.764265742245158,26.284916785007301,null,"d*=d * Y(t)/Y*(t)",null,null,"Change in debt","Change in debt",35.699539049562333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other debt creating flows","Other debt creating flows",{"$f":"AG140","v":-5.8745783661144003E-2}]
[null,null,null,null,null,null,null,{"$f":"H99","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"U99","v":2024},2025,2026,2027,2028,null,null,null,null,"Residual","Residual",{"$f":"AG141","v":12.326542125384378}]
[null,null,null,null,null,null,{"$f":"G82","v":"Current DSA"},{"$f":"H105","v":38.211125112414358},39.840657848732157,48.305941598751517,58.080201068061875,70.438624585409528,72.907532602598479,74.2260545767856,70.208334225868583,65.97677441732948,62.682495199071212,60.299033090881323,57.936682694889257,55.407382781417297,{"$f":"U105","v":53.997834774923064},52.334386897165238,51.151684887664729,50.155114416413383,48.861199572743743,null,null,null,null,"Lower quartile","Lower quartile",null,{"$f":"AF143","v":-4.2805289999999996}]
[null,null,null,null,null,null,{"$f":"G83","v":"Previous DSA"},{"$f":"H153","v":15.218328588484649},{"$f":"I153","v":14.186094826497849},15.770553535984154,16.42011932513482,16.231320658496095,16.403594034190906,17.577585548961331,18.510946827761359,19.698006757008766,20.717442118826575,21.864994387455127,22.63813951944287,23.375322588782684,{"$f":"U153","v":23.899570684125894},24.548869994288449,25.186260913628839,25.764265742245158,26.284916785007301,null,"Based on revised GDP",null,null,{"$f":"AD77","v":"Interquartile range (25-75)"},"Upper quartile",null,14.908870000000002,{"$f":"AG157+AG156","v":10.628341000000002}]
[null,null,null,null,null,null,{"$f":"G84","v":"DSA-2013"},{"$f":"H132","v":14.765164414799274},17.711247723103686,20.460428002173689,21.588269118723449,16.381931569987099,16.627486255395528,16.397105401594793,16.07937634045194,14.556978204613799,13.207628667308946,11.788381280976511,10.377144960419855,{"$f":"T132","v":9.0218296199586856},{"$f":"U132","v":7.1626815396145584},5.485587287865938,3.924067566044585,2.5554612970203596,1.5816529518500473,null,"Based on revised GDP",null,null,"Median",{"$f":"AD145","v":"Median"},null,{"$f":"AF145","v":3.3309380000000002}]
[null,null,null,null,null,null,"Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in debt","Change in debt",null,35.699539049562333]
[null,null,null,null,null,null,"Nominal debt (in local currency)"]
[null,null,null,null,null,null,{"$f":"G156","v":"Current DSA"},{"$f":"H104","v":17.593204455484795},23.831215734560395,36.381796359984691,54.256134595762781,79.837528632344473,99.852234492218301,124.19167269823082,142.09411632925759,159.36606328449284,175.08992352243772,190.22183385456242,204.50988833601951,218.96622664922938,{"$f":"U104","v":238.8079151179783},257.87884028151399,280.18435012885607,305.29681901290206,330.25765968671942]
[null,null,null,null,null,null,{"$f":"G157","v":"Previous DSA"},{"$f":"H152","v":7.0068380750446515},{"$f":"I152","v":8.4855999999999945},11.877650000000022,15.338999999999984,18.397129918999997,22.465929918999983,25.101966380656794,27.581251772851207,30.721231224396124,34.04805068718295,37.981307099802514,41.511805349942414,45.241791054690701,{"$f":"U152","v":48.822899053733302},52.931750613071927,57.319149441576556,61.887807431338153,66.641570107100918]
[null,null,null,null,null,null,"DSA-2013",{"$f":"H131","v":6.7981917727938592},{"$f":"I131","v":8.5879356990239959},10.684379535714662,13.11059796680034,14.031064375530612,15.109433098394421,15.949330384851352,16.792562364583624,16.671520743458036,16.58765718067848,16.011827358595571,15.243725933621876,{"$f":"T131","v":14.332910642832829},{"$f":"U131","v":12.306709195003235},10.193326843346011,7.885982703643017,5.5541189323947808,3.7177791487902696]

{"sheet":"Realism 2 - Fiscal multiplier","index":28,"n_rows":211,"n_cols":32,"rows_kept":211,"cut":false,"hidden":false,"merged":[[17,3,17,7],[42,0,42,1],[42,3,42,7],[42,11,42,15],[74,2,74,16],[161,0,182,0],[186,2,186,16],[189,0,210,0],[77,0,98,0],[102,2,102,16],[105,0,126,0],[130,2,130,16],[133,0,154,0],[158,2,158,16]]}
[]
["Macroeconomic projections (from Input sheet)"]
[]
[null,null,null,null,null,{"$f":"G4-1","v":2012},2013,2014,2015,2016,{"$f":"L4-1","v":2017},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2018},{"$f":"L4+1","v":2019},{"$f":"M4+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"AE4+1","v":2038}]
["Primary balance","(in % of GDP, (-): deficits)",null,null,null,{"$f":"('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O48)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)*100","v":-1.9831875881847296},{"$f":"('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P48)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)*100","v":-7.6367511218441031},{"$f":"('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q48)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)*100","v":-5.5583278721770588},{"$f":"('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R48)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)*100","v":-3.8582734466226913},{"$f":"('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S48)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":-0.37291452425918181},{"$f":"('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T48)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)*100","v":-2.4379558593757329},{"$f":"('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U48)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)*100","v":0.17882118315207771},{"$f":"('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V48)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)*100","v":2.1504851673161105},{"$f":"('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W48)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)*100","v":2.2021139292709173},{"$f":"('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X48)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)*100","v":1.9900491774291584},{"$f":"('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y48)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)*100","v":1.7818806498778952},{"$f":"('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z48)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)*100","v":1.580587933340456},{"$f":"('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA48)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)*100","v":1.3708871850123292},{"$f":"('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB48)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)*100","v":0.91070890558378226},{"$f":"('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC48)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)*100","v":0.50706038043801926},{"$f":"('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD48)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)*100","v":0.41276780076686564},{"$f":"('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE48)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)*100","v":0.27461249857323194},{"$f":"('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF48)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)*100","v":0.16793761984040523},{"$f":"('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG48)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)*100","v":0.15763964085343421},{"$f":"('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH48)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)*100","v":0.14753590581579634},{"$f":"('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI48)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)*100","v":0.14280625415192078},{"$f":"('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ48)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)*100","v":0.13841722698579259},{"$f":"('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK48)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)*100","v":0.20402519982100337},{"$f":"('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL48)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)*100","v":0.16573400890497905},{"$f":"('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM48)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)*100","v":0.21713164894303921},{"$f":"('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN48)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)*100","v":0.23266443261483086},{"$f":"('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO48)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)*100","v":0.25980588422823897}]
["Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,null,null,null,{"$f":"L5-K5","v":2.6167770425278105},{"$f":"M5-L5","v":1.9716639841640329},5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,{"$f":"Z5-Y5","v":-4.729651663875567E-3},{"$f":"AA5-Z5","v":-4.3890271661281843E-3},{"$f":"AB5-AA5","v":6.5607972835210776E-2},{"$f":"AC5-AB5","v":-3.8291190916024315E-2},{"$f":"AD5-AC5","v":5.1397640038060161E-2},{"$f":"AE5-AD5","v":1.5532783671791645E-2},{"$f":"AF5-AE5","v":2.7141451613408113E-2}]
["Real GDP growth rate",null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O107),'Macro-Debt_Data'!O107,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P107),'Macro-Debt_Data'!P107,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q107),'Macro-Debt_Data'!Q107,\"...\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R107),'Macro-Debt_Data'!R107,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S107),'Macro-Debt_Data'!S107,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T107),'Macro-Debt_Data'!T107,\"...\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U107),'Macro-Debt_Data'!U107,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V107),'Macro-Debt_Data'!V107,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W107),'Macro-Debt_Data'!W107,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X107),'Macro-Debt_Data'!X107,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y107),'Macro-Debt_Data'!Y107,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z107),'Macro-Debt_Data'!Z107,\"...\")","v":5.3637352876307887},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA107),'Macro-Debt_Data'!AA107,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB107),'Macro-Debt_Data'!AB107,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC107),'Macro-Debt_Data'!AC107,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD107),'Macro-Debt_Data'!AD107,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE107),'Macro-Debt_Data'!AE107,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF107),'Macro-Debt_Data'!AF107,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG107),'Macro-Debt_Data'!AG107,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH107),'Macro-Debt_Data'!AH107,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI107),'Macro-Debt_Data'!AI107,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ107),'Macro-Debt_Data'!AJ107,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK107),'Macro-Debt_Data'!AK107,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL107),'Macro-Debt_Data'!AL107,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM107),'Macro-Debt_Data'!AM107,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN107),'Macro-Debt_Data'!AN107,\"...\")","v":4.3051696191019673},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO107),'Macro-Debt_Data'!AO107,\"...\")","v":4.5926757727239087}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First year of projection"]
[]
["Assumptions on fiscal multipliers"]
[]
[]
["Multiplier (m)",null,null,0.2,0.4,0.6,0.8,1]
["Persistence (p)",null,null,0.6,{"$f":"D16","v":0.6},{"$f":"E16","v":0.6},{"$f":"D16","v":0.6},{"$f":"D16","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal adjustment (right axis)"]
["Year","Time",null,"Impact of a multiplier on growth"]
[]
[{"$f":"A21-1","v":2017},{"$f":"B21-1","v":-1},null,0,0,0,0,0]
[{"$f":"$L$4","v":2018},0,"1st year of proj.",{"$f":"-D$15*D$16^$B21","v":-0.2},-0.4,-0.6,-0.8,-1,null,"m"]
[{"$f":"A21+1","v":2019},{"$f":"B21+1","v":1},null,-0.12,-0.24,-0.36,-0.48,-0.6,null,"m*p^1"]
[{"$f":"A22+1","v":2020},2,null,-7.1999999999999995E-2,-0.14399999999999999,-0.216,-0.28799999999999998,-0.36,null,"m*p^2"]
[2021,3,null,-4.3200000000000002E-2,-8.6400000000000005E-2,-0.12959999999999999,-0.17280000000000001,-0.216,null,"m*p^3"]
[2022,4,null,-2.5919999999999999E-2,-5.1839999999999997E-2,-7.7759999999999996E-2,-0.10367999999999999,-0.12959999999999999,null,"m*p^4"]
[2023,5,null,-1.5552E-2,-3.1104E-2,-4.6655999999999996E-2,-6.2207999999999999E-2,-7.7759999999999996E-2,null,"m*p^5"]
[2024,6,null,-9.3311999999999996E-3,-1.8662399999999999E-2,-2.7993599999999997E-2,-3.7324799999999998E-2,-4.6655999999999996E-2,null,"m*p^6"]
[2025,7,null,-5.5987199999999997E-3,-1.1197439999999999E-2,-1.6796159999999997E-2,-2.2394879999999999E-2,-2.7993599999999997E-2,null,"m*p^7"]
[2026,8,null,-3.3592319999999998E-3,-6.7184639999999995E-3,-1.0077695999999999E-2,-1.3436927999999999E-2,-1.6796159999999997E-2,null,"m*p^8"]
[2027,9,null,-2.0155391999999999E-3,-4.0310783999999997E-3,-6.0466175999999991E-3,-8.0621567999999994E-3,-1.0077695999999999E-2,null,"m*p^9"]
[2028,10,null,-1.2093235199999999E-3,-2.4186470399999997E-3,-3.6279705599999994E-3,-4.8372940799999995E-3,-6.0466175999999991E-3,null,"m*p^10"]
[2029,11,null,-7.2559411199999996E-4,-1.4511882239999999E-3,-2.1767823359999995E-3,-2.9023764479999999E-3,-3.6279705599999994E-3,null,"m*p^11"]
[2030,12,null,-4.353564671999999E-4,-8.7071293439999981E-4,-1.3060694015999995E-3,-1.7414258687999996E-3,-2.1767823359999995E-3,null,"m*p^12"]
[2031,13,null,-2.6121388031999994E-4,-5.2242776063999988E-4,-7.8364164095999988E-4,-1.0448555212799998E-3,-1.3060694015999998E-3,null,"m*p^13"]
[2032,14,null,-1.5672832819199997E-4,-3.1345665638399993E-4,-4.7018498457599984E-4,-6.2691331276799986E-4,-7.8364164095999977E-4,null,"m*p^14"]
[2033,15,null,-9.4036996915199987E-5,-1.8807399383039997E-4,-2.8211099074559995E-4,-3.7614798766079995E-4,-4.701849845759999E-4,null,"m*p^15"]
[2034,16,null,{"$f":"-D$15*D$16^$B37","v":-5.6422198149119979E-5},-1.1284439629823996E-4,-1.6926659444735994E-4,-2.2568879259647991E-4,-2.8211099074559989E-4,null,"m*p^16"]
[2035,17,null,-3.3853318889471987E-5,-6.7706637778943974E-5,-1.0155995666841596E-4,-1.3541327555788795E-4,-1.6926659444735994E-4,null,"m*p^17"]
[2036,18,null,-2.0311991333683195E-5,-4.062398266736639E-5,-6.0935974001049572E-5,-8.124796533473278E-5,-1.0155995666841596E-4,null,"m*p^18"]
[2037,19,null,-1.2187194800209916E-5,-2.4374389600419831E-5,-3.6561584400629747E-5,-4.8748779200839663E-5,-6.0935974001049578E-5,null,"m*p^19"]
[2038,20,null,-7.3123168801259501E-6,-1.46246337602519E-5,-2.1936950640377847E-5,-2.92492675205038E-5,-3.6561584400629747E-5,null,"m*p^20"]
[]
[null,null,null,"1. Impact of fiscal adjustment on growth\n",null,null,null,null,null,null,null,"2. Underlying growth rate"]
[null,"Baseline",null,{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"},null,null,"Growth \n(t-1)",{"$f":"\"Multiplier = \"&D15","v":"Multiplier = 0.2"},{"$f":"\"Multiplier = \"&E15","v":"Multiplier = 0.4"},{"$f":"\"Multiplier = \"&F15","v":"Multiplier = 0.6"},{"$f":"\"Multiplier = \"&G15","v":"Multiplier = 0.8"},{"$f":"\"Multiplier = \"&H15","v":"Multiplier = 1"}]
[{"$f":"A46-1","v":2012},{"$f":"F7","v":14.04712346038739},null,null,null,null,null,null,null,{"$f":"A45","v":2012}]
[2013,{"$f":"G7","v":9.2927894583888282},null,null,null,null,null,null,null,2013]
[2014,{"$f":"H7","v":7.3125250849582768},null,null,null,null,null,null,null,2014]
[2015,{"$f":"I7","v":3.9874679871839236},null,null,null,null,null,null,null,2015]
[2016,{"$f":"J7","v":3.8354406323071855},null,null,null,null,null,null,null,2016]
[{"$f":"A51-1","v":2017},{"$f":"K7","v":3.4691533744156011},null,null,null,null,null,null,null,2017,{"$f":"B50","v":3.4691533744156011},{"$f":"K50","v":3.4691533744156011},{"$f":"L50","v":3.4691533744156011},3.4691533744156011,3.4691533744156011,3.4691533744156011]
[{"$f":"$L$4","v":2018},{"$f":"L7","v":5.8906944612318712},null,{"$f":"S79","v":-0.52335540850556217},{"$f":"S107","v":-1.0467108170111243},{"$f":"S135","v":-1.5700662255166862},{"$f":"S163","v":-2.0934216340222487},{"$f":"S191","v":-2.6167770425278105},null,2018,{"$f":"K50","v":3.4691533744156011},{"$f":"$K51+D51","v":2.9457979659100388},{"$f":"$K51+E51","v":2.4224425574044766},{"$f":"$K51+F51","v":1.8990871488989149},{"$f":"$K51+G51","v":1.3757317403933524},{"$f":"$K51+H51","v":0.85237633188779061}]
[{"$f":"A51+1","v":2019},{"$f":"M7","v":8.8593605877872239},null,{"$f":"S80","v":-0.70834604193614381},-1.4166920838722876,-2.1250381258084312,-2.8333841677445752,-3.5417302096807193,null,2019,{"$f":"K51","v":3.4691533744156011},2.7608073324794571,2.0524612905433135,1.3441152486071699,0.63576920667102588,-7.2576835265118156E-2]
[{"$f":"A52+1","v":2020},{"$f":"N7","v":5.9467120061924561},null,-0.43533337755264762,-0.87066675510529523,-1.3060001326579431,-1.7413335102105905,-2.176666887763238,null,2020,3.4691533744156011,3.0338199968629533,2.598486619310306,2.1631532417576578,1.7278198642050107,1.2924864866523631]
[2021,{"$f":"O7","v":5.1113682292374563},null,-0.21878707616323687,-0.43757415232647373,-0.65636122848971057,-0.87514830465294746,-1.0939353808161842,null,2021,3.4691533744156011,3.2503662982523642,3.0315792220891273,2.8127921459258904,2.5940050697626535,2.3752179935994171]
[2022,{"$f":"P7","v":5.2204322138042603},null,-8.963854018768945E-2,-0.1792770803753789,-0.26891562056306839,-0.3585541607507578,-0.44819270093844732,null,2022,3.4691533744156011,3.3795148342279115,3.2898762940402224,3.2002377538525328,3.1105992136648433,3.0209606734771537]
[2023,{"$f":"Q7","v":5.3637352876307887},null,-1.3524580805125828E-2,-2.7049161610251657E-2,-4.0573742415377465E-2,-5.4098323220503314E-2,-6.7622904025629205E-2,null,2023,3.4691533744156011,3.4556287936104755,3.4421042128053494,3.4285796320002238,3.4150550511950977,3.401530470389972]
[2024,{"$f":"R7","v":5.337618585397963},null,{"$f":"S85","v":3.3825401182549869E-2},{"$f":"S113","v":6.7650802365099738E-2},{"$f":"S141","v":0.10147620354764959},{"$f":"S169","v":0.13530160473019948},{"$f":"S197","v":0.16912700591274932},null,2024,3.4691533744156011,3.5029787755981512,3.5368041767807008,3.5706295779632509,3.6044549791458005,3.6382803803283505]
[2025,{"$f":"S7","v":4.6844744828008711},null,0.11233089659523932,0.22466179319047863,0.33699268978571795,0.44932358638095726,0.56165448297619658,null,2025,3.4691533744156011,3.5814842710108405,3.69381516760608,3.806146064201319,3.9184769607965584,4.0308078573917978]
[2026,{"$f":"T7","v":4.3972634482420059},null,0.14812824298629618,0.29625648597259235,0.44438472895888853,0.59251297194518471,0.74064121493148094,null,2026,3.4691533744156011,3.6172816174018974,3.7654098603881936,3.9135381033744898,4.0616663463607861,4.2097945893470818]
[2027,{"$f":"U7","v":4.4833886485703633},null,0.10773546172600842,0.21547092345201685,0.32320638517802525,0.4309418469040337,0.53867730863004215,null,2027,3.4691533744156011,3.5768888361416096,3.684624297867618,3.7923597595936265,3.9000952213196349,4.0078306830456434]
[2028,{"$f":"V7","v":4.4756749591488898},null,9.2272337474331806E-2,0.18454467494866361,0.27681701242299539,0.36908934989732722,0.46136168737165895,null,2028,3.4691533744156011,3.5614257118899331,3.6536980493642646,3.7459703868385965,3.8382427243129285,3.93051506178726]
[2029,{"$f":"W7","v":4.5890658683920504},null,7.6698378231164432E-2,0.15339675646232886,0.23009513469349327,0.30679351292465773,0.38349189115582211,null,2029,3.4691533744156011,3.5458517526467657,3.6225501308779302,3.6992485091090943,3.7759468873402589,3.8526452655714234]
[2030,{"$f":"X7","v":4.65232295029816},null,4.8078622736092855E-2,9.615724547218571E-2,0.14423586820827858,0.19231449094437142,0.24039311368046429,null,2030,3.4691533744156011,3.5172319971516939,3.5653106198877866,3.6133892426238798,3.6614678653599726,3.7095464880960654]
[2031,{"$f":"Y7","v":4.6588360421304431},null,3.0867920649183287E-2,6.1735841298366574E-2,9.2603761947549851E-2,0.12347168259673315,0.15433960324591645,null,2031,3.4691533744156011,3.5000212950647844,3.5308892157139677,3.5617571363631511,3.5926250570123344,3.6234929776615177]
[2032,{"$f":"Z7","v":4.7486908024361174},null,1.8520752389509971E-2,3.7041504779019942E-2,5.5562257168529923E-2,7.4083009558039883E-2,9.2603761947549851E-2,null,2032,3.4691533744156011,3.487674126805111,3.5061948791946209,3.5247156315841313,3.5432363839736412,3.5617571363631511]
[2033,{"$f":"AA7","v":4.7423942798764163},null,1.1112451433705985E-2,2.222490286741197E-2,3.333735430111795E-2,4.444980573482394E-2,5.5562257168529923E-2,null,2033,3.4691533744156011,3.4802658258493073,3.4913782772830131,3.5024907287167188,3.5136031801504251,3.5247156315841313]
[2034,{"$f":"AB7","v":4.7170407296159622},null,6.6674708602235894E-3,1.3334941720447179E-2,2.0002412580670769E-2,2.6669883440894358E-2,3.333735430111795E-2,null,2034,3.4691533744156011,3.4758208452758246,3.4824883161360485,3.4891557869962719,3.4958232578564954,3.5024907287167188]
[2035,{"$f":"AC7","v":4.7853701486726852},null,4.0004825161341542E-3,8.0009650322683083E-3,1.2001447548402462E-2,1.6001930064536617E-2,2.0002412580670769E-2,null,2035,3.4691533744156011,3.4731538569317353,3.4771543394478694,3.4811548219640036,3.4851553044801378,3.4891557869962719]
[2036,{"$f":"AD7","v":4.7622141451034494},null,2.4002895096804926E-3,4.8005790193609852E-3,7.2008685290414765E-3,9.6011580387219703E-3,1.2001447548402462E-2,null,2036,3.4691533744156011,3.4715536639252815,3.4739539534349619,3.4763542429446428,3.4787545324543232,3.4811548219640036]
[2037,{"$f":"AE7","v":4.3051696191019673},null,1.4401737058082954E-3,2.8803474116165908E-3,4.3205211174248857E-3,5.7606948232331815E-3,7.2008685290414765E-3,null,2037,3.4691533744156011,3.4705935481214096,3.4720337218272177,3.4734738955330262,3.4749140692388343,3.4763542429446428]
[2038,{"$f":"AF7","v":4.5926757727239087},null,8.6410422348497714E-4,1.7282084469699543E-3,2.5923126704549314E-3,3.4564168939399086E-3,4.3205211174248857E-3,null,2038,3.4691533744156011,3.4700174786390861,3.470881582862571,3.4717456870860559,3.4726097913095408,3.4734738955330262]
[]
[]
[{"$f":"D44","v":"Multiplier = 0.2"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D76-1","v":2017},{"$f":"$L$4","v":2018},{"$f":"D76+1","v":2019},{"$f":"E76+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
["                    Impact of adjustment in year",{"$f":"B79-1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B78","v":2017}]
[null,{"$f":"$L$4","v":2018},null,{"$f":"IFERROR(D$77*$D21,\"\")","v":-0.52335540850556217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D79:Q79)","v":-0.52335540850556217},{"$f":"B79","v":2018}]
[null,{"$f":"B79+1","v":2019},null,{"$f":"IFERROR(D$77*$D22,\"\")","v":-0.31401324510333722},{"$f":"IFERROR(E$77*$D21,\"\")","v":-0.39433279683280659},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D80:Q80)","v":-0.70834604193614381},2019]
[null,{"$f":"B80+1","v":2020},null,-0.18840794706200234,-0.23659967809968394,{"$f":"IFERROR(F$77*$D21,\"\")","v":-1.0325752390961363E-2},null,null,null,null,null,null,null,null,null,null,null,null,-0.43533337755264762,2020]
[null,2021,null,-0.11304476823720142,-0.14195980685981036,-6.1954514345768175E-3,{"$f":"IFERROR(G$77*$D21,\"\")","v":4.2412950368351778E-2},null,null,null,null,null,null,null,null,null,null,null,-0.21878707616323687,2021]
[null,2022,null,-6.7826860942320849E-2,-8.5175884115886225E-2,-3.7172708607460902E-3,2.5447770221011065E-2,{"$f":"IFERROR(H$77*$D21,\"\")","v":4.1633705510252653E-2},null,null,null,null,null,null,null,null,null,null,-8.963854018768945E-2,2022]
[null,2023,null,-4.0696116565392508E-2,-5.1105530469531729E-2,-2.2303625164476542E-3,1.5268662132606638E-2,2.498022330615159E-2,{"$f":"IFERROR(I$77*$D21,\"\")","v":4.0258543307487842E-2},null,null,null,null,null,null,null,null,null,-1.3524580805125828E-2,2023]
[null,2024,null,-2.4417669939235505E-2,-3.0663318281719039E-2,-1.3382175098685925E-3,9.1611972795639842E-3,1.4988133983690952E-2,2.4155125984492702E-2,{"$f":"IFERROR(J$77*$D21,\"\")","v":4.1940149665625363E-2},null,null,null,null,null,null,null,null,3.3825401182549869E-2,2024]
[null,2025,null,-1.4650601963541303E-2,-1.8397990969031424E-2,-8.0293050592115554E-4,5.4967183677383895E-3,8.9928803902145724E-3,1.449307559069562E-2,2.5164089799375216E-2,{"$f":"IFERROR(K$77*$D21,\"\")","v":9.2035655885709389E-2},null,null,null,null,null,null,null,0.11233089659523932,2025]
[null,2026,null,-8.7903611781247806E-3,-1.1038794581418853E-2,-4.8175830355269328E-4,3.298031020643034E-3,5.3957282341287431E-3,8.6958453544173728E-3,1.5098453879625127E-2,5.5221393531425633E-2,{"$f":"IFERROR(L$77*$D21,\"\")","v":8.072970502915261E-2},null,null,null,null,null,null,0.14812824298629618,2026]
[null,2027,null,-5.2742167068748685E-3,-6.6232767488513117E-3,-2.8905498213161596E-4,1.9788186123858202E-3,3.2374369404772462E-3,5.217507212650423E-3,9.0590723277750775E-3,3.3132836118855376E-2,4.8437823017491555E-2,{"$f":"IFERROR(M$77*$D21,\"\")","v":1.8858515934230727E-2},null,null,null,null,null,0.10773546172600842,2027]
[null,2028,null,-3.1645300241249213E-3,-3.973966049310787E-3,-1.7343298927896959E-4,1.1872911674314923E-3,1.9424621642863476E-3,3.1305043275902541E-3,5.4354433966650462E-3,1.987970167131323E-2,2.9062693810494932E-2,1.1315109560538434E-2,{"$f":"IFERROR(N$77*$D21,\"\")","v":2.7631060438726741E-2},null,null,null,null,9.2272337474331806E-2,2028]
[null,2029,null,-1.8987180144749529E-3,-2.3843796295864722E-3,-1.0405979356738176E-4,7.1237470045889531E-4,1.1654772985718086E-3,1.8783025965541525E-3,3.261266037999028E-3,1.1927821002787936E-2,1.7437616286296961E-2,6.7890657363230602E-3,1.6578636263236045E-2,{"$f":"IFERROR(O$77*$D21,\"\")","v":2.1334975746565343E-2},null,null,null,7.6698378231164432E-2,2029]
[null,2030,null,-1.1392308086849714E-3,-1.4306277777518834E-3,-6.2435876140429054E-5,4.2742482027533722E-4,6.9928637914308512E-4,1.1269815579324914E-3,1.9567596227994168E-3,7.156692601672762E-3,1.0462569771778176E-2,4.0734394417938366E-3,9.9471817579416255E-3,1.2800985447939206E-2,{"$f":"IFERROR(P$77*$D21,\"\")","v":2.0595957973942036E-3},null,null,4.8078622736092855E-2,2030]
[null,2031,null,-6.8353848521098286E-4,-8.5837666665112991E-4,-3.7461525684257429E-5,2.5645489216520232E-4,4.1957182748585104E-4,6.7618893475949484E-4,1.1740557736796501E-3,4.2940155610036567E-3,6.2775418630669063E-3,2.4440636650763015E-3,5.9683090547649762E-3,7.6805912687635232E-3,1.235757478436522E-3,{"$f":"IFERROR(Q$77*$D21,\"\")","v":2.0207470075275734E-3},null,3.0867920649183287E-2,2031]
[null,2032,null,-4.1012309112658976E-4,-5.1502599999067795E-4,-2.2476915410554456E-5,1.538729352991214E-4,2.517430964915106E-4,4.0571336085569692E-4,7.0443346420779001E-4,2.576409336602194E-3,3.7665251178401436E-3,1.4664381990457812E-3,3.5809854328589853E-3,4.6083547612581141E-3,7.4145448706191327E-4,1.212448204516544E-3,null,1.8520752389509971E-2,2032]
[null,2033,null,-2.4607385467595384E-4,-3.0901559999440675E-4,-1.3486149246332674E-5,9.2323761179472822E-5,1.5104585789490639E-4,2.4342801651341814E-4,4.2266007852467401E-4,1.5458456019613164E-3,2.2599150707040862E-3,8.7986291942746865E-4,2.1485912597153912E-3,2.7650128567548683E-3,4.4487269223714799E-4,7.2746892270992636E-4,null,1.1112451433705985E-2,2033]
[null,2034,null,-1.476443128055723E-4,-1.8540935999664408E-4,-8.0916895477996045E-6,5.5394256707683693E-5,9.0627514736943808E-5,1.460568099080509E-4,2.5359604711480438E-4,9.2750736117678991E-4,1.3559490424224516E-3,5.2791775165648112E-4,1.2891547558292347E-3,1.6590077140529211E-3,2.6692361534228875E-4,4.3648135362595589E-4,null,6.6674708602235894E-3,2034]
[null,2035,null,-8.8586587683343364E-5,-1.1124561599798642E-4,-4.8550137286797625E-6,3.3236554024610217E-5,5.4376508842166288E-5,8.7634085944830525E-5,1.5215762826888265E-4,5.5650441670607393E-4,8.1356942545347095E-4,3.1675065099388871E-4,7.7349285349754084E-4,9.9540462843175268E-4,1.6015416920537326E-4,2.6188881217557354E-4,null,4.0004825161341542E-3,2035]
[null,2036,null,-5.3151952610006028E-5,-6.6747369598791855E-5,-2.9130082372078568E-6,1.9941932414766129E-5,3.2625905305299774E-5,5.258045156689831E-5,9.1294576961329567E-5,3.3390265002364436E-4,4.8814165527208257E-4,1.9005039059633323E-4,4.640957120985245E-4,5.9724277705905154E-4,9.6092501523223966E-5,1.5713328730534412E-4,null,2.4002895096804926E-3,2036]
[null,2037,null,-3.1891171566003615E-5,-4.0048421759275115E-5,-1.7478049423247141E-6,1.1965159448859675E-5,1.9575543183179867E-5,3.1548270940138987E-5,5.4776746176797744E-5,2.0034159001418658E-4,2.9288499316324954E-4,1.1403023435779992E-4,2.7845742725911472E-4,3.5834566623543096E-4,5.7655500913934378E-5,9.4279972383206462E-5,null,1.4401737058082954E-3,2037]
[null,2038,null,-1.913470293960217E-5,-2.4029053055565068E-5,-1.0486829653948287E-6,7.1790956693158051E-6,1.1745325909907916E-5,1.8928962564083394E-5,3.2866047706078644E-5,1.2020495400851195E-4,1.7573099589794969E-4,6.8418140614679956E-5,1.6707445635546882E-4,2.1500739974125856E-4,3.4593300548360625E-5,5.6567983429923883E-5,null,8.6410422348497714E-4,2038]
[]
[]
[{"$f":"E44","v":"Multiplier = 0.4"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D104-1","v":2017},{"$f":"$L$4","v":2018},{"$f":"D104+1","v":2019},{"$f":"E104+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A78","v":"                    Impact of adjustment in year"},{"$f":"B107-1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B106","v":2017}]
[null,{"$f":"$L$4","v":2018},null,{"$f":"IFERROR(D$105*$E21,\"\")","v":-1.0467108170111243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D107:Q107)","v":-1.0467108170111243},{"$f":"B107","v":2018}]
[null,{"$f":"B107+1","v":2019},null,-0.62802649020667445,{"$f":"IFERROR(E$105*$E21,\"\")","v":-0.78866559366561317},null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4166920838722876,2019]
[null,{"$f":"B108+1","v":2020},null,-0.37681589412400468,-0.47319935619936787,{"$f":"IFERROR(F$105*$E21,\"\")","v":-2.0651504781922726E-2},null,null,null,null,null,null,null,null,null,null,null,null,-0.87066675510529523,2020]
[null,2021,null,-0.22608953647440283,-0.28391961371962071,-1.2390902869153635E-2,{"$f":"IFERROR(G$105*$E21,\"\")","v":8.4825900736703555E-2},null,null,null,null,null,null,null,null,null,null,null,-0.43757415232647373,2021]
[null,2022,null,-0.1356537218846417,-0.17035176823177245,-7.4345417214921805E-3,5.089554044202213E-2,{"$f":"IFERROR(H$105*$E21,\"\")","v":8.3267411020505305E-2},null,null,null,null,null,null,null,null,null,null,-0.1792770803753789,2022]
[null,2023,null,-8.1392233130785016E-2,-0.10221106093906346,-4.4607250328953085E-3,3.0537324265213276E-2,4.9960446612303179E-2,{"$f":"IFERROR(I$105*$E21,\"\")","v":8.0517086614975683E-2},null,null,null,null,null,null,null,null,null,-2.7049161610251657E-2,2023]
[null,2024,null,-4.883533987847101E-2,-6.1326636563438078E-2,-2.676435019737185E-3,1.8322394559127968E-2,2.9976267967381905E-2,4.8310251968985404E-2,{"$f":"IFERROR(J$105*$E21,\"\")","v":8.3880299331250727E-2},null,null,null,null,null,null,null,null,6.7650802365099738E-2,2024]
[null,2025,null,-2.9301203927082606E-2,-3.6795981938062848E-2,-1.6058610118423111E-3,1.0993436735476779E-2,1.7985760780429145E-2,2.8986151181391241E-2,5.0328179598750432E-2,{"$f":"IFERROR(K$105*$E21,\"\")","v":0.18407131177141878},null,null,null,null,null,null,null,0.22466179319047863,2025]
[null,2026,null,-1.7580722356249561E-2,-2.2077589162837707E-2,-9.6351660710538656E-4,6.5960620412860681E-3,1.0791456468257486E-2,1.7391690708834746E-2,3.0196907759250255E-2,0.11044278706285127,{"$f":"IFERROR(L$105*$E21,\"\")","v":0.16145941005830522},null,null,null,null,null,null,0.29625648597259235,2026]
[null,2027,null,-1.0548433413749737E-2,-1.3246553497702623E-2,-5.7810996426323192E-4,3.9576372247716405E-3,6.4748738809544924E-3,1.0435014425300846E-2,1.8118144655550155E-2,6.6265672237710752E-2,9.6875646034983109E-2,{"$f":"IFERROR(M$105*$E21,\"\")","v":3.7717031868461454E-2},null,null,null,null,null,0.21547092345201685,2027]
[null,2028,null,-6.3290600482498426E-3,-7.947932098621574E-3,-3.4686597855793918E-4,2.3745823348629846E-3,3.8849243285726952E-3,6.2610086551805081E-3,1.0870886793330092E-2,3.9759403342626461E-2,5.8125387620989864E-2,2.2630219121076867E-2,{"$f":"IFERROR(N$105*$E21,\"\")","v":5.5262120877453483E-2},null,null,null,null,0.18454467494866361,2028]
[null,2029,null,-3.7974360289499058E-3,-4.7687592591729444E-3,-2.0811958713476351E-4,1.4247494009177906E-3,2.3309545971436172E-3,3.7566051931083051E-3,6.5225320759980561E-3,2.3855642005575873E-2,3.4875232572593923E-2,1.357813147264612E-2,3.315727252647209E-2,{"$f":"IFERROR(O$105*$E21,\"\")","v":4.2669951493130687E-2},null,null,null,0.15339675646232886,2029]
[null,2030,null,-2.2784616173699428E-3,-2.8612555555037667E-3,-1.2487175228085811E-4,8.5484964055067443E-4,1.3985727582861702E-3,2.2539631158649829E-3,3.9135192455988337E-3,1.4313385203345524E-2,2.0925139543556352E-2,8.1468788835876733E-3,1.9894363515883251E-2,2.5601970895878411E-2,{"$f":"IFERROR(P$105*$E21,\"\")","v":4.1191915947884072E-3},null,null,9.615724547218571E-2,2030]
[null,2031,null,-1.3670769704219657E-3,-1.7167533333022598E-3,-7.4923051368514857E-5,5.1290978433040464E-4,8.3914365497170208E-4,1.3523778695189897E-3,2.3481115473593002E-3,8.5880311220073134E-3,1.2555083726133813E-2,4.8881273301526031E-3,1.1936618109529952E-2,1.5361182537527046E-2,2.4715149568730441E-3,{"$f":"IFERROR(Q$105*$E21,\"\")","v":4.0414940150551469E-3},null,6.1735841298366574E-2,2031]
[null,2032,null,-8.2024618225317951E-4,-1.0300519999813559E-3,-4.4953830821108913E-5,3.077458705982428E-4,5.034861929830212E-4,8.1142672171139385E-4,1.40886692841558E-3,5.1528186732043881E-3,7.5330502356802873E-3,2.9328763980915624E-3,7.1619708657179705E-3,9.2167095225162282E-3,1.4829089741238265E-3,2.424896409033088E-3,null,3.7041504779019942E-2,2032]
[null,2033,null,-4.9214770935190769E-4,-6.1803119998881349E-4,-2.6972298492665347E-5,1.8464752235894564E-4,3.0209171578981278E-4,4.8685603302683629E-4,8.4532015704934802E-4,3.0916912039226328E-3,4.5198301414081724E-3,1.7597258388549373E-3,4.2971825194307823E-3,5.5300257135097366E-3,8.8974538447429599E-4,1.4549378454198527E-3,null,2.222490286741197E-2,2033]
[null,2034,null,-2.9528862561114459E-4,-3.7081871999328816E-4,-1.6183379095599209E-5,1.1078851341536739E-4,1.8125502947388762E-4,2.921136198161018E-4,5.0719209422960877E-4,1.8550147223535798E-3,2.7118980848449032E-3,1.0558355033129622E-3,2.5783095116584695E-3,3.3180154281058421E-3,5.3384723068457751E-4,8.7296270725191179E-4,null,1.3334941720447179E-2,2034]
[null,2035,null,-1.7717317536668673E-4,-2.2249123199597284E-4,-9.710027457359525E-6,6.6473108049220435E-5,1.0875301768433258E-4,1.7526817188966105E-4,3.043152565377653E-4,1.1130088334121479E-3,1.6271388509069419E-3,6.3350130198777741E-4,1.5469857069950817E-3,1.9908092568635054E-3,3.2030833841074653E-4,5.2377762435114707E-4,null,8.0009650322683083E-3,2035]
[null,2036,null,-1.0630390522001206E-4,-1.3349473919758371E-4,-5.8260164744157136E-6,3.9883864829532258E-5,6.5251810610599548E-5,1.0516090313379662E-4,1.8258915392265913E-4,6.6780530004728871E-4,9.7628331054416513E-4,3.8010078119266646E-4,9.2819142419704899E-4,1.1944855541181031E-3,1.9218500304644793E-4,3.1426657461068824E-4,null,4.8005790193609852E-3,2036]
[null,2037,null,-6.378234313200723E-5,-8.0096843518550229E-5,-3.4956098846494281E-6,2.3930318897719351E-5,3.9151086366359734E-5,6.3096541880277974E-5,1.0955349235359549E-4,4.0068318002837316E-4,5.8576998632649908E-4,2.2806046871559984E-4,5.5691485451822944E-4,7.1669133247086192E-4,1.1531100182786876E-4,1.8855994476641292E-4,null,2.8803474116165908E-3,2037]
[null,2038,null,-3.826940587920434E-5,-4.8058106111130136E-5,-2.0973659307896574E-6,1.435819133863161E-5,2.3490651819815832E-5,3.7857925128166789E-5,6.5732095412157288E-5,2.404099080170239E-4,3.5146199179589938E-4,1.3683628122935991E-4,3.3414891271093763E-4,4.3001479948251713E-4,6.9186601096721251E-5,1.1313596685984777E-4,null,1.7282084469699543E-3,2038]
[]
[]
[{"$f":"F44","v":"Multiplier = 0.6"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D132-1","v":2017},{"$f":"$L$4","v":2018},{"$f":"D132+1","v":2019},{"$f":"E132+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A106","v":"                    Impact of adjustment in year"},{"$f":"B135-1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B134","v":2017}]
[null,{"$f":"$L$4","v":2018},null,{"$f":"IFERROR(D$133*$F21,\"\")","v":-1.5700662255166862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D135:Q135)","v":-1.5700662255166862},{"$f":"B135","v":2018}]
[null,{"$f":"B135+1","v":2019},null,-0.94203973531001173,{"$f":"IFERROR(E$133*$F21,\"\")","v":-1.1829983904984196},null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1250381258084312,2019]
[null,{"$f":"B136+1","v":2020},null,-0.5652238411860071,-0.70979903429905178,{"$f":"IFERROR(F$133*$F21,\"\")","v":-3.0977257172884087E-2},null,null,null,null,null,null,null,null,null,null,null,null,-1.3060001326579431,2020]
[null,2021,null,-0.33913430471160422,-0.42587942057943112,-1.8586354303730453E-2,{"$f":"IFERROR(G$133*$F21,\"\")","v":0.12723885110505531},null,null,null,null,null,null,null,null,null,null,null,-0.65636122848971057,2021]
[null,2022,null,-0.20348058282696255,-0.25552765234765867,-1.1151812582238272E-2,7.6343310663033195E-2,{"$f":"IFERROR(H$133*$F21,\"\")","v":0.12490111653075794},null,null,null,null,null,null,null,null,null,null,-0.26891562056306839,2022]
[null,2023,null,-0.12208834969617752,-0.15331659140859519,-6.6910875493429627E-3,4.5805986397819916E-2,7.4940669918454772E-2,{"$f":"IFERROR(I$133*$F21,\"\")","v":0.1207756299224635},null,null,null,null,null,null,null,null,null,-4.0573742415377465E-2,2023]
[null,2024,null,-7.3253009817706508E-2,-9.198995484515711E-2,-4.0146525296057773E-3,2.7483591838691951E-2,4.496440195107286E-2,7.24653779534781E-2,{"$f":"IFERROR(J$133*$F21,\"\")","v":0.12582044899687608},null,null,null,null,null,null,null,null,0.10147620354764959,2024]
[null,2025,null,-4.3951805890623905E-2,-5.5193972907094262E-2,-2.4087915177634666E-3,1.6490155103215168E-2,2.6978641170643716E-2,4.3479226772086862E-2,7.5492269398125644E-2,{"$f":"IFERROR(K$133*$F21,\"\")","v":0.27610696765712817},null,null,null,null,null,null,null,0.33699268978571795,2025]
[null,2026,null,-2.6371083534374343E-2,-3.3116383744256558E-2,-1.4452749106580798E-3,9.8940930619291021E-3,1.6187184702386229E-2,2.6087536063252117E-2,4.5295361638875389E-2,0.1656641805942769,{"$f":"IFERROR(L$133*$F21,\"\")","v":0.24218911508745777},null,null,null,null,null,null,0.44438472895888853,2026]
[null,2027,null,-1.5822650120624605E-2,-1.9869830246553935E-2,-8.6716494639484782E-4,5.9364558371574607E-3,9.7123108214317369E-3,1.5652521637951271E-2,2.7177216983325231E-2,9.9398508356566134E-2,0.14531346905247466,{"$f":"IFERROR(M$133*$F21,\"\")","v":5.6575547802692167E-2},null,null,null,null,null,0.32320638517802525,2027]
[null,2028,null,-9.4935900723747621E-3,-1.1921898147932361E-2,-5.2029896783690869E-4,3.5618735022944761E-3,5.8273864928590421E-3,9.3915129827707618E-3,1.6306330189995139E-2,5.9639105013939681E-2,8.7188081431484807E-2,3.3945328681615303E-2,{"$f":"IFERROR(N$133*$F21,\"\")","v":8.2893181316180217E-2},null,null,null,null,0.27681701242299539,2028]
[null,2029,null,-5.6961540434248576E-3,-7.1531388887594166E-3,-3.121793807021452E-4,2.1371241013766859E-3,3.4964318957154254E-3,5.6349077896624567E-3,9.7837981139970824E-3,3.5783463008363811E-2,5.2312848858890884E-2,2.0367197208969182E-2,4.9735908789708128E-2,{"$f":"IFERROR(O$133*$F21,\"\")","v":6.400492723969603E-2},null,null,null,0.23009513469349327,2029]
[null,2030,null,-3.417692426054914E-3,-4.2918833332556494E-3,-1.8730762842128712E-4,1.2822744608260114E-3,2.0978591374292551E-3,3.3809446737974739E-3,5.8702788683982496E-3,2.1470077805018285E-2,3.1387709315334529E-2,1.2220318325381509E-2,2.984154527382488E-2,3.8402956343817615E-2,{"$f":"IFERROR(P$133*$F21,\"\")","v":6.1787873921826109E-3},null,null,0.14423586820827858,2030]
[null,2031,null,-2.0506154556329489E-3,-2.5751299999533894E-3,-1.1238457705277227E-4,7.6936467649560685E-4,1.2587154824575532E-3,2.0285668042784844E-3,3.5221673210389494E-3,1.288204668301097E-2,1.8832625589200718E-2,7.3321909952289051E-3,1.7904927164294926E-2,2.3041773806290571E-2,3.7072724353095663E-3,{"$f":"IFERROR(Q$133*$F21,\"\")","v":6.0622410225827207E-3},null,9.2603761947549851E-2,2031]
[null,2032,null,-1.2303692733797692E-3,-1.5450779999720339E-3,-6.7430746231663359E-5,4.616188058973641E-4,7.5522928947453186E-4,1.2171400825670908E-3,2.1133003926233698E-3,7.7292280098065821E-3,1.1299575353520429E-2,4.3993145971373427E-3,1.0742956298576956E-2,1.3825064283774342E-2,2.2243634611857398E-3,3.6373446135496324E-3,null,5.5562257168529923E-2,2032]
[null,2033,null,-7.3822156402786158E-4,-9.2704679998322024E-4,-4.0458447738998022E-5,2.7697128353841843E-4,4.5313757368471908E-4,7.3028404954025438E-4,1.2679802355740218E-3,4.6375368058839492E-3,6.7797452121122577E-3,2.6395887582824056E-3,6.4457737791461731E-3,8.2950385702646057E-3,1.3346180767114439E-3,2.1824067681297794E-3,null,3.333735430111795E-2,2033]
[null,2034,null,-4.4293293841671683E-4,-5.5622807998993219E-4,-2.427506864339881E-5,1.6618277012305109E-4,2.7188254421083138E-4,4.3817042972415257E-4,7.6078814134441315E-4,2.7825220835303696E-3,4.0678471272673549E-3,1.5837532549694434E-3,3.867464267487704E-3,4.9770231421587628E-3,8.0077084602686631E-4,1.3094440608778675E-3,null,2.0002412580670769E-2,2034]
[null,2035,null,-2.6575976305003013E-4,-3.3373684799395924E-4,-1.4565041186039287E-5,9.9709662073830632E-5,1.6312952652649889E-4,2.6290225783449152E-4,4.5647288480664785E-4,1.6695132501182216E-3,2.4407082763604126E-3,9.5025195298166607E-4,2.3204785604926223E-3,2.9862138852952578E-3,4.8046250761611979E-4,7.8566643652672056E-4,null,1.2001447548402462E-2,2035]
[null,2036,null,-1.5945585783001806E-4,-2.0024210879637555E-4,-8.7390247116235713E-6,5.9825797244298387E-5,9.7877715915899315E-5,1.5774135470069496E-4,2.7388373088398869E-4,1.0017079500709329E-3,1.4644249658162477E-3,5.7015117178899966E-4,1.3922871362955734E-3,1.7917283311771545E-3,2.8827750456967188E-4,4.7139986191603231E-4,null,7.2008685290414765E-3,2036]
[null,2037,null,-9.5673514698010846E-5,-1.2014526527782532E-4,-5.2434148269741428E-6,3.589547834657903E-5,5.8726629549539595E-5,9.4644812820416955E-5,1.6433023853039324E-4,6.0102477004255969E-4,8.7865497948974851E-4,3.4209070307339976E-4,8.35372281777344E-4,1.0750369987062927E-3,1.7296650274180311E-4,2.8283991714961939E-4,null,4.3205211174248857E-3,2037]
[null,2038,null,-5.7404108818806499E-5,-7.2087159166695208E-5,-3.146048896184485E-6,2.1537287007947414E-5,3.5235977729723753E-5,5.678688769225018E-5,9.8598143118235924E-5,3.606148620255359E-4,5.2719298769384902E-4,2.0525442184403983E-4,5.0122336906640642E-4,6.4502219922377558E-4,1.0377990164508186E-4,1.6970395028977162E-4,null,2.5923126704549314E-3,2038]
[]
[]
[{"$f":"G44","v":"Multiplier = 0.8"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D160-1","v":2017},{"$f":"$L$4","v":2018},{"$f":"D160+1","v":2019},{"$f":"E160+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A134","v":"                    Impact of adjustment in year"},{"$f":"B163-1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B162","v":2017}]
[null,{"$f":"$L$4","v":2018},null,{"$f":"IFERROR(D$161*$G21,\"\")","v":-2.0934216340222487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D163:Q163)","v":-2.0934216340222487},{"$f":"B163","v":2018}]
[null,{"$f":"B163+1","v":2019},null,-1.2560529804133489,{"$f":"IFERROR(E$161*$G21,\"\")","v":-1.5773311873312263},null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8333841677445752,2019]
[null,{"$f":"B164+1","v":2020},null,-0.75363178824800936,-0.94639871239873574,{"$f":"IFERROR(F$161*$G21,\"\")","v":-4.1303009563845451E-2},null,null,null,null,null,null,null,null,null,null,null,null,-1.7413335102105905,2020]
[null,2021,null,-0.45217907294880566,-0.56783922743924142,-2.478180573830727E-2,{"$f":"IFERROR(G$161*$G21,\"\")","v":0.16965180147340711},null,null,null,null,null,null,null,null,null,null,null,-0.87514830465294746,2021]
[null,2022,null,-0.2713074437692834,-0.3407035364635449,-1.4869083442984361E-2,0.10179108088404426,{"$f":"IFERROR(H$161*$G21,\"\")","v":0.16653482204101061},null,null,null,null,null,null,null,null,null,null,-0.3585541607507578,2022]
[null,2023,null,-0.16278446626157003,-0.20442212187812692,-8.9214500657906169E-3,6.1074648530426552E-2,9.9920893224606358E-2,{"$f":"IFERROR(I$161*$G21,\"\")","v":0.16103417322995137},null,null,null,null,null,null,null,null,null,-5.4098323220503314E-2,2023]
[null,2024,null,-9.7670679756942019E-2,-0.12265327312687616,-5.35287003947437E-3,3.6644789118255937E-2,5.9952535934763809E-2,9.6620503937970809E-2,{"$f":"IFERROR(J$161*$G21,\"\")","v":0.16776059866250145},null,null,null,null,null,null,null,null,0.13530160473019948,2024]
[null,2025,null,-5.8602407854165213E-2,-7.3591963876125696E-2,-3.2117220236846222E-3,2.1986873470953558E-2,3.597152156085829E-2,5.7972302362782481E-2,0.10065635919750086,{"$f":"IFERROR(K$161*$G21,\"\")","v":0.36814262354283755},null,null,null,null,null,null,null,0.44932358638095726,2025]
[null,2026,null,-3.5161444712499122E-2,-4.4155178325675414E-2,-1.9270332142107731E-3,1.3192124082572136E-2,2.1582912936514972E-2,3.4783381417669491E-2,6.039381551850051E-2,0.22088557412570253,{"$f":"IFERROR(L$161*$G21,\"\")","v":0.32291882011661044},null,null,null,null,null,null,0.59251297194518471,2026]
[null,2027,null,-2.1096866827499474E-2,-2.6493106995405247E-2,-1.1562199285264638E-3,7.915274449543281E-3,1.2949747761908985E-2,2.0870028850601692E-2,3.623628931110031E-2,0.1325313444754215,0.19375129206996622,{"$f":"IFERROR(M$161*$G21,\"\")","v":7.5434063736922907E-2},null,null,null,null,null,0.4309418469040337,2027]
[null,2028,null,-1.2658120096499685E-2,-1.5895864197243148E-2,-6.9373195711587836E-4,4.7491646697259693E-3,7.7698486571453904E-3,1.2522017310361016E-2,2.1741773586660185E-2,7.9518806685252921E-2,0.11625077524197973,4.5260438242153735E-2,{"$f":"IFERROR(N$161*$G21,\"\")","v":0.11052424175490697},null,null,null,null,0.36908934989732722,2028]
[null,2029,null,-7.5948720578998116E-3,-9.5375185183458888E-3,-4.1623917426952703E-4,2.8494988018355812E-3,4.6619091942872344E-3,7.5132103862166101E-3,1.3045064151996112E-2,4.7711284011151746E-2,6.9750465145187845E-2,2.7156262945292241E-2,6.6314545052944179E-2,{"$f":"IFERROR(O$161*$G21,\"\")","v":8.5339902986261373E-2},null,null,null,0.30679351292465773,2029]
[null,2030,null,-4.5569232347398856E-3,-5.7225111110075335E-3,-2.4974350456171622E-4,1.7096992811013489E-3,2.7971455165723405E-3,4.5079262317299657E-3,7.8270384911976673E-3,2.8626770406691048E-2,4.1850279087112703E-2,1.6293757767175347E-2,3.9788727031766502E-2,5.1203941791756823E-2,{"$f":"IFERROR(P$161*$G21,\"\")","v":8.2383831895768145E-3},null,null,0.19231449094437142,2030]
[null,2031,null,-2.7341539408439314E-3,-3.4335066666045196E-3,-1.4984610273702971E-4,1.0258195686608093E-3,1.6782873099434042E-3,2.7047557390379793E-3,4.6962230947186004E-3,1.7176062244014627E-2,2.5110167452267625E-2,9.7762546603052062E-3,2.3873236219059905E-2,3.0722365075054093E-2,4.9430299137460882E-3,{"$f":"IFERROR(Q$161*$G21,\"\")","v":8.0829880301102938E-3},null,0.12347168259673315,2031]
[null,2032,null,-1.640492364506359E-3,-2.0601039999627118E-3,-8.9907661642217826E-5,6.1549174119648561E-4,1.0069723859660424E-3,1.6228534434227877E-3,2.8177338568311601E-3,1.0305637346408776E-2,1.5066100471360575E-2,5.8657527961831248E-3,1.4323941731435941E-2,1.8433419045032456E-2,2.9658179482476531E-3,4.8497928180661759E-3,null,7.4083009558039883E-2,2032]
[null,2033,null,-9.8429541870381537E-4,-1.236062399977627E-3,-5.3944596985330694E-5,3.6929504471789129E-4,6.0418343157962555E-4,9.7371206605367257E-4,1.690640314098696E-3,6.1833824078452657E-3,9.0396602828163447E-3,3.5194516777098746E-3,8.5943650388615647E-3,1.1060051427019473E-2,1.779490768948592E-3,2.9098756908397055E-3,null,4.444980573482394E-2,2033]
[null,2034,null,-5.9057725122228918E-4,-7.4163743998657632E-4,-3.2366758191198418E-5,2.2157702683073477E-4,3.6251005894777523E-4,5.8422723963220361E-4,1.0143841884592175E-3,3.7100294447071597E-3,5.4237961696898063E-3,2.1116710066259245E-3,5.156619023316939E-3,6.6360308562116842E-3,1.067694461369155E-3,1.7459254145038236E-3,null,2.6669883440894358E-2,2034]
[null,2035,null,-3.5434635073337345E-4,-4.4498246399194568E-4,-1.942005491471905E-5,1.3294621609844087E-4,2.1750603536866515E-4,3.505363437793221E-4,6.0863051307553061E-4,2.2260176668242957E-3,3.2542777018138838E-3,1.2670026039755548E-3,3.0939714139901634E-3,3.9816185137270107E-3,6.4061667682149305E-4,1.0475552487022941E-3,null,1.6001930064536617E-2,2035]
[null,2036,null,-2.1260781044002411E-4,-2.6698947839516742E-4,-1.1652032948831427E-5,7.9767729659064516E-5,1.305036212211991E-4,2.1032180626759324E-4,3.6517830784531827E-4,1.3356106000945774E-3,1.9525666210883303E-3,7.6020156238533292E-4,1.856382848394098E-3,2.3889711082362062E-3,3.8437000609289586E-4,6.2853314922137649E-4,null,9.6011580387219703E-3,2036]
[null,2037,null,-1.2756468626401446E-4,-1.6019368703710046E-4,-6.9912197692988562E-6,4.7860637795438702E-5,7.8302172732719468E-5,1.2619308376055595E-4,2.1910698470719098E-4,8.0136636005674632E-4,1.1715399726529982E-3,4.5612093743119969E-4,1.1138297090364589E-3,1.4333826649417238E-3,2.3062200365573751E-4,3.7711988953282585E-4,null,5.7606948232331815E-3,2037]
[null,2038,null,-7.6538811758408679E-5,-9.6116212222260272E-5,-4.1947318615793147E-6,2.871638267726322E-5,4.6981303639631663E-5,7.5715850256333577E-5,1.3146419082431458E-4,4.8081981603404779E-4,7.0292398359179877E-4,2.7367256245871982E-4,6.6829782542187526E-4,8.6002959896503426E-4,1.383732021934425E-4,2.2627193371969553E-4,null,3.4564168939399086E-3,2038]
[]
[]
[{"$f":"H44","v":"Multiplier = 1"}]
[null,null,"adjustment year"]
[null,null,{"$f":"D188-1","v":2017},{"$f":"$L$4","v":2018},{"$f":"D188+1","v":2019},{"$f":"E188+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"adjustment size",null,{"$f":"L6","v":2.6167770425278105},1.9716639841640329,5.1628761954806812E-2,-0.21206475184175888,-0.20816852755126325,-0.20129271653743919,-0.2097007483281268,-0.46017827942854694,-0.40364852514576299,-9.429257967115362E-2,-0.1381553021936337,-0.10667487873282672,-1.0297978986971018E-2,-1.0103735037637868E-2,null,"cumulative impact on growth in year"]
[{"$f":"A162","v":"                    Impact of adjustment in year"},{"$f":"B191-1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B190","v":2017}]
[null,{"$f":"$L$4","v":2018},null,{"$f":"IFERROR(D$189*$H21,\"\")","v":-2.6167770425278105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D191:Q191)","v":-2.6167770425278105},{"$f":"B191","v":2018}]
[null,{"$f":"B191+1","v":2019},null,-1.5700662255166862,{"$f":"IFERROR(E$189*$H21,\"\")","v":-1.9716639841640329},null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5417302096807193,2019]
[null,{"$f":"B192+1","v":2020},null,-0.94203973531001173,-1.1829983904984196,{"$f":"IFERROR(F$189*$H21,\"\")","v":-5.1628761954806812E-2},null,null,null,null,null,null,null,null,null,null,null,null,-2.176666887763238,2020]
[null,2021,null,-0.5652238411860071,-0.70979903429905178,-3.0977257172884087E-2,{"$f":"IFERROR(G$189*$H21,\"\")","v":0.21206475184175888},null,null,null,null,null,null,null,null,null,null,null,-1.0939353808161842,2021]
[null,2022,null,-0.33913430471160422,-0.42587942057943112,-1.8586354303730453E-2,0.12723885110505531,{"$f":"IFERROR(H$189*$H21,\"\")","v":0.20816852755126325},null,null,null,null,null,null,null,null,null,null,-0.44819270093844732,2022]
[null,2023,null,-0.20348058282696255,-0.25552765234765867,-1.1151812582238272E-2,7.6343310663033195E-2,0.12490111653075794,{"$f":"IFERROR(I$189*$H21,\"\")","v":0.20129271653743919},null,null,null,null,null,null,null,null,null,-6.7622904025629205E-2,2023]
[null,2024,null,-0.12208834969617752,-0.15331659140859519,-6.6910875493429627E-3,4.5805986397819916E-2,7.4940669918454772E-2,0.1207756299224635,{"$f":"IFERROR(J$189*$H21,\"\")","v":0.2097007483281268},null,null,null,null,null,null,null,null,0.16912700591274932,2024]
[null,2025,null,-7.3253009817706508E-2,-9.198995484515711E-2,-4.0146525296057773E-3,2.7483591838691951E-2,4.496440195107286E-2,7.24653779534781E-2,0.12582044899687608,{"$f":"IFERROR(K$189*$H21,\"\")","v":0.46017827942854694},null,null,null,null,null,null,null,0.56165448297619658,2025]
[null,2026,null,-4.3951805890623905E-2,-5.5193972907094262E-2,-2.4087915177634666E-3,1.6490155103215168E-2,2.6978641170643716E-2,4.3479226772086862E-2,7.5492269398125644E-2,0.27610696765712817,{"$f":"IFERROR(L$189*$H21,\"\")","v":0.40364852514576299},null,null,null,null,null,null,0.74064121493148094,2026]
[null,2027,null,-2.6371083534374343E-2,-3.3116383744256558E-2,-1.4452749106580798E-3,9.8940930619291021E-3,1.6187184702386229E-2,2.6087536063252117E-2,4.5295361638875389E-2,0.1656641805942769,0.24218911508745777,{"$f":"IFERROR(M$189*$H21,\"\")","v":9.429257967115362E-2},null,null,null,null,null,0.53867730863004215,2027]
[null,2028,null,-1.5822650120624605E-2,-1.9869830246553935E-2,-8.6716494639484782E-4,5.9364558371574607E-3,9.7123108214317369E-3,1.5652521637951271E-2,2.7177216983325231E-2,9.9398508356566134E-2,0.14531346905247466,5.6575547802692167E-2,{"$f":"IFERROR(N$189*$H21,\"\")","v":0.1381553021936337},null,null,null,null,0.46136168737165895,2028]
[null,2029,null,-9.4935900723747621E-3,-1.1921898147932361E-2,-5.2029896783690869E-4,3.5618735022944761E-3,5.8273864928590421E-3,9.3915129827707618E-3,1.6306330189995139E-2,5.9639105013939681E-2,8.7188081431484807E-2,3.3945328681615303E-2,8.2893181316180217E-2,{"$f":"IFERROR(O$189*$H21,\"\")","v":0.10667487873282672},null,null,null,0.38349189115582211,2029]
[null,2030,null,-5.6961540434248576E-3,-7.1531388887594166E-3,-3.121793807021452E-4,2.1371241013766859E-3,3.4964318957154254E-3,5.6349077896624567E-3,9.7837981139970824E-3,3.5783463008363811E-2,5.2312848858890884E-2,2.0367197208969182E-2,4.9735908789708128E-2,6.400492723969603E-2,{"$f":"IFERROR(P$189*$H21,\"\")","v":1.0297978986971018E-2},null,null,0.24039311368046429,2030]
[null,2031,null,-3.4176924260549148E-3,-4.2918833332556494E-3,-1.8730762842128712E-4,1.2822744608260114E-3,2.0978591374292551E-3,3.3809446737974739E-3,5.8702788683982496E-3,2.1470077805018285E-2,3.1387709315334529E-2,1.2220318325381509E-2,2.984154527382488E-2,3.8402956343817615E-2,6.1787873921826109E-3,{"$f":"IFERROR(Q$189*$H21,\"\")","v":1.0103735037637868E-2},null,0.15433960324591645,2031]
[null,2032,null,-2.0506154556329485E-3,-2.5751299999533898E-3,-1.1238457705277227E-4,7.6936467649560685E-4,1.2587154824575532E-3,2.0285668042784844E-3,3.5221673210389494E-3,1.288204668301097E-2,1.8832625589200718E-2,7.3321909952289051E-3,1.7904927164294926E-2,2.3041773806290571E-2,3.7072724353095663E-3,6.0622410225827207E-3,null,9.2603761947549851E-2,2032]
[null,2033,null,-1.2303692733797692E-3,-1.5450779999720337E-3,-6.7430746231663373E-5,4.616188058973641E-4,7.5522928947453186E-4,1.2171400825670908E-3,2.1133003926233698E-3,7.7292280098065821E-3,1.1299575353520429E-2,4.3993145971373427E-3,1.0742956298576956E-2,1.3825064283774342E-2,2.2243634611857398E-3,3.6373446135496324E-3,null,5.5562257168529923E-2,2033]
[null,2034,null,-7.3822156402786137E-4,-9.2704679998322035E-4,-4.0458447738998015E-5,2.7697128353841848E-4,4.5313757368471908E-4,7.3028404954025438E-4,1.2679802355740218E-3,4.6375368058839492E-3,6.7797452121122577E-3,2.6395887582824056E-3,6.4457737791461731E-3,8.2950385702646057E-3,1.3346180767114439E-3,2.1824067681297794E-3,null,3.333735430111795E-2,2034]
[null,2035,null,-4.4293293841671683E-4,-5.5622807998993208E-4,-2.427506864339881E-5,1.6618277012305107E-4,2.7188254421083144E-4,4.3817042972415257E-4,7.6078814134441315E-4,2.7825220835303696E-3,4.0678471272673549E-3,1.5837532549694434E-3,3.867464267487704E-3,4.9770231421587628E-3,8.0077084602686631E-4,1.3094440608778675E-3,null,2.0002412580670769E-2,2035]
[null,2036,null,-2.6575976305003013E-4,-3.3373684799395924E-4,-1.4565041186039285E-5,9.9709662073830645E-5,1.6312952652649886E-4,2.6290225783449158E-4,4.5647288480664785E-4,1.6695132501182216E-3,2.4407082763604126E-3,9.5025195298166607E-4,2.3204785604926223E-3,2.9862138852952578E-3,4.8046250761611979E-4,7.8566643652672056E-4,null,1.2001447548402462E-2,2036]
[null,2037,null,-1.5945585783001806E-4,-2.0024210879637555E-4,-8.7390247116235713E-6,5.9825797244298381E-5,9.7877715915899315E-5,1.5774135470069493E-4,2.7388373088398874E-4,1.0017079500709329E-3,1.4644249658162477E-3,5.7015117178899966E-4,1.3922871362955734E-3,1.7917283311771545E-3,2.8827750456967188E-4,4.7139986191603231E-4,null,7.2008685290414765E-3,2037]
[null,2038,null,-9.5673514698010846E-5,-1.2014526527782534E-4,-5.2434148269741428E-6,3.589547834657903E-5,5.8726629549539581E-5,9.4644812820416968E-5,1.6433023853039321E-4,6.010247700425598E-4,8.7865497948974851E-4,3.4209070307339976E-4,8.35372281777344E-4,1.0750369987062927E-3,1.7296650274180311E-4,2.8283991714961939E-4,null,4.3205211174248857E-3,2038]

{"sheet":"Realism 3 - Invest-Growth","index":29,"n_rows":119,"n_cols":20,"rows_kept":119,"cut":false,"hidden":false,"merged":[[72,0,72,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart output sheet:",null,"Output 5-2 - Realism'!Print_Area"]
[null,{"$f":"'Realism 1 - Forecast Error'!B2","v":"Country"},null,{"$f":"'Input 1 - Basics'!C7","v":"Papua New Guinea"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B3","v":"Country code"},null,{"$f":"'Input 1 - Basics'!C8","v":853}]
[null,null,null,{"$f":"'Realism 1 - Forecast Error'!D4","v":"Year"},{"$f":"'Realism 1 - Forecast Error'!E4","v":"Issue_Date"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B5","v":"Current vintage"},{"$f":"'Realism 1 - Forecast Error'!C5","v":"Vintage ID"},{"$f":"'Realism 1 - Forecast Error'!D5","v":2018}]
[null,{"$f":"'Realism 1 - Forecast Error'!B6","v":"The latest vintage"},{"$f":"'Realism 1 - Forecast Error'!C6","v":"8531"},{"$f":"'Realism 1 - Forecast Error'!D6","v":"2017"},{"$f":"'Realism 1 - Forecast Error'!E6","v":"2017-11-20"}]
[null,{"$f":"'Realism 1 - Forecast Error'!B7","v":"5 years ago"},{"$f":"'Realism 1 - Forecast Error'!C7","v":"8535"},{"$f":"'Realism 1 - Forecast Error'!D7","v":"2013"},{"$f":"'Realism 1 - Forecast Error'!E7","v":"2013-10-25"}]
[null,"Government Capital Stock Assumptions"]
[]
[null,"Depreciation Rate (d)",0.05]
[null,"Efficiency of Investment (φF/φH)",{"$f":"C12/C13","v":1}]
[null,"Efficiency of Investment (φF)",1]
[null,"Efficiency of Investment (φH)",1]
[null,"Output elasticity of Government Capital (β)",0.15]
[null,"The current DSA",{"$f":"'Input 1 - Basics'!C17","v":2018},null,null,null,null,null,"1st year of projection"]
[null,"First year of projection for the current DSA",{"$f":"FirstYear_of_Projection","v":2018}]
[]
[]
[null,null,{"$f":"D19-1","v":2012},2013,2014,2015,2016,2017,{"$f":"$C$16","v":2018},{"$f":"I19+1","v":2019},{"$f":"J19+1","v":2020},{"$f":"K19+1","v":2021},{"$f":"L19+1","v":2022},{"$f":"M19+1","v":2023}]
[null,{"$f":"++OFFSET(translation!C1267, 0,LANG)","v":"Gov. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G57*100),'Realism 3 - Invest-Growth'!G57,\"\")","v":6.9708742769618857},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H57*100),'Realism 3 - Invest-Growth'!H57,\"\")","v":6.1567736580922166},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I57*100),'Realism 3 - Invest-Growth'!I57,\"\")","v":5.1549559447728281},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J57*100),'Realism 3 - Invest-Growth'!J57,\"\")","v":4.5781460844511175},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K57*100),'Realism 3 - Invest-Growth'!K57,\"\")","v":4.8797238812541295},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L57*100),'Realism 3 - Invest-Growth'!L57,\"\")","v":4.4726384387334068},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M57*100),'Realism 3 - Invest-Growth'!M57,\"\")","v":4.643502801479551},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N57*100),'Realism 3 - Invest-Growth'!N57,\"\")","v":4.6652883738223627},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O57*100),'Realism 3 - Invest-Growth'!O57,\"\")","v":4.5938098713451074},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P57*100),'Realism 3 - Invest-Growth'!P57,\"\")","v":4.6342003488823407},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q57*100),'Realism 3 - Invest-Growth'!Q57,\"\")","v":4.6310995313499363},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R57*100),'Realism 3 - Invest-Growth'!R57,\"\")","v":4.6197032505257951},null,"Ig / Y"]
[null,{"$f":"++OFFSET(translation!C1268, 0,LANG)","v":"Gov. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G58*100),'Realism 3 - Invest-Growth'!G58,\"\")","v":6.8117992728146239},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H58*100),'Realism 3 - Invest-Growth'!H58,\"\")","v":6.0272858558191444},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I58*100),'Realism 3 - Invest-Growth'!I58,\"\")","v":5.0230248584292747},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J58*100),'Realism 3 - Invest-Growth'!J58,\"\")","v":4.4652672445132184},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K58*100),'Realism 3 - Invest-Growth'!K58,\"\")","v":4.7639929423212202},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L58*100),'Realism 3 - Invest-Growth'!L58,\"\")","v":4.3792226977699906},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M58*100),'Realism 3 - Invest-Growth'!M58,\"\")","v":2.8468890670201077},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N58*100),'Realism 3 - Invest-Growth'!N58,\"\")","v":2.867586057041577},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O58*100),'Realism 3 - Invest-Growth'!O58,\"\")","v":3.0012778959845594},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P58*100),'Realism 3 - Invest-Growth'!P58,\"\")","v":3.2147667014594683},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q58*100),'Realism 3 - Invest-Growth'!Q58,\"\")","v":3.2690885217576655},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R58*100),'Realism 3 - Invest-Growth'!R58,\"\")","v":3.1026695407422982}]
[]
[null,{"$f":"++OFFSET(translation!C1269, 0,LANG)","v":"Priv. Invest. - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G61*100),'Realism 3 - Invest-Growth'!G61,\"\")","v":7.0688579603103268},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H61*100),'Realism 3 - Invest-Growth'!H61,\"\")","v":12.096203315709921},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I61*100),'Realism 3 - Invest-Growth'!I61,\"\")","v":7.4664878064084563},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J61*100),'Realism 3 - Invest-Growth'!J61,\"\")","v":9.9314246255621264},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K61*100),'Realism 3 - Invest-Growth'!K61,\"\")","v":10.006493416791299},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L61*100),'Realism 3 - Invest-Growth'!L61,\"\")","v":8.1543140474290468},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M61*100),'Realism 3 - Invest-Growth'!M61,\"\")","v":9.3640773632608241},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N61*100),'Realism 3 - Invest-Growth'!N61,\"\")","v":9.1749616091603912},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O61*100),'Realism 3 - Invest-Growth'!O61,\"\")","v":8.8977843399500873},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P61*100),'Realism 3 - Invest-Growth'!P61,\"\")","v":9.1456077707904342},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q61*100),'Realism 3 - Invest-Growth'!Q61,\"\")","v":9.0727845733003036},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R61*100),'Realism 3 - Invest-Growth'!R61,\"\")","v":9.0387255613469417},null,"Ip/Y"]
[null,{"$f":"++OFFSET(translation!C1270, 0,LANG)","v":"Priv. Invest. - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G62*100),'Realism 3 - Invest-Growth'!G62,\"\")","v":6.9075469733844734},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H62*100),'Realism 3 - Invest-Growth'!H62,\"\")","v":11.841798838595379},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I62*100),'Realism 3 - Invest-Growth'!I62,\"\")","v":7.2753975511233024},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J62*100),'Realism 3 - Invest-Growth'!J62,\"\")","v":9.6865552679696343},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K62*100),'Realism 3 - Invest-Growth'!K62,\"\")","v":9.7691724316839181},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L62*100),'Realism 3 - Invest-Growth'!L62,\"\")","v":7.9840026531092567},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M62*100),'Realism 3 - Invest-Growth'!M62,\"\")","v":8.7587780640687178},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N62*100),'Realism 3 - Invest-Growth'!N62,\"\")","v":9.5496692574671442},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O62*100),'Realism 3 - Invest-Growth'!O62,\"\")","v":10.328761880368335},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P62*100),'Realism 3 - Invest-Growth'!P62,\"\")","v":11.110485328032889},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q62*100),'Realism 3 - Invest-Growth'!Q62,\"\")","v":11.9940993664693},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R62*100),'Realism 3 - Invest-Growth'!R62,\"\")","v":11.383517615170719}]
[]
[null,{"$f":"++OFFSET(translation!C1271, 0,LANG)","v":"Real GDP growth - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G53),'Realism 3 - Invest-Growth'!G53,\"\")","v":4.6489963165436503},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H53),'Realism 3 - Invest-Growth'!H53,\"\")","v":3.8299432332955998},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I53),'Realism 3 - Invest-Growth'!I53,\"\")","v":12.529617105607199},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J53),'Realism 3 - Invest-Growth'!J53,\"\")","v":7.9609454882452404},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K53),'Realism 3 - Invest-Growth'!K53,\"\")","v":2.4046445070028599},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L53),'Realism 3 - Invest-Growth'!L53,\"\")","v":2.23177336273872},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M53),'Realism 3 - Invest-Growth'!M53,\"\")","v":2.48033290030709},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N53),'Realism 3 - Invest-Growth'!N53,\"\")","v":2.27979828458245},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O53),'Realism 3 - Invest-Growth'!O53,\"\")","v":2.9003435056034599},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P53),'Realism 3 - Invest-Growth'!P53,\"\")","v":3.2142576537393102},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q53),'Realism 3 - Invest-Growth'!Q53,\"\")","v":3.0745223359923002},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R53),'Realism 3 - Invest-Growth'!R53,\"\")","v":3.0745223359923202},null,"g1"]
[null,{"$f":"++OFFSET(translation!C1272, 0,LANG)","v":"Real GDP growth - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G54),'Realism 3 - Invest-Growth'!G54,\"\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H54),'Realism 3 - Invest-Growth'!H54,\"\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I54),'Realism 3 - Invest-Growth'!I54,\"\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J54),'Realism 3 - Invest-Growth'!J54,\"\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K54),'Realism 3 - Invest-Growth'!K54,\"\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L54),'Realism 3 - Invest-Growth'!L54,\"\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M54),'Realism 3 - Invest-Growth'!M54,\"\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N54),'Realism 3 - Invest-Growth'!N54,\"\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O54),'Realism 3 - Invest-Growth'!O54,\"\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P54),'Realism 3 - Invest-Growth'!P54,\"\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q54),'Realism 3 - Invest-Growth'!Q54,\"\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R54),'Realism 3 - Invest-Growth'!R54,\"\")","v":5.3637352876307887}]
[]
[null,{"$f":"++OFFSET(translation!C1273, 0,LANG)","v":"Contribution of government capital (G) - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G82*100),'Realism 3 - Invest-Growth'!G82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H82*100),'Realism 3 - Invest-Growth'!H82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I82*100),'Realism 3 - Invest-Growth'!I82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J82*100),'Realism 3 - Invest-Growth'!J82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K82*100),'Realism 3 - Invest-Growth'!K82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L82*100),'Realism 3 - Invest-Growth'!L82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M82*100),'Realism 3 - Invest-Growth'!M82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N82*100),'Realism 3 - Invest-Growth'!N82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O82*100),'Realism 3 - Invest-Growth'!O82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P82*100),'Realism 3 - Invest-Growth'!P82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q82*100),'Realism 3 - Invest-Growth'!Q82*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R82*100),'Realism 3 - Invest-Growth'!R82*100,\"\")","v":""},null,"g2 = output elasticity (β) * (G(t) / G(t-1)-1)"]
[null,{"$f":"++OFFSET(translation!C1274, 0,LANG)","v":"Contribution of government capital (G) - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G83*100),'Realism 3 - Invest-Growth'!G83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H83*100),'Realism 3 - Invest-Growth'!H83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I83*100),'Realism 3 - Invest-Growth'!I83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J83*100),'Realism 3 - Invest-Growth'!J83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K83*100),'Realism 3 - Invest-Growth'!K83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L83*100),'Realism 3 - Invest-Growth'!L83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M83*100),'Realism 3 - Invest-Growth'!M83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N83*100),'Realism 3 - Invest-Growth'!N83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O83*100),'Realism 3 - Invest-Growth'!O83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P83*100),'Realism 3 - Invest-Growth'!P83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q83*100),'Realism 3 - Invest-Growth'!Q83*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R83*100),'Realism 3 - Invest-Growth'!R83*100,\"\")","v":""}]
[]
[null,{"$f":"++OFFSET(translation!C1275, 0,LANG)","v":"Contribution of other factors - Prev. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G86*100),'Realism 3 - Invest-Growth'!G86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H86*100),'Realism 3 - Invest-Growth'!H86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I86*100),'Realism 3 - Invest-Growth'!I86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J86*100),'Realism 3 - Invest-Growth'!J86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K86*100),'Realism 3 - Invest-Growth'!K86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L86*100),'Realism 3 - Invest-Growth'!L86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M86*100),'Realism 3 - Invest-Growth'!M86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N86*100),'Realism 3 - Invest-Growth'!N86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O86*100),'Realism 3 - Invest-Growth'!O86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P86*100),'Realism 3 - Invest-Growth'!P86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q86*100),'Realism 3 - Invest-Growth'!Q86*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R86*100),'Realism 3 - Invest-Growth'!R86*100,\"\")","v":""},null,"g1 - g2"]
[null,{"$f":"++OFFSET(translation!C1276, 0,LANG)","v":"Contribution of other factors - Curr. DSA"},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!G87*100),'Realism 3 - Invest-Growth'!G87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!H87*100),'Realism 3 - Invest-Growth'!H87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!I87*100),'Realism 3 - Invest-Growth'!I87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!J87*100),'Realism 3 - Invest-Growth'!J87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!K87*100),'Realism 3 - Invest-Growth'!K87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!L87*100),'Realism 3 - Invest-Growth'!L87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!M87*100),'Realism 3 - Invest-Growth'!M87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!N87*100),'Realism 3 - Invest-Growth'!N87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!O87*100),'Realism 3 - Invest-Growth'!O87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!P87*100),'Realism 3 - Invest-Growth'!P87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!Q87*100),'Realism 3 - Invest-Growth'!Q87*100,\"\")","v":""},{"$f":"IF(ISNUMBER('Realism 3 - Invest-Growth'!R87*100),'Realism 3 - Invest-Growth'!R87*100,\"\")","v":""}]
[]
[]
[null,"Summary table"]
[]
[null,null,"5-year average"]
[null,null,{"$f":"++OFFSET(translation!C2029, 0,LANG)","v":"Historical"},null,{"$f":"++OFFSET(translation!C2030, 0,LANG)","v":"Projected (Prev. DSA)"},null,{"$f":"++OFFSET(translation!C2031, 0,LANG)","v":"Projected (Curr. DSA)"}]
[]
[null,"Contribution of government capital (G)",{"$f":"AVERAGE(D30:H30)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(I29:M29)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(I30:M30)","v":{"$error":"#DIV/0!"}}]
[null,"Contribution of other factors",{"$f":"AVERAGE(D33:H33)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(I32:M32)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(I33:M33)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Real GDP growth",{"$f":"AVERAGE(D27:H27)","v":5.579475307450763},null,{"$f":"AVERAGE(I26:M26)","v":2.789850936044922},null,{"$f":"AVERAGE(I27:M27)","v":6.2057134996506536}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"1st year of projection"]
[null,"Underlying data (from DSA vintages)"]
[]
[null,null,{"$f":"D49-1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,{"$f":"M49-1","v":2017},{"$f":"$C$16","v":2018},{"$f":"M49+1","v":2019},{"$f":"N49+1","v":2020},2021,2022,2023]
[]
["1. Real GDP growth rate","NGDP_R_PCH"]
["DSA Vintage"]
[{"$f":"++OFFSET(translation!C1265, 0,LANG)","v":"Previous"},{"$f":"D3&\".\"&$B$51&\".\"&E6","v":"853.NGDP_R_PCH.2017-11-20"},{"$f":"'Imported data'!G60","v":-0.29673861874941498},{"$f":"'Imported data'!H60","v":6.8045450388194002},{"$f":"'Imported data'!I60","v":10.124827179563599},{"$f":"'Imported data'!J60","v":1.10662547387073},{"$f":"'Imported data'!K60","v":4.6489963165436503},{"$f":"'Imported data'!L60","v":3.8299432332955998},{"$f":"'Imported data'!M60","v":12.529617105607199},{"$f":"'Imported data'!N60","v":7.9609454882452404},{"$f":"'Imported data'!O60","v":2.4046445070028599},{"$f":"'Imported data'!P60","v":2.23177336273872},{"$f":"'Imported data'!Q60","v":2.48033290030709},{"$f":"'Imported data'!R60","v":2.27979828458245},{"$f":"'Imported data'!S60","v":2.9003435056034599},{"$f":"'Imported data'!T60","v":3.2142576537393102},{"$f":"'Imported data'!U60","v":3.0745223359923002},{"$f":"'Imported data'!V60","v":3.0745223359923202}]
[{"$f":"++OFFSET(translation!C1266, 0,LANG)","v":"Current"},null,{"$f":"IF(ISNUMBER('Baseline - external'!D52), 'Baseline - external'!D52, 0)","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Baseline - external'!E52), 'Baseline - external'!E52, 0)","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Baseline - external'!F52), 'Baseline - external'!F52, 0)","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Baseline - external'!G52), 'Baseline - external'!G52, 0)","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Baseline - external'!H52), 'Baseline - external'!H52, 0)","v":14.04712346038739},{"$f":"IF(ISNUMBER('Baseline - external'!I52), 'Baseline - external'!I52, 0)","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Baseline - external'!J52), 'Baseline - external'!J52, 0)","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Baseline - external'!K52), 'Baseline - external'!K52, 0)","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Baseline - external'!L52), 'Baseline - external'!L52, 0)","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Baseline - external'!M52), 'Baseline - external'!M52, 0)","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Baseline - external'!N52), 'Baseline - external'!N52, 0)","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Baseline - external'!O52), 'Baseline - external'!O52, 0)","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Baseline - external'!P52), 'Baseline - external'!P52, 0)","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Baseline - external'!Q52), 'Baseline - external'!Q52, 0)","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Baseline - external'!R52), 'Baseline - external'!R52, 0)","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Baseline - external'!S52), 'Baseline - external'!S52, 0)","v":5.3637352876307887}]
[]
["2-i. Real public investment to GDP (Ig/Y)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G62),'Imported data'!G62,IF(ISNUMBER('Macro-Debt_Data'!K63),'Macro-Debt_Data'!K63,0))","v":10.075709939043637},{"$f":"IF(ISNUMBER('Imported data'!H62),'Imported data'!H62,IF(ISNUMBER('Macro-Debt_Data'!L63),'Macro-Debt_Data'!L63,0))","v":9.6110665182762069},{"$f":"IF(ISNUMBER('Imported data'!I62),'Imported data'!I62,IF(ISNUMBER('Macro-Debt_Data'!M63),'Macro-Debt_Data'!M63,0))","v":7.4525716507202358},{"$f":"IF(ISNUMBER('Imported data'!J62),'Imported data'!J62,IF(ISNUMBER('Macro-Debt_Data'!N63),'Macro-Debt_Data'!N63,0))","v":7.7634017810561877},{"$f":"IF(ISNUMBER('Imported data'!K62),'Imported data'!K62,IF(ISNUMBER('Macro-Debt_Data'!O63),'Macro-Debt_Data'!O63,0))","v":6.9708742769618857},{"$f":"IF(ISNUMBER('Imported data'!L62),'Imported data'!L62,IF(ISNUMBER('Macro-Debt_Data'!P63),'Macro-Debt_Data'!P63,0))","v":6.1567736580922166},{"$f":"IF(ISNUMBER('Imported data'!M62),'Imported data'!M62,IF(ISNUMBER('Macro-Debt_Data'!Q63),'Macro-Debt_Data'!Q63,0))","v":5.1549559447728281},{"$f":"IF(ISNUMBER('Imported data'!N62),'Imported data'!N62,IF(ISNUMBER('Macro-Debt_Data'!R63),'Macro-Debt_Data'!R63,0))","v":4.5781460844511175},{"$f":"IF(ISNUMBER('Imported data'!O62),'Imported data'!O62,IF(ISNUMBER('Macro-Debt_Data'!S63),'Macro-Debt_Data'!S63,0))","v":4.8797238812541295},{"$f":"IF(ISNUMBER('Imported data'!P62),'Imported data'!P62,IF(ISNUMBER('Macro-Debt_Data'!T63),'Macro-Debt_Data'!T63,0))","v":4.4726384387334068},{"$f":"IF(ISNUMBER('Imported data'!Q62),'Imported data'!Q62,IF(ISNUMBER('Macro-Debt_Data'!U63),'Macro-Debt_Data'!U63,0))","v":4.643502801479551},{"$f":"IF(ISNUMBER('Imported data'!R62),'Imported data'!R62,IF(ISNUMBER('Macro-Debt_Data'!V63),'Macro-Debt_Data'!V63,0))","v":4.6652883738223627},{"$f":"IF(ISNUMBER('Imported data'!S62),'Imported data'!S62,IF(ISNUMBER('Macro-Debt_Data'!W63),'Macro-Debt_Data'!W63,0))","v":4.5938098713451074},{"$f":"IF(ISNUMBER('Imported data'!T62),'Imported data'!T62,IF(ISNUMBER('Macro-Debt_Data'!X63),'Macro-Debt_Data'!X63,0))","v":4.6342003488823407},{"$f":"IF(ISNUMBER('Imported data'!U62),'Imported data'!U62,IF(ISNUMBER('Macro-Debt_Data'!Y63),'Macro-Debt_Data'!Y63,0))","v":4.6310995313499363},{"$f":"IF(ISNUMBER('Imported data'!V62),'Imported data'!V62,IF(ISNUMBER('Macro-Debt_Data'!Z63),'Macro-Debt_Data'!Z63,0))","v":4.6197032505257951}]
[{"$f":"A54","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K61/'Macro-Debt_Data'!K57*100","v":10.300512903376156},{"$f":"'Macro-Debt_Data'!L61/'Macro-Debt_Data'!L57*100","v":9.6454656212743561},{"$f":"'Macro-Debt_Data'!M61/'Macro-Debt_Data'!M57*100","v":7.4792452544588759},{"$f":"'Macro-Debt_Data'!N61/'Macro-Debt_Data'!N57*100","v":7.7911878812745918},{"$f":"'Macro-Debt_Data'!O61/'Macro-Debt_Data'!O57*100","v":6.8117992728146239},{"$f":"'Macro-Debt_Data'!P61/'Macro-Debt_Data'!P57*100","v":6.0272858558191444},{"$f":"'Macro-Debt_Data'!Q61/'Macro-Debt_Data'!Q57*100","v":5.0230248584292747},{"$f":"'Macro-Debt_Data'!R61/'Macro-Debt_Data'!R57*100","v":4.4652672445132184},{"$f":"'Macro-Debt_Data'!S61/'Macro-Debt_Data'!S57*100","v":4.7639929423212202},{"$f":"'Macro-Debt_Data'!T61/'Macro-Debt_Data'!T57*100","v":4.3792226977699906},{"$f":"'Macro-Debt_Data'!U61/'Macro-Debt_Data'!U57*100","v":2.8468890670201077},{"$f":"'Macro-Debt_Data'!V61/'Macro-Debt_Data'!V57*100","v":2.867586057041577},{"$f":"'Macro-Debt_Data'!W61/'Macro-Debt_Data'!W57*100","v":3.0012778959845594},{"$f":"'Macro-Debt_Data'!X61/'Macro-Debt_Data'!X57*100","v":3.2147667014594683},{"$f":"'Macro-Debt_Data'!Y61/'Macro-Debt_Data'!Y57*100","v":3.2690885217576655},{"$f":"'Macro-Debt_Data'!Z61/'Macro-Debt_Data'!Z57*100","v":3.1026695407422982}]
[]
["2-ii. Real private investment to GDP (Ip/Y)"]
[{"$f":"A57","v":"Previous"},null,{"$f":"IF(ISNUMBER('Imported data'!G63), 'Imported data'!G63, IF(ISNUMBER('Macro-Debt_Data'!K64), 'Macro-Debt_Data'!K64, 0))","v":13.978390508779755},{"$f":"IF(ISNUMBER('Imported data'!H63), 'Imported data'!H63, IF(ISNUMBER('Macro-Debt_Data'!L64), 'Macro-Debt_Data'!L64, 0))","v":19.182162887598516},{"$f":"IF(ISNUMBER('Imported data'!I63), 'Imported data'!I63, IF(ISNUMBER('Macro-Debt_Data'!M64), 'Macro-Debt_Data'!M64, 0))","v":14.147987518590272},{"$f":"IF(ISNUMBER('Imported data'!J63), 'Imported data'!J63, IF(ISNUMBER('Macro-Debt_Data'!N64), 'Macro-Debt_Data'!N64, 0))","v":17.261718608495269},{"$f":"IF(ISNUMBER('Imported data'!K63), 'Imported data'!K63, IF(ISNUMBER('Macro-Debt_Data'!O64), 'Macro-Debt_Data'!O64, 0))","v":7.0688579603103268},{"$f":"IF(ISNUMBER('Imported data'!L63), 'Imported data'!L63, IF(ISNUMBER('Macro-Debt_Data'!P64), 'Macro-Debt_Data'!P64, 0))","v":12.096203315709921},{"$f":"IF(ISNUMBER('Imported data'!M63), 'Imported data'!M63, IF(ISNUMBER('Macro-Debt_Data'!Q64), 'Macro-Debt_Data'!Q64, 0))","v":7.4664878064084563},{"$f":"IF(ISNUMBER('Imported data'!N63), 'Imported data'!N63, IF(ISNUMBER('Macro-Debt_Data'!R64), 'Macro-Debt_Data'!R64, 0))","v":9.9314246255621264},{"$f":"IF(ISNUMBER('Imported data'!O63), 'Imported data'!O63, IF(ISNUMBER('Macro-Debt_Data'!S64), 'Macro-Debt_Data'!S64, 0))","v":10.006493416791299},{"$f":"IF(ISNUMBER('Imported data'!P63), 'Imported data'!P63, IF(ISNUMBER('Macro-Debt_Data'!T64), 'Macro-Debt_Data'!T64, 0))","v":8.1543140474290468},{"$f":"IF(ISNUMBER('Imported data'!Q63), 'Imported data'!Q63, IF(ISNUMBER('Macro-Debt_Data'!U64), 'Macro-Debt_Data'!U64, 0))","v":9.3640773632608241},{"$f":"IF(ISNUMBER('Imported data'!R63), 'Imported data'!R63, IF(ISNUMBER('Macro-Debt_Data'!V64), 'Macro-Debt_Data'!V64, 0))","v":9.1749616091603912},{"$f":"IF(ISNUMBER('Imported data'!S63), 'Imported data'!S63, IF(ISNUMBER('Macro-Debt_Data'!W64), 'Macro-Debt_Data'!W64, 0))","v":8.8977843399500873},{"$f":"IF(ISNUMBER('Imported data'!T63), 'Imported data'!T63, IF(ISNUMBER('Macro-Debt_Data'!X64), 'Macro-Debt_Data'!X64, 0))","v":9.1456077707904342},{"$f":"IF(ISNUMBER('Imported data'!U63), 'Imported data'!U63, IF(ISNUMBER('Macro-Debt_Data'!Y64), 'Macro-Debt_Data'!Y64, 0))","v":9.0727845733003036},{"$f":"IF(ISNUMBER('Imported data'!V63), 'Imported data'!V63, IF(ISNUMBER('Macro-Debt_Data'!Z64), 'Macro-Debt_Data'!Z64, 0))","v":9.0387255613469417}]
[{"$f":"A58","v":"Current"},null,{"$f":"'Macro-Debt_Data'!K62/'Macro-Debt_Data'!K57*100","v":14.290267651133206},{"$f":"'Macro-Debt_Data'!L62/'Macro-Debt_Data'!L57*100","v":19.250818035873998},{"$f":"'Macro-Debt_Data'!M62/'Macro-Debt_Data'!M57*100","v":14.198624779183886},{"$f":"'Macro-Debt_Data'!N62/'Macro-Debt_Data'!N57*100","v":17.323500267711712},{"$f":"'Macro-Debt_Data'!O62/'Macro-Debt_Data'!O57*100","v":6.9075469733844734},{"$f":"'Macro-Debt_Data'!P62/'Macro-Debt_Data'!P57*100","v":11.841798838595379},{"$f":"'Macro-Debt_Data'!Q62/'Macro-Debt_Data'!Q57*100","v":7.2753975511233024},{"$f":"'Macro-Debt_Data'!R62/'Macro-Debt_Data'!R57*100","v":9.6865552679696343},{"$f":"'Macro-Debt_Data'!S62/'Macro-Debt_Data'!S57*100","v":9.7691724316839181},{"$f":"'Macro-Debt_Data'!T62/'Macro-Debt_Data'!T57*100","v":7.9840026531092567},{"$f":"'Macro-Debt_Data'!U62/'Macro-Debt_Data'!U57*100","v":8.7587780640687178},{"$f":"'Macro-Debt_Data'!V62/'Macro-Debt_Data'!V57*100","v":9.5496692574671442},{"$f":"'Macro-Debt_Data'!W62/'Macro-Debt_Data'!W57*100","v":10.328761880368335},{"$f":"'Macro-Debt_Data'!X62/'Macro-Debt_Data'!X57*100","v":11.110485328032889},{"$f":"'Macro-Debt_Data'!Y62/'Macro-Debt_Data'!Y57*100","v":11.9940993664693},{"$f":"'Macro-Debt_Data'!Z62/'Macro-Debt_Data'!Z57*100","v":11.383517615170719}]
[]
["3. Baseline Real GDP ((t-10)=100)"]
[{"$f":"A53","v":"Previous"},null,100,{"$f":"IF(ISNUMBER(D53), C65*(1+D53/100), 0)","v":106.8045450388194},117.61832064391903,118.91991494210359,124.44849740739883,129.21480421279156,145.40492442441436,156.98053119506619,160.75535491551227,164.34305010569275,168.41930484683243,172.25892526963619,177.25502582151643,182.95245905562209,188.57737327353436,194.37522673545681]
[{"$f":"A54","v":"Current"},null,100,{"$f":"IF(ISNUMBER(D54), C66*(1+D54/100), 0)","v":109.14979908145119},114.4375468986,123.47778353665232,140.82286023619577,153.90923214722659,165.16388335605922,171.74974033127188,178.33709965781955,184.5238871684337,195.39362556951437,212.70425142426848,225.35316068139724,236.87179054004861,249.23752179881626,262.60596270555584]
[]
[]
["4. Government Capital Stock (G)"]
[{"$f":"\"Actual Share of GDP (FAD Database, actual through \"&'Imported data'!$B$61&\")\"","v":"Actual Share of GDP (FAD Database, actual through 2015)"},null,{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!C$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!D$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!E$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!F$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!G$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!H$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!I$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!J$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!K$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!L$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!M$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!N$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!O$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!P$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!Q$49, 'Imported data'!$G$59:$V$59, 0))","v":""},{"$f":"INDEX('Imported data'!$G$59:$V$61, MATCH($A$70, 'Imported data'!$D$59:$D$61, 0), MATCH('Realism 3 - Invest-Growth'!R$49, 'Imported data'!$G$59:$V$59, 0))","v":""}]
["Actual Level (3.*4.)",null,{"$f":"IF(ISNUMBER(C70),+C70*C66, \"\")","v":""},{"$f":"IF(ISNUMBER(D70),+D70*D66, \"\")","v":""},"","","","","",{"$f":"IF(ISNUMBER(J70),+J70*J66, \"\")","v":""},"","","","","","","",""]
[]
["5. Projected governemnt capital stock (Level) Based on Investment Rates\n(G(t-1)*(1-depreciation rate)+ (Ig/Y) * RealGDP (level) * efficiency)"]
[{"$f":"+A65","v":"Previous"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D6,C$71,IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13,\"\")),IF(ISNUMBER(C57),B74*(1-$C$10)+C57/100*C65*$C$13))","v":""},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D6,D$71,IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13,\"\")),IF(ISNUMBER(D57),C74*(1-$C$10)+D57/100*D65*$C$13))","v":""},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D6,E$71,IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13,\"\")),IF(ISNUMBER(E57),D74*(1-$C$10)+E57/100*E65*$C$13))","v":""},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D6,F$71,IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13,\"\")),IF(ISNUMBER(F57),E74*(1-$C$10)+F57/100*F65*$C$13))","v":""},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D6,G$71,IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13,\"\")),IF(ISNUMBER(G57),F74*(1-$C$10)+G57/100*G65*$C$13))","v":""},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D6,H$71,IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13,\"\")),IF(ISNUMBER(H57),G74*(1-$C$10)+H57/100*H65*$C$13))","v":""},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D6,I$71,IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13,\"\")),IF(ISNUMBER(I57),H74*(1-$C$10)+I57/100*I65*$C$13))","v":""},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D6,J$71,IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13,\"\")),IF(ISNUMBER(J57),I74*(1-$C$10)+J57/100*J65*$C$13))","v":""},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D6,K$71,IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13,\"\")),IF(ISNUMBER(K57),J74*(1-$C$10)+K57/100*K65*$C$13))","v":{"$error":"#VALUE!"}},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D6,L$71,IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13,\"\")),IF(ISNUMBER(L57),K74*(1-$C$10)+L57/100*L65*$C$13))","v":{"$error":"#VALUE!"}},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D6,M$71,IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12,\"\")),IF(ISNUMBER(M57),L74*(1-$C$10)+M57/100*M65*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D6,N$71,IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12,\"\")),IF(ISNUMBER(N57),M74*(1-$C$10)+N57/100*N65*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D6,O$71,IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12,\"\")),IF(ISNUMBER(O57),N74*(1-$C$10)+O57/100*O65*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D6,P$71,IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12,\"\")),IF(ISNUMBER(P57),O74*(1-$C$10)+P57/100*P65*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D6,Q$71,IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12,\"\")),IF(ISNUMBER(Q57),P74*(1-$C$10)+Q57/100*Q65*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D6,R$71,IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12,\"\")),IF(ISNUMBER(R57),Q74*(1-$C$10)+R57/100*R65*$C$12))","v":{"$error":"#VALUE!"}},"Using фH for historical years and фF from the first year of proj. onwards. "]
[{"$f":"+A66","v":"Current"},null,{"$f":"IF(C$49<='Imported data'!$B$61,IF(C$49<$D5,C$71,IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13,\"\")),IF(ISNUMBER(C58),B75*(1-$C$10)+C58/100*C66*$C$13))","v":""},{"$f":"IF(D$49<='Imported data'!$B$61,IF(D$49<$D5,D$71,IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13,\"\")),IF(ISNUMBER(D58),C75*(1-$C$10)+D58/100*D66*$C$13))","v":""},{"$f":"IF(E$49<='Imported data'!$B$61,IF(E$49<$D5,E$71,IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13,\"\")),IF(ISNUMBER(E58),D75*(1-$C$10)+E58/100*E66*$C$13))","v":""},{"$f":"IF(F$49<='Imported data'!$B$61,IF(F$49<$D5,F$71,IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13,\"\")),IF(ISNUMBER(F58),E75*(1-$C$10)+F58/100*F66*$C$13))","v":""},{"$f":"IF(G$49<='Imported data'!$B$61,IF(G$49<$D5,G$71,IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13,\"\")),IF(ISNUMBER(G58),F75*(1-$C$10)+G58/100*G66*$C$13))","v":""},{"$f":"IF(H$49<='Imported data'!$B$61,IF(H$49<$D5,H$71,IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13,\"\")),IF(ISNUMBER(H58),G75*(1-$C$10)+H58/100*H66*$C$13))","v":""},{"$f":"IF(I$49<='Imported data'!$B$61,IF(I$49<$D5,I$71,IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13,\"\")),IF(ISNUMBER(I58),H75*(1-$C$10)+I58/100*I66*$C$13))","v":""},{"$f":"IF(J$49<='Imported data'!$B$61,IF(J$49<$D5,J$71,IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13,\"\")),IF(ISNUMBER(J58),I75*(1-$C$10)+J58/100*J66*$C$13))","v":""},{"$f":"IF(K$49<='Imported data'!$B$61,IF(K$49<$D5,K$71,IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13,\"\")),IF(ISNUMBER(K58),J75*(1-$C$10)+K58/100*K66*$C$13))","v":{"$error":"#VALUE!"}},{"$f":"IF(L$49<='Imported data'!$B$61,IF(L$49<$D5,L$71,IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13,\"\")),IF(ISNUMBER(L58),K75*(1-$C$10)+L58/100*L66*$C$13))","v":{"$error":"#VALUE!"}},{"$f":"IF(M$49<='Imported data'!$B$61,IF(M$49<$D5,M$71,IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12,\"\")),IF(ISNUMBER(M58),L75*(1-$C$10)+M58/100*M66*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(N$49<='Imported data'!$B$61,IF(N$49<$D5,N$71,IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12,\"\")),IF(ISNUMBER(N58),M75*(1-$C$10)+N58/100*N66*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(O$49<='Imported data'!$B$61,IF(O$49<$D5,O$71,IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12,\"\")),IF(ISNUMBER(O58),N75*(1-$C$10)+O58/100*O66*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(P$49<='Imported data'!$B$61,IF(P$49<$D5,P$71,IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12,\"\")),IF(ISNUMBER(P58),O75*(1-$C$10)+P58/100*P66*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Q$49<='Imported data'!$B$61,IF(Q$49<$D5,Q$71,IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12,\"\")),IF(ISNUMBER(Q58),P75*(1-$C$10)+Q58/100*Q66*$C$12))","v":{"$error":"#VALUE!"}},{"$f":"IF(R$49<='Imported data'!$B$61,IF(R$49<$D5,R$71,IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12,\"\")),IF(ISNUMBER(R58),Q75*(1-$C$10)+R58/100*R66*$C$12))","v":{"$error":"#VALUE!"}}]
[]
["6. Growth in Government Capital Stock (growth rate of 5.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(COUNT(C74:C74)=2,C74/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C74:D74)=2,D74/C74-1,\"..\")","v":".."},"..","..","..","..","..","..","..","..",{"$f":"IF(COUNT(L74:M74)=2,M74/L74-1,\"..\")","v":".."},"..","..","..","..",".."]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(COUNT(C75:C75)=2,C75/#REF!-1,\"..\")","v":".."},{"$f":"IF(COUNT(C75:D75)=2,D75/C75-1,\"..\")","v":".."},"..","..","..","..","..","..","..","..","..","..","..","..","..",".."]
[]
["7. Contribution of Government Capital to Growth (efficiency * 6.)"]
[{"$f":"A53","v":"Previous"},null,{"$f":"IF(ISNUMBER(C78)=TRUE,C78*$C$14,\"..\")","v":".."},"..","..","..","..","..","..","..","..","..","..","..","..","..","..",".."]
[{"$f":"A54","v":"Current"},null,{"$f":"IF(ISNUMBER(C79)=TRUE,C79*$C$14,\"..\")","v":".."},"..","..","..","..","..","..","..","..","..","..","..","..","..","..",".."]
[]
["8. Residual (1. - 7.)"]
[{"$f":"+A53","v":"Previous"},null,{"$f":"IF(COUNT(C82,C53)=2,C53/100-C82,\"..\")","v":".."},"..","..","..","..","..","..","..",{"$f":"IF(COUNT(K82,K53)=2,K53/100-K82,\"..\")","v":".."},"..","..","..","..","..","..",".."]
[{"$f":"+A54","v":"Current"},null,{"$f":"IF(COUNT(C83,C54)=2,C54/100-C83,\"..\")","v":".."},"..","..","..","..","..","..","..","..","..","..","..","..","..","..",".."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Realism 4 - Fiscal adjustment","index":30,"n_rows":53,"n_cols":26,"rows_kept":53,"cut":false,"hidden":false,"merged":[[3,25,4,32]]}
["Realism of Planned Fiscal Adjustment"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3-Year Adjustment in Primary Balance\n(Percentage points of GDP)"]
["Primary deficit projections (from Baseline-public)"]
[null,null,null,null,null,null,null,null,"First year of projection"]
[]
[null,null,null,null,null,{"$f":"G8-1","v":2015},{"$f":"H8-1","v":2016},{"$f":"I8-1","v":2017},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X7","v":2018},{"$f":"I8+1","v":2019},{"$f":"J8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"S8+1","v":2029}]
["Primary deficit","(in % of GDP, \n(+) = deficits; (-) = surplus)",null,null,null,{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},{"$f":"'Baseline - public'!Z23","v":-0.16793761984040501}]
["3-yr Fiscal adjustment","(ppt of GDP, (+): improvement)",null,null,null,null,null,null,{"$f":"-(I9-F9)","v":4.0370946297747672},{"$f":"-(J9-G9)","v":2.5233996915752925},{"$f":"-(K9-H9)","v":4.6400697886466489},{"$f":"-(L9-I9)","v":1.8112279942770826},-0.36860451743822154,-0.62152599593046176,-0.61916199241683145,-0.87117174429410937,-1.0735275529024371,-0.95811938424546739,-0.63609640701054815,-0.33912276059761126]
[]
[]
[null,null,null,null,null,"X","Y"]
[null,null,{"$f":"++OFFSET(translation!C2024, 0,LANG)","v":"Projected 3-yr adjustment"},{"$f":"K10","v":4.6400697886466489},{"$f":"ROUND(2*D14, 0)/2","v":4.5},{"$f":"IF(E14<$A$24,$C$23,IF(E14>$A$49,$C$50,VLOOKUP(E14,$A$24:$C$49,3,FALSE)))","v":20},{"$f":"VLOOKUP(F14,$C$23:$D$50,2,FALSE)","v":0.44052863436123352}]
[]
[]
[]
["Distribution data *"]
[]
["Distribution",null,"Distribution 1/"]
["Bin","Frequency","Category","Percent of sample"]
[-99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart label:"]
[null,23,1,{"$f":"B23/SUM($B$23:$B$50)*100","v":10.13215859030837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2025, 0,LANG)","v":"3-year PB adjustment greater than 2.5 percentage points of GDP in approx. top quartile"}]
[-4.5,2,2,0.88105726872246704,{"$f":"D23+D24","v":11.013215859030836}]
[-4,5,3,2.2026431718061676,{"$f":"E24+D25","v":13.215859030837004}]
[-3.5,8,4,3.5242290748898681,{"$f":"E25+D26","v":16.740088105726873}]
[-3,6,5,2.643171806167401,19.383259911894275]
[-2.5,6,6,2.643171806167401,22.026431718061676]
[-2,9,7,3.9647577092511015,25.991189427312779]
[-1.5,11,8,4.8458149779735686,30.837004405286347]
[-1,14,9,6.1674008810572687,37.004405286343612]
[-0.5,21,10,9.251101321585903,46.255506607929519]
[0,15,11,6.607929515418502,52.863436123348023]
[0.5,13,12,5.7268722466960353,58.590308370044056]
[1,14,13,6.1674008810572687,64.757709251101318]
[1.5,9,14,3.9647577092511015,68.722466960352421]
[2,10,15,4.4052863436123353,73.127753303964752]
[2.5,8,16,3.5242290748898681,76.651982378854626]
[3,9,17,3.9647577092511015,80.616740088105729]
[3.5,13,18,5.7268722466960353,86.343612334801762]
[4,4,19,1.7621145374449341,88.105726872246692]
[4.5,1,20,0.44052863436123352,88.54625550660792]
[5,6,21,2.643171806167401,91.189427312775322]
[5.5,6,22,2.643171806167401,93.832599118942724]
[6,0,23,0,93.832599118942724]
[6.5,0,24,0,93.832599118942724]
[7,3,25,1.3215859030837005,95.154185022026425]
[7.5,2,26,0.88105726872246704,96.035242290748897]
[8,0,27,0,96.035242290748897]
[{"$f":"++OFFSET(translation!C2026, 0,LANG)","v":"more"},9,28,3.9647577092511015,100]
[]
["* Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]
["(Note) Data cover Fund-supported programs for LICs (excluding emergency financing) approved since 1990. "]

{"sheet":"Macro-Debt_Data","index":31,"n_rows":116,"n_cols":41,"rows_kept":116,"cut":false,"hidden":false,"merged":[[77,4,77,6]]}
[null,null,null,null,null,null,null,{"$f":"+H5","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,{"$f":"++IF(START!L10=\"English\",translation!C67,IF(START!L10=\"French\",translation!D67,IF(START!L10=\"Portuguese\",translation!E67,translation!F67)))","v":"MAIN ASSUMPTIONS             "}]
[]
[null,{"$f":"++IF(START!L10=\"English\",translation!C193,IF(START!L10=\"French\",translation!D194,IF(START!L10=\"Portuguese\",translation!E193,translation!F193)))","v":"DATA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C18","v":2018}]
[null,{"$f":"++IF(START!L10=\"English\",translation!C218,IF(START!L10=\"French\",translation!D218,IF(START!L10=\"Portuguese\",translation!E218,translation!F218)))","v":"Further Details"},{"$f":"++IF(START!L10=\"English\",translation!C220,IF(START!L10=\"French\",translation!D220,IF(START!L10=\"Portuguese\",translation!E220,translation!F220)))","v":"Units"},{"$f":"++IF(START!L10=\"English\",translation!C80,IF(START!L10=\"French\",translation!D80,IF(START!L10=\"Portuguese\",translation!E80,translation!F80)))","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C336,IF(START!L10=\"French\",translation!D336,IF(START!L10=\"Portuguese\",translation!E336,translation!F336)))","v":"Descriptor"},null,null,{"$f":"I5-1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"U4","v":2018},{"$f":"U5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C221,IF(START!L10=\"French\",translation!D221,IF(START!L10=\"Portuguese\",translation!E221,translation!F221)))","v":"US Dollars"},{"$f":"'Input 1 - Basics'!$C$19","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C345,IF(START!L10=\"French\",translation!D345,IF(START!L10=\"Portuguese\",translation!E345,translation!F345)))","v":"Total External Debt (public external + private external)"},null,null,{"$f":"+H8+H11","v":7514.76817642282},{"$f":"+I8+I11","v":7916.3582050127397},{"$f":"+J8+J11","v":4219.3194887267027},6630.487157781,6801.8078198510002,7486.0133575712298,9450.4125590715175,11429.588245681318,13384.472262354913,16881.875207599325,17609.430123671125,19218.235047325055,21342.928752551041,23747.170378229563,25178.894164459449,26114.733685745865,27289.223523035951,28060.610099233603,29300.848149619826,30388.571741515363,30545.330628819462,31626.211334611759,33179.432898077874,34814.393486693167,37153.150392697687,39514.849745129432,41904.089399449374,44196.473236838596,46793.712920747399,48959.737166112172,51362.861490433628,53469.193555945632,55845.371846829163,58433.191945280501]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C337,IF(START!L10=\"French\",translation!D337,IF(START!L10=\"Portuguese\",translation!E337,translation!F337)))","v":"Total MLT debt outstanding at year-end 1/"},null,null,{"$f":"+H12+H9","v":7487.76817642282},7869.3582050127397,4219.3194887267027,6630.487157781,6801.8078198510002,7486.0133575712298,9450.4125590715175,11429.588245681318,13384.472262354913,16881.875207599325,17609.430123671125,19218.235047325055,21192.928752551041,23647.170378229563,25178.894164459449,26114.733685745865,27289.223523035951,28060.610099233603,29300.848149619826,30388.571741515363,30545.330628819462,31626.211334611759,33179.432898077874,34814.393486693167,37153.150392697687,39514.849745129432,41904.089399449374,44196.473236838596,46793.712920747399,48959.737166112172,51362.861490433628,53469.193555945632,55845.371846829163,58433.191945280501]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C339,IF(START!L10=\"French\",translation!D339,IF(START!L10=\"Portuguese\",translation!E339,translation!F339)))","v":"Public and publicly guaranteed external debt"},null,null,{"$f":"+SUM(H9:H10)","v":6474.8840346672296},6394.80484176555,2308.1561254795129,4458.98788427,4761.54854634,5683.23622454,7327.5492639598979,9144.3323201959083,11982.435661302603,14755.305586636627,15929.973769156397,17742.531597734836,19631.813878617282,21928.606935301334,23209.841614389308,24000.202893580496,25032.615136365501,25642.660011470474,26695.779824854944,27582.076459620053,27535.078739823581,28404.841964118117,29733.189292494124,31130.474946552957,33215.698322451164,35304.816996665082,37402.355933010476,39380.370023743206,41641.580931196491,43448.904950212433,45465.964390702866,47159.739580309964,49111.806918456874,51235.572860481239]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C213,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K51), 'Input 3 - Macro-Debt data(DMX)'!K51, 0)+'Input 3 - Macro-Debt data(DMX)'!K204","v":6474.8840346672296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L51), 'Input 3 - Macro-Debt data(DMX)'!L51, 0)+'Input 3 - Macro-Debt data(DMX)'!L204","v":6394.80484176555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M51), 'Input 3 - Macro-Debt data(DMX)'!M51, 0)+'Input 3 - Macro-Debt data(DMX)'!M204","v":2308.1561254795129},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N51), 'Input 3 - Macro-Debt data(DMX)'!N51, 0)+'Input 3 - Macro-Debt data(DMX)'!N204","v":4458.98788427},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O51), 'Input 3 - Macro-Debt data(DMX)'!O51, 0)+'Input 3 - Macro-Debt data(DMX)'!O204","v":4761.54854634},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P51), 'Input 3 - Macro-Debt data(DMX)'!P51, 0)+'Input 3 - Macro-Debt data(DMX)'!P204","v":5683.23622454},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q51), 'Input 3 - Macro-Debt data(DMX)'!Q51, 0)+'Input 3 - Macro-Debt data(DMX)'!Q204","v":7327.5492639598979},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R51), 'Input 3 - Macro-Debt data(DMX)'!R51, 0)+'Input 3 - Macro-Debt data(DMX)'!R204","v":9144.3323201959083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S51), 'Input 3 - Macro-Debt data(DMX)'!S51, 0)+'Input 3 - Macro-Debt data(DMX)'!S204","v":11982.435661302603},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T51), 'Input 3 - Macro-Debt data(DMX)'!T51, 0)+'Input 3 - Macro-Debt data(DMX)'!T204","v":14755.305586636627},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U51), 'Input 3 - Macro-Debt data(DMX)'!U51, 0)+'Input 3 - Macro-Debt data(DMX)'!U204","v":15929.973769156397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V51), 'Input 3 - Macro-Debt data(DMX)'!V51, 0)+'Input 3 - Macro-Debt data(DMX)'!V204","v":17742.531597734836},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W51), 'Input 3 - Macro-Debt data(DMX)'!W51, 0)+'Input 3 - Macro-Debt data(DMX)'!W205","v":19481.813878617282},{"$f":"Ext_Debt_Data!F67+Ext_Debt_Data!F65+Ext_Debt_Data!F313","v":21828.606935301334},{"$f":"Ext_Debt_Data!G67+Ext_Debt_Data!G65+Ext_Debt_Data!G313","v":23209.841614389308},{"$f":"Ext_Debt_Data!H67+Ext_Debt_Data!H65+Ext_Debt_Data!H313","v":24000.202893580496},{"$f":"Ext_Debt_Data!I67+Ext_Debt_Data!I65+Ext_Debt_Data!I313","v":25032.615136365501},{"$f":"Ext_Debt_Data!J67+Ext_Debt_Data!J65+Ext_Debt_Data!J313","v":25642.660011470474},{"$f":"Ext_Debt_Data!K67+Ext_Debt_Data!K65+Ext_Debt_Data!K313","v":26695.779824854944},{"$f":"Ext_Debt_Data!L67+Ext_Debt_Data!L65+Ext_Debt_Data!L313","v":27582.076459620053},{"$f":"Ext_Debt_Data!M67+Ext_Debt_Data!M65+Ext_Debt_Data!M313","v":27535.078739823581},{"$f":"Ext_Debt_Data!N67+Ext_Debt_Data!N65+Ext_Debt_Data!N313","v":28404.841964118117},{"$f":"Ext_Debt_Data!O67+Ext_Debt_Data!O65+Ext_Debt_Data!O313","v":29733.189292494124},{"$f":"Ext_Debt_Data!P67+Ext_Debt_Data!P65+Ext_Debt_Data!P313","v":31130.474946552957},{"$f":"Ext_Debt_Data!Q67+Ext_Debt_Data!Q65+Ext_Debt_Data!Q313","v":33215.698322451164},{"$f":"Ext_Debt_Data!R67+Ext_Debt_Data!R65+Ext_Debt_Data!R313","v":35304.816996665082},{"$f":"Ext_Debt_Data!S67+Ext_Debt_Data!S65+Ext_Debt_Data!S313","v":37402.355933010476},{"$f":"Ext_Debt_Data!T67+Ext_Debt_Data!T65+Ext_Debt_Data!T313","v":39380.370023743206},{"$f":"Ext_Debt_Data!U67+Ext_Debt_Data!U65+Ext_Debt_Data!U313","v":41641.580931196491},{"$f":"Ext_Debt_Data!V67+Ext_Debt_Data!V65+Ext_Debt_Data!V313","v":43448.904950212433},{"$f":"Ext_Debt_Data!W67+Ext_Debt_Data!W65+Ext_Debt_Data!W313","v":45465.964390702866},{"$f":"Ext_Debt_Data!X67+Ext_Debt_Data!X65+Ext_Debt_Data!X313","v":47159.739580309964},{"$f":"Ext_Debt_Data!Y67+Ext_Debt_Data!Y65+Ext_Debt_Data!Y313","v":49111.806918456874},{"$f":"Ext_Debt_Data!Z67+Ext_Debt_Data!Z65+Ext_Debt_Data!Z313","v":51235.572860481239}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C214,IF(START!L10=\"French\",translation!D214,IF(START!L10=\"Portuguese\",translation!E214,translation!F214)))","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K52), 'Input 3 - Macro-Debt data(DMX)'!K52, 0)+'Input 3 - Macro-Debt data(DMX)'!K206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L52), 'Input 3 - Macro-Debt data(DMX)'!L52, 0)+'Input 3 - Macro-Debt data(DMX)'!L206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M52), 'Input 3 - Macro-Debt data(DMX)'!M52, 0)+'Input 3 - Macro-Debt data(DMX)'!M206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N52), 'Input 3 - Macro-Debt data(DMX)'!N52, 0)+'Input 3 - Macro-Debt data(DMX)'!N206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O52), 'Input 3 - Macro-Debt data(DMX)'!O52, 0)+'Input 3 - Macro-Debt data(DMX)'!O206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P52), 'Input 3 - Macro-Debt data(DMX)'!P52, 0)+'Input 3 - Macro-Debt data(DMX)'!P206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q52), 'Input 3 - Macro-Debt data(DMX)'!Q52, 0)+'Input 3 - Macro-Debt data(DMX)'!Q206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R52), 'Input 3 - Macro-Debt data(DMX)'!R52, 0)+'Input 3 - Macro-Debt data(DMX)'!R206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S52), 'Input 3 - Macro-Debt data(DMX)'!S52, 0)+'Input 3 - Macro-Debt data(DMX)'!S206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T52), 'Input 3 - Macro-Debt data(DMX)'!T52, 0)+'Input 3 - Macro-Debt data(DMX)'!T206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U52), 'Input 3 - Macro-Debt data(DMX)'!U52, 0)+'Input 3 - Macro-Debt data(DMX)'!U206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V52), 'Input 3 - Macro-Debt data(DMX)'!V52, 0)+'Input 3 - Macro-Debt data(DMX)'!V206","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W52), 'Input 3 - Macro-Debt data(DMX)'!W52, 0)+'Input 3 - Macro-Debt data(DMX)'!W206","v":150},{"$f":"Ext_Debt_Data!F366","v":100},{"$f":"Ext_Debt_Data!G366","v":0},{"$f":"Ext_Debt_Data!H366","v":0},{"$f":"Ext_Debt_Data!I366","v":0},{"$f":"Ext_Debt_Data!J366","v":0},{"$f":"Ext_Debt_Data!K366","v":0},{"$f":"Ext_Debt_Data!L366","v":0},{"$f":"Ext_Debt_Data!M366","v":0},{"$f":"Ext_Debt_Data!N366","v":0},{"$f":"Ext_Debt_Data!O366","v":0},{"$f":"Ext_Debt_Data!P366","v":0},{"$f":"Ext_Debt_Data!Q366","v":0},{"$f":"Ext_Debt_Data!R366","v":0},{"$f":"Ext_Debt_Data!S366","v":0},{"$f":"Ext_Debt_Data!T366","v":0},{"$f":"Ext_Debt_Data!U366","v":0},{"$f":"Ext_Debt_Data!V366","v":0},{"$f":"Ext_Debt_Data!W366","v":0},{"$f":"Ext_Debt_Data!X366","v":0},{"$f":"Ext_Debt_Data!Y366","v":0},{"$f":"Ext_Debt_Data!Z366","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C338,IF(START!L10=\"French\",translation!D338,IF(START!L10=\"Portuguese\",translation!E338,translation!F338)))","v":"Private sector external debt"},null,null,{"$f":"+SUM(H12:H13)","v":1039.88414175559},1521.55336324719,1911.1633632471901,2171.499273511,2040.2592735109999,1802.7771330312301,2122.8632951116201,2285.25592548541,1402.0366010523101,2126.5696209626999,1679.45635451473,1475.7034495902199,1711.11487393376,1818.56344292823,1969.0525500701399,2114.5307921653698,2256.6083866704503,2417.9500877631303,2605.0683247648803,2806.4952818953097,3010.2518889958801,3221.36937049364,3446.2436055837497,3683.9185401402101,3937.4520702465202,4210.0327484643503,4501.7334664389,4816.1032130953899,5152.1319895509096,5510.8322158997398,5896.8970997307597,6309.4539756356698,6733.5649283722896,7197.6190847992602]
[null,null,"US Dollars","Million",{"$f":"+E9","v":"Medium and Long Term (MLT) external"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K57), 'Input 3 - Macro-Debt data(DMX)'!K57, 0)","v":1012.88414175559},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L57), 'Input 3 - Macro-Debt data(DMX)'!L57, 0)","v":1474.55336324719},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M57), 'Input 3 - Macro-Debt data(DMX)'!M57, 0)","v":1911.1633632471901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N57), 'Input 3 - Macro-Debt data(DMX)'!N57, 0)","v":2171.499273511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O57), 'Input 3 - Macro-Debt data(DMX)'!O57, 0)","v":2040.2592735109999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P57), 'Input 3 - Macro-Debt data(DMX)'!P57, 0)","v":1802.7771330312301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q57), 'Input 3 - Macro-Debt data(DMX)'!Q57, 0)","v":2122.8632951116201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R57), 'Input 3 - Macro-Debt data(DMX)'!R57, 0)","v":2285.25592548541},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S57), 'Input 3 - Macro-Debt data(DMX)'!S57, 0)","v":1402.0366010523101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T57), 'Input 3 - Macro-Debt data(DMX)'!T57, 0)","v":2126.5696209626999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U57), 'Input 3 - Macro-Debt data(DMX)'!U57, 0)","v":1679.45635451473},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V57), 'Input 3 - Macro-Debt data(DMX)'!V57, 0)","v":1475.7034495902199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W57), 'Input 3 - Macro-Debt data(DMX)'!W57, 0)","v":1711.11487393376},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X57), 'Input 3 - Macro-Debt data(DMX)'!X57, 0)","v":1818.56344292823},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y57), 'Input 3 - Macro-Debt data(DMX)'!Y57, 0)","v":1969.0525500701399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z57), 'Input 3 - Macro-Debt data(DMX)'!Z57, 0)","v":2114.5307921653698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA57), 'Input 3 - Macro-Debt data(DMX)'!AA57, 0)","v":2256.6083866704503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB57), 'Input 3 - Macro-Debt data(DMX)'!AB57, 0)","v":2417.9500877631303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC57), 'Input 3 - Macro-Debt data(DMX)'!AC57, 0)","v":2605.0683247648803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD57), 'Input 3 - Macro-Debt data(DMX)'!AD57, 0)","v":2806.4952818953097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE57), 'Input 3 - Macro-Debt data(DMX)'!AE57, 0)","v":3010.2518889958801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF57), 'Input 3 - Macro-Debt data(DMX)'!AF57, 0)","v":3221.36937049364},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG57), 'Input 3 - Macro-Debt data(DMX)'!AG57, 0)","v":3446.2436055837497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH57), 'Input 3 - Macro-Debt data(DMX)'!AH57, 0)","v":3683.9185401402101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI57), 'Input 3 - Macro-Debt data(DMX)'!AI57, 0)","v":3937.4520702465202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ57), 'Input 3 - Macro-Debt data(DMX)'!AJ57, 0)","v":4210.0327484643503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK57), 'Input 3 - Macro-Debt data(DMX)'!AK57, 0)","v":4501.7334664389},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL57), 'Input 3 - Macro-Debt data(DMX)'!AL57, 0)","v":4816.1032130953899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM57), 'Input 3 - Macro-Debt data(DMX)'!AM57, 0)","v":5152.1319895509096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN57), 'Input 3 - Macro-Debt data(DMX)'!AN57, 0)","v":5510.8322158997398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO57), 'Input 3 - Macro-Debt data(DMX)'!AO57, 0)","v":5896.8970997307597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP57), 'Input 3 - Macro-Debt data(DMX)'!AP57, 0)","v":6309.4539756356698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ57), 'Input 3 - Macro-Debt data(DMX)'!AQ57, 0)","v":6733.5649283722896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR57), 'Input 3 - Macro-Debt data(DMX)'!AR57, 0)","v":7197.6190847992602}]
[null,null,"US Dollars","Million",{"$f":"+E10","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K58), 'Input 3 - Macro-Debt data(DMX)'!K58, 0)","v":27},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L58), 'Input 3 - Macro-Debt data(DMX)'!L58, 0)","v":47},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M58), 'Input 3 - Macro-Debt data(DMX)'!M58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N58), 'Input 3 - Macro-Debt data(DMX)'!N58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O58), 'Input 3 - Macro-Debt data(DMX)'!O58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P58), 'Input 3 - Macro-Debt data(DMX)'!P58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q58), 'Input 3 - Macro-Debt data(DMX)'!Q58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R58), 'Input 3 - Macro-Debt data(DMX)'!R58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S58), 'Input 3 - Macro-Debt data(DMX)'!S58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T58), 'Input 3 - Macro-Debt data(DMX)'!T58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U58), 'Input 3 - Macro-Debt data(DMX)'!U58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V58), 'Input 3 - Macro-Debt data(DMX)'!V58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W58), 'Input 3 - Macro-Debt data(DMX)'!W58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X58), 'Input 3 - Macro-Debt data(DMX)'!X58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y58), 'Input 3 - Macro-Debt data(DMX)'!Y58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z58), 'Input 3 - Macro-Debt data(DMX)'!Z58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA58), 'Input 3 - Macro-Debt data(DMX)'!AA58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB58), 'Input 3 - Macro-Debt data(DMX)'!AB58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC58), 'Input 3 - Macro-Debt data(DMX)'!AC58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD58), 'Input 3 - Macro-Debt data(DMX)'!AD58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE58), 'Input 3 - Macro-Debt data(DMX)'!AE58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF58), 'Input 3 - Macro-Debt data(DMX)'!AF58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG58), 'Input 3 - Macro-Debt data(DMX)'!AG58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH58), 'Input 3 - Macro-Debt data(DMX)'!AH58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI58), 'Input 3 - Macro-Debt data(DMX)'!AI58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ58), 'Input 3 - Macro-Debt data(DMX)'!AJ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK58), 'Input 3 - Macro-Debt data(DMX)'!AK58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL58), 'Input 3 - Macro-Debt data(DMX)'!AL58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM58), 'Input 3 - Macro-Debt data(DMX)'!AM58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN58), 'Input 3 - Macro-Debt data(DMX)'!AN58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO58), 'Input 3 - Macro-Debt data(DMX)'!AO58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP58), 'Input 3 - Macro-Debt data(DMX)'!AP58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ58), 'Input 3 - Macro-Debt data(DMX)'!AQ58, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR58), 'Input 3 - Macro-Debt data(DMX)'!AR58, 0)","v":0}]
[null,null,{"$f":"++IF(START!L10=\"English\",translation!C222,IF(START!L10=\"French\",translation!D222,IF(START!L10=\"Portuguese\",translation!E222,translation!F222)))","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C341,IF(START!L10=\"French\",translation!D341,IF(START!L10=\"Portuguese\",translation!E341,translation!F341)))","v":"Total public domestic debt"},null,null,{"$f":"H15+H16","v":0},1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005202,32519.3270788146,{"$f":"T15+T16","v":41734.1280452625},38958.2210888806,40751.064826109607,44111.098111186177,46878.791167071853,51867.172428892882,53894.270663624739,61643.979728199127,74160.565413188742,83315.915317038307,91233.190821589131,97445.956458949833,102839.98983915326,109557.79152143323,117615.76739877352,125324.87964614246,131811.83517036433,142779.96079461108,153939.57194737467,169341.66418589954,184126.73689829675,198716.75486014772]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C212,IF(START!L10=\"French\",translation!D213,IF(START!L10=\"Portuguese\",translation!E213,translation!F213)))","v":"Medium and Long Term (MLT) "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K187), 'Input 3 - Macro-Debt data(DMX)'!K187, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L187), 'Input 3 - Macro-Debt data(DMX)'!L187, 0)","v":1502.08500272629},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M187), 'Input 3 - Macro-Debt data(DMX)'!M187, 0)","v":2478.0313579052527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N187), 'Input 3 - Macro-Debt data(DMX)'!N187, 0)","v":2903.3979840000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O187), 'Input 3 - Macro-Debt data(DMX)'!O187, 0)","v":2944.9326167562194},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P187), 'Input 3 - Macro-Debt data(DMX)'!P187, 0)","v":3216.0478928898301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q187), 'Input 3 - Macro-Debt data(DMX)'!Q187, 0)","v":4797.5223919885002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R187), 'Input 3 - Macro-Debt data(DMX)'!R187, 0)","v":7121.9371957569492},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S187), 'Input 3 - Macro-Debt data(DMX)'!S187, 0)","v":9146.0076795403511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T187), 'Input 3 - Macro-Debt data(DMX)'!T187, 0)","v":15053.45964156773},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U187), 'Input 3 - Macro-Debt data(DMX)'!U187, 0)","v":16557.0531854746},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V187), 'Input 3 - Macro-Debt data(DMX)'!V187, 0)","v":15057.796130918003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W187), 'Input 3 - Macro-Debt data(DMX)'!W187, 0)","v":24072.707065262501},{"$f":"'Input 5 - Local-debt Financing'!I212","v":26842.8734326044},{"$f":"'Input 5 - Local-debt Financing'!J212","v":29750.680479679606},{"$f":"'Input 5 - Local-debt Financing'!K212","v":33110.713764756176},{"$f":"'Input 5 - Local-debt Financing'!L212","v":35878.406820641852},{"$f":"'Input 5 - Local-debt Financing'!M212","v":40866.788082462881},{"$f":"'Input 5 - Local-debt Financing'!N212","v":42893.886317194738},{"$f":"'Input 5 - Local-debt Financing'!O212","v":50643.595381769126},{"$f":"'Input 5 - Local-debt Financing'!P212","v":63160.181066758742},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":72315.530970608306},{"$f":"'Input 5 - Local-debt Financing'!R212","v":80232.80647515913},{"$f":"'Input 5 - Local-debt Financing'!S212","v":86445.572112519832},{"$f":"'Input 5 - Local-debt Financing'!T212","v":91839.605492723262},{"$f":"'Input 5 - Local-debt Financing'!U212","v":98557.407175003231},{"$f":"'Input 5 - Local-debt Financing'!V212","v":106615.38305234352},{"$f":"'Input 5 - Local-debt Financing'!W212","v":114324.49529971246},{"$f":"'Input 5 - Local-debt Financing'!X212","v":120811.45082393433},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":131779.57644818106},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":142939.18760094466},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":158341.27983946953},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":173126.35255186673},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":187716.3705137177}]
[null,null,"National Currency","Million",{"$f":"+E13","v":"Short Term"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K188), 'Input 3 - Macro-Debt data(DMX)'!K188, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L188), 'Input 3 - Macro-Debt data(DMX)'!L188, 0)","v":321.65809771136998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M188), 'Input 3 - Macro-Debt data(DMX)'!M188, 0)","v":354.91654747734702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N188), 'Input 3 - Macro-Debt data(DMX)'!N188, 0)","v":379.29054400000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O188), 'Input 3 - Macro-Debt data(DMX)'!O188, 0)","v":1516.8382632},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P188), 'Input 3 - Macro-Debt data(DMX)'!P188, 0)","v":2398.94513560428},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q188), 'Input 3 - Macro-Debt data(DMX)'!Q188, 0)","v":1996.3399582722002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R188), 'Input 3 - Macro-Debt data(DMX)'!R188, 0)","v":2530.9912763396901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S188), 'Input 3 - Macro-Debt data(DMX)'!S188, 0)","v":4708.8096371954498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T188), 'Input 3 - Macro-Debt data(DMX)'!T188, 0)","v":6741.0026635944696},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U188), 'Input 3 - Macro-Debt data(DMX)'!U188, 0)","v":12376.244267530599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V188), 'Input 3 - Macro-Debt data(DMX)'!V188, 0)","v":17461.530947896597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W188), 'Input 3 - Macro-Debt data(DMX)'!W188, 0)","v":17661.420979999999},{"$f":"'Input 5 - Local-debt Financing'!I213","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":11000.384346430001}]
[null,null,{"$f":"$C$6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C350,IF(START!L10=\"French\",translation!D350,IF(START!L10=\"Portuguese\",translation!E350,translation!F350)))","v":"Total debt interest due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C351,IF(START!L10=\"French\",translation!D351,IF(START!L10=\"Portuguese\",translation!E351,translation!F351)))","v":"Total external debt interest due (include interest from new debt)"},null,null,{"$f":"H19+H20","v":144.02693521780898},211.82957232537248,185.6489920260635,200.01812812104183,310.96294873971294,282.29054881161551,264.66758227061075,453.38428776657906,501.25825960077151,765.99883280695042,913.37582241243683,817.31016793482775,982.62149777982609,1102.0779560439544,1565.3518113103028,1726.3673853591929,1798.5204788178257,1760.8780291423884,1710.56533601246,2490.7991212974243,1913.133567605242,1820.1572663297886,1866.4505757936699,1664.5116087047893,2118.7592756016306,2292.0504893642319,2455.921033210419,2292.5032035970103,2451.3924315229669,2639.3169941202545,2798.3856319721035,2986.6722687967376,3154.2487178122874,3352.3257922313383]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C353,IF(START!L10=\"French\",translation!D353,IF(START!L10=\"Portuguese\",translation!E353,translation!F353)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K53), 'Input 3 - Macro-Debt data(DMX)'!K53, 0)+'Input 3 - Macro-Debt data(DMX)'!K207","v":144.02693521780898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L53), 'Input 3 - Macro-Debt data(DMX)'!L53, 0)+'Input 3 - Macro-Debt data(DMX)'!L207","v":159.83536523759298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M53), 'Input 3 - Macro-Debt data(DMX)'!M53, 0)+'Input 3 - Macro-Debt data(DMX)'!M207","v":109.571323863704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N53), 'Input 3 - Macro-Debt data(DMX)'!N53, 0)+'Input 3 - Macro-Debt data(DMX)'!N207","v":104.45995995868232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O53), 'Input 3 - Macro-Debt data(DMX)'!O53, 0)+'Input 3 - Macro-Debt data(DMX)'!O207","v":202.38798506416293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P53), 'Input 3 - Macro-Debt data(DMX)'!P53, 0)+'Input 3 - Macro-Debt data(DMX)'!P207","v":180.27758513606551},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q53), 'Input 3 - Macro-Debt data(DMX)'!Q53, 0)+'Input 3 - Macro-Debt data(DMX)'!Q207","v":174.52872561904923},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R53), 'Input 3 - Macro-Debt data(DMX)'!R53, 0)+'Input 3 - Macro-Debt data(DMX)'!R207","v":347.24112301099808},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S53), 'Input 3 - Macro-Debt data(DMX)'!S53, 0)+'Input 3 - Macro-Debt data(DMX)'!S207","v":386.9954633265005},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T53), 'Input 3 - Macro-Debt data(DMX)'!T53, 0)+'Input 3 - Macro-Debt data(DMX)'!T207","v":695.89700275433495},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U53), 'Input 3 - Macro-Debt data(DMX)'!U53, 0)+'Input 3 - Macro-Debt data(DMX)'!U207","v":807.04734136430181},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V53), 'Input 3 - Macro-Debt data(DMX)'!V53, 0)+'Input 3 - Macro-Debt data(DMX)'!V207","v":733.33735020909126},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W53), 'Input 3 - Macro-Debt data(DMX)'!W53, 0)+'Input 3 - Macro-Debt data(DMX)'!W207","v":908.83632530031514},{"$f":"Ext_Debt_Data!F376","v":1016.5222123472663},{"$f":"Ext_Debt_Data!G376","v":1474.4236391638913},{"$f":"Ext_Debt_Data!H376","v":1627.9147578556858},{"$f":"Ext_Debt_Data!I376","v":1692.7939392095568},{"$f":"Ext_Debt_Data!J376","v":1648.0476098088654},{"$f":"Ext_Debt_Data!K376","v":1589.6678316243031},{"$f":"Ext_Debt_Data!L376","v":2360.5457050591804},{"$f":"Ext_Debt_Data!M376","v":1772.8088035104761},{"$f":"Ext_Debt_Data!N376","v":1669.6446718799946},{"$f":"Ext_Debt_Data!O376","v":1705.382107268988},{"$f":"Ext_Debt_Data!P376","v":1492.1994284256023},{"$f":"Ext_Debt_Data!Q376","v":1934.5633485946196},{"$f":"Ext_Debt_Data!R376","v":2095.177885851906},{"$f":"Ext_Debt_Data!S376","v":2245.4193957872008},{"$f":"Ext_Debt_Data!T376","v":2067.4165302750653},{"$f":"Ext_Debt_Data!U376","v":2210.5872708681968},{"$f":"Ext_Debt_Data!V376","v":2381.7103946427087},{"$f":"Ext_Debt_Data!W376","v":2522.8440211771167},{"$f":"Ext_Debt_Data!X376","v":2691.8274138101997},{"$f":"Ext_Debt_Data!Y376","v":2838.7760190305044},{"$f":"Ext_Debt_Data!Z376","v":3015.6475458127243}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C355,IF(START!L10=\"French\",translation!D355,IF(START!L10=\"Portuguese\",translation!E355,translation!F355)))","v":"Private "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K59), 'Input 3 - Macro-Debt data(DMX)'!K59, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L59), 'Input 3 - Macro-Debt data(DMX)'!L59, 0)","v":51.9942070877795},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M59), 'Input 3 - Macro-Debt data(DMX)'!M59, 0)","v":76.077668162359501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N59), 'Input 3 - Macro-Debt data(DMX)'!N59, 0)","v":95.558168162359507},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O59), 'Input 3 - Macro-Debt data(DMX)'!O59, 0)","v":108.57496367554999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P59), 'Input 3 - Macro-Debt data(DMX)'!P59, 0)","v":102.01296367555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q59), 'Input 3 - Macro-Debt data(DMX)'!Q59, 0)","v":90.138856651561497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R59), 'Input 3 - Macro-Debt data(DMX)'!R59, 0)","v":106.14316475558101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S59), 'Input 3 - Macro-Debt data(DMX)'!S59, 0)","v":114.262796274271},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T59), 'Input 3 - Macro-Debt data(DMX)'!T59, 0)","v":70.101830052615497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U59), 'Input 3 - Macro-Debt data(DMX)'!U59, 0)","v":106.328481048135},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V59), 'Input 3 - Macro-Debt data(DMX)'!V59, 0)","v":83.972817725736505},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W59), 'Input 3 - Macro-Debt data(DMX)'!W59, 0)","v":73.78517247951099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X59), 'Input 3 - Macro-Debt data(DMX)'!X59, 0)","v":85.555743696687998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y59), 'Input 3 - Macro-Debt data(DMX)'!Y59, 0)","v":90.928172146411498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z59), 'Input 3 - Macro-Debt data(DMX)'!Z59, 0)","v":98.452627503507003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA59), 'Input 3 - Macro-Debt data(DMX)'!AA59, 0)","v":105.72653960826901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB59), 'Input 3 - Macro-Debt data(DMX)'!AB59, 0)","v":112.83041933352301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC59), 'Input 3 - Macro-Debt data(DMX)'!AC59, 0)","v":120.89750438815699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD59), 'Input 3 - Macro-Debt data(DMX)'!AD59, 0)","v":130.253416238244},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE59), 'Input 3 - Macro-Debt data(DMX)'!AE59, 0)","v":140.32476409476598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF59), 'Input 3 - Macro-Debt data(DMX)'!AF59, 0)","v":150.51259444979399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG59), 'Input 3 - Macro-Debt data(DMX)'!AG59, 0)","v":161.06846852468198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH59), 'Input 3 - Macro-Debt data(DMX)'!AH59, 0)","v":172.312180279187},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI59), 'Input 3 - Macro-Debt data(DMX)'!AI59, 0)","v":184.19592700701099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ59), 'Input 3 - Macro-Debt data(DMX)'!AJ59, 0)","v":196.87260351232601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK59), 'Input 3 - Macro-Debt data(DMX)'!AK59, 0)","v":210.501637423218},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL59), 'Input 3 - Macro-Debt data(DMX)'!AL59, 0)","v":225.086673321945},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM59), 'Input 3 - Macro-Debt data(DMX)'!AM59, 0)","v":240.80516065476999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN59), 'Input 3 - Macro-Debt data(DMX)'!AN59, 0)","v":257.60659947754601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO59), 'Input 3 - Macro-Debt data(DMX)'!AO59, 0)","v":275.54161079498704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP59), 'Input 3 - Macro-Debt data(DMX)'!AP59, 0)","v":294.844854986538},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ59), 'Input 3 - Macro-Debt data(DMX)'!AQ59, 0)","v":315.47269878178298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR59), 'Input 3 - Macro-Debt data(DMX)'!AR59, 0)","v":336.67824641861398}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C356,IF(START!L10=\"French\",translation!D356,IF(START!L10=\"Portuguese\",translation!E356,translation!F356)))","v":"Total public domestic debt interest due"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K189/H60), 'Input 3 - Macro-Debt data(DMX)'!K189/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L189/I60), 'Input 3 - Macro-Debt data(DMX)'!L189/I60, 0)","v":372.95302273235211},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M189/J60), 'Input 3 - Macro-Debt data(DMX)'!M189/J60, 0)","v":397.8098014581455},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N189/K60), 'Input 3 - Macro-Debt data(DMX)'!N189/K60, 0)","v":605.81757419424571},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O189/L60), 'Input 3 - Macro-Debt data(DMX)'!O189/L60, 0)","v":620.62913805408925},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P189/M60), 'Input 3 - Macro-Debt data(DMX)'!P189/M60, 0)","v":623.9468692541268},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q189/N60), 'Input 3 - Macro-Debt data(DMX)'!Q189/N60, 0)","v":784.75121377950768},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R189/O60), 'Input 3 - Macro-Debt data(DMX)'!R189/O60, 0)","v":898.74820256780777},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S189/P60), 'Input 3 - Macro-Debt data(DMX)'!S189/P60, 0)","v":1075.0460947680219},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T189/Q60), 'Input 3 - Macro-Debt data(DMX)'!T189/Q60, 0)","v":1418.0616992129987},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U189/R60), 'Input 3 - Macro-Debt data(DMX)'!U189/R60, 0)","v":1491.1511557970796},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V189/S60), 'Input 3 - Macro-Debt data(DMX)'!V189/S60, 0)","v":1613.0374174803394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W189/T60), 'Input 3 - Macro-Debt data(DMX)'!W189/T60, 0)","v":1762.5263513261204},{"$f":"'Input 5 - Local-debt Financing'!I214/U60","v":1582.2621558628264},{"$f":"'Input 5 - Local-debt Financing'!J214/V60","v":1610.6057457790089},{"$f":"'Input 5 - Local-debt Financing'!K214/W60","v":1407.0428608721299},{"$f":"'Input 5 - Local-debt Financing'!L214/X60","v":1403.6273032762756},{"$f":"'Input 5 - Local-debt Financing'!M214/Y60","v":1324.0505907248635},{"$f":"'Input 5 - Local-debt Financing'!N214/Z60","v":1282.5875985925261},{"$f":"'Input 5 - Local-debt Financing'!O214/AA60","v":1196.5816251484846},{"$f":"'Input 5 - Local-debt Financing'!P214/AB60","v":1285.8540470115258},{"$f":"'Input 5 - Local-debt Financing'!Q214/AC60","v":1453.1758128221857},{"$f":"'Input 5 - Local-debt Financing'!R214/AD60","v":1555.2425317528102},{"$f":"'Input 5 - Local-debt Financing'!S214/AE60","v":1438.2214180158301},{"$f":"'Input 5 - Local-debt Financing'!T214/AF60","v":1446.3206780455687},{"$f":"'Input 5 - Local-debt Financing'!U214/AG60","v":1434.2594186694039},{"$f":"'Input 5 - Local-debt Financing'!V214/AH60","v":1447.2688932021658},{"$f":"'Input 5 - Local-debt Financing'!W214/AI60","v":1474.901754445928},{"$f":"'Input 5 - Local-debt Financing'!X214/AJ60","v":1493.207473443184},{"$f":"'Input 5 - Local-debt Financing'!Y214/AK60","v":1475.35078315333},{"$f":"'Input 5 - Local-debt Financing'!Z214/AL60","v":1528.5627226130453},{"$f":"'Input 5 - Local-debt Financing'!AA214/AM60","v":1564.7311727628735},{"$f":"'Input 5 - Local-debt Financing'!AB214/AN60","v":1657.306966445067},{"$f":"'Input 5 - Local-debt Financing'!AC214/AO60","v":1717.6108307467198}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C358,IF(START!L10=\"French\",translation!D358,IF(START!L10=\"Portuguese\",translation!E358,translation!F358)))","v":"Total debt amortization due"}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C359,IF(START!L10=\"French\",translation!D359,IF(START!L10=\"Portuguese\",translation!E359,translation!F359)))","v":"Total external amortization due (include amortization from new debt)"},null,null,{"$f":"H24+H25","v":349.8},568.17682835111805,3277.230672649438,1014.329251909995,745.42989709237747,615.39616605935032,583.89014372134545,840.77994813409043,1039.4973808986442,1017.8752324209847,1233.2733594284314,1639.309771714718,1959.7047663838293,2537.9161061320356,2283.9381483165585,2095.3736707016978,2488.7878134987545,3356.7533223328705,3064.9600163276109,3681.8595871517282,4574.8028892636876,4140.0367354985638,3941.6210278506301,3886.6217896154335,4171.9545503716781,4226.3808580282721,4448.8147763533998,4747.8653513534446,5159.3645631830359,5846.9141492692524,6209.1691682826367,6775.602216034762,6711.5014272511153,6854.3647951814819]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C361,IF(START!L10=\"French\",translation!D361,IF(START!L10=\"Portuguese\",translation!E361,translation!F361)))","v":"Public and publicly guaranteed"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K54), 'Input 3 - Macro-Debt data(DMX)'!K54, 0)+'Input 3 - Macro-Debt data(DMX)'!K208","v":349.8},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L54), 'Input 3 - Macro-Debt data(DMX)'!L54, 0)+'Input 3 - Macro-Debt data(DMX)'!L208","v":360.2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M54), 'Input 3 - Macro-Debt data(DMX)'!M54, 0)+'Input 3 - Macro-Debt data(DMX)'!M208","v":2972.92},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N54), 'Input 3 - Macro-Debt data(DMX)'!N54, 0)+'Input 3 - Macro-Debt data(DMX)'!N208","v":632.09657926055706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O54), 'Input 3 - Macro-Debt data(DMX)'!O54, 0)+'Input 3 - Macro-Debt data(DMX)'!O208","v":311.13004239017749},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P54), 'Input 3 - Macro-Debt data(DMX)'!P54, 0)+'Input 3 - Macro-Debt data(DMX)'!P208","v":207.34431135715033},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q54), 'Input 3 - Macro-Debt data(DMX)'!Q54, 0)+'Input 3 - Macro-Debt data(DMX)'!Q208","v":223.33471711509947},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R54), 'Input 3 - Macro-Debt data(DMX)'!R54, 0)+'Input 3 - Macro-Debt data(DMX)'!R208","v":416.20728911176639},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S54), 'Input 3 - Macro-Debt data(DMX)'!S54, 0)+'Input 3 - Macro-Debt data(DMX)'!S208","v":582.44619580156234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T54), 'Input 3 - Macro-Debt data(DMX)'!T54, 0)+'Input 3 - Macro-Debt data(DMX)'!T208","v":737.46791221052274},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U54), 'Input 3 - Macro-Debt data(DMX)'!U54, 0)+'Input 3 - Macro-Debt data(DMX)'!U208","v":807.95943523589131},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V54), 'Input 3 - Macro-Debt data(DMX)'!V54, 0)+'Input 3 - Macro-Debt data(DMX)'!V208","v":1303.418500811772},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W54), 'Input 3 - Macro-Debt data(DMX)'!W54, 0)+'Input 3 - Macro-Debt data(DMX)'!W208","v":1664.5640764657853},{"$f":"Ext_Debt_Data!F375","v":2195.6931313452837},{"$f":"Ext_Debt_Data!G375","v":1920.2254597309125},{"$f":"Ext_Debt_Data!H375","v":1701.56316068767},{"$f":"Ext_Debt_Data!I375","v":2065.8816550656807},{"$f":"Ext_Debt_Data!J375","v":2905.4316449987805},{"$f":"Ext_Debt_Data!K375","v":2581.3699987749851},{"$f":"Ext_Debt_Data!L375","v":3160.8459221987523},{"$f":"Ext_Debt_Data!M375","v":4013.5038328846254},{"$f":"Ext_Debt_Data!N375","v":3537.9863576993876},{"$f":"Ext_Debt_Data!O375","v":3297.3471537519022},{"$f":"Ext_Debt_Data!P375","v":3197.3730684986836},{"$f":"Ext_Debt_Data!Q375","v":3435.1708423436362},{"$f":"Ext_Debt_Data!R375","v":3438.8904439789681},{"$f":"Ext_Debt_Data!S375","v":3606.8082266605297},{"$f":"Ext_Debt_Data!T375","v":3847.5186580656641},{"$f":"Ext_Debt_Data!U375","v":4196.1439205639581},{"$f":"Ext_Debt_Data!V375","v":4816.4877513590727},{"$f":"Ext_Debt_Data!W375","v":5107.0027251026868},{"$f":"Ext_Debt_Data!X375","v":5596.2227960886121},{"$f":"Ext_Debt_Data!Y375","v":5449.6106321239849},{"$f":"Ext_Debt_Data!Z375","v":5507.6518095070223}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C363,IF(START!L10=\"French\",translation!D363,IF(START!L10=\"Portuguese\",translation!E363,translation!F363)))","v":"MLT private external debt "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K60), 'Input 3 - Macro-Debt data(DMX)'!K60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L60), 'Input 3 - Macro-Debt data(DMX)'!L60, 0)","v":207.976828351118},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M60), 'Input 3 - Macro-Debt data(DMX)'!M60, 0)","v":304.310672649438},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N60), 'Input 3 - Macro-Debt data(DMX)'!N60, 0)","v":382.23267264943803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O60), 'Input 3 - Macro-Debt data(DMX)'!O60, 0)","v":434.29985470219998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P60), 'Input 3 - Macro-Debt data(DMX)'!P60, 0)","v":408.05185470219999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q60), 'Input 3 - Macro-Debt data(DMX)'!Q60, 0)","v":360.55542660624599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R60), 'Input 3 - Macro-Debt data(DMX)'!R60, 0)","v":424.57265902232405},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S60), 'Input 3 - Macro-Debt data(DMX)'!S60, 0)","v":457.051185097082},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T60), 'Input 3 - Macro-Debt data(DMX)'!T60, 0)","v":280.40732021046199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U60), 'Input 3 - Macro-Debt data(DMX)'!U60, 0)","v":425.31392419254001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V60), 'Input 3 - Macro-Debt data(DMX)'!V60, 0)","v":335.89127090294602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W60), 'Input 3 - Macro-Debt data(DMX)'!W60, 0)","v":295.14068991804396},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X60), 'Input 3 - Macro-Debt data(DMX)'!X60, 0)","v":342.22297478675199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y60), 'Input 3 - Macro-Debt data(DMX)'!Y60, 0)","v":363.71268858564599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z60), 'Input 3 - Macro-Debt data(DMX)'!Z60, 0)","v":393.81051001402801},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA60), 'Input 3 - Macro-Debt data(DMX)'!AA60, 0)","v":422.90615843307398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB60), 'Input 3 - Macro-Debt data(DMX)'!AB60, 0)","v":451.32167733409},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC60), 'Input 3 - Macro-Debt data(DMX)'!AC60, 0)","v":483.59001755262602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD60), 'Input 3 - Macro-Debt data(DMX)'!AD60, 0)","v":521.013664952976},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE60), 'Input 3 - Macro-Debt data(DMX)'!AE60, 0)","v":561.29905637906211},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF60), 'Input 3 - Macro-Debt data(DMX)'!AF60, 0)","v":602.05037779917598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG60), 'Input 3 - Macro-Debt data(DMX)'!AG60, 0)","v":644.2738740987279},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH60), 'Input 3 - Macro-Debt data(DMX)'!AH60, 0)","v":689.24872111674995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI60), 'Input 3 - Macro-Debt data(DMX)'!AI60, 0)","v":736.78370802804193},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ60), 'Input 3 - Macro-Debt data(DMX)'!AJ60, 0)","v":787.49041404930404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK60), 'Input 3 - Macro-Debt data(DMX)'!AK60, 0)","v":842.00654969287007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL60), 'Input 3 - Macro-Debt data(DMX)'!AL60, 0)","v":900.34669328778},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM60), 'Input 3 - Macro-Debt data(DMX)'!AM60, 0)","v":963.22064261907803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN60), 'Input 3 - Macro-Debt data(DMX)'!AN60, 0)","v":1030.42639791018},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO60), 'Input 3 - Macro-Debt data(DMX)'!AO60, 0)","v":1102.16644317995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP60), 'Input 3 - Macro-Debt data(DMX)'!AP60, 0)","v":1179.3794199461502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ60), 'Input 3 - Macro-Debt data(DMX)'!AQ60, 0)","v":1261.8907951271301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR60), 'Input 3 - Macro-Debt data(DMX)'!AR60, 0)","v":1346.71298567446}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C364,IF(START!L10=\"French\",translation!D364,IF(START!L10=\"Portuguese\",translation!E364,translation!F364)))","v":"Total MLT public domestic debt amortization debt"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K191/H60), 'Input 3 - Macro-Debt data(DMX)'!K191/H60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L191/I60), 'Input 3 - Macro-Debt data(DMX)'!L191/I60, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M191/J60), 'Input 3 - Macro-Debt data(DMX)'!M191/J60, 0)","v":364.05233254398939},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N191/K60), 'Input 3 - Macro-Debt data(DMX)'!N191/K60, 0)","v":590.57043769811946},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O191/L60), 'Input 3 - Macro-Debt data(DMX)'!O191/L60, 0)","v":619.01771928238225},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P191/M60), 'Input 3 - Macro-Debt data(DMX)'!P191/M60, 0)","v":478.7868853967351},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q191/N60), 'Input 3 - Macro-Debt data(DMX)'!Q191/N60, 0)","v":528.6995833428557},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R191/O60), 'Input 3 - Macro-Debt data(DMX)'!R191/O60, 0)","v":760.57870840734176},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S191/P60), 'Input 3 - Macro-Debt data(DMX)'!S191/P60, 0)","v":941.17262371804827},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T191/Q60), 'Input 3 - Macro-Debt data(DMX)'!T191/Q60, 0)","v":1180.8693065011184},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U191/R60), 'Input 3 - Macro-Debt data(DMX)'!U191/R60, 0)","v":1252.6215031305137},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V191/S60), 'Input 3 - Macro-Debt data(DMX)'!V191/S60, 0)","v":1297.1619942850391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W191/T60), 'Input 3 - Macro-Debt data(DMX)'!W191/T60, 0)","v":576.77744825889295},{"$f":"('Input 5 - Local-debt Financing'!I215-T16)/U60","v":2071.2452993093425},{"$f":"('Input 5 - Local-debt Financing'!J215-U16)/V60","v":770.56065021463735},{"$f":"('Input 5 - Local-debt Financing'!K215-V16)/W60","v":1394.3260422146625},{"$f":"('Input 5 - Local-debt Financing'!L215-W16)/X60","v":1589.0784511560544},{"$f":"('Input 5 - Local-debt Financing'!M215-X16)/Y60","v":2294.221095519857},{"$f":"('Input 5 - Local-debt Financing'!N215-Y16)/Z60","v":2639.2889799293243},{"$f":"('Input 5 - Local-debt Financing'!O215-Z16)/AA60","v":2455.3851720339417},{"$f":"('Input 5 - Local-debt Financing'!P215-AA16)/AB60","v":3184.9844900465273},{"$f":"('Input 5 - Local-debt Financing'!Q215-AB16)/AC60","v":4739.2845991350732},{"$f":"('Input 5 - Local-debt Financing'!R215-AC16)/AD60","v":6052.1407073107603},{"$f":"('Input 5 - Local-debt Financing'!S215-AD16)/AE60","v":6201.5200895849166},{"$f":"('Input 5 - Local-debt Financing'!T215-AE16)/AF60","v":6162.2201076019419},{"$f":"('Input 5 - Local-debt Financing'!U215-AF16)/AG60","v":5668.1973424500247},{"$f":"('Input 5 - Local-debt Financing'!V215-AG16)/AH60","v":5326.3826385509174},{"$f":"('Input 5 - Local-debt Financing'!W215-AH16)/AI60","v":5347.5622620983977},{"$f":"('Input 5 - Local-debt Financing'!X215-AI16)/AJ60","v":5159.228318982683},{"$f":"('Input 5 - Local-debt Financing'!Y215-AJ16)/AK60","v":4642.7545764069491},{"$f":"('Input 5 - Local-debt Financing'!Z215-AK16)/AL60","v":4704.8042813037046},{"$f":"('Input 5 - Local-debt Financing'!AA215-AL16)/AM60","v":4652.0620212526946},{"$f":"('Input 5 - Local-debt Financing'!AB215-AM16)/AN60","v":4832.523986960814},{"$f":"('Input 5 - Local-debt Financing'!AC215-AN16)/AO60","v":4692.6018066604638}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C366,IF(START!L10=\"French\",translation!D366,IF(START!L10=\"Portuguese\",translation!E366,translation!F366)))","v":"Current account balance"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K34), 'Input 3 - Macro-Debt data(DMX)'!K34, 0)","v":-684.72931465559395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L34), 'Input 3 - Macro-Debt data(DMX)'!L34, 0)","v":-1218.79302024242},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M34), 'Input 3 - Macro-Debt data(DMX)'!M34, 0)","v":-1878.2685760771201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N34), 'Input 3 - Macro-Debt data(DMX)'!N34, 0)","v":-2357.7727091343399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O34), 'Input 3 - Macro-Debt data(DMX)'!O34, 0)","v":-3400.4781494277499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P34), 'Input 3 - Macro-Debt data(DMX)'!P34, 0)","v":-497.3893304618},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q34), 'Input 3 - Macro-Debt data(DMX)'!Q34, 0)","v":-1869.68816034478},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R34), 'Input 3 - Macro-Debt data(DMX)'!R34, 0)","v":-5045.4635137438199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S34), 'Input 3 - Macro-Debt data(DMX)'!S34, 0)","v":-5113.7236790745601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T34), 'Input 3 - Macro-Debt data(DMX)'!T34, 0)","v":-5604.0645496667403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U34), 'Input 3 - Macro-Debt data(DMX)'!U34, 0)","v":-3698.2197462333697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V34), 'Input 3 - Macro-Debt data(DMX)'!V34, 0)","v":-2835.7087553419701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W34), 'Input 3 - Macro-Debt data(DMX)'!W34, 0)","v":-2866.1903525869398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X34), 'Input 3 - Macro-Debt data(DMX)'!X34, 0)","v":-2643.0066464346301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y34), 'Input 3 - Macro-Debt data(DMX)'!Y34, 0)","v":-2676.6263472215601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z34), 'Input 3 - Macro-Debt data(DMX)'!Z34, 0)","v":-2662.9069099826497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA34), 'Input 3 - Macro-Debt data(DMX)'!AA34, 0)","v":-2664.0680939724998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB34), 'Input 3 - Macro-Debt data(DMX)'!AB34, 0)","v":-2729.8983666437002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC34), 'Input 3 - Macro-Debt data(DMX)'!AC34, 0)","v":-2828.9259136858},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD34), 'Input 3 - Macro-Debt data(DMX)'!AD34, 0)","v":-3006.0769607531902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE34), 'Input 3 - Macro-Debt data(DMX)'!AE34, 0)","v":-3248.9073515329201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF34), 'Input 3 - Macro-Debt data(DMX)'!AF34, 0)","v":-3533.4332670918102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG34), 'Input 3 - Macro-Debt data(DMX)'!AG34, 0)","v":-3848.09126823819},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH34), 'Input 3 - Macro-Debt data(DMX)'!AH34, 0)","v":-3971.24941316083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI34), 'Input 3 - Macro-Debt data(DMX)'!AI34, 0)","v":-4191.7301551255205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ34), 'Input 3 - Macro-Debt data(DMX)'!AJ34, 0)","v":-4348.3149061654394},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK34), 'Input 3 - Macro-Debt data(DMX)'!AK34, 0)","v":-4557.8172934307295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL34), 'Input 3 - Macro-Debt data(DMX)'!AL34, 0)","v":-4641.6214715104197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM34), 'Input 3 - Macro-Debt data(DMX)'!AM34, 0)","v":-4820.0964548318998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN34), 'Input 3 - Macro-Debt data(DMX)'!AN34, 0)","v":-5125.4485642110594},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO34), 'Input 3 - Macro-Debt data(DMX)'!AO34, 0)","v":-5224.8988853749797},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP34), 'Input 3 - Macro-Debt data(DMX)'!AP34, 0)","v":-5486.1191341233398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ34), 'Input 3 - Macro-Debt data(DMX)'!AQ34, 0)","v":-5911.27788331788},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR34), 'Input 3 - Macro-Debt data(DMX)'!AR34, 0)","v":-6042.40699906187}]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C367,IF(START!L10=\"French\",translation!D367,IF(START!L10=\"Portuguese\",translation!E367,translation!F367)))","v":"Exports of goods and services"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":3406.7507846670601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":3909.58638531416},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":4745.9988012700005},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":5803.9180508435602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":7070.6292518841201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":8509.3966820134501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":10337.37418206688},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":13095.519045752},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":16612.023075635199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":16305.962419183901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":15257.8157813977},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":16499.9031431818},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":17469.860326451402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":18710.3528219949},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":20529.677235928699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":21890.818914227599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":23039.778308123499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":24487.397854648701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":26197.6270691102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":27780.492571316699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":29223.1940871347},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":30683.451826927299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":32403.559300972302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":34357.968597494597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":36587.088266144099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":38955.793609807901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":41436.453726687403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":44073.001211192997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":46801.552506565204},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":49675.486649836697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":52875.942812873196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":56137.516710472199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":59454.419618061504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":63184.432806203396}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C368,IF(START!L10=\"French\",translation!D368,IF(START!L10=\"Portuguese\",translation!E368,translation!F368)))","v":"Imports of goods and services (use positive values)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":5300},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":6551.4998525568026},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":8200.2763102181234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":9959.9534343707201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":12435.778249773552},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":10875.002866573162},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":13848.896505638984},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":19305.278881470982},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":21770.145131206806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":22263.926732756488},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":19046.786971475227},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":20557.641652733659},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":20322.735474472967},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":21789.009519538788},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":23232.299534506026},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":24454.330801757969},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":25579.537363026117},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":27051.061020785997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":29145.321799929927},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":30944.531495706706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":32823.47960793168},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":34741.155318420431},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":36861.419120003091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":39090.245767104439},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":41517.314016013668},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":44023.235953354582},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":46682.029703049302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":49393.186007459655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":52248.390281603999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":55377.219931650798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":58621.545291764996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":62073.639574494358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":65832.633353507161},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":69777.476942022899}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C369,IF(START!L10=\"French\",translation!D369,IF(START!L10=\"Portuguese\",translation!E369,translation!F369)))","v":"Current transfers, net total"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K41), 'Input 3 - Macro-Debt data(DMX)'!K41, 0)","v":1400},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L41), 'Input 3 - Macro-Debt data(DMX)'!L41, 0)","v":1607.8775836773889},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M41), 'Input 3 - Macro-Debt data(DMX)'!M41, 0)","v":1713.6187098306282},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N41), 'Input 3 - Macro-Debt data(DMX)'!N41, 0)","v":1956.4542940532097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O41), 'Input 3 - Macro-Debt data(DMX)'!O41, 0)","v":2117.6258799917273},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P41), 'Input 3 - Macro-Debt data(DMX)'!P41, 0)","v":1989.7829034556196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q41), 'Input 3 - Macro-Debt data(DMX)'!Q41, 0)","v":2223.8504888630114},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R41), 'Input 3 - Macro-Debt data(DMX)'!R41, 0)","v":2487.1659320634908},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S41), 'Input 3 - Macro-Debt data(DMX)'!S41, 0)","v":2303.2275300480319},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T41), 'Input 3 - Macro-Debt data(DMX)'!T41, 0)","v":1857.1176871634209},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U41), 'Input 3 - Macro-Debt data(DMX)'!U41, 0)","v":1923.2075061074499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V41), 'Input 3 - Macro-Debt data(DMX)'!V41, 0)","v":2461.1481971645799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W41), 'Input 3 - Macro-Debt data(DMX)'!W41, 0)","v":1394.7959996826387},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X41), 'Input 3 - Macro-Debt data(DMX)'!X41, 0)","v":2037.0350334454317},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y41), 'Input 3 - Macro-Debt data(DMX)'!Y41, 0)","v":2226.7556385715511},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z41), 'Input 3 - Macro-Debt data(DMX)'!Z41, 0)","v":2289.9820715241481},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA41), 'Input 3 - Macro-Debt data(DMX)'!AA41, 0)","v":2358.6815336698724},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB41), 'Input 3 - Macro-Debt data(DMX)'!AB41, 0)","v":2429.4419796799671},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC41), 'Input 3 - Macro-Debt data(DMX)'!AC41, 0)","v":2694.9029593858641},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD41), 'Input 3 - Macro-Debt data(DMX)'!AD41, 0)","v":2748.8010185735816},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE41), 'Input 3 - Macro-Debt data(DMX)'!AE41, 0)","v":2803.7770389450552},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF41), 'Input 3 - Macro-Debt data(DMX)'!AF41, 0)","v":2859.8525797239581},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG41), 'Input 3 - Macro-Debt data(DMX)'!AG41, 0)","v":2917.0496313184285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH41), 'Input 3 - Macro-Debt data(DMX)'!AH41, 0)","v":2975.3906239447965},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI41), 'Input 3 - Macro-Debt data(DMX)'!AI41, 0)","v":3034.8984364237017},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ41), 'Input 3 - Macro-Debt data(DMX)'!AJ41, 0)","v":3095.596405152176},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK41), 'Input 3 - Macro-Debt data(DMX)'!AK41, 0)","v":3157.5083332552149},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL41), 'Input 3 - Macro-Debt data(DMX)'!AL41, 0)","v":3220.6584999203242},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM41), 'Input 3 - Macro-Debt data(DMX)'!AM41, 0)","v":3281.8510114188093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN41), 'Input 3 - Macro-Debt data(DMX)'!AN41, 0)","v":3344.2061806357606},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO41), 'Input 3 - Macro-Debt data(DMX)'!AO41, 0)","v":3407.7460980678411},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP41), 'Input 3 - Macro-Debt data(DMX)'!AP41, 0)","v":3472.493273931133},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ41), 'Input 3 - Macro-Debt data(DMX)'!AQ41, 0)","v":3538.4706461358232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR41), 'Input 3 - Macro-Debt data(DMX)'!AR41, 0)","v":3605.701588412398}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!L10=\"English\",translation!C370,IF(START!L10=\"French\",translation!D370,IF(START!L10=\"Portuguese\",translation!E370,translation!F370)))","v":"Current transfers, official"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K42), 'Input 3 - Macro-Debt data(DMX)'!K42, 0)","v":183.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L42), 'Input 3 - Macro-Debt data(DMX)'!L42, 0)","v":139.76},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M42), 'Input 3 - Macro-Debt data(DMX)'!M42, 0)","v":145},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N42), 'Input 3 - Macro-Debt data(DMX)'!N42, 0)","v":209.37},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O42), 'Input 3 - Macro-Debt data(DMX)'!O42, 0)","v":241.11},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P42), 'Input 3 - Macro-Debt data(DMX)'!P42, 0)","v":289.62},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q42), 'Input 3 - Macro-Debt data(DMX)'!Q42, 0)","v":199.74},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R42), 'Input 3 - Macro-Debt data(DMX)'!R42, 0)","v":228.65},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S42), 'Input 3 - Macro-Debt data(DMX)'!S42, 0)","v":257.82},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T42), 'Input 3 - Macro-Debt data(DMX)'!T42, 0)","v":80.290000000000006},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U42), 'Input 3 - Macro-Debt data(DMX)'!U42, 0)","v":9.57},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V42), 'Input 3 - Macro-Debt data(DMX)'!V42, 0)","v":194.91},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W42), 'Input 3 - Macro-Debt data(DMX)'!W42, 0)","v":25.6},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X42), 'Input 3 - Macro-Debt data(DMX)'!X42, 0)","v":16.571560192051201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y42), 'Input 3 - Macro-Debt data(DMX)'!Y42, 0)","v":3.6259840806044097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z42), 'Input 3 - Macro-Debt data(DMX)'!Z42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA42), 'Input 3 - Macro-Debt data(DMX)'!AA42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB42), 'Input 3 - Macro-Debt data(DMX)'!AB42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC42), 'Input 3 - Macro-Debt data(DMX)'!AC42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD42), 'Input 3 - Macro-Debt data(DMX)'!AD42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE42), 'Input 3 - Macro-Debt data(DMX)'!AE42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF42), 'Input 3 - Macro-Debt data(DMX)'!AF42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG42), 'Input 3 - Macro-Debt data(DMX)'!AG42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH42), 'Input 3 - Macro-Debt data(DMX)'!AH42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI42), 'Input 3 - Macro-Debt data(DMX)'!AI42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ42), 'Input 3 - Macro-Debt data(DMX)'!AJ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK42), 'Input 3 - Macro-Debt data(DMX)'!AK42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL42), 'Input 3 - Macro-Debt data(DMX)'!AL42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM42), 'Input 3 - Macro-Debt data(DMX)'!AM42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN42), 'Input 3 - Macro-Debt data(DMX)'!AN42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO42), 'Input 3 - Macro-Debt data(DMX)'!AO42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP42), 'Input 3 - Macro-Debt data(DMX)'!AP42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ42), 'Input 3 - Macro-Debt data(DMX)'!AQ42, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR42), 'Input 3 - Macro-Debt data(DMX)'!AR42, 0)","v":0}]
[]
[null,null,"US Dollars",{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C371,IF(START!L10=\"French\",translation!D371,IF(START!L10=\"Portuguese\",translation!E371,translation!F371)))","v":"Net foreign direct investment, excluding debt-creating liabilities"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K43), 'Input 3 - Macro-Debt data(DMX)'!K43, 0)","v":140},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L43), 'Input 3 - Macro-Debt data(DMX)'!L43, 0)","v":145.72987721691678},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M43), 'Input 3 - Macro-Debt data(DMX)'!M43, 0)","v":639.34372083004234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N43), 'Input 3 - Macro-Debt data(DMX)'!N43, 0)","v":859.86357435197817},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O43), 'Input 3 - Macro-Debt data(DMX)'!O43, 0)","v":1815.5668844690169},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P43), 'Input 3 - Macro-Debt data(DMX)'!P43, 0)","v":2905.3391394660434},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q43), 'Input 3 - Macro-Debt data(DMX)'!Q43, 0)","v":2540.6004164572414},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R43), 'Input 3 - Macro-Debt data(DMX)'!R43, 0)","v":3239.132763696417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S43), 'Input 3 - Macro-Debt data(DMX)'!S43, 0)","v":3310.6928986860057},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T43), 'Input 3 - Macro-Debt data(DMX)'!T43, 0)","v":3243.2411861851083},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U43), 'Input 3 - Macro-Debt data(DMX)'!U43, 0)","v":3374.5854973951436},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V43), 'Input 3 - Macro-Debt data(DMX)'!V43, 0)","v":2986.4659633689153},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W43), 'Input 3 - Macro-Debt data(DMX)'!W43, 0)","v":3488.8602871095645},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X43), 'Input 3 - Macro-Debt data(DMX)'!X43, 0)","v":2970.6554409863706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y43), 'Input 3 - Macro-Debt data(DMX)'!Y43, 0)","v":2969.0603540944071},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z43), 'Input 3 - Macro-Debt data(DMX)'!Z43, 0)","v":2657.0179408985382},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA43), 'Input 3 - Macro-Debt data(DMX)'!AA43, 0)","v":2551.9912465038778},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB43), 'Input 3 - Macro-Debt data(DMX)'!AB43, 0)","v":2582.5380595588872},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC43), 'Input 3 - Macro-Debt data(DMX)'!AC43, 0)","v":2618.7230951897986},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD43), 'Input 3 - Macro-Debt data(DMX)'!AD43, 0)","v":2644.8804893283582},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE43), 'Input 3 - Macro-Debt data(DMX)'!AE43, 0)","v":2628.8639764423438},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF43), 'Input 3 - Macro-Debt data(DMX)'!AF43, 0)","v":2590.6036439670238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG43), 'Input 3 - Macro-Debt data(DMX)'!AG43, 0)","v":2533.2748554723689},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH43), 'Input 3 - Macro-Debt data(DMX)'!AH43, 0)","v":2453.3887025059566},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI43), 'Input 3 - Macro-Debt data(DMX)'!AI43, 0)","v":2622.2350794526092},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ43), 'Input 3 - Macro-Debt data(DMX)'!AJ43, 0)","v":2803.7663346023423},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK43), 'Input 3 - Macro-Debt data(DMX)'!AK43, 0)","v":3054.5976346555358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL43), 'Input 3 - Macro-Debt data(DMX)'!AL43, 0)","v":3267.9094825699335},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM43), 'Input 3 - Macro-Debt data(DMX)'!AM43, 0)","v":3236.9609326179711},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN43), 'Input 3 - Macro-Debt data(DMX)'!AN43, 0)","v":3116.0913118554281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO43), 'Input 3 - Macro-Debt data(DMX)'!AO43, 0)","v":2963.90318791666},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP43), 'Input 3 - Macro-Debt data(DMX)'!AP43, 0)","v":3171.5413258784752},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ43), 'Input 3 - Macro-Debt data(DMX)'!AQ43, 0)","v":3393.7256867101878},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR43), 'Input 3 - Macro-Debt data(DMX)'!AR43, 0)","v":3177.5409009578634}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C372,IF(START!$L$10=\"French\",translation!D372,IF(START!$L$10=\"Portuguese\",translation!E372,translation!F372)))","v":"Exceptional financing"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K44), 'Input 3 - Macro-Debt data(DMX)'!K44, 0)","v":496.09272825262201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L44), 'Input 3 - Macro-Debt data(DMX)'!L44, 0)","v":289.09343454435003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M44), 'Input 3 - Macro-Debt data(DMX)'!M44, 0)","v":3510.8956253885199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N44), 'Input 3 - Macro-Debt data(DMX)'!N44, 0)","v":574.30849353798601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O44), 'Input 3 - Macro-Debt data(DMX)'!O44, 0)","v":66.793723531696102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P44), 'Input 3 - Macro-Debt data(DMX)'!P44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q44), 'Input 3 - Macro-Debt data(DMX)'!Q44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R44), 'Input 3 - Macro-Debt data(DMX)'!R44, 0)","v":-18.4399999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S44), 'Input 3 - Macro-Debt data(DMX)'!S44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T44), 'Input 3 - Macro-Debt data(DMX)'!T44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U44), 'Input 3 - Macro-Debt data(DMX)'!U44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V44), 'Input 3 - Macro-Debt data(DMX)'!V44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W44), 'Input 3 - Macro-Debt data(DMX)'!W44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X44), 'Input 3 - Macro-Debt data(DMX)'!X44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y44), 'Input 3 - Macro-Debt data(DMX)'!Y44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z44), 'Input 3 - Macro-Debt data(DMX)'!Z44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA44), 'Input 3 - Macro-Debt data(DMX)'!AA44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB44), 'Input 3 - Macro-Debt data(DMX)'!AB44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC44), 'Input 3 - Macro-Debt data(DMX)'!AC44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD44), 'Input 3 - Macro-Debt data(DMX)'!AD44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE44), 'Input 3 - Macro-Debt data(DMX)'!AE44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF44), 'Input 3 - Macro-Debt data(DMX)'!AF44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG44), 'Input 3 - Macro-Debt data(DMX)'!AG44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH44), 'Input 3 - Macro-Debt data(DMX)'!AH44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI44), 'Input 3 - Macro-Debt data(DMX)'!AI44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ44), 'Input 3 - Macro-Debt data(DMX)'!AJ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK44), 'Input 3 - Macro-Debt data(DMX)'!AK44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL44), 'Input 3 - Macro-Debt data(DMX)'!AL44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM44), 'Input 3 - Macro-Debt data(DMX)'!AM44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN44), 'Input 3 - Macro-Debt data(DMX)'!AN44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO44), 'Input 3 - Macro-Debt data(DMX)'!AO44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP44), 'Input 3 - Macro-Debt data(DMX)'!AP44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ44), 'Input 3 - Macro-Debt data(DMX)'!AQ44, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR44), 'Input 3 - Macro-Debt data(DMX)'!AR44, 0)","v":0}]
[null,null,"US Dollars","Million",{"$f":"++IF(START!$L$10=\"English\",translation!C373,IF(START!$L$10=\"French\",translation!D373,IF(START!$L$10=\"Portuguese\",translation!E373,translation!F373)))","v":"Gross Reserves (Flow, negative = increase)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K46), 'Input 3 - Macro-Debt data(DMX)'!K46, 0)","v":-307.13},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L46), 'Input 3 - Macro-Debt data(DMX)'!L46, 0)","v":-162.12},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M46), 'Input 3 - Macro-Debt data(DMX)'!M46, 0)","v":-374.91},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N46), 'Input 3 - Macro-Debt data(DMX)'!N46, 0)","v":-566.9},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O46), 'Input 3 - Macro-Debt data(DMX)'!O46, 0)","v":800.43},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P46), 'Input 3 - Macro-Debt data(DMX)'!P46, 0)","v":-1131.29},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q46), 'Input 3 - Macro-Debt data(DMX)'!Q46, 0)","v":-1512.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R46), 'Input 3 - Macro-Debt data(DMX)'!R46, 0)","v":-702.79999999999905},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S46), 'Input 3 - Macro-Debt data(DMX)'!S46, 0)","v":-59.480000000000501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T46), 'Input 3 - Macro-Debt data(DMX)'!T46, 0)","v":-189.85549941293999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U46), 'Input 3 - Macro-Debt data(DMX)'!U46, 0)","v":718.97686705522392},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V46), 'Input 3 - Macro-Debt data(DMX)'!V46, 0)","v":-16.916068826585402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W46), 'Input 3 - Macro-Debt data(DMX)'!W46, 0)","v":-637.13619328152004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X46), 'Input 3 - Macro-Debt data(DMX)'!X46, 0)","v":-920.54838791972008},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y46), 'Input 3 - Macro-Debt data(DMX)'!Y46, 0)","v":-535.93100035307702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z46), 'Input 3 - Macro-Debt data(DMX)'!Z46, 0)","v":-478.35095561784203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA46), 'Input 3 - Macro-Debt data(DMX)'!AA46, 0)","v":-685.73494843008996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB46), 'Input 3 - Macro-Debt data(DMX)'!AB46, 0)","v":-662.61736422558204},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC46), 'Input 3 - Macro-Debt data(DMX)'!AC46, 0)","v":-619.55775282601599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD46), 'Input 3 - Macro-Debt data(DMX)'!AD46, 0)","v":-399.743671552281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE46), 'Input 3 - Macro-Debt data(DMX)'!AE46, 0)","v":-398.75795191621899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF46), 'Input 3 - Macro-Debt data(DMX)'!AF46, 0)","v":-329.52886996899599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG46), 'Input 3 - Macro-Debt data(DMX)'!AG46, 0)","v":-199.55748104198901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH46), 'Input 3 - Macro-Debt data(DMX)'!AH46, 0)","v":-48.521711439280303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI46), 'Input 3 - Macro-Debt data(DMX)'!AI46, 0)","v":48.643802696151894},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ46), 'Input 3 - Macro-Debt data(DMX)'!AJ46, 0)","v":-321.554510184685},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK46), 'Input 3 - Macro-Debt data(DMX)'!AK46, 0)","v":-301.80003760420698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL46), 'Input 3 - Macro-Debt data(DMX)'!AL46, 0)","v":-592.42851121582794},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM46), 'Input 3 - Macro-Debt data(DMX)'!AM46, 0)","v":-326.82342889678301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN46), 'Input 3 - Macro-Debt data(DMX)'!AN46, 0)","v":-61.986236799836703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO46), 'Input 3 - Macro-Debt data(DMX)'!AO46, 0)","v":92.219280663302001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP46), 'Input 3 - Macro-Debt data(DMX)'!AP46, 0)","v":88.58020254606069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ46), 'Input 3 - Macro-Debt data(DMX)'!AQ46, 0)","v":-805.04414611555194},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR46), 'Input 3 - Macro-Debt data(DMX)'!AR46, 0)","v":-1615.52067433617}]
[null,null,null,null,"Share of commodity exports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K36/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L36/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M36/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N36/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O36/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P36/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q36/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R36/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.21217410247677931},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S36/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.17915096713084738},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T36/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.2382605897238689},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U36/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0.24413558110325878},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V36/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0.11704808971476038},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W36/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":7.7001842222126596E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X36/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0.11343208151853303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y36/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.16139495315463945},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z36/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0.16455244669087979},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA36/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0.15520626832799048},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB36/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0.14542578370094922},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC36/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0.13700248427847495},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD36/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0.12779585832563375},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE36/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0.10987961482059327},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF36/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":8.9057332468361894E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG36/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":7.3098387802589218E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH36/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":6.0128698337423146E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI36/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":5.2931474286396621E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ36/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":4.6850398723851591E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK36/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":4.0863711201527694E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL36/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":3.6658229767507523E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM36/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":3.2397308083583022E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN36/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":2.8269744604119879E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO36/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":2.5432534866943159E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP36/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":2.1942103787283451E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ36/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":1.3162610339586385E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR36/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":6.1927861313488706E-3}]
[null,null,null,null,"Share of commodity exports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K37/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0.54770173151935198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L37/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0.47426554481291111},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M37/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0.51931590718701159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N37/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0.49387792452779106},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O37/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0.52799333340171906},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P37/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0.51911856696693337},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q37/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0.58264862641569537},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R37/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.59494319948527119},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S37/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.50998529777060631},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T37/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.44357998901614942},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U37/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0.45884288060682665},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V37/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0.36221561943626668},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W37/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0.42883184144083486},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X37/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0.39932217272204984},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y37/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.37060172331922747},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z37/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0.37059402055852636},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA37/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0.37455201503226737},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB37/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0.3743377321703325},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC37/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0.37213299641333103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD37/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0.36743939782123497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE37/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0.3667881058937339},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF37/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0.36682252963869472},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG37/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0.36474119473914285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH37/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0.36121634829622007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI37/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0.35619219381967626},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ37/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0.35128336550905093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK37/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0.34678833718046004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL37/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0.34236699133420234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM37/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0.33854914934618158},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN37/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0.33493255135612232},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO37/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0.33041434333071429},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP37/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0.32679949229468841},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ37/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0.3240171573214527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR37/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0.3201545422282695}]
[null,null,null,null,"Share of commodity imports (fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0.14621014855471698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0.17239228412089896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0.20074649682215556},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0.2103424317141262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0.18951328499323433},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0.13691687870875863},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0.1614508912961824},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0.16396804158670647},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0.15298948934316872},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0.15947084460781821},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":5.1783489241294473E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":3.963298977290846E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":4.3457003081151566E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":4.4954774062659353E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0.15900074297644262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":1.8885084486312771E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":2.3297137533901828E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":1.9892750217320843E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":1.5468691788508024E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":6.6141318168976129E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":6.2355122847879273E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":1.1999375843683192E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":1.3263128250495013E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":1.3565397029973175E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":9.3682361020665534E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":4.1455123475559401E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":3.9094028787051441E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":8.8345129932643467E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":8.7625684326554688E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":8.2674806699166506E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":8.0364490815843636E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":2.9370502689342763E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":2.7693469107792485E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":2.6654127168754597E-2}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of imports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ38, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR38, 0)","v":0}]
[null,null,null,null,"Share of commodity imports (fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K39/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0.22746418400421148},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L39/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0.28888683167164331},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M39/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0.34685570122973758},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N39/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0.36096319878956695},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O39/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0.3333147734954417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P39/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0.17497967295228822},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q39/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0.21629445204593969},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R39/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0.24171999287854318},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S39/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0.20049354442776965},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T39/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0.21773919926260671},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U39/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":6.4642875648106946E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V39/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":4.9379732372222498E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W39/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":5.0553648491074944E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X39/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":5.2351765320455539E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y39/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0.17993234109754952},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z39/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":2.1096611554686329E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA39/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":2.5865266237821545E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB39/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":2.1975385183601408E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC39/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":1.720919222228293E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD39/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":7.3674435325191676E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE39/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":7.0037248397446406E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF39/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":1.3586221728275687E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG39/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":1.5087778621565816E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH39/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":1.5433820027085885E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI39/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":1.0630635518092396E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ39/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":4.684768331302902E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK39/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":4.4043069541774151E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL39/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":9.900953680703815E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM39/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":9.7823698321636392E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN39/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":9.2164189264193359E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO39/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":8.9097052224355721E-3},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP39/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":3.2476213856461565E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ39/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":3.0664398202385861E-2},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR39/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":2.9435379275018523E-2}]
[null,null,null,null,"Share of commodity imports (non-fuel) (% of exports of G&S)",null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35), 'Input 3 - Macro-Debt data(DMX)'!K40/'Input 3 - Macro-Debt data(DMX)'!K35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35), 'Input 3 - Macro-Debt data(DMX)'!L40/'Input 3 - Macro-Debt data(DMX)'!L35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35), 'Input 3 - Macro-Debt data(DMX)'!M40/'Input 3 - Macro-Debt data(DMX)'!M35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35), 'Input 3 - Macro-Debt data(DMX)'!N40/'Input 3 - Macro-Debt data(DMX)'!N35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35), 'Input 3 - Macro-Debt data(DMX)'!O40/'Input 3 - Macro-Debt data(DMX)'!O35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35), 'Input 3 - Macro-Debt data(DMX)'!P40/'Input 3 - Macro-Debt data(DMX)'!P35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35), 'Input 3 - Macro-Debt data(DMX)'!Q40/'Input 3 - Macro-Debt data(DMX)'!Q35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35), 'Input 3 - Macro-Debt data(DMX)'!R40/'Input 3 - Macro-Debt data(DMX)'!R35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35), 'Input 3 - Macro-Debt data(DMX)'!S40/'Input 3 - Macro-Debt data(DMX)'!S35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35), 'Input 3 - Macro-Debt data(DMX)'!T40/'Input 3 - Macro-Debt data(DMX)'!T35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35), 'Input 3 - Macro-Debt data(DMX)'!U40/'Input 3 - Macro-Debt data(DMX)'!U35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35), 'Input 3 - Macro-Debt data(DMX)'!V40/'Input 3 - Macro-Debt data(DMX)'!V35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35), 'Input 3 - Macro-Debt data(DMX)'!W40/'Input 3 - Macro-Debt data(DMX)'!W35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35), 'Input 3 - Macro-Debt data(DMX)'!X40/'Input 3 - Macro-Debt data(DMX)'!X35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35), 'Input 3 - Macro-Debt data(DMX)'!Y40/'Input 3 - Macro-Debt data(DMX)'!Y35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35), 'Input 3 - Macro-Debt data(DMX)'!Z40/'Input 3 - Macro-Debt data(DMX)'!Z35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35), 'Input 3 - Macro-Debt data(DMX)'!AA40/'Input 3 - Macro-Debt data(DMX)'!AA35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35), 'Input 3 - Macro-Debt data(DMX)'!AB40/'Input 3 - Macro-Debt data(DMX)'!AB35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35), 'Input 3 - Macro-Debt data(DMX)'!AC40/'Input 3 - Macro-Debt data(DMX)'!AC35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35), 'Input 3 - Macro-Debt data(DMX)'!AD40/'Input 3 - Macro-Debt data(DMX)'!AD35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35), 'Input 3 - Macro-Debt data(DMX)'!AE40/'Input 3 - Macro-Debt data(DMX)'!AE35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35), 'Input 3 - Macro-Debt data(DMX)'!AF40/'Input 3 - Macro-Debt data(DMX)'!AF35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35), 'Input 3 - Macro-Debt data(DMX)'!AG40/'Input 3 - Macro-Debt data(DMX)'!AG35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35), 'Input 3 - Macro-Debt data(DMX)'!AH40/'Input 3 - Macro-Debt data(DMX)'!AH35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35), 'Input 3 - Macro-Debt data(DMX)'!AI40/'Input 3 - Macro-Debt data(DMX)'!AI35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35), 'Input 3 - Macro-Debt data(DMX)'!AJ40/'Input 3 - Macro-Debt data(DMX)'!AJ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35), 'Input 3 - Macro-Debt data(DMX)'!AK40/'Input 3 - Macro-Debt data(DMX)'!AK35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35), 'Input 3 - Macro-Debt data(DMX)'!AL40/'Input 3 - Macro-Debt data(DMX)'!AL35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35), 'Input 3 - Macro-Debt data(DMX)'!AM40/'Input 3 - Macro-Debt data(DMX)'!AM35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35), 'Input 3 - Macro-Debt data(DMX)'!AN40/'Input 3 - Macro-Debt data(DMX)'!AN35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35), 'Input 3 - Macro-Debt data(DMX)'!AO40/'Input 3 - Macro-Debt data(DMX)'!AO35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35), 'Input 3 - Macro-Debt data(DMX)'!AP40/'Input 3 - Macro-Debt data(DMX)'!AP35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35), 'Input 3 - Macro-Debt data(DMX)'!AQ40/'Input 3 - Macro-Debt data(DMX)'!AQ35, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35), 'Input 3 - Macro-Debt data(DMX)'!AR40/'Input 3 - Macro-Debt data(DMX)'!AR35, 0)","v":0}]
[]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C374,IF(START!L10=\"French\",translation!D374,IF(START!L10=\"Portuguese\",translation!E374,translation!F374)))","v":"Public sector primary balance"},null,null,{"$f":"H45-H48","v":-54.334197131940073},-105.65058899717997,-501.31362255635986,-1258.7919155148697,-1446.8941676428904,-1068.7280935667095,-1735.7172830518011,-1186.2698511550007,-5751.6470018254986,-5192.3612455613984,-4373.0981202315961,-510.73390077330259,-4079.0773248914993,{"$f":"U45-U48","v":361.91483932949632},5194.4696947301054,6151.1265344372077,6277.8917768182946,6289.8356582433044,6246.3765346255968,6062.8118123503955,4487.5381241681025,2777.4331086282036,2512.5393099260109,1856.1329212660057,1260.2587017070036,1313.9081812930235,1365.8697501690185,1469.2390736340021,1582.501959502988,2591.7064359460201,2340.1175135710218,3407.4937217400293,4047.7425510900212,5019.4217001840007]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C375,IF(START!L10=\"French\",translation!D375,IF(START!L10=\"Portuguese\",translation!E375,translation!F375)))","v":"Public sector revenues (including grants)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K22), 'Input 3 - Macro-Debt data(DMX)'!K22, 0)","v":2288.1673839854102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L22), 'Input 3 - Macro-Debt data(DMX)'!L22, 0)","v":2621.0458163082599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M22), 'Input 3 - Macro-Debt data(DMX)'!M22, 0)","v":3177.6539859999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N22), 'Input 3 - Macro-Debt data(DMX)'!N22, 0)","v":4028.5432519999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O22), 'Input 3 - Macro-Debt data(DMX)'!O22, 0)","v":4813.2333364305296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P22), 'Input 3 - Macro-Debt data(DMX)'!P22, 0)","v":6016.5019607492304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q22), 'Input 3 - Macro-Debt data(DMX)'!Q22, 0)","v":7693.8460721299998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R22), 'Input 3 - Macro-Debt data(DMX)'!R22, 0)","v":11440.8640632065},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S22), 'Input 3 - Macro-Debt data(DMX)'!S22, 0)","v":13935.165633607201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T22), 'Input 3 - Macro-Debt data(DMX)'!T22, 0)","v":15629.5695523346},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U22), 'Input 3 - Macro-Debt data(DMX)'!U22, 0)","v":20873.833027376302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V22), 'Input 3 - Macro-Debt data(DMX)'!V22, 0)","v":26824.022058421699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W22), 'Input 3 - Macro-Debt data(DMX)'!W22, 0)","v":28865.206216213701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X22), 'Input 3 - Macro-Debt data(DMX)'!X22, 0)","v":38157.593601341301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y22), 'Input 3 - Macro-Debt data(DMX)'!Y22, 0)","v":45003.581920048106},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z22), 'Input 3 - Macro-Debt data(DMX)'!Z22, 0)","v":52991.590019669704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA22), 'Input 3 - Macro-Debt data(DMX)'!AA22, 0)","v":60099.567986484297},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB22), 'Input 3 - Macro-Debt data(DMX)'!AB22, 0)","v":66661.036271233403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC22), 'Input 3 - Macro-Debt data(DMX)'!AC22, 0)","v":74083.454897305302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD22), 'Input 3 - Macro-Debt data(DMX)'!AD22, 0)","v":81847.781502810103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE22), 'Input 3 - Macro-Debt data(DMX)'!AE22, 0)","v":90025.058675198699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF22), 'Input 3 - Macro-Debt data(DMX)'!AF22, 0)","v":98970.822817364809},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG22), 'Input 3 - Macro-Debt data(DMX)'!AG22, 0)","v":109019.08124527},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH22), 'Input 3 - Macro-Debt data(DMX)'!AH22, 0)","v":120236.919841932},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI22), 'Input 3 - Macro-Debt data(DMX)'!AI22, 0)","v":132896.99319368901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ22), 'Input 3 - Macro-Debt data(DMX)'!AJ22, 0)","v":146973.12721549202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK22), 'Input 3 - Macro-Debt data(DMX)'!AK22, 0)","v":162613.40787026501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL22), 'Input 3 - Macro-Debt data(DMX)'!AL22, 0)","v":180117.16962081299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM22), 'Input 3 - Macro-Debt data(DMX)'!AM22, 0)","v":199772.08908643798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN22), 'Input 3 - Macro-Debt data(DMX)'!AN22, 0)","v":221345.90533245701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO22), 'Input 3 - Macro-Debt data(DMX)'!AO22, 0)","v":245471.02637848901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP22), 'Input 3 - Macro-Debt data(DMX)'!AP22, 0)","v":272229.05541670404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ22), 'Input 3 - Macro-Debt data(DMX)'!AQ22, 0)","v":300720.24086882302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR22), 'Input 3 - Macro-Debt data(DMX)'!AR22, 0)","v":333151.74163195299}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C376,IF(START!L10=\"French\",translation!D376,IF(START!L10=\"Portuguese\",translation!E376,translation!F376)))","v":"Public sector grants"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K23), 'Input 3 - Macro-Debt data(DMX)'!K23, 0)","v":507.98363420702901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L23), 'Input 3 - Macro-Debt data(DMX)'!L23, 0)","v":510.01160128325699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M23), 'Input 3 - Macro-Debt data(DMX)'!M23, 0)","v":634.85599999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N23), 'Input 3 - Macro-Debt data(DMX)'!N23, 0)","v":857.22368700000004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O23), 'Input 3 - Macro-Debt data(DMX)'!O23, 0)","v":820.77062523999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P23), 'Input 3 - Macro-Debt data(DMX)'!P23, 0)","v":1101.1843911999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q23), 'Input 3 - Macro-Debt data(DMX)'!Q23, 0)","v":1080.23288705},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R23), 'Input 3 - Macro-Debt data(DMX)'!R23, 0)","v":1210.2703174999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S23), 'Input 3 - Macro-Debt data(DMX)'!S23, 0)","v":1160.32134292675},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T23), 'Input 3 - Macro-Debt data(DMX)'!T23, 0)","v":437.63056},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U23), 'Input 3 - Macro-Debt data(DMX)'!U23, 0)","v":814.13660800115701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V23), 'Input 3 - Macro-Debt data(DMX)'!V23, 0)","v":2688.7563660640703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W23), 'Input 3 - Macro-Debt data(DMX)'!W23, 0)","v":1140.7268499213098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X23), 'Input 3 - Macro-Debt data(DMX)'!X23, 0)","v":1493.3884541517898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y23), 'Input 3 - Macro-Debt data(DMX)'!Y23, 0)","v":1090.8338428039101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z23), 'Input 3 - Macro-Debt data(DMX)'!Z23, 0)","v":924.39993588166499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA23), 'Input 3 - Macro-Debt data(DMX)'!AA23, 0)","v":782.60541529989007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB23), 'Input 3 - Macro-Debt data(DMX)'!AB23, 0)","v":653.81122477166002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC23), 'Input 3 - Macro-Debt data(DMX)'!AC23, 0)","v":543.52482426850293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD23), 'Input 3 - Macro-Debt data(DMX)'!AD23, 0)","v":451.67603298476303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE23), 'Input 3 - Macro-Debt data(DMX)'!AE23, 0)","v":375.34852073669202},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF23), 'Input 3 - Macro-Debt data(DMX)'!AF23, 0)","v":311.91938852326899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG23), 'Input 3 - Macro-Debt data(DMX)'!AG23, 0)","v":259.208973957784},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH23), 'Input 3 - Macro-Debt data(DMX)'!AH23, 0)","v":215.405949910148},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI23), 'Input 3 - Macro-Debt data(DMX)'!AI23, 0)","v":179.005080527226},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ23), 'Input 3 - Macro-Debt data(DMX)'!AJ23, 0)","v":148.755495695105},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK23), 'Input 3 - Macro-Debt data(DMX)'!AK23, 0)","v":123.617706460185},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL23), 'Input 3 - Macro-Debt data(DMX)'!AL23, 0)","v":102.72788429812101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM23), 'Input 3 - Macro-Debt data(DMX)'!AM23, 0)","v":85.368176732570603},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN23), 'Input 3 - Macro-Debt data(DMX)'!AN23, 0)","v":70.942039237312798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO23), 'Input 3 - Macro-Debt data(DMX)'!AO23, 0)","v":58.953735733567299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP23), 'Input 3 - Macro-Debt data(DMX)'!AP23, 0)","v":48.991303242877102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ23), 'Input 3 - Macro-Debt data(DMX)'!AQ23, 0)","v":40.712395297265999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR23), 'Input 3 - Macro-Debt data(DMX)'!AR23, 0)","v":33.832517633256401}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C377,IF(START!L10=\"French\",translation!D377,IF(START!L10=\"Portuguese\",translation!E377,translation!F377)))","v":"Privatization receipts"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K27), 'Input 3 - Macro-Debt data(DMX)'!K27, 0)","v":28.570270000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L27), 'Input 3 - Macro-Debt data(DMX)'!L27, 0)","v":23.27159},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M27), 'Input 3 - Macro-Debt data(DMX)'!M27, 0)","v":0.6},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N27), 'Input 3 - Macro-Debt data(DMX)'!N27, 0)","v":115.1837},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O27), 'Input 3 - Macro-Debt data(DMX)'!O27, 0)","v":707.39329999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P27), 'Input 3 - Macro-Debt data(DMX)'!P27, 0)","v":5.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q27), 'Input 3 - Macro-Debt data(DMX)'!Q27, 0)","v":-445},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R27), 'Input 3 - Macro-Debt data(DMX)'!R27, 0)","v":-572},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S27), 'Input 3 - Macro-Debt data(DMX)'!S27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T27), 'Input 3 - Macro-Debt data(DMX)'!T27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U27), 'Input 3 - Macro-Debt data(DMX)'!U27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V27), 'Input 3 - Macro-Debt data(DMX)'!V27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W27), 'Input 3 - Macro-Debt data(DMX)'!W27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X27), 'Input 3 - Macro-Debt data(DMX)'!X27, 0)","v":2329.1999999999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y27), 'Input 3 - Macro-Debt data(DMX)'!Y27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z27), 'Input 3 - Macro-Debt data(DMX)'!Z27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA27), 'Input 3 - Macro-Debt data(DMX)'!AA27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB27), 'Input 3 - Macro-Debt data(DMX)'!AB27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC27), 'Input 3 - Macro-Debt data(DMX)'!AC27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD27), 'Input 3 - Macro-Debt data(DMX)'!AD27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE27), 'Input 3 - Macro-Debt data(DMX)'!AE27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF27), 'Input 3 - Macro-Debt data(DMX)'!AF27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG27), 'Input 3 - Macro-Debt data(DMX)'!AG27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH27), 'Input 3 - Macro-Debt data(DMX)'!AH27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI27), 'Input 3 - Macro-Debt data(DMX)'!AI27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ27), 'Input 3 - Macro-Debt data(DMX)'!AJ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK27), 'Input 3 - Macro-Debt data(DMX)'!AK27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL27), 'Input 3 - Macro-Debt data(DMX)'!AL27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM27), 'Input 3 - Macro-Debt data(DMX)'!AM27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN27), 'Input 3 - Macro-Debt data(DMX)'!AN27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO27), 'Input 3 - Macro-Debt data(DMX)'!AO27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP27), 'Input 3 - Macro-Debt data(DMX)'!AP27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ27), 'Input 3 - Macro-Debt data(DMX)'!AQ27, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR27), 'Input 3 - Macro-Debt data(DMX)'!AR27, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C378,IF(START!L10=\"French\",translation!D378,IF(START!L10=\"Portuguese\",translation!E378,translation!F378)))","v":"Public sector PRIMARY expenditure "},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K24), 'Input 3 - Macro-Debt data(DMX)'!K24, 0)","v":2342.5015811173503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L24), 'Input 3 - Macro-Debt data(DMX)'!L24, 0)","v":2726.6964053054398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M24), 'Input 3 - Macro-Debt data(DMX)'!M24, 0)","v":3678.9676085563597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N24), 'Input 3 - Macro-Debt data(DMX)'!N24, 0)","v":5287.3351675148697},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O24), 'Input 3 - Macro-Debt data(DMX)'!O24, 0)","v":6260.1275040734199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P24), 'Input 3 - Macro-Debt data(DMX)'!P24, 0)","v":7085.2300543159399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q24), 'Input 3 - Macro-Debt data(DMX)'!Q24, 0)","v":9429.5633551818009},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R24), 'Input 3 - Macro-Debt data(DMX)'!R24, 0)","v":12627.133914361501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S24), 'Input 3 - Macro-Debt data(DMX)'!S24, 0)","v":19686.8126354327},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T24), 'Input 3 - Macro-Debt data(DMX)'!T24, 0)","v":20821.930797895999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U24), 'Input 3 - Macro-Debt data(DMX)'!U24, 0)","v":25246.931147607898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V24), 'Input 3 - Macro-Debt data(DMX)'!V24, 0)","v":27334.755959195001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W24), 'Input 3 - Macro-Debt data(DMX)'!W24, 0)","v":32944.2835411052},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X24), 'Input 3 - Macro-Debt data(DMX)'!X24, 0)","v":37795.678762011805},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y24), 'Input 3 - Macro-Debt data(DMX)'!Y24, 0)","v":39809.112225318},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z24), 'Input 3 - Macro-Debt data(DMX)'!Z24, 0)","v":46840.463485232496},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA24), 'Input 3 - Macro-Debt data(DMX)'!AA24, 0)","v":53821.676209666002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB24), 'Input 3 - Macro-Debt data(DMX)'!AB24, 0)","v":60371.200612990098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC24), 'Input 3 - Macro-Debt data(DMX)'!AC24, 0)","v":67837.078362679706},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD24), 'Input 3 - Macro-Debt data(DMX)'!AD24, 0)","v":75784.969690459708},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE24), 'Input 3 - Macro-Debt data(DMX)'!AE24, 0)","v":85537.520551030597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF24), 'Input 3 - Macro-Debt data(DMX)'!AF24, 0)","v":96193.389708736606},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG24), 'Input 3 - Macro-Debt data(DMX)'!AG24, 0)","v":106506.54193534399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH24), 'Input 3 - Macro-Debt data(DMX)'!AH24, 0)","v":118380.786920666},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI24), 'Input 3 - Macro-Debt data(DMX)'!AI24, 0)","v":131636.734491982},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ24), 'Input 3 - Macro-Debt data(DMX)'!AJ24, 0)","v":145659.21903419899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK24), 'Input 3 - Macro-Debt data(DMX)'!AK24, 0)","v":161247.538120096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL24), 'Input 3 - Macro-Debt data(DMX)'!AL24, 0)","v":178647.93054717898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM24), 'Input 3 - Macro-Debt data(DMX)'!AM24, 0)","v":198189.58712693499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN24), 'Input 3 - Macro-Debt data(DMX)'!AN24, 0)","v":218754.19889651099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO24), 'Input 3 - Macro-Debt data(DMX)'!AO24, 0)","v":243130.90886491799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP24), 'Input 3 - Macro-Debt data(DMX)'!AP24, 0)","v":268821.56169496401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ24), 'Input 3 - Macro-Debt data(DMX)'!AQ24, 0)","v":296672.498317733},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR24), 'Input 3 - Macro-Debt data(DMX)'!AR24, 0)","v":328132.31993176899}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C379,IF(START!L10=\"French\",translation!D379,IF(START!L10=\"Portuguese\",translation!E379,translation!F379)))","v":"Public sector interest expenditure "},null,null,{"$f":"(H19+H21)*H60","v":129.617515876238},483.11457559112483,465.21368915812025,664.28553357670887,870.63552216666631,1150.1829493387115,1372.7535752778199,1883.7489618763175,2625.5585973854495,4130.7810015792684,6718.0312769016527,8710.5116466457766,10448.399714655678,{"$f":"(U19+U21)*U60","v":11568.823813418152},15137.939147513278,16036.643886932754,17314.655206944972,17355.474864747823,17429.038541918864,22421.644252749622,20027.066033754039,21239.799666806881,23036.785461705273,21506.450665011005,25774.289112745435,27949.855634202358,30376.268407473606,30268.927182172789,32875.626211457064,35563.240393160297,38803.26948485605,42348.571347195066,46465.663408979904,50813.102318275509]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C380,IF(START!L10=\"French\",translation!D380,IF(START!L10=\"Portuguese\",translation!E380,translation!F380)))","v":"Public Sector Assets (e.g. Deposits)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K25), 'Input 3 - Macro-Debt data(DMX)'!K25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L25), 'Input 3 - Macro-Debt data(DMX)'!L25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M25), 'Input 3 - Macro-Debt data(DMX)'!M25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N25), 'Input 3 - Macro-Debt data(DMX)'!N25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O25), 'Input 3 - Macro-Debt data(DMX)'!O25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P25), 'Input 3 - Macro-Debt data(DMX)'!P25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q25), 'Input 3 - Macro-Debt data(DMX)'!Q25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R25), 'Input 3 - Macro-Debt data(DMX)'!R25, 0)","v":103.808031713437},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S25), 'Input 3 - Macro-Debt data(DMX)'!S25, 0)","v":123.551915728731},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T25), 'Input 3 - Macro-Debt data(DMX)'!T25, 0)","v":1019.42848198041},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U25), 'Input 3 - Macro-Debt data(DMX)'!U25, 0)","v":3707.3102201912398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V25), 'Input 3 - Macro-Debt data(DMX)'!V25, 0)","v":5340.6854538996004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W25), 'Input 3 - Macro-Debt data(DMX)'!W25, 0)","v":8770.3909441866799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X25), 'Input 3 - Macro-Debt data(DMX)'!X25, 0)","v":16826.531390923399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y25), 'Input 3 - Macro-Debt data(DMX)'!Y25, 0)","v":27264.367682100899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z25), 'Input 3 - Macro-Debt data(DMX)'!Z25, 0)","v":38923.4356987133},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA25), 'Input 3 - Macro-Debt data(DMX)'!AA25, 0)","v":50791.019076767196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB25), 'Input 3 - Macro-Debt data(DMX)'!AB25, 0)","v":60522.2829815656},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC25), 'Input 3 - Macro-Debt data(DMX)'!AC25, 0)","v":68736.107426073693},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD25), 'Input 3 - Macro-Debt data(DMX)'!AD25, 0)","v":75682.754947190508},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE25), 'Input 3 - Macro-Debt data(DMX)'!AE25, 0)","v":82661.874183520908},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF25), 'Input 3 - Macro-Debt data(DMX)'!AF25, 0)","v":88950.7311654636},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG25), 'Input 3 - Macro-Debt data(DMX)'!AG25, 0)","v":95288.8802924466},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH25), 'Input 3 - Macro-Debt data(DMX)'!AH25, 0)","v":101672.68163381799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI25), 'Input 3 - Macro-Debt data(DMX)'!AI25, 0)","v":108056.06045447501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ25), 'Input 3 - Macro-Debt data(DMX)'!AJ25, 0)","v":114566.592127921},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK25), 'Input 3 - Macro-Debt data(DMX)'!AK25, 0)","v":120694.82168814501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL25), 'Input 3 - Macro-Debt data(DMX)'!AL25, 0)","v":126710.69834480601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM25), 'Input 3 - Macro-Debt data(DMX)'!AM25, 0)","v":132236.11158328998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN25), 'Input 3 - Macro-Debt data(DMX)'!AN25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO25), 'Input 3 - Macro-Debt data(DMX)'!AO25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP25), 'Input 3 - Macro-Debt data(DMX)'!AP25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ25), 'Input 3 - Macro-Debt data(DMX)'!AQ25, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR25), 'Input 3 - Macro-Debt data(DMX)'!AR25, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C381,IF(START!L10=\"French\",translation!D381,IF(START!L10=\"Portuguese\",translation!E381,translation!F381)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K28), 'Input 3 - Macro-Debt data(DMX)'!K28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L28), 'Input 3 - Macro-Debt data(DMX)'!L28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M28), 'Input 3 - Macro-Debt data(DMX)'!M28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N28), 'Input 3 - Macro-Debt data(DMX)'!N28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O28), 'Input 3 - Macro-Debt data(DMX)'!O28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P28), 'Input 3 - Macro-Debt data(DMX)'!P28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q28), 'Input 3 - Macro-Debt data(DMX)'!Q28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R28), 'Input 3 - Macro-Debt data(DMX)'!R28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S28), 'Input 3 - Macro-Debt data(DMX)'!S28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T28), 'Input 3 - Macro-Debt data(DMX)'!T28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U28), 'Input 3 - Macro-Debt data(DMX)'!U28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V28), 'Input 3 - Macro-Debt data(DMX)'!V28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W28), 'Input 3 - Macro-Debt data(DMX)'!W28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X28), 'Input 3 - Macro-Debt data(DMX)'!X28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y28), 'Input 3 - Macro-Debt data(DMX)'!Y28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z28), 'Input 3 - Macro-Debt data(DMX)'!Z28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA28), 'Input 3 - Macro-Debt data(DMX)'!AA28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB28), 'Input 3 - Macro-Debt data(DMX)'!AB28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC28), 'Input 3 - Macro-Debt data(DMX)'!AC28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD28), 'Input 3 - Macro-Debt data(DMX)'!AD28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE28), 'Input 3 - Macro-Debt data(DMX)'!AE28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF28), 'Input 3 - Macro-Debt data(DMX)'!AF28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG28), 'Input 3 - Macro-Debt data(DMX)'!AG28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH28), 'Input 3 - Macro-Debt data(DMX)'!AH28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI28), 'Input 3 - Macro-Debt data(DMX)'!AI28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ28), 'Input 3 - Macro-Debt data(DMX)'!AJ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK28), 'Input 3 - Macro-Debt data(DMX)'!AK28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL28), 'Input 3 - Macro-Debt data(DMX)'!AL28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM28), 'Input 3 - Macro-Debt data(DMX)'!AM28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN28), 'Input 3 - Macro-Debt data(DMX)'!AN28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO28), 'Input 3 - Macro-Debt data(DMX)'!AO28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP28), 'Input 3 - Macro-Debt data(DMX)'!AP28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ28), 'Input 3 - Macro-Debt data(DMX)'!AQ28, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR28), 'Input 3 - Macro-Debt data(DMX)'!AR28, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C382,IF(START!L10=\"French\",translation!D382,IF(START!L10=\"Portuguese\",translation!E382,translation!F382)))","v":"Other debt creating or reducing flow (please specify)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K30), 'Input 3 - Macro-Debt data(DMX)'!K30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L30), 'Input 3 - Macro-Debt data(DMX)'!L30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M30), 'Input 3 - Macro-Debt data(DMX)'!M30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N30), 'Input 3 - Macro-Debt data(DMX)'!N30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O30), 'Input 3 - Macro-Debt data(DMX)'!O30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P30), 'Input 3 - Macro-Debt data(DMX)'!P30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q30), 'Input 3 - Macro-Debt data(DMX)'!Q30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R30), 'Input 3 - Macro-Debt data(DMX)'!R30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S30), 'Input 3 - Macro-Debt data(DMX)'!S30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T30), 'Input 3 - Macro-Debt data(DMX)'!T30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U30), 'Input 3 - Macro-Debt data(DMX)'!U30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V30), 'Input 3 - Macro-Debt data(DMX)'!V30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W30), 'Input 3 - Macro-Debt data(DMX)'!W30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X30), 'Input 3 - Macro-Debt data(DMX)'!X30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y30), 'Input 3 - Macro-Debt data(DMX)'!Y30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z30), 'Input 3 - Macro-Debt data(DMX)'!Z30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA30), 'Input 3 - Macro-Debt data(DMX)'!AA30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB30), 'Input 3 - Macro-Debt data(DMX)'!AB30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC30), 'Input 3 - Macro-Debt data(DMX)'!AC30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD30), 'Input 3 - Macro-Debt data(DMX)'!AD30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE30), 'Input 3 - Macro-Debt data(DMX)'!AE30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF30), 'Input 3 - Macro-Debt data(DMX)'!AF30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG30), 'Input 3 - Macro-Debt data(DMX)'!AG30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH30), 'Input 3 - Macro-Debt data(DMX)'!AH30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI30), 'Input 3 - Macro-Debt data(DMX)'!AI30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ30), 'Input 3 - Macro-Debt data(DMX)'!AJ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK30), 'Input 3 - Macro-Debt data(DMX)'!AK30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL30), 'Input 3 - Macro-Debt data(DMX)'!AL30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM30), 'Input 3 - Macro-Debt data(DMX)'!AM30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN30), 'Input 3 - Macro-Debt data(DMX)'!AN30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO30), 'Input 3 - Macro-Debt data(DMX)'!AO30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP30), 'Input 3 - Macro-Debt data(DMX)'!AP30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ30), 'Input 3 - Macro-Debt data(DMX)'!AQ30, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR30), 'Input 3 - Macro-Debt data(DMX)'!AR30, 0)","v":0}]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C383,IF(START!L10=\"French\",translation!D383,IF(START!L10=\"Portuguese\",translation!E383,translation!F383)))","v":"Debt relief"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K29), 'Input 3 - Macro-Debt data(DMX)'!K29, 0)","v":106.482965792971},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L29), 'Input 3 - Macro-Debt data(DMX)'!L29, 0)","v":119.347426365125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M29), 'Input 3 - Macro-Debt data(DMX)'!M29, 0)","v":92.700816000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N29), 'Input 3 - Macro-Debt data(DMX)'!N29, 0)","v":91.78},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O29), 'Input 3 - Macro-Debt data(DMX)'!O29, 0)","v":77.537739959999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P29), 'Input 3 - Macro-Debt data(DMX)'!P29, 0)","v":58.700014969999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q29), 'Input 3 - Macro-Debt data(DMX)'!Q29, 0)","v":121.655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R29), 'Input 3 - Macro-Debt data(DMX)'!R29, 0)","v":115.92971637399501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S29), 'Input 3 - Macro-Debt data(DMX)'!S29, 0)","v":44.244601542405206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T29), 'Input 3 - Macro-Debt data(DMX)'!T29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U29), 'Input 3 - Macro-Debt data(DMX)'!U29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V29), 'Input 3 - Macro-Debt data(DMX)'!V29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W29), 'Input 3 - Macro-Debt data(DMX)'!W29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X29), 'Input 3 - Macro-Debt data(DMX)'!X29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y29), 'Input 3 - Macro-Debt data(DMX)'!Y29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z29), 'Input 3 - Macro-Debt data(DMX)'!Z29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA29), 'Input 3 - Macro-Debt data(DMX)'!AA29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB29), 'Input 3 - Macro-Debt data(DMX)'!AB29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC29), 'Input 3 - Macro-Debt data(DMX)'!AC29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD29), 'Input 3 - Macro-Debt data(DMX)'!AD29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE29), 'Input 3 - Macro-Debt data(DMX)'!AE29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF29), 'Input 3 - Macro-Debt data(DMX)'!AF29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG29), 'Input 3 - Macro-Debt data(DMX)'!AG29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH29), 'Input 3 - Macro-Debt data(DMX)'!AH29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI29), 'Input 3 - Macro-Debt data(DMX)'!AI29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ29), 'Input 3 - Macro-Debt data(DMX)'!AJ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK29), 'Input 3 - Macro-Debt data(DMX)'!AK29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL29), 'Input 3 - Macro-Debt data(DMX)'!AL29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM29), 'Input 3 - Macro-Debt data(DMX)'!AM29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN29), 'Input 3 - Macro-Debt data(DMX)'!AN29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO29), 'Input 3 - Macro-Debt data(DMX)'!AO29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP29), 'Input 3 - Macro-Debt data(DMX)'!AP29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ29), 'Input 3 - Macro-Debt data(DMX)'!AQ29, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR29), 'Input 3 - Macro-Debt data(DMX)'!AR29, 0)","v":0}]
[null,null,{"$f":"C6","v":"US Dollars"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C384,IF(START!L10=\"French\",translation!D384,IF(START!L10=\"Portuguese\",translation!E384,translation!F384)))","v":"Concessional loans"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K32), 'Input 3 - Macro-Debt data(DMX)'!K32, 0)","v":106.482965792971},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L32), 'Input 3 - Macro-Debt data(DMX)'!L32, 0)","v":119.347426365125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M32), 'Input 3 - Macro-Debt data(DMX)'!M32, 0)","v":92.700816000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N32), 'Input 3 - Macro-Debt data(DMX)'!N32, 0)","v":91.78},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O32), 'Input 3 - Macro-Debt data(DMX)'!O32, 0)","v":77.537739959999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P32), 'Input 3 - Macro-Debt data(DMX)'!P32, 0)","v":58.700014969999998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q32), 'Input 3 - Macro-Debt data(DMX)'!Q32, 0)","v":121.655},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R32), 'Input 3 - Macro-Debt data(DMX)'!R32, 0)","v":115.92971637399501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S32), 'Input 3 - Macro-Debt data(DMX)'!S32, 0)","v":44.244601542405206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T32), 'Input 3 - Macro-Debt data(DMX)'!T32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U32), 'Input 3 - Macro-Debt data(DMX)'!U32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V32), 'Input 3 - Macro-Debt data(DMX)'!V32, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W32), 'Input 3 - Macro-Debt data(DMX)'!W32, 0)","v":0},{"$f":"Ext_Debt_Data!F397","v":375.42768263497783},{"$f":"Ext_Debt_Data!G397","v":250.26668169364098},{"$f":"Ext_Debt_Data!H397","v":203.41793744441679},{"$f":"Ext_Debt_Data!I397","v":137.27000000000001},{"$f":"Ext_Debt_Data!J397","v":41.5},{"$f":"Ext_Debt_Data!K397","v":24.7},{"$f":"Ext_Debt_Data!L397","v":0},{"$f":"Ext_Debt_Data!M397","v":0},{"$f":"Ext_Debt_Data!N397","v":0},{"$f":"Ext_Debt_Data!O397","v":0},{"$f":"Ext_Debt_Data!P397","v":0},{"$f":"Ext_Debt_Data!Q397","v":0},{"$f":"Ext_Debt_Data!R397","v":0},{"$f":"Ext_Debt_Data!S397","v":0},{"$f":"Ext_Debt_Data!T397","v":0},{"$f":"Ext_Debt_Data!U397","v":0},{"$f":"Ext_Debt_Data!V397","v":0},{"$f":"Ext_Debt_Data!W397","v":0},{"$f":"Ext_Debt_Data!X397","v":0},{"$f":"Ext_Debt_Data!Y397","v":0},{"$f":"Ext_Debt_Data!Z397","v":0}]
[]
[null,null,{"$f":"C54","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C386,IF(START!L10=\"French\",translation!D386,IF(START!L10=\"Portuguese\",translation!E386,translation!F386)))","v":"Gross domestic product, current prices, U.S. dollars"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K12), 'Input 3 - Macro-Debt data(DMX)'!K12, 0)","v":14450.5977985193},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L12), 'Input 3 - Macro-Debt data(DMX)'!L12, 0)","v":17460.9989915484},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M12), 'Input 3 - Macro-Debt data(DMX)'!M12, 0)","v":20400.9429453339},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N12), 'Input 3 - Macro-Debt data(DMX)'!N12, 0)","v":24757.5530544678},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O12), 'Input 3 - Macro-Debt data(DMX)'!O12, 0)","v":28528.014586360001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P12), 'Input 3 - Macro-Debt data(DMX)'!P12, 0)","v":25589.562458234599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q12), 'Input 3 - Macro-Debt data(DMX)'!Q12, 0)","v":32174.2108297251},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R12), 'Input 3 - Macro-Debt data(DMX)'!R12, 0)","v":39564.983872474295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S12), 'Input 3 - Macro-Debt data(DMX)'!S12, 0)","v":41939.3397240185},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T12), 'Input 3 - Macro-Debt data(DMX)'!T12, 0)","v":47806.292728194298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U12), 'Input 3 - Macro-Debt data(DMX)'!U12, 0)","v":38774.100589752605},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V12), 'Input 3 - Macro-Debt data(DMX)'!V12, 0)","v":36892.586239755503},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W12), 'Input 3 - Macro-Debt data(DMX)'!W12, 0)","v":42777.871848343901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X12), 'Input 3 - Macro-Debt data(DMX)'!X12, 0)","v":45464.086073205704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y12), 'Input 3 - Macro-Debt data(DMX)'!Y12, 0)","v":49226.313751753405},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z12), 'Input 3 - Macro-Debt data(DMX)'!Z12, 0)","v":52863.269804134099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA12), 'Input 3 - Macro-Debt data(DMX)'!AA12, 0)","v":56415.209666761199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB12), 'Input 3 - Macro-Debt data(DMX)'!AB12, 0)","v":60448.752194078399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC12), 'Input 3 - Macro-Debt data(DMX)'!AC12, 0)","v":65126.708119121904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD12), 'Input 3 - Macro-Debt data(DMX)'!AD12, 0)","v":70162.382047382795},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE12), 'Input 3 - Macro-Debt data(DMX)'!AE12, 0)","v":75256.297224897091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF12), 'Input 3 - Macro-Debt data(DMX)'!AF12, 0)","v":80534.234262341008},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG12), 'Input 3 - Macro-Debt data(DMX)'!AG12, 0)","v":86156.090139593798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH12), 'Input 3 - Macro-Debt data(DMX)'!AH12, 0)","v":92097.963503505205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI12), 'Input 3 - Macro-Debt data(DMX)'!AI12, 0)","v":98436.301756162997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ12), 'Input 3 - Macro-Debt data(DMX)'!AJ12, 0)","v":105250.818711609},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK12), 'Input 3 - Macro-Debt data(DMX)'!AK12, 0)","v":112543.336660972},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL12), 'Input 3 - Macro-Debt data(DMX)'!AL12, 0)","v":120402.58032738499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM12), 'Input 3 - Macro-Debt data(DMX)'!AM12, 0)","v":128803.299738773},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN12), 'Input 3 - Macro-Debt data(DMX)'!AN12, 0)","v":137770.805397494},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO12), 'Input 3 - Macro-Debt data(DMX)'!AO12, 0)","v":147422.427493269},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP12), 'Input 3 - Macro-Debt data(DMX)'!AP12, 0)","v":157736.34939089199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ12), 'Input 3 - Macro-Debt data(DMX)'!AQ12, 0)","v":168339.123209307},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR12), 'Input 3 - Macro-Debt data(DMX)'!AR12, 0)","v":179965.47711998099}]
[null,null,{"$f":"C14","v":"National Currency"},"Million",{"$f":"++IF(START!L10=\"English\",translation!C387,IF(START!L10=\"French\",translation!D387,IF(START!L10=\"Portuguese\",translation!E387,translation!F387)))","v":"Gross domestic product, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K13), 'Input 3 - Macro-Debt data(DMX)'!K13, 0)","v":16628.9844564536},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L13), 'Input 3 - Macro-Debt data(DMX)'!L13, 0)","v":17604.805663266103},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M13), 'Input 3 - Macro-Debt data(DMX)'!M13, 0)","v":18705.084635650797},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N13), 'Input 3 - Macro-Debt data(DMX)'!N13, 0)","v":19518.160803372},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O13), 'Input 3 - Macro-Debt data(DMX)'!O13, 0)","v":21304.0333012751},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P13), 'Input 3 - Macro-Debt data(DMX)'!P13, 0)","v":22336.104423102999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q13), 'Input 3 - Macro-Debt data(DMX)'!Q13, 0)","v":24100.592347123402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R13), 'Input 3 - Macro-Debt data(DMX)'!R13, 0)","v":27486.032308808499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S13), 'Input 3 - Macro-Debt data(DMX)'!S13, 0)","v":30040.251421730802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T13), 'Input 3 - Macro-Debt data(DMX)'!T13, 0)","v":32236.952342529399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U13), 'Input 3 - Macro-Debt data(DMX)'!U13, 0)","v":33522.390497231499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V13), 'Input 3 - Macro-Debt data(DMX)'!V13, 0)","v":34808.121883282998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W13), 'Input 3 - Macro-Debt data(DMX)'!W13, 0)","v":36015.669018167602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X13), 'Input 3 - Macro-Debt data(DMX)'!X13, 0)","v":38137.242038196404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y13), 'Input 3 - Macro-Debt data(DMX)'!Y13, 0)","v":41515.957828597398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z13), 'Input 3 - Macro-Debt data(DMX)'!Z13, 0)","v":43984.7922772764},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA13), 'Input 3 - Macro-Debt data(DMX)'!AA13, 0)","v":46233.016975433195},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB13), 'Input 3 - Macro-Debt data(DMX)'!AB13, 0)","v":48646.580287032302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC13), 'Input 3 - Macro-Debt data(DMX)'!AC13, 0)","v":51255.854080113502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD13), 'Input 3 - Macro-Debt data(DMX)'!AD13, 0)","v":53991.696073598097},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE13), 'Input 3 - Macro-Debt data(DMX)'!AE13, 0)","v":56520.923298997201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF13), 'Input 3 - Macro-Debt data(DMX)'!AF13, 0)","v":59006.297199832901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG13), 'Input 3 - Macro-Debt data(DMX)'!AG13, 0)","v":61651.778830431896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH13), 'Input 3 - Macro-Debt data(DMX)'!AH13, 0)","v":64411.112057415397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI13), 'Input 3 - Macro-Debt data(DMX)'!AI13, 0)","v":67366.980416293998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ13), 'Input 3 - Macro-Debt data(DMX)'!AJ13, 0)","v":70501.109907124104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK13), 'Input 3 - Macro-Debt data(DMX)'!AK13, 0)","v":73785.6410255792},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL13), 'Input 3 - Macro-Debt data(DMX)'!AL13, 0)","v":77289.492974479406},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM13), 'Input 3 - Macro-Debt data(DMX)'!AM13, 0)","v":80954.8654682466},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN13), 'Input 3 - Macro-Debt data(DMX)'!AN13, 0)","v":84773.539444989598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO13), 'Input 3 - Macro-Debt data(DMX)'!AO13, 0)","v":88830.267095563395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP13), 'Input 3 - Macro-Debt data(DMX)'!AP13, 0)","v":93060.554640321498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ13), 'Input 3 - Macro-Debt data(DMX)'!AQ13, 0)","v":97066.969366064412},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR13), 'Input 3 - Macro-Debt data(DMX)'!AR13, 0)","v":101524.940551457}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C333,IF(START!L10=\"French\",translation!D333,IF(START!L10=\"Portuguese\",translation!E333,translation!F333)))","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C388,IF(START!L10=\"French\",translation!D388,IF(START!L10=\"Portuguese\",translation!E388,translation!F388)))","v":"US Gross domestic product deflator"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K18), 'Input 3 - Macro-Debt data(DMX)'!K18, 0)","v":89.120029622154206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L18), 'Input 3 - Macro-Debt data(DMX)'!L18, 0)","v":91.987284191299196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M18), 'Input 3 - Macro-Debt data(DMX)'!M18, 0)","v":94.813806128453905},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N18), 'Input 3 - Macro-Debt data(DMX)'!N18, 0)","v":97.336750987477899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O18), 'Input 3 - Macro-Debt data(DMX)'!O18, 0)","v":99.246141786704698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P18), 'Input 3 - Macro-Debt data(DMX)'!P18, 0)","v":99.999826614651099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q18), 'Input 3 - Macro-Debt data(DMX)'!Q18, 0)","v":101.22160743516601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R18), 'Input 3 - Macro-Debt data(DMX)'!R18, 0)","v":103.31112490700301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S18), 'Input 3 - Macro-Debt data(DMX)'!S18, 0)","v":105.21422698372599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T18), 'Input 3 - Macro-Debt data(DMX)'!T18, 0)","v":106.913354481358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U18), 'Input 3 - Macro-Debt data(DMX)'!U18, 0)","v":108.82760562499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V18), 'Input 3 - Macro-Debt data(DMX)'!V18, 0)","v":109.998353377406},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W18), 'Input 3 - Macro-Debt data(DMX)'!W18, 0)","v":111.445135967255},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X18), 'Input 3 - Macro-Debt data(DMX)'!X18, 0)","v":113.521109194902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y18), 'Input 3 - Macro-Debt data(DMX)'!Y18, 0)","v":115.618434136304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z18), 'Input 3 - Macro-Debt data(DMX)'!Z18, 0)","v":118.014354060641},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA18), 'Input 3 - Macro-Debt data(DMX)'!AA18, 0)","v":120.346757380939},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB18), 'Input 3 - Macro-Debt data(DMX)'!AB18, 0)","v":122.714997949477},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC18), 'Input 3 - Macro-Debt data(DMX)'!AC18, 0)","v":125.223498958104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD18), 'Input 3 - Macro-Debt data(DMX)'!AD18, 0)","v":127.78327794754399},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE18), 'Input 3 - Macro-Debt data(DMX)'!AE18, 0)","v":130.395383125992},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF18), 'Input 3 - Macro-Debt data(DMX)'!AF18, 0)","v":133.06088412878299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG18), 'Input 3 - Macro-Debt data(DMX)'!AG18, 0)","v":135.78087245639799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH18), 'Input 3 - Macro-Debt data(DMX)'!AH18, 0)","v":138.55646192142299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI18), 'Input 3 - Macro-Debt data(DMX)'!AI18, 0)","v":141.388789104648},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ18), 'Input 3 - Macro-Debt data(DMX)'!AJ18, 0)","v":144.27901382048501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK18), 'Input 3 - Macro-Debt data(DMX)'!AK18, 0)","v":147.228319591907},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL18), 'Input 3 - Macro-Debt data(DMX)'!AL18, 0)","v":150.237914135084},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM18), 'Input 3 - Macro-Debt data(DMX)'!AM18, 0)","v":153.30902985393899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN18), 'Input 3 - Macro-Debt data(DMX)'!AN18, 0)","v":156.442924344803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO18), 'Input 3 - Macro-Debt data(DMX)'!AO18, 0)","v":159.640880911392},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP18), 'Input 3 - Macro-Debt data(DMX)'!AP18, 0)","v":162.90420909030999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ18), 'Input 3 - Macro-Debt data(DMX)'!AQ18, 0)","v":166.23424518729001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR18), 'Input 3 - Macro-Debt data(DMX)'!AR18, 0)","v":169.63235282440499}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C389,IF(START!L10=\"French\",translation!D389,IF(START!L10=\"Portuguese\",translation!E389,translation!F389)))","v":"Exchange rate, national currency per U.S. Dollar, end of period"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K19), 'Input 3 - Macro-Debt data(DMX)'!K19, 0)","v":0.90542599999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L19), 'Input 3 - Macro-Debt data(DMX)'!L19, 0)","v":0.91308199999999995},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M19), 'Input 3 - Macro-Debt data(DMX)'!M19, 0)","v":0.92352999999999996},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N19), 'Input 3 - Macro-Debt data(DMX)'!N19, 0)","v":0.97040000000000004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O19), 'Input 3 - Macro-Debt data(DMX)'!O19, 0)","v":1.2141},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P19), 'Input 3 - Macro-Debt data(DMX)'!P19, 0)","v":1.4186000000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q19), 'Input 3 - Macro-Debt data(DMX)'!Q19, 0)","v":1.4738},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R19), 'Input 3 - Macro-Debt data(DMX)'!R19, 0)","v":1.5505},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S19), 'Input 3 - Macro-Debt data(DMX)'!S19, 0)","v":1.88},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T19), 'Input 3 - Macro-Debt data(DMX)'!T19, 0)","v":2.2000000000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U19), 'Input 3 - Macro-Debt data(DMX)'!U19, 0)","v":3.1955},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V19), 'Input 3 - Macro-Debt data(DMX)'!V19, 0)","v":3.7949999999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W19), 'Input 3 - Macro-Debt data(DMX)'!W19, 0)","v":4.2001999999999997},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X19), 'Input 3 - Macro-Debt data(DMX)'!X19, 0)","v":4.7032579654818703},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y19), 'Input 3 - Macro-Debt data(DMX)'!Y19, 0)","v":5.1105475181203301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z19), 'Input 3 - Macro-Debt data(DMX)'!Z19, 0)","v":5.4574049224511096},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA19), 'Input 3 - Macro-Debt data(DMX)'!AA19, 0)","v":5.7262512089379198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB19), 'Input 3 - Macro-Debt data(DMX)'!AB19, 0)","v":5.9526864934779198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC19), 'Input 3 - Macro-Debt data(DMX)'!AC19, 0)","v":6.1834476111432197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD19), 'Input 3 - Macro-Debt data(DMX)'!AD19, 0)","v":6.4231543861154101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE19), 'Input 3 - Macro-Debt data(DMX)'!AE19, 0)","v":6.6721536046532597},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF19), 'Input 3 - Macro-Debt data(DMX)'!AF19, 0)","v":6.9308054964892296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG19), 'Input 3 - Macro-Debt data(DMX)'!AG19, 0)","v":7.1994842559775902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH19), 'Input 3 - Macro-Debt data(DMX)'!AH19, 0)","v":7.4785785834452403},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI19), 'Input 3 - Macro-Debt data(DMX)'!AI19, 0)","v":7.7684922475285498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ19), 'Input 3 - Macro-Debt data(DMX)'!AJ19, 0)","v":8.0696446693096195},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK19), 'Input 3 - Macro-Debt data(DMX)'!AK19, 0)","v":8.3824715290966907},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL19), 'Input 3 - Macro-Debt data(DMX)'!AL19, 0)","v":8.7074253967279205},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM19), 'Input 3 - Macro-Debt data(DMX)'!AM19, 0)","v":9.0449763863084591},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN19), 'Input 3 - Macro-Debt data(DMX)'!AN19, 0)","v":9.3956128363294198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO19), 'Input 3 - Macro-Debt data(DMX)'!AO19, 0)","v":9.7598420161522199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP19), 'Input 3 - Macro-Debt data(DMX)'!AP19, 0)","v":10.1381908598804},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ19), 'Input 3 - Macro-Debt data(DMX)'!AQ19, 0)","v":10.5312067286808},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR19), 'Input 3 - Macro-Debt data(DMX)'!AR19, 0)","v":10.939458202656001}]
[null,null,"National Currency",{"$f":"$D$58","v":"None"},{"$f":"++IF(START!L10=\"English\",translation!C390,IF(START!L10=\"French\",translation!D390,IF(START!L10=\"Portuguese\",translation!E390,translation!F390)))","v":"Exchange rate, national currency per U.S. Dollar, average"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K20), 'Input 3 - Macro-Debt data(DMX)'!K20, 0)","v":0.89995330165305598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L20), 'Input 3 - Macro-Debt data(DMX)'!L20, 0)","v":0.90676633819274899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M20), 'Input 3 - Macro-Debt data(DMX)'!M20, 0)","v":0.91689198896198398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N20), 'Input 3 - Macro-Debt data(DMX)'!N20, 0)","v":0.93524784557480201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O20), 'Input 3 - Macro-Debt data(DMX)'!O20, 0)","v":1.05785833333333},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P20), 'Input 3 - Macro-Debt data(DMX)'!P20, 0)","v":1.4301765422077899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q20), 'Input 3 - Macro-Debt data(DMX)'!Q20, 0)","v":1.431025},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R20), 'Input 3 - Macro-Debt data(DMX)'!R20, 0)","v":1.5118499999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S20), 'Input 3 - Macro-Debt data(DMX)'!S20, 0)","v":1.7958166666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T20), 'Input 3 - Macro-Debt data(DMX)'!T20, 0)","v":1.9540500000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U20), 'Input 3 - Macro-Debt data(DMX)'!U20, 0)","v":2.9231727743271199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V20), 'Input 3 - Macro-Debt data(DMX)'!V20, 0)","v":3.7123275303643699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W20), 'Input 3 - Macro-Debt data(DMX)'!W20, 0)","v":3.91126214574899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X20), 'Input 3 - Macro-Debt data(DMX)'!X20, 0)","v":4.4516289827409397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y20), 'Input 3 - Macro-Debt data(DMX)'!Y20, 0)","v":4.9069027418011002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z20), 'Input 3 - Macro-Debt data(DMX)'!Z20, 0)","v":5.2839762202857203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA20), 'Input 3 - Macro-Debt data(DMX)'!AA20, 0)","v":5.5918280656945196},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB20), 'Input 3 - Macro-Debt data(DMX)'!AB20, 0)","v":5.8394688512079203},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC20), 'Input 3 - Macro-Debt data(DMX)'!AC20, 0)","v":6.0680670523105702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD20), 'Input 3 - Macro-Debt data(DMX)'!AD20, 0)","v":6.3033009986293198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE20), 'Input 3 - Macro-Debt data(DMX)'!AE20, 0)","v":6.5476539953843398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF20), 'Input 3 - Macro-Debt data(DMX)'!AF20, 0)","v":6.8014795505712504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG20), 'Input 3 - Macro-Debt data(DMX)'!AG20, 0)","v":7.0651448762334104},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH20), 'Input 3 - Macro-Debt data(DMX)'!AH20, 0)","v":7.3390314197114197},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI20), 'Input 3 - Macro-Debt data(DMX)'!AI20, 0)","v":7.6235354154869004},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ20), 'Input 3 - Macro-Debt data(DMX)'!AJ20, 0)","v":7.9190684584190798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK20), 'Input 3 - Macro-Debt data(DMX)'!AK20, 0)","v":8.2260580992031507},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL20), 'Input 3 - Macro-Debt data(DMX)'!AL20, 0)","v":8.5449484629123003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM20), 'Input 3 - Macro-Debt data(DMX)'!AM20, 0)","v":8.8762008915181898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN20), 'Input 3 - Macro-Debt data(DMX)'!AN20, 0)","v":9.2202946113189395},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO20), 'Input 3 - Macro-Debt data(DMX)'!AO20, 0)","v":9.5777274262408199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP20), 'Input 3 - Macro-Debt data(DMX)'!AP20, 0)","v":9.9490164380163293},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ20), 'Input 3 - Macro-Debt data(DMX)'!AQ20, 0)","v":10.3346987942806},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR20), 'Input 3 - Macro-Debt data(DMX)'!AR20, 0)","v":10.735332465668399}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B14","v":"Public Investment, constant prices"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K14), 'Input 3 - Macro-Debt data(DMX)'!K14, 0)","v":464.741151985172},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L14), 'Input 3 - Macro-Debt data(DMX)'!L14, 0)","v":468.24160670454904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M14), 'Input 3 - Macro-Debt data(DMX)'!M14, 0)","v":1449.244657},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N14), 'Input 3 - Macro-Debt data(DMX)'!N14, 0)","v":2010.4706720530401},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O14), 'Input 3 - Macro-Debt data(DMX)'!O14, 0)","v":2054.8732080193299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P14), 'Input 3 - Macro-Debt data(DMX)'!P14, 0)","v":1670.5720300959101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q14), 'Input 3 - Macro-Debt data(DMX)'!Q14, 0)","v":1877.7224302644702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R14), 'Input 3 - Macro-Debt data(DMX)'!R14, 0)","v":1872.29334893701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S14), 'Input 3 - Macro-Debt data(DMX)'!S14, 0)","v":1810.61182499449},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T14), 'Input 3 - Macro-Debt data(DMX)'!T14, 0)","v":1619.27012976525},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U14), 'Input 3 - Macro-Debt data(DMX)'!U14, 0)","v":1496.86432245069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V14), 'Input 3 - Macro-Debt data(DMX)'!V14, 0)","v":1658.2564698741701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W14), 'Input 3 - Macro-Debt data(DMX)'!W14, 0)","v":1577.20635239731},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X14), 'Input 3 - Macro-Debt data(DMX)'!X14, 0)","v":1085.7249740484099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y14), 'Input 3 - Macro-Debt data(DMX)'!Y14, 0)","v":1190.50581814012},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z14), 'Input 3 - Macro-Debt data(DMX)'!Z14, 0)","v":1320.10584821262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA14), 'Input 3 - Macro-Debt data(DMX)'!AA14, 0)","v":1486.2836348063299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB14), 'Input 3 - Macro-Debt data(DMX)'!AB14, 0)","v":1590.299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC14), 'Input 3 - Macro-Debt data(DMX)'!AC14, 0)","v":1590.299772391},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD14), 'Input 3 - Macro-Debt data(DMX)'!AD14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE14), 'Input 3 - Macro-Debt data(DMX)'!AE14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF14), 'Input 3 - Macro-Debt data(DMX)'!AF14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG14), 'Input 3 - Macro-Debt data(DMX)'!AG14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH14), 'Input 3 - Macro-Debt data(DMX)'!AH14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI14), 'Input 3 - Macro-Debt data(DMX)'!AI14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ14), 'Input 3 - Macro-Debt data(DMX)'!AJ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK14), 'Input 3 - Macro-Debt data(DMX)'!AK14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL14), 'Input 3 - Macro-Debt data(DMX)'!AL14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM14), 'Input 3 - Macro-Debt data(DMX)'!AM14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN14), 'Input 3 - Macro-Debt data(DMX)'!AN14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO14), 'Input 3 - Macro-Debt data(DMX)'!AO14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP14), 'Input 3 - Macro-Debt data(DMX)'!AP14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ14), 'Input 3 - Macro-Debt data(DMX)'!AQ14, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR14), 'Input 3 - Macro-Debt data(DMX)'!AR14, 0)","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},"Million",{"$f":"'Input 3 - Macro-Debt data(DMX)'!B15","v":"Private Investment, constant price"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K15), 'Input 3 - Macro-Debt data(DMX)'!K15, 0)","v":3629.75121194843},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L15), 'Input 3 - Macro-Debt data(DMX)'!L15, 0)","v":4095.5972947371502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M15), 'Input 3 - Macro-Debt data(DMX)'!M15, 0)","v":2597.7252193033301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N15), 'Input 3 - Macro-Debt data(DMX)'!N15, 0)","v":2789.1974193804303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O15), 'Input 3 - Macro-Debt data(DMX)'!O15, 0)","v":4101.2006851304695},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P15), 'Input 3 - Macro-Debt data(DMX)'!P15, 0)","v":3171.4196573230902},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q15), 'Input 3 - Macro-Debt data(DMX)'!Q15, 0)","v":4175.0661797740304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R15), 'Input 3 - Macro-Debt data(DMX)'!R15, 0)","v":1898.6105928505799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S15), 'Input 3 - Macro-Debt data(DMX)'!S15, 0)","v":3557.3061439696498},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T15), 'Input 3 - Macro-Debt data(DMX)'!T15, 0)","v":2345.3664412851699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U15), 'Input 3 - Macro-Debt data(DMX)'!U15, 0)","v":3247.1648826589299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V15), 'Input 3 - Macro-Debt data(DMX)'!V15, 0)","v":3400.4654470086198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W15), 'Input 3 - Macro-Debt data(DMX)'!W15, 0)","v":2875.49196994555},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X15), 'Input 3 - Macro-Debt data(DMX)'!X15, 0)","v":3340.35638988234},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y15), 'Input 3 - Macro-Debt data(DMX)'!Y15, 0)","v":3964.6366617005901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z15), 'Input 3 - Macro-Debt data(DMX)'!Z15, 0)","v":4543.0844578945198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA15), 'Input 3 - Macro-Debt data(DMX)'!AA15, 0)","v":5136.7125677624599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB15), 'Input 3 - Macro-Debt data(DMX)'!AB15, 0)","v":5834.7191780159201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC15), 'Input 3 - Macro-Debt data(DMX)'!AC15, 0)","v":5834.7191780159201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD15), 'Input 3 - Macro-Debt data(DMX)'!AD15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE15), 'Input 3 - Macro-Debt data(DMX)'!AE15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF15), 'Input 3 - Macro-Debt data(DMX)'!AF15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG15), 'Input 3 - Macro-Debt data(DMX)'!AG15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH15), 'Input 3 - Macro-Debt data(DMX)'!AH15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI15), 'Input 3 - Macro-Debt data(DMX)'!AI15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ15), 'Input 3 - Macro-Debt data(DMX)'!AJ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK15), 'Input 3 - Macro-Debt data(DMX)'!AK15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL15), 'Input 3 - Macro-Debt data(DMX)'!AL15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM15), 'Input 3 - Macro-Debt data(DMX)'!AM15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN15), 'Input 3 - Macro-Debt data(DMX)'!AN15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO15), 'Input 3 - Macro-Debt data(DMX)'!AO15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP15), 'Input 3 - Macro-Debt data(DMX)'!AP15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ15), 'Input 3 - Macro-Debt data(DMX)'!AQ15, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR15), 'Input 3 - Macro-Debt data(DMX)'!AR15, 0)","v":0}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F16","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G16","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B16","v":"Public Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K16), 'Input 3 - Macro-Debt data(DMX)'!K16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L16), 'Input 3 - Macro-Debt data(DMX)'!L16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M16), 'Input 3 - Macro-Debt data(DMX)'!M16, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N16), 'Input 3 - Macro-Debt data(DMX)'!N16, 0)","v":10.075709939043637},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O16), 'Input 3 - Macro-Debt data(DMX)'!O16, 0)","v":9.6110665182762069},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P16), 'Input 3 - Macro-Debt data(DMX)'!P16, 0)","v":7.4525716507202358},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q16), 'Input 3 - Macro-Debt data(DMX)'!Q16, 0)","v":7.7634017810561877},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R16), 'Input 3 - Macro-Debt data(DMX)'!R16, 0)","v":6.9708742769618857},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S16), 'Input 3 - Macro-Debt data(DMX)'!S16, 0)","v":6.1567736580922166},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T16), 'Input 3 - Macro-Debt data(DMX)'!T16, 0)","v":5.1549559447728281},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U16), 'Input 3 - Macro-Debt data(DMX)'!U16, 0)","v":4.5781460844511175},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V16), 'Input 3 - Macro-Debt data(DMX)'!V16, 0)","v":4.8797238812541295},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W16), 'Input 3 - Macro-Debt data(DMX)'!W16, 0)","v":4.4726384387334068},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X16), 'Input 3 - Macro-Debt data(DMX)'!X16, 0)","v":4.643502801479551},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y16), 'Input 3 - Macro-Debt data(DMX)'!Y16, 0)","v":4.6652883738223627},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z16), 'Input 3 - Macro-Debt data(DMX)'!Z16, 0)","v":4.5938098713451074},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA16), 'Input 3 - Macro-Debt data(DMX)'!AA16, 0)","v":4.6342003488823407},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB16), 'Input 3 - Macro-Debt data(DMX)'!AB16, 0)","v":4.6310995313499363},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC16), 'Input 3 - Macro-Debt data(DMX)'!AC16, 0)","v":4.6197032505257951},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD16), 'Input 3 - Macro-Debt data(DMX)'!AD16, 0)","v":4.6283343769193577},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE16), 'Input 3 - Macro-Debt data(DMX)'!AE16, 0)","v":4.6263790529316964},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF16), 'Input 3 - Macro-Debt data(DMX)'!AF16, 0)","v":4.6248055601256164},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG16), 'Input 3 - Macro-Debt data(DMX)'!AG16, 0)","v":4.6265063299922238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH16), 'Input 3 - Macro-Debt data(DMX)'!AH16, 0)","v":4.6258969810165125},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI16), 'Input 3 - Macro-Debt data(DMX)'!AI16, 0)","v":4.6257362903781178},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ16), 'Input 3 - Macro-Debt data(DMX)'!AJ16, 0)","v":4.626046533795618},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK16), 'Input 3 - Macro-Debt data(DMX)'!AK16, 0)","v":4.6258932683967497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL16), 'Input 3 - Macro-Debt data(DMX)'!AL16, 0)","v":4.6258920308568285},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM16), 'Input 3 - Macro-Debt data(DMX)'!AM16, 0)","v":4.6259439443497321},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN16), 'Input 3 - Macro-Debt data(DMX)'!AN16, 0)","v":4.6259097478677704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO16), 'Input 3 - Macro-Debt data(DMX)'!AO16, 0)","v":4.625915241024777},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP16), 'Input 3 - Macro-Debt data(DMX)'!AP16, 0)","v":4.6259229777474262},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ16), 'Input 3 - Macro-Debt data(DMX)'!AQ16, 0)","v":4.6259159888799912},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR16), 'Input 3 - Macro-Debt data(DMX)'!AR16, 0)","v":4.6259180692173985}]
[null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!F17","v":"Percent of GDP"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!G17","v":"Unit"},{"$f":"'Input 3 - Macro-Debt data(DMX)'!B17","v":"Private Investment in percent of GDP (real), previous DSA vintage"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K17), 'Input 3 - Macro-Debt data(DMX)'!K17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L17), 'Input 3 - Macro-Debt data(DMX)'!L17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M17), 'Input 3 - Macro-Debt data(DMX)'!M17, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N17), 'Input 3 - Macro-Debt data(DMX)'!N17, 0)","v":13.978390508779755},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O17), 'Input 3 - Macro-Debt data(DMX)'!O17, 0)","v":19.182162887598516},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P17), 'Input 3 - Macro-Debt data(DMX)'!P17, 0)","v":14.147987518590272},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q17), 'Input 3 - Macro-Debt data(DMX)'!Q17, 0)","v":17.261718608495269},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R17), 'Input 3 - Macro-Debt data(DMX)'!R17, 0)","v":7.0688579603103268},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S17), 'Input 3 - Macro-Debt data(DMX)'!S17, 0)","v":12.096203315709921},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T17), 'Input 3 - Macro-Debt data(DMX)'!T17, 0)","v":7.4664878064084563},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U17), 'Input 3 - Macro-Debt data(DMX)'!U17, 0)","v":9.9314246255621264},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V17), 'Input 3 - Macro-Debt data(DMX)'!V17, 0)","v":10.006493416791299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W17), 'Input 3 - Macro-Debt data(DMX)'!W17, 0)","v":8.1543140474290468},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X17), 'Input 3 - Macro-Debt data(DMX)'!X17, 0)","v":9.3640773632608241},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y17), 'Input 3 - Macro-Debt data(DMX)'!Y17, 0)","v":9.1749616091603912},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z17), 'Input 3 - Macro-Debt data(DMX)'!Z17, 0)","v":8.8977843399500873},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA17), 'Input 3 - Macro-Debt data(DMX)'!AA17, 0)","v":9.1456077707904342},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB17), 'Input 3 - Macro-Debt data(DMX)'!AB17, 0)","v":9.0727845733003036},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC17), 'Input 3 - Macro-Debt data(DMX)'!AC17, 0)","v":9.0387255613469417},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD17), 'Input 3 - Macro-Debt data(DMX)'!AD17, 0)","v":9.0857059684792265},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE17), 'Input 3 - Macro-Debt data(DMX)'!AE17, 0)","v":9.0657387010421573},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF17), 'Input 3 - Macro-Debt data(DMX)'!AF17, 0)","v":9.0633900769561091},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG17), 'Input 3 - Macro-Debt data(DMX)'!AG17, 0)","v":9.0716115821591643},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH17), 'Input 3 - Macro-Debt data(DMX)'!AH17, 0)","v":9.0669134533858102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI17), 'Input 3 - Macro-Debt data(DMX)'!AI17, 0)","v":9.0673050375003612},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ17), 'Input 3 - Macro-Debt data(DMX)'!AJ17, 0)","v":9.0686100243484447},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK17), 'Input 3 - Macro-Debt data(DMX)'!AK17, 0)","v":9.0676095050782042},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL17), 'Input 3 - Macro-Debt data(DMX)'!AL17, 0)","v":9.0678415223090028},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM17), 'Input 3 - Macro-Debt data(DMX)'!AM17, 0)","v":9.0680203505785499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN17), 'Input 3 - Macro-Debt data(DMX)'!AN17, 0)","v":9.0678237926552523},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO17), 'Input 3 - Macro-Debt data(DMX)'!AO17, 0)","v":9.0678952218476017},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP17), 'Input 3 - Macro-Debt data(DMX)'!AP17, 0)","v":9.0679131216938007},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ17), 'Input 3 - Macro-Debt data(DMX)'!AQ17, 0)","v":9.0678773787322182},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR17), 'Input 3 - Macro-Debt data(DMX)'!AR17, 0)","v":9.0678952407578723}]
[]
[null,null,{"$f":"C5","v":"Units"},{"$f":"D5","v":"Scale"},{"$f":"++IF(START!L10=\"English\",translation!C392,IF(START!L10=\"French\",translation!D392,IF(START!L10=\"Portuguese\",translation!E392,translation!F392)))","v":"Calculated variables"},null,null,{"$f":"H5","v":2005},{"$f":"I5","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C394,IF(START!L10=\"French\",translation!D394,IF(START!L10=\"Portuguese\",translation!E394,translation!F394)))","v":"External Sector"}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C395,IF(START!L10=\"French\",translation!D395,IF(START!L10=\"Portuguese\",translation!E395,translation!F395)))","v":"External interest rate (paid)"},null,null,0,{"$f":"IF(ISNUMBER(I18/(H8+H11)*100),I18/(H8+H11)*100,\"...\")","v":2.818843740116646},2.3451312739803534,4.7405305205129862,4.6898959509301239,4.1502282376716622,3.5354943897198683,4.7975078858475051,4.3856195763672634,5.7230409820594437,5.410393165335587,4.6413209410801706,5.1129643037464829,{"$f":"IF(ISNUMBER(U18/(T8+T11)*100),U18/(T8+T11)*100,\"...\")","v":5.1636678771756062},6.5917403479167929,6.856406695556938,6.8869952895575848,6.4526498075548364,6.0959663028109974,8.5007748191403198,6.2955692155535354,5.958872367262817,5.9015939533390283,5.0166969815846869,6.0858715703649047,6.1691955194591674,6.2151850482820921,5.4708340795663108,5.5465792901314241,5.6403239439245993,5.7156876117975282,5.8148478922908291,5.899188875014449,6.0028712879305131]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C396,IF(START!L10=\"French\",translation!D396,IF(START!L10=\"Portuguese\",translation!E396,translation!F396)))","v":"Private debt in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H11/H56*100),H11/H56*100,\"…\")","v":7.1961323417508938},8.7140109450992078,9.3680148430801378,8.771057740373605,7.15177450339114,7.0449705264542546,6.5980275517755667,5.7759556603162991,3.3430106679752254,4.4483048142918049,4.3313870056823047,3.9999999999999996,4.0000000000000089,{"$f":"IF(ISNUMBER(U11/U56*100),U11/U56*100,\"…\")","v":4.0000000000000044},4.000000000000008,4.0000000000000115,4.0000000000000044,3.9999999999999902,4.0000000000000062,3.9999999999999973,3.9999999999999951,3.9999999999999996,3.9999999999999973,4.0000000000000018,4,3.9999999999999911,4.0000000000000178,3.9999999999999916,3.9999999999999916,3.9999999999999853,3.9999999999999996,3.9999999999999938,4.0000000000000053,3.9994443378719171]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C397,IF(START!L10=\"French\",translation!D397,IF(START!L10=\"Portuguese\",translation!E397,translation!F397)))","v":"Private debt service in percent of exports"},null,null,{"$f":"IF(ISNUMBER((H25+H20)/H29*100),(H25+H20)/H29*100,\"…\")","v":0},6.6495790044554077,8.0149270309551675,8.2322120441096498,7.6778855040813996,5.9941360996354565,4.35985266006589,4.0526520707101081,3.4391595699701218,2.1495765858671723,3.4843939188783,2.544645777524952,{"$f":"IF(ISNUMBER((T25+T20+S13)/T29*100),(T25+T20+S13)/T29*100,\"…\")","v":2.1117848426009349},{"$f":"IF(ISNUMBER((U25+U20+T13)/U29*100),(U25+U20+T13)/U29*100,\"…\")","v":2.2863209611983693},{"$f":"IF(ISNUMBER((V25+V20+U13)/V29*100),(V25+V20+U13)/V29*100,\"…\")","v":2.2145543522544862},2.2487196091033224,2.2944348290667129,2.3038466562118365,2.3074132643621694,2.3443323746665743,2.4009142134901431,2.4526672438742141,2.4853514860611154,2.5076013995156932,2.5172258265965439,2.5268719395663828,2.5400537267459589,2.5535664367778619,2.572619365789095,2.5928945728646631,2.6055479688572469,2.6260945644175213,2.6530634796235231,2.6642499700144495]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C410,IF(START!L10=\"French\",translation!D410,IF(START!L10=\"Portuguese\",translation!E410,translation!F410)))","v":"Non-interest current account in percent of GDP"},null,null,{"$f":"IF(ISNUMBER((H28+H18)/H56*100),(H28+H18)/H56*100,\"…\")","v":-3.7417301829076495},-5.7669291911902931,-8.2967713236911536,-8.7155405716636665,-10.829758907110262,-0.84057233100899209,-4.9885313009490302,-11.606422590183312,-10.997944769340865,-10.120144108155214,-7.1822270058197661,-5.471014079333135,-4.4031382895454492,{"$f":"IF(ISNUMBER((U28+U18)/U56*100),(U28+U18)/U56*100,\"…\")","v":-3.3893317197875512},-2.2574807074025007,-1.7716261746453983,-1.5342451446469387,-1.6030444009665392,-1.7172072871052688,-0.73440756202915547,-1.7749661266695476,-2.1273884534383343,-2.3000587529375816,-2.5046566902299068,-2.1059008135625161,-1.9536802107311351,-1.8676327915815298,-1.9510530933190589,-1.8390088049863011,-1.8045416537399634,-1.6459593663343157,-1.5845725319359554,-1.6377827761866137,-1.4947762481340154]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C411,IF(START!L10=\"French\",translation!D411,IF(START!L10=\"Portuguese\",translation!E411,translation!F411)))","v":"Current official transfers in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H32/H56*100),H32/H56*100,\"…\")","v":1.270674075634538},0.80041239374475448,0.71075146079541573,0.84568131405949531,0.84516922574514219,1.1317895742558961,0.62080776761574608,0.57791000430325923,0.61474501433876283,0.16794860136194598,2.4681423564803986E-2,0.528317528983546,5.9844024244022964E-2,{"$f":"IF(ISNUMBER(U32/U56*100),U32/U56*100,\"…\")","v":3.6449781846198077E-2},7.3659467960370166E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C412,IF(START!L10=\"French\",translation!D412,IF(START!L10=\"Portuguese\",translation!E412,translation!F412)))","v":"Total gross financing"},null,null,{"$f":"IF(ISNUMBER(-H28-H34+H23+E89),-H28-H34+H23+E89,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-I28-I34+I23+H89),-I28-I34+I23+H89,\"...\")","v":1668.2399713766213},4563.1555278965152,2512.2383866923569,2330.3411620511106,-1792.553642944893,-87.022112391115911,2647.1106981814933,2842.5281612871986,3378.6985959026169,1556.9076082666575,1488.5525636877728,1337.0348318612046,2360.267311580295,2091.5041414437114,2101.2626397858094,2600.8646609673765,3504.1136294176836,3275.1628348236122,4043.0560585765602,5194.8462643542643,5082.8663586233506,5256.4374406164516,5404.4825002703074,5741.4496260445894,5770.9294295913696,5952.034435128593,6121.5773402939303,6742.500085396965,7856.2714016248838,8470.1648657409569,9090.1800242796271,9229.0536238588065,9719.2308932854885]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C413,IF(START!L10=\"French\",translation!D413,IF(START!L10=\"Portuguese\",translation!E413,translation!F413)))","v":"o/w covered by private sector"},null,null,{"$f":"IF(ISNUMBER(H12-E11+H25+E13),H12-E11+H25+E13,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(I12-H12+I25+I13),I12-H12+I25+I13,\"...\")","v":716.64604984271796},740.92067264943807,642.56858291324784,303.05985470219997,170.56971422243009,680.64158868663606,586.96528939611392,-426.16813933601793,1004.9403401208518,-21.799342255429849,132.13836597843584,530.55211426158417,{"$f":"IF(ISNUMBER(U12-T12+U25+U13),U12-T12+U25+U13,\"...\")","v":449.67154378122194},514.20179572755592,539.28875210925798,564.98375293815445,612.66337842677012,670.70825455437603,722.4406220834054,765.05566347963247,813.16785929693583,869.14810918883768,926.92365567321031,990.31723813435201,1060.0710922671342,1133.7072676674197,1214.71643994427,1299.2494190745977,1389.1266242590102,1488.2313270109698,1591.9362958510603,1686.0017478637499,1810.7671421014306]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C414,IF(START!L10=\"French\",translation!D414,IF(START!L10=\"Portuguese\",translation!E414,translation!F414)))","v":"o/w covered by public sector"},null,null,{"$f":"IF(ISNUMBER(H74-H75),H74-H75,\"...\")","v":"..."},951.59392153390331,3822.2348552470771,1869.6698037791091,2027.2813073489106,-1963.1233571673231,-767.66370107775197,2060.1454087853795,3268.6963006232163,2373.758255781765,1578.7069505220873,1356.414197709337,806.4827175996204,1910.595767799073,1577.3023457161555,1561.9738876765514,2035.8809080292222,2891.4502509909134,2604.4545802692364,3320.6154364931549,4429.7906008746322,4269.698499326415,4387.2893314276134,4477.558844597097,4751.1323879102374,4710.8583373242354,4818.3271674611733,4906.8609003496604,5443.2506663223676,6467.1447773658738,6981.933538729987,7498.243728428567,7543.0518759950564,7908.4637511840574]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C424,IF(START!L10=\"French\",translation!D424,IF(START!L10=\"Portuguese\",translation!E424,translation!F424)))","v":"Residual financing gaps after private and public external financing ((-): overfinancing)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U76-U10-Ext_Debt_Data!F118","v":-3012.7050762897588},{"$f":"+V76-V10-Ext_Debt_Data!G118","v":-2078.4878297665146},{"$f":"+W76-W10-Ext_Debt_Data!H118","v":-1356.4579974346584},{"$f":"+X76-X10-Ext_Debt_Data!I118","v":-1416.7630512599808},{"$f":"+Y76-Y10-Ext_Debt_Data!J118","v":-936.28814729152191},{"$f":"+Z76-Z10-Ext_Debt_Data!K118","v":-1357.6950673584261},{"$f":"+AA76-AA10-Ext_Debt_Data!L118","v":-1074.1769138340637},{"$f":"+AB76-AB10-Ext_Debt_Data!M118","v":123.22231963616287},{"$f":"+AC76-AC10-Ext_Debt_Data!N118","v":-461.28832828453869},{"$f":"+AD76-AD10-Ext_Debt_Data!O118","v":-565.32774027601499},{"$f":"+AE76-AE10-Ext_Debt_Data!P118","v":-456.42226291724364},{"$f":"+AF76-AF10-Ext_Debt_Data!Q118","v":-1134.7925046391774},{"$f":"+AG76-AG10-Ext_Debt_Data!R118","v":-1222.9608208276832},{"$f":"+AH76-AH10-Ext_Debt_Data!S118","v":-1333.7724136253655},{"$f":"+AI76-AI10-Ext_Debt_Data!T118","v":-1407.0620381587505},{"$f":"+AJ76-AJ10-Ext_Debt_Data!U118","v":-1547.5763659584727},{"$f":"+AK76-AK10-Ext_Debt_Data!V118","v":-735.75352382052642},{"$f":"+AL76-AL10-Ext_Debt_Data!W118","v":-766.98408877380734},{"$f":"+AM76-AM10-Ext_Debt_Data!X118","v":-463.94011854192559},{"$f":"+AN76-AN10-Ext_Debt_Data!Y118","v":-580.35203211536918},{"$f":"+AO76-AO10-Ext_Debt_Data!Z118","v":-505.8202242134812}]
[null,null,null,null,"(Note) \n- This line is equal to External GFNs - (Private financing) - (Public external financing)\n- Nonzero value should be consistent with other BoP components not shown in this GFN calculation (e.g., reserve accumulation).\n"]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C398,IF(START!L10=\"French\",translation!D398,IF(START!L10=\"Portuguese\",translation!E398,translation!F398)))","v":"Public Sector"}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C340,IF(START!L10=\"French\",translation!D340,IF(START!L10=\"Portuguese\",translation!E340,translation!F340)))","v":"Total public debt outstanding at year-end"},null,null,{"$f":"IF(ISNUMBER(H81+H82),H81+H82,0)","v":5862.5283519726108},7662.7242949666306,4964.5993319466943,7609.6903708956088,10242.766970067612,13677.231936626555,17593.204455484796,23831.215734560396,36381.796359984692,54256.134595762778,79837.528632344474,99852.234492218311,124191.6726982308,{"$f":"IF(ISNUMBER(U81+U82),U81+U82,0)","v":142094.11632925758},{"$f":"IF(ISNUMBER(V81+V82),V81+V82,0)","v":159366.06328449285},{"$f":"IF(ISNUMBER(W81+W82),W81+W82,0)","v":175089.92352243775},190221.83385456246,204509.88833601953,218966.22664922941,238807.91511797829,257878.84028151399,280184.35012885608,305296.81901290204,330257.65968671942,360875.88475336222,394455.11979952327,431139.95112837455,468226.51372342696,508458.95138158917,551009.0498692838,597680.20151263708,647456.10495333793,701333.32837562205,759206.1626565184]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C343,IF(START!L10=\"French\",translation!D343,IF(START!L10=\"Portuguese\",translation!E343,translation!F343)))","v":"Total public external debt"},null,null,{"$f":"+H8*H59","v":5862.5283519726108},5838.9811945289712,2131.6514265640944,4327.0018428956082,5780.9960901113936,8062.2389081324445,10799.342105224097,14178.287262463757,22526.979043248892,32461.672290600582,50904.231179339266,67332.907413403707,82457.544652968296,103135.89524037698,118614.99845838324,130978.82541125156,143343.04268749061,152642.71590712667,165071.95598560467,177163.93538977916,183718.27486832524,196868.43481181777,214063.62819131292,232811.70322776955,258035.89491420894,284897.32827809005,313524.18372960103,342901.63407728449,376647.11621122487,408229.08907467278,443740.62956526247,478114.44076743838,517206.5914773253,560489.40779637068]
[null,null,"National Currency","Million","Total public domestic debt",null,null,{"$f":"IF(ISNUMBER(H14),H14,0)","v":0},1823.7431004376599,2832.9479053825999,3282.6885280000001,4461.7708799562197,5614.9930284941101,6793.8623502607006,9652.9284720966389,13854.8173167358,21794.4623051622,28933.297453005202,32519.3270788146,41734.1280452625,38958.2210888806,40751.064826109607,44111.098111186177,46878.791167071853,51867.172428892882,53894.270663624739,61643.979728199127,74160.565413188742,83315.915317038307,91233.190821589131,97445.956458949833,102839.98983915326,109557.79152143323,117615.76739877352,125324.87964614246,131811.83517036433,142779.96079461108,153939.57194737467,169341.66418589954,184126.73689829675,198716.75486014772]
[null,null,"National Currency","Million",{"$f":"++IF(START!L10=\"English\",translation!C344,IF(START!L10=\"French\",translation!D344,IF(START!L10=\"Portuguese\",translation!E344,translation!F344)))","v":"Foreign-currency denominated public debt (end of period)"},null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!K210*H59","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!L210*I59","v":5838.9811945289712},{"$f":"'Input 3 - Macro-Debt data(DMX)'!M210*J59","v":2070.8902423022764},{"$f":"'Input 3 - Macro-Debt data(DMX)'!N210*K59","v":3903.393130895608},{"$f":"'Input 3 - Macro-Debt data(DMX)'!O210*L59","v":5339.9851920113942},{"$f":"'Input 3 - Macro-Debt data(DMX)'!P210*M59","v":7583.2094552394528},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Q210*N59","v":9217.958140890878},{"$f":"'Input 3 - Macro-Debt data(DMX)'!R210*O59","v":11896.817144389275},{"$f":"'Input 3 - Macro-Debt data(DMX)'!S210*P59","v":17587.056119533601},{"$f":"'Input 3 - Macro-Debt data(DMX)'!T210*Q59","v":26625.347341291821},{"$f":"'Input 3 - Macro-Debt data(DMX)'!U210*R59","v":44956.727776625958},{"$f":"'Input 3 - Macro-Debt data(DMX)'!V210*S59","v":60617.769324211586},{"$f":"'Input 3 - Macro-Debt data(DMX)'!W210*T59","v":70863.260612968312},{"$f":"Ext_Debt_Data!F379*U59","v":80261.940732043658},{"$f":"Ext_Debt_Data!G379*V59","v":87523.258978315396},{"$f":"Ext_Debt_Data!H379*W59","v":93263.410056651279},{"$f":"Ext_Debt_Data!I379*X59","v":98508.602060524325},{"$f":"Ext_Debt_Data!J379*Y59","v":103378.18729483696},{"$f":"Ext_Debt_Data!K379*Z59","v":109691.80852878233},{"$f":"Ext_Debt_Data!L379*AA59","v":117253.09893143039},{"$f":"Ext_Debt_Data!M379*AB59","v":126623.68257529126},{"$f":"Ext_Debt_Data!N379*AC59","v":138355.31190908057},{"$f":"Ext_Debt_Data!O379*AD59","v":151061.19559371393},{"$f":"Ext_Debt_Data!P379*AE59","v":164797.03824167917},{"$f":"Ext_Debt_Data!Q379*AF59","v":179346.46867481378},{"$f":"Ext_Debt_Data!R379*AG59","v":194412.71928537166},{"$f":"Ext_Debt_Data!S379*AH59","v":210125.32042052146},{"$f":"Ext_Debt_Data!T379*AI59","v":226656.0001512141},{"$f":"Ext_Debt_Data!U379*AJ59","v":243631.05014489719},{"$f":"Ext_Debt_Data!V379*AK59","v":260256.54244810322},{"$f":"Ext_Debt_Data!W379*AL59","v":276719.08753090852},{"$f":"Ext_Debt_Data!X379*AM59","v":293211.07580062852},{"$f":"Ext_Debt_Data!Y379*AN59","v":309546.57132323465},{"$f":"Ext_Debt_Data!Z379*AO59","v":325796.72939206252}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C399,IF(START!L10=\"French\",translation!D399,IF(START!L10=\"Portuguese\",translation!E399,translation!F399)))","v":"Share of foreign-currency denominated Public debt in total Public debt (previous period)"},null,null,{"$f":"+IF(ISNUMBER(G83/(G14+G8*G59)),G83/(G14+G8*G59),\"…\")","v":"…"},0,0.76199807924244245,0.41713139446647934,{"$f":"+IF(ISNUMBER(K83/(K14+K8*K59)),K83/(K14+K8*K59),\"…\")","v":0.51295032263398188},0.52134205606906869,0.55444036413042119,0.52394992420025677,0.4992115080027717,0.48340263206126638,0.49073432045362059,0.56310269802631008,0.60707474031475628,0.57059591092839679,0.56485055683841501,0.54919634189666189,0.53266006507050412,0.51786169896690648,0.50549236585069979,0.50095309312016389,0.4909933528522446,0.49102005591874948,0.49380099868337152,0.49480107942863955,0.49899535531743527,0.49697548728529395,0.4928639774891993,0.48737149009407238,0.48407339932290921,0.4791557892390344,0.47232716506170641,0.46298854609969492,0.45286633882579608,0.44136868846684391]
[null,null,null,null,{"$f":"translation!C400","v":"Share of local-currency denominated external public debt in total external debt "},null,null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!K204/'Macro-Debt_Data'!H6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!L204/'Macro-Debt_Data'!I6*100,0)","v":0},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!M204/'Macro-Debt_Data'!J6*100,0)","v":1.5593112442446908},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!N204/'Macro-Debt_Data'!K6*100,0)","v":6.5836791417011336},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!O204/'Macro-Debt_Data'!L6*100,0)","v":5.3403596458559921},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!P204/'Macro-Debt_Data'!M6*100,0)","v":4.5107801788581963},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!Q204/'Macro-Debt_Data'!N6*100,0)","v":11.35397700503424},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!R204/'Macro-Debt_Data'!O6*100,0)","v":12.873968116934517},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!S204/'Macro-Debt_Data'!P6*100,0)","v":19.631842966530161},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!T204/'Macro-Debt_Data'!Q6*100,0)","v":15.714338273063074},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!U204/'Macro-Debt_Data'!R6*100,0)","v":10.569405879989262},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!V204/'Macro-Debt_Data'!S6*100,0)","v":9.2072443066036058},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Input 3 - Macro-Debt data(DMX)'!W204/'Macro-Debt_Data'!T6*100,0)","v":12.933615638432668},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I203)/U59)/U6)*100,0)","v":20.480029844436604},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J203)/V59)/V6)*100,0)","v":24.162448255366929},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K203)/W59)/W6)*100,0)","v":26.463489817230627},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L203)/X59)/X6)*100,0)","v":28.691296966744083},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M203)/Y59)/Y6)*100,0)","v":29.493357279875898},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N203)/Z59)/Z6)*100,0)","v":30.566325277991023},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O203)/AA59)/AA6)*100,0)","v":30.693522574965854},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P203)/AB59)/AB6)*100,0)","v":28.01457960482502},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q203)/AC59)/AC6)*100,0)","v":26.694537303553766},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R203)/AD59)/AD6)*100,0)","v":26.374666285018805},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S203)/AE59)/AE6)*100,0)","v":26.123097307212522},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T203)/AF59)/AF6)*100,0)","v":27.263649913930166},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U203)/AG59)/AG6)*100,0)","v":28.376574448424329},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V203)/AH59)/AH6)*100,0)","v":29.436574470168985},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W203)/AI59)/AI6)*100,0)","v":30.206421122420359},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X203)/AJ59)/AJ6)*100,0)","v":31.427450842587241},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y203)/AK59)/AK6)*100,0)","v":32.167473946355329},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z203)/AL59)/AL6)*100,0)","v":33.318120184383581},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA203)/AM59)/AM6)*100,0)","v":34.10992133913706},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB203)/AN59)/AN6)*100,0)","v":35.309174700506212},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,((('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC203)/AO59)/AO6)*100,0)","v":36.715049453866364}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C401,IF(START!L10=\"French\",translation!D401,IF(START!L10=\"Portuguese\",translation!E401,translation!F401)))","v":"Interest rate on external debt"},null,null,{"$f":"IF(ISNUMBER(H19/G8),H19/G8*100,\"...\")","v":"..."},2.4685440601224231,1.7134428113908213,4.5256886570868797,4.5388772142245175,3.7861125090205632,3.0709391396655441,4.7388439231501627,4.232080044507935,5.8076423059941087,5.4695400012265205,4.6035063260994091,5.122359908415465,{"$f":"IF(ISNUMBER(U19/T8),U19/T8*100,\"...\")","v":5.1779332191736449},{"$f":"IF(ISNUMBER(V19/U8),V19/U8*100,\"...\")","v":6.7237451221323115},7.0138986077631582,7.0532484525884591,6.5836014368898503,6.1993093965805919,8.8423927697418616,6.4273942757930307,6.0637003716470659,6.0038429695306172,5.0186322555121743,6.214371454068778,6.3077941806682798,6.3600935702323698,5.527503491966959,5.6134243267277322,5.7195484450457315,5.8064616911933982,5.9205329742453223,6.0194904473470503,6.1403718067628326]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C402,IF(START!L10=\"French\",translation!D402,IF(START!L10=\"Portuguese\",translation!E402,translation!F402)))","v":"Interest rate on domestic debt"},null,null,{"$f":"IF(ISNUMBER(H21/G14),H21/G14*H60*100,\"...\")","v":"..."},"...",19.999999999999947,20.000000000000039,20,19.999999999999982,19.999999999999964,20,20.000000000000025,20.000000000000004,20.000000000000004,20.696304049499702,21.198786131457155,{"$f":"IF(ISNUMBER(U21/T14),U21/T14*U60*100,\"...\")","v":16.877419994719851},20.286053954807787,18.244384654723394,17.793351071087923,16.493070724469,15.005305252356454,13.994834812433215,13.657988055798265,13.327494901403655,13.188373148997343,11.569421260252962,11.31506869233335,11.044340379009977,10.866701341201617,10.715365599638819,10.575720913852859,10.320142237707246,10.253649762630319,10.112757858139473,10.114326199765102,10.014364901759958]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C403,IF(START!L10=\"French\",translation!D403,IF(START!L10=\"Portuguese\",translation!E403,translation!F403)))","v":"Average Maturity (Debt stock / Amortization)"},null,null,{"$f":"+IF(ISNUMBER((H14/H59+H8)/(H26+H24+G10+G16/H59)),(H14/H59+H8)/(H26+H24+G10+G16/H59),\"…\")","v":18.510245953880016},23.298593815107804,1.4586952025211672,4.9368929554571883,6.7896611373885207,5.4924584096736222,5.0161771522184964,6.2369925396935466,6.7431205078828365,6.0762922976719125,5.9912945176331434,4.4886593371717547,4.6209799878058364,{"$f":"+IF(ISNUMBER((U14/U59+U8)/(U26+U24+T10+T16/U59)),(U14/U59+U8)/(U26+U24+T10+T16/U59),\"…\")","v":3.6969573778008744},6.0416754803285073,6.2765456615655575,5.9575381335096598,4.8748209699693987,5.0590533057442855,5.0729994111764709,4.3686209696686857,4.0981473734669667,3.898474133059016,4.0626722999491465,4.2179269819498266,4.6685860144087865,5.0201081346989014,5.141624814939064,5.3175233398552946,5.5169445860684432,5.5982447514450646,5.6349799302616637,5.8795418563034172,6.1932719810927903]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C346,IF(START!L10=\"French\",translation!D346,IF(START!L10=\"Portuguese\",translation!E346,translation!F346)))","v":"Total short-term external debt (public +private)"},null,null,{"$f":"H10+H13","v":27},47,0,0,0,0,0,0,0,0,0,0,150,{"$f":"U10+U13","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C406,IF(START!L10=\"French\",translation!D406,IF(START!L10=\"Portuguese\",translation!E406,translation!F406)))","v":"Grant element of new public external borrowing (in percent; if available)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"Ext_Debt_Data!F388","v":6.0626487881470839},{"$f":"Ext_Debt_Data!G388","v":8.9741056165583046},{"$f":"Ext_Debt_Data!H388","v":9.5686671925121711},{"$f":"Ext_Debt_Data!I388","v":7.6894824384979152},{"$f":"Ext_Debt_Data!J388","v":4.9984158010152537},{"$f":"Ext_Debt_Data!K388","v":2.7818104390802967},{"$f":"Ext_Debt_Data!L388","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M388","v":3.651995709258268},{"$f":"Ext_Debt_Data!N388","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O388","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P388","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q388","v":2.669608108796214},{"$f":"Ext_Debt_Data!R388","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S388","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T388","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U388","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V388","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W388","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X388","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y388","v":0.38686031123547593},{"$f":"Ext_Debt_Data!Z388","v":0}]
[null,null,{"$f":"$C$14","v":"National Currency"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C407,IF(START!L10=\"French\",translation!D407,IF(START!L10=\"Portuguese\",translation!E407,translation!F407)))","v":"PV of contingent liabilities (if available)"},null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!K31), 'Input 3 - Macro-Debt data(DMX)'!K31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!L31), 'Input 3 - Macro-Debt data(DMX)'!L31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!M31), 'Input 3 - Macro-Debt data(DMX)'!M31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!N31), 'Input 3 - Macro-Debt data(DMX)'!N31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!O31), 'Input 3 - Macro-Debt data(DMX)'!O31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!P31), 'Input 3 - Macro-Debt data(DMX)'!P31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Q31), 'Input 3 - Macro-Debt data(DMX)'!Q31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!R31), 'Input 3 - Macro-Debt data(DMX)'!R31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!S31), 'Input 3 - Macro-Debt data(DMX)'!S31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!T31), 'Input 3 - Macro-Debt data(DMX)'!T31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!U31), 'Input 3 - Macro-Debt data(DMX)'!U31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!V31), 'Input 3 - Macro-Debt data(DMX)'!V31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W31), 'Input 3 - Macro-Debt data(DMX)'!W31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X31), 'Input 3 - Macro-Debt data(DMX)'!X31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y31), 'Input 3 - Macro-Debt data(DMX)'!Y31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z31), 'Input 3 - Macro-Debt data(DMX)'!Z31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA31), 'Input 3 - Macro-Debt data(DMX)'!AA31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB31), 'Input 3 - Macro-Debt data(DMX)'!AB31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC31), 'Input 3 - Macro-Debt data(DMX)'!AC31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD31), 'Input 3 - Macro-Debt data(DMX)'!AD31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE31), 'Input 3 - Macro-Debt data(DMX)'!AE31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF31), 'Input 3 - Macro-Debt data(DMX)'!AF31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG31), 'Input 3 - Macro-Debt data(DMX)'!AG31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH31), 'Input 3 - Macro-Debt data(DMX)'!AH31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI31), 'Input 3 - Macro-Debt data(DMX)'!AI31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ31), 'Input 3 - Macro-Debt data(DMX)'!AJ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK31), 'Input 3 - Macro-Debt data(DMX)'!AK31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL31), 'Input 3 - Macro-Debt data(DMX)'!AL31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM31), 'Input 3 - Macro-Debt data(DMX)'!AM31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN31), 'Input 3 - Macro-Debt data(DMX)'!AN31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO31), 'Input 3 - Macro-Debt data(DMX)'!AO31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP31), 'Input 3 - Macro-Debt data(DMX)'!AP31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ31), 'Input 3 - Macro-Debt data(DMX)'!AQ31, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR31), 'Input 3 - Macro-Debt data(DMX)'!AR31, 0)","v":0}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C408,IF(START!L10=\"French\",translation!D408,IF(START!L10=\"Portuguese\",translation!E408,translation!F408)))","v":"PV of public sector external debt (end of period)"},null,null,"…","…","…","…","…","…","…","…","…","…","…","…",{"$f":"+Ext_Debt_Data!E371*T59","v":77123.907159723589},{"$f":"+Ext_Debt_Data!F371*U59","v":97340.928363755433},{"$f":"+Ext_Debt_Data!G371*V59","v":111190.93632749053},{"$f":"+Ext_Debt_Data!H371*W59","v":121892.50742693887},{"$f":"+Ext_Debt_Data!I371*X59","v":132751.10733103764},{"$f":"+Ext_Debt_Data!J371*Y59","v":141633.89980077956},{"$f":"+Ext_Debt_Data!K371*Z59","v":154248.92437387194},{"$f":"+Ext_Debt_Data!L371*AA59","v":161934.45212253649},{"$f":"+Ext_Debt_Data!M371*AB59","v":167487.52774473967},{"$f":"+Ext_Debt_Data!N371*AC59","v":179521.65136077648},{"$f":"+Ext_Debt_Data!O371*AD59","v":195283.67465941614},{"$f":"+Ext_Debt_Data!P371*AE59","v":214560.54092332773},{"$f":"+Ext_Debt_Data!Q371*AF59","v":237570.84883910266},{"$f":"+Ext_Debt_Data!R371*AG59","v":261927.59864488637},{"$f":"+Ext_Debt_Data!S371*AH59","v":287873.22245365416},{"$f":"+Ext_Debt_Data!T371*AI59","v":317256.44889476744},{"$f":"+Ext_Debt_Data!U371*AJ59","v":351049.75872163562},{"$f":"+Ext_Debt_Data!V371*AK59","v":383013.43975118606},{"$f":"+Ext_Debt_Data!W371*AL59","v":419247.12249003403},{"$f":"+Ext_Debt_Data!X371*AM59","v":454682.60795590252},{"$f":"+Ext_Debt_Data!Y371*AN59","v":495188.99149735249},{"$f":"+Ext_Debt_Data!Z371*AO59","v":540248.17817218089}]
[null,null,null,null,"Total public debt outstanding (net)",null,null,{"$f":"H80-H50","v":5862.5283519726108},7662.7242949666306,4964.5993319466943,7609.6903708956088,10242.766970067612,13677.231936626555,17593.204455484796,23727.407702846958,36258.244444255957,53236.706113782369,76130.218412153234,94511.549038318713,115421.28175404412,125267.58493833418,132101.69560239196,136166.48782372446,139430.81477779525,143987.60535445393,150230.11922315572,163125.16017078777,175216.96609799308,191233.61896339248,210007.93872045545,228584.97805290142,252819.82429888722,279888.52767160226,310445.12944022956,341515.81537862099,376222.83979829919,551009.0498692838,597680.20151263708,647456.10495333793,701333.32837562205,759206.1626565184]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},{"$f":"++IF(START!L10=\"English\",translation!C417,IF(START!L10=\"French\",translation!D417,IF(START!L10=\"Portuguese\",translation!E417,translation!F417)))","v":"Government revenues (excluding grants)"},null,null,{"$f":"IF(ISNUMBER((H45-H46)/H60),(H45-H46)/H60, \"…\")","v":1978.0845811760419},2328.0906294254892,2773.279750081259,3390.8867900689056,3774.0995985825534,3436.8607122875637,4621.5916459041591,6766.9370279501936,7113.6684093664499,7774.5907179113128,6862.3026991597008,6501.383699295714,7088.3715622142918,8236.1322763728549,8949.1784100709174,9853.7896298429241,10607.794423274543,11303.635095648784,12119.168993861827,12913.250610676101,13691.882652574355,14505.506146902297,15393.862995955235,16353.86293205722,17408.981644336644,18540.61149878077,19753.056470576721,21066.767402733065,22496.868125249348,23998.686877269629,25623.204933811492,27357.48461259246,29094.174340129488,31030.050553127348]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C418,IF(START!L10=\"French\",translation!D418,IF(START!L10=\"Portuguese\",translation!E418,translation!F418)))","v":"Real revenue and grants"},null,null,{"$f":"+IF(ISNUMBER((H45)/H108*100),(H45)/H108*100,\"…\")","v":2925.82084701338},2914.3477439756643,3177.590023687731,3395.8811916602249,3397.8146834283862,3671.9688068332589,4027.3195087551408,5257.1598306426531,5558.1736576852627,5393.6188877441791,6173.6352676421211,6817.4051026605202,6213.4105592811875,7190.2308615441843,7734.9476390494756,8344.390484114183,8807.9242054704719,9186.7879080704224,9608.491362633682,9992.2090466512091,10326.28466379189,10661.581053968086,11041.830488557978,11458.027637982426,11930.276948049888,12431.808426280821,12960.347510906502,13531.013585184477,14145.674308349113,14771.677355036778,15443.124586312291,16143.146164866837,16778.427142045959,17506.935469487649]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C419,IF(START!L10=\"French\",translation!D419,IF(START!L10=\"Portuguese\",translation!E419,translation!F419)))","v":"Growth in real revenues and grants"},null,null,{"$f":"IF(ISNUMBER(E96),(H96/E96-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H96),(I96/H96-1)*100,\"...\")","v":-0.3921327940986985},9.0326310666331011,6.8697083747499166,5.6936378484317984E-2,8.0685425471247907,9.6773889053904938,30.537441074985882,5.7257880060651134,-2.9605906557733097,14.461837147418022,10.427727053986979,-8.8595959061259499,15.721161396680717,7.5757898180797367,7.879081714632008,5.5550339145651328,4.3013960356816483,4.590325354009761,3.9935268663482404,3.34336096834007,3.2470186624999897,3.5665388901054973,3.7692767504059255,4.1215584827356766,4.2038544487679408,4.2515060279432193,4.4031695430831963,4.5426066517119335,4.425402656967603,4.5455043129991379,4.5329011926446228,3.9352984275253355,4.3419345643912033]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C421,IF(START!L10=\"French\",translation!D421,IF(START!L10=\"Portuguese\",translation!E421,translation!F421)))","v":"Revenues in percent of GDP"},null,null,{"$f":"IF(ISNUMBER(H95/H56*100),H95/H56*100,\"…\")","v":13.688600352427835},13.333089536013079,13.593880231480002,13.696372911364838,13.229450606026576,13.430713080369994,14.364273518200374,17.103348379368381,16.961803538581886,16.262693202575317,17.698160872294487,17.622466630679888,16.570182797648243,18.115688640724322,18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C422,IF(START!L10=\"French\",translation!D422,IF(START!L10=\"Portuguese\",translation!E422,translation!F422)))","v":"Real non-interest expenditure"},null,null,{"$f":"+IF(ISNUMBER((H48)/H108*100),(H48)/H108*100,\"…\")","v":2995.2965889486036},3031.8209120438637,3678.8935554102204,4456.9862916212796,4419.2233508564641,4324.2309099897311,4935.8752571004889,5802.2594118753868,7852.2728951390791,7185.4543949394256,7467.0207588699723,6947.20964478512,7091.4566724029737,7122.0333941099088,6842.1531238762764,7375.7952466153993,7887.8644314501817,8319.9639071084785,8798.3475179128181,9252.0438042074475,9811.5435817897433,10362.383498904224,10787.351796945954,11281.146673802754,11817.142444580411,12320.670729825546,12851.487197057424,13420.639355414611,14033.618828457888,14598.717971788801,15295.902623533811,15941.082248060769,16552.586828513991,17243.167699975744]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C423,IF(START!L10=\"French\",translation!D423,IF(START!L10=\"Portuguese\",translation!E423,translation!F423)))","v":"Growth of real non-interest expenditures"},null,null,null,{"$f":"++IF(ISNUMBER(I99/H99-1),(I99/H99-1)*100,\"…\")","v":1.2193891993874439},21.342706648531596,21.15018345846913,-0.84727522801240074,-2.1495279447309001,14.144581079094376,17.552796812045912,35.331296616417454,-8.4920443940816774,3.9185603088490506,-6.9614258600711132,2.0763304260744686,{"$f":"++IF(ISNUMBER(U99/T99-1),(U99/T99-1)*100,\"…\")","v":0.43117688113256669},{"$f":"++IF(ISNUMBER(V99/U99-1),(V99/U99-1)*100,\"…\")","v":-3.9297803695374389},7.7993303142680714,6.9425623639669309,5.4780286782750265,5.7498279577344658,5.1566079354212313,6.0473100800480184,5.6142024190448669,4.1010670767653856,4.5775356746648566,4.7512525656842497,4.2609986941137601,4.3083406648218636,4.4286871210322154,4.5674386801547451,4.0267528300325761,4.7756566918566445,4.2179898787686021,3.8360292666303142,4.1720419812094622]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C415,IF(START!L10=\"French\",translation!D415,IF(START!L10=\"Portuguese\",translation!E415,translation!F415)))","v":"Gross financing need"},null,null,"…",{"$f":"IF(ISNUMBER(-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53)),-I44+(I19+I21+I26+H10+I24)*I60+H16+(I51+I52)-(I47+I53),\"…\")","v":772.76338324020799},4254.5277925232203,3214.5269900348976,2895.8537547662181,4652.8380336097853,6906.9408787467473,7301.5529652787882,13600.092343748545,17780.478726559599,23855.566159057824,31251.696381826172,{"$f":"IF(ISNUMBER(-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53)),-T44+(T19+T21+T26+S10+T24)*T60+S16+(T51+T52)-(T47+T53),\"…\")","v":40755.482248794731},{"$f":"'Input 5 - Local-debt Financing'!I56","v":45533.956739561931},{"$f":"'Input 5 - Local-debt Financing'!J56","v":35262.242849551505},{"$f":"'Input 5 - Local-debt Financing'!K56","v":37244.506627700786},{"$f":"'Input 5 - Local-debt Financing'!L56","v":42475.056277521195},{"$f":"'Input 5 - Local-debt Financing'!M56","v":52429.233768291},{"$f":"'Input 5 - Local-debt Financing'!N56","v":53862.355093748236},{"$f":"'Input 5 - Local-debt Financing'!O56","v":62760.011851639203},{"$f":"'Input 5 - Local-debt Financing'!P56","v":73673.123084383609},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":85760.440052055594},{"$f":"'Input 5 - Local-debt Financing'!R56","v":97580.116755202602},{"$f":"'Input 5 - Local-debt Financing'!S56","v":99629.474287861231},{"$f":"'Input 5 - Local-debt Financing'!T56","v":108680.46456065202},{"$f":"'Input 5 - Local-debt Financing'!U56","v":109755.98343690281},{"$f":"'Input 5 - Local-debt Financing'!V56","v":113495.73007223483},{"$f":"'Input 5 - Local-debt Financing'!W56","v":118371.56503007891},{"$f":"'Input 5 - Local-debt Financing'!X56","v":125333.6720115325},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":131188.91936550537},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":141438.34938395536},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":151901.81608108687},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":159681.06945480639},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":166297.17876821579}]
[]
[null,null,{"$f":"C6","v":"US Dollars"},{"$f":"$D$6","v":"Million"},"Aid Flows",null,null,{"$f":"+SUM(H104:H105)","v":670.93851395747276},681.79839063420786,785.10080165013346,1008.3538162948149,853.41726879420355,828.66397305595854,876.52153765657488,916.45246499323628,690.36921128917663,223.96077889511525,278.51128580265384,724.27778639460871,291.6518523722898,710.89779030605473,472.57266577424548,378.36193744441675,277.22520000000009,153.46416000000005,114.27132799999995,71.65706239999993,57.325649920000011,45.860519935999974,36.688415948799936,29.350732759040024,23.480586207231948,18.784468965785624,15.027575172628518,12.02206013810283,9.6176481104822305,7.6941184883857767,6.1552947907086306,4.9242358325668985,3.9393886660535227,3.1515109328428172]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C420,IF(START!L10=\"French\",translation!D420,IF(START!L10=\"Portuguese\",translation!E420,translation!F420)))","v":"Grants"},null,null,{"$f":"H46/H60","v":564.45554816450181},562.45096426908287,692.39998565013343,916.57381629481495,775.8795288342036,769.96395808595855,754.86653765657491,800.52274861924127,646.1246097467714,223.96077889511525,278.51128580265384,724.27778639460871,291.6518523722898,335.47010767107696,222.30598408060453,174.94399999999999,139.95520000000008,111.96416000000004,89.571327999999951,71.65706239999993,57.325649920000011,45.860519935999974,36.688415948799936,29.350732759040024,23.480586207231948,18.784468965785624,15.027575172628518,12.02206013810283,9.6176481104822305,7.6941184883857767,6.1552947907086306,4.9242358325668985,3.9393886660535227,3.1515109328428172]
[null,null,null,null,{"$f":"+E54","v":"Concessional loans"},null,null,{"$f":"+H54","v":106.482965792971},119.347426365125,92.700816000000003,91.78,77.537739959999996,58.700014969999998,121.655,115.92971637399501,44.244601542405206,0,0,0,0,375.42768263497783,250.26668169364098,203.41793744441679,137.27000000000001,41.5,24.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C425,IF(START!L10=\"French\",translation!D425,IF(START!L10=\"Portuguese\",translation!E425,translation!F425)))","v":"Real Economy "}]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C426,IF(START!L10=\"French\",translation!D426,IF(START!L10=\"Portuguese\",translation!E426,translation!F426)))","v":"Real GDP growth"},null,null,null,{"$f":"+IF(ISNUMBER((I57/H57-1)*100),(I57/H57-1)*100,\"…\")","v":5.8681948339532664},6.2498785469726537,4.3468189722677186,9.1497990814511923,4.8444869909498589,7.8997120115329222,14.04712346038739,9.2927894583888282,7.3125250849582768,3.9874679871839236,3.8354406323071855,3.4691533744156011,5.8906944612318712,8.8593605877872239,5.9467120061924561,5.1113682292374563,5.2204322138042603,5.3637352876307887,5.337618585397963,4.6844744828008711,4.3972634482420059,4.4833886485703633,4.4756749591488898,4.5890658683920504,4.65232295029816,4.6588360421304431,4.7486908024361174,4.7423942798764163,4.7170407296159622,4.7853701486726852,4.7622141451034494,4.3051696191019673,4.5926757727239087]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C427,IF(START!L10=\"French\",translation!D427,IF(START!L10=\"Portuguese\",translation!E427,translation!F427)))","v":"GDP deflator index (national currency)"},null,null,{"$f":"+IF(ISNUMBER(H56*H60/H57),H56*H60/H57*100, \"…\")","v":78.205997688516234},89.935932378910593,100.00201291896664,118.63027663905021,141.6567348391699,163.8494844932498,191.04136275763716,217.62442900291146,250.71482993949115,289.77890128368881,338.11250782472263,393.46381290959982,464.56299548879383,530.68662656467927,581.82141651289135,635.05645044480616,682.33520843829854,725.61853978007832,771.02067433194907,819.11598447032679,871.80492893889311,928.29405241476172,987.32797391012548,1049.3683873073969,1113.9472601716277,1182.2344921660076,1254.6994417659032,1331.1432176672176,1412.2486120617648,1498.4480097446992,1589.5165839434944,1686.344487229944,1792.3029275803337,1902.9700669919866]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C428,IF(START!L10=\"French\",translation!D428,IF(START!L10=\"Portuguese\",translation!E428,translation!F428)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E108),(H108/E108-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H108),(I108/H108-1)*100,\"...\")","v":14.998766126752926},11.192501454976277,18.627888755777722,19.410271013850043,15.666568680462989,16.59564468480681,13.914822351324329,15.205278694211755,15.581077255631669,16.679477466068526,16.370676565911403,18.070069024499947,14.23351229391676,9.6355904574467068,9.1497205879727659,7.4448118683587028,6.3434116848293476,6.2570251534134202,6.2378755511387496,6.4324156123796161,6.4795600025597144,6.359398871704447,6.283668146418675,6.1540707386788629,6.1302033261304345,6.1294903912954224,6.0925966296538014,6.0929127172868469,6.1036985235262797,6.077526454475457,6.0916573167311805,6.2833211809789402,6.17457784109392]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C429,IF(START!L10=\"French\",translation!D429,IF(START!L10=\"Portuguese\",translation!E429,translation!F429)))","v":"GDP deflator index (dollars)"},null,null,{"$f":"+IF(ISNUMBER(H56/H57),H56/H57*100, \"…\")","v":86.900061975288693},99.183139680901064,109.06629583728744,126.84367806925042,133.90898419527218,114.56591522632047,133.49966825012643,143.94578099871777,139.61048173411766,148.29656420444144,115.6662756283888,105.98844247748281,118.77572460687931,119.21178261309795,118.57202947114685,120.18533467405854,122.02363885692019,124.26105152183162,127.06198987012898,129.95032041916562,133.14767847437534,136.48413488750327,139.74631677142517,142.98458846884995,146.11951010402461,149.28959111461231,152.52742281110861,155.78130440982619,159.10507539450396,162.51628314622261,165.95968053847264,169.49861302733694,173.42575369223391,177.26233193780311]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C430,IF(START!L10=\"French\",translation!D430,IF(START!L10=\"Portuguese\",translation!E430,translation!F430)))","v":"Change in GDP Deflator factor (percent)"},null,null,{"$f":"IF(ISNUMBER(E110),(H110/E110-1)*100,\"...\")","v":"..."},{"$f":"IF(ISNUMBER(H110),(I110/H110-1)*100,\"...\")","v":14.134716853372598},9.9645526328196112,16.299611255235511,5.5700892890889309,-14.444937421633163,16.526514876962374,7.8248230018215237,-3.0117584791448215,6.221654966327006,-22.003401596727869,-8.3670310108357135,12.064789169925906,0.36712721194662734,-0.53665260927052705,1.3606119504804948,1.5295578182205949,1.8335895289394832,2.2540758459663079,2.2731664693657283,2.4604464574587981,2.5058314582405927,2.3901546407651963,2.3172501231080167,2.1924891827468596,2.1695124821667244,2.1688261534660969,2.1333092362985973,2.1336135278041235,2.143996816732896,2.1188014675131761,2.1324049777523557,2.3169161061297849,2.2122309771694493]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C431,IF(START!L10=\"French\",translation!D431,IF(START!L10=\"Portuguese\",translation!E431,translation!F431)))","v":"US GDP Deflator (percent change)"},null,null,null,{"$f":"IF(ISNUMBER(H58),(I58/H58-1)*100,\"...\")","v":3.2172953502163315},3.072731151923791,2.6609467144541155,1.961633997288903,0.75940970034500399,1.2217829389075119,2.0642998316099392,1.8421075933846343,1.6149218089059447,1.7904696311495716,1.0757819633101962,1.3152765886277118,1.8627759835628588,1.8475197751998351,2.0722646368938058,1.9763725682890199,1.9678474269495316,2.0441682357846602,2.0441682357849045,2.0441682357845714,2.0441682357844604,2.0441682357847935,2.0441682357846824,2.0441682357848157,2.0441682357841051,2.0441682357848601,2.0441682357844604,2.0441682357847712,2.0441682357847712,2.0441682357845936,2.0441682357849711,2.0441682357844604,2.0441682357846602]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C432,IF(START!L10=\"French\",translation!D432,IF(START!L10=\"Portuguese\",translation!E432,translation!F432)))","v":"Exchange rate dollar/NC"},null,null,{"$f":"1/H60","v":1.1111687663828511},1.1028199414560012,1.0906410046532338,1.069235288519057,0.94530616103290754,0.69921437702808464,0.698799811324051,0.66144128055031914,0.55684971554260265,0.51175763158568099,0.34209404547775601,0.26937278346823257,0.25567194494668788,0.22463686975644676,0.20379454263096838,0.18925141944448928,0.17883239403137791,0.17124845178224479,0.16479712425379753,0.15864703275592493,0.15272645755333641,0.14702683328894386,0.14153991425765677,0.13625776247723453,0.13117273620432601,0.1262774788790795,0.1215649084823348,0.11702820728999209,0.11266081200973804,0.10845640428586616,0.10440890155844536,0.10051244826361787,9.6761407362294605E-2,9.3150352184992929E-2]
[null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C433,IF(START!L10=\"French\",translation!D433,IF(START!L10=\"Portuguese\",translation!E433,translation!F433)))","v":"Depreciation of NC (+: depreciation)"},null,null,{"$f":"IF(ISNUMBER(-100*(H113/E113-1)),-100*(H113/E113-1),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(-100*(I113/H113-1)),-100*(I113/H113-1),\"...\")","v":0.75135525578419182},1.1043449927726323,1.9626729641420981,11.590444948538625,26.03302444743678,5.929021451127614E-2,5.3460991500479675,15.812675755691618,8.0977115904572692,33.153113043419083,21.2576813220948,5.0862000032606991,12.138631478206374,9.2782307499547194,7.1361691038085429,5.5053882521433177,4.2408101117308972,3.7672326151308,3.7319167586936097,3.7319167586936208,3.7319167586939428,3.7319167586939317,3.7319167586937319,3.7319167586933655,3.7319167586938429,3.7319167586940538,3.731916758693532,3.7319167586937319,3.7319167586937652,3.7319167586936652,3.7319167586935653,3.7319167586936763,3.7319167586940316]
[]
[null,null,null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C435,IF(START!L10=\"French\",translation!D435,IF(START!L10=\"Portuguese\",translation!E435,translation!F435)))","v":"1/ Includes arrears "}]

{"sheet":"Ext_Debt_Data","index":32,"n_rows":423,"n_cols":52,"rows_kept":423,"cut":false,"hidden":false,"merged":[[115,2,115,3],[396,1,397,2],[230,0,230,1],[262,0,262,1]]}
[null,null,null,null,{"$f":"+E9","v":2017},{"$f":"+F9","v":2018},{"$f":"+G9","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
[{"$f":"++IF(START!L10=\"English\",translation!C614,IF(START!L10=\"French\",translation!D614,IF(START!L10=\"Portuguese\",translation!E614,translation!F614)))","v":"THIS SHEET CALCULATES THE PV OF PUBLIC (PPG) EXTERNAL DEBT"}]
[]
[]
[{"$f":"'Input 1 - Basics'!B5","v":"Blue cells are populated automatically"}]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C615,IF(START!L10=\"French\",translation!D615,IF(START!L10=\"Portuguese\",translation!E615,translation!F615)))","v":"1. Old MLT debt (excluding arrears): debt service due 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"+'Macro-Debt_Data'!T5","v":2017},{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"+'Macro-Debt_Data'!V5","v":2019},{"$f":"+'Macro-Debt_Data'!W5","v":2020},{"$f":"+'Macro-Debt_Data'!X5","v":2021},{"$f":"+'Macro-Debt_Data'!Y5","v":2022},{"$f":"+'Macro-Debt_Data'!Z5","v":2023},{"$f":"+'Macro-Debt_Data'!AA5","v":2024},{"$f":"+'Macro-Debt_Data'!AB5","v":2025},{"$f":"+'Macro-Debt_Data'!AC5","v":2026},{"$f":"+'Macro-Debt_Data'!AD5","v":2027},{"$f":"+'Macro-Debt_Data'!AE5","v":2028},{"$f":"+'Macro-Debt_Data'!AF5","v":2029},{"$f":"+'Macro-Debt_Data'!AG5","v":2030},{"$f":"+'Macro-Debt_Data'!AH5","v":2031},{"$f":"+'Macro-Debt_Data'!AI5","v":2032},{"$f":"+'Macro-Debt_Data'!AJ5","v":2033},{"$f":"+'Macro-Debt_Data'!AK5","v":2034},{"$f":"+'Macro-Debt_Data'!AL5","v":2035},{"$f":"+'Macro-Debt_Data'!AM5","v":2036},{"$f":"+'Macro-Debt_Data'!AN5","v":2037},{"$f":"+'Macro-Debt_Data'!AO5","v":2038},{"$f":"+Z9+1","v":2039},{"$f":"+AA9+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,null,"Series Code"]
["External debt (excluding locally-issued debt)"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E12:E17)","v":107.6998824159481},150.8636119456304,195.1798599042221,208.87951150116902,212.60408826011832,259.075474171709,273.00669015969498,238.89087412121137,237.80460748070539,225.21413353834294,178.0971771996899,142.48442816289239,141.3981615223864,156.5357304025344,155.32778499562338,154.11983958871238,151.12389087826,149.915945471349,148.70800006443798,146.69686757795102,145.494946074137,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16,null,"OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W65), 'Input 3 - Macro-Debt data(DMX)'!W65, 0)","v":64.530604983917897},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X65), 'Input 3 - Macro-Debt data(DMX)'!X65, 0)","v":74.544429651731591},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y65), 'Input 3 - Macro-Debt data(DMX)'!Y65, 0)","v":109.255118712504},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z65), 'Input 3 - Macro-Debt data(DMX)'!Z65, 0)","v":109.41897013094101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA65), 'Input 3 - Macro-Debt data(DMX)'!AA65, 0)","v":90.8633475260593},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB65), 'Input 3 - Macro-Debt data(DMX)'!AB65, 0)","v":117.26226113486101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC65), 'Input 3 - Macro-Debt data(DMX)'!AC65, 0)","v":126.87893209781299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD65), 'Input 3 - Macro-Debt data(DMX)'!AD65, 0)","v":93.849382699835402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE65), 'Input 3 - Macro-Debt data(DMX)'!AE65, 0)","v":93.849382699835402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF65), 'Input 3 - Macro-Debt data(DMX)'!AF65, 0)","v":82.345175397979901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG65), 'Input 3 - Macro-Debt data(DMX)'!AG65, 0)","v":36.3144856998329},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH65), 'Input 3 - Macro-Debt data(DMX)'!AH65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI65), 'Input 3 - Macro-Debt data(DMX)'!AI65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ65), 'Input 3 - Macro-Debt data(DMX)'!AJ65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK65), 'Input 3 - Macro-Debt data(DMX)'!AK65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL65), 'Input 3 - Macro-Debt data(DMX)'!AL65, 0)","v":1.78800330354139},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM65), 'Input 3 - Macro-Debt data(DMX)'!AM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN65), 'Input 3 - Macro-Debt data(DMX)'!AN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO65), 'Input 3 - Macro-Debt data(DMX)'!AO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP65), 'Input 3 - Macro-Debt data(DMX)'!AP65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ65), 'Input 3 - Macro-Debt data(DMX)'!AQ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR65), 'Input 3 - Macro-Debt data(DMX)'!AR65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS65), 'Input 3 - Macro-Debt data(DMX)'!AS65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT65), 'Input 3 - Macro-Debt data(DMX)'!AT65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU65), 'Input 3 - Macro-Debt data(DMX)'!AU65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV65), 'Input 3 - Macro-Debt data(DMX)'!AV65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW65), 'Input 3 - Macro-Debt data(DMX)'!AW65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX65), 'Input 3 - Macro-Debt data(DMX)'!AX65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY65), 'Input 3 - Macro-Debt data(DMX)'!AY65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ65), 'Input 3 - Macro-Debt data(DMX)'!AZ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA65), 'Input 3 - Macro-Debt data(DMX)'!BA65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB65), 'Input 3 - Macro-Debt data(DMX)'!BB65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC65), 'Input 3 - Macro-Debt data(DMX)'!BC65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD65), 'Input 3 - Macro-Debt data(DMX)'!BD65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE65), 'Input 3 - Macro-Debt data(DMX)'!BE65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF65), 'Input 3 - Macro-Debt data(DMX)'!BF65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG65), 'Input 3 - Macro-Debt data(DMX)'!BG65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH65), 'Input 3 - Macro-Debt data(DMX)'!BH65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI65), 'Input 3 - Macro-Debt data(DMX)'!BI65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ65), 'Input 3 - Macro-Debt data(DMX)'!BJ65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK65), 'Input 3 - Macro-Debt data(DMX)'!BK65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL65), 'Input 3 - Macro-Debt data(DMX)'!BL65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM65), 'Input 3 - Macro-Debt data(DMX)'!BM65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN65), 'Input 3 - Macro-Debt data(DMX)'!BN65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO65), 'Input 3 - Macro-Debt data(DMX)'!BO65, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP65), 'Input 3 - Macro-Debt data(DMX)'!BP65, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J10","v":"OLD_IMF"}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W66), 'Input 3 - Macro-Debt data(DMX)'!W66, 0)","v":43.169277432030199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X66), 'Input 3 - Macro-Debt data(DMX)'!X66, 0)","v":76.319182293898805},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y66), 'Input 3 - Macro-Debt data(DMX)'!Y66, 0)","v":85.924741191718098},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z66), 'Input 3 - Macro-Debt data(DMX)'!Z66, 0)","v":99.460541370228},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA66), 'Input 3 - Macro-Debt data(DMX)'!AA66, 0)","v":121.740740734059},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB66), 'Input 3 - Macro-Debt data(DMX)'!AB66, 0)","v":141.813213036848},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC66), 'Input 3 - Macro-Debt data(DMX)'!AC66, 0)","v":146.12775806188199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD66), 'Input 3 - Macro-Debt data(DMX)'!AD66, 0)","v":145.04149142137598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE66), 'Input 3 - Macro-Debt data(DMX)'!AE66, 0)","v":143.95522478087},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF66), 'Input 3 - Macro-Debt data(DMX)'!AF66, 0)","v":142.86895814036302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG66), 'Input 3 - Macro-Debt data(DMX)'!AG66, 0)","v":141.78269149985701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH66), 'Input 3 - Macro-Debt data(DMX)'!AH66, 0)","v":140.696424859351},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI66), 'Input 3 - Macro-Debt data(DMX)'!AI66, 0)","v":139.61015821884502},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ66), 'Input 3 - Macro-Debt data(DMX)'!AJ66, 0)","v":154.74772709899301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK66), 'Input 3 - Macro-Debt data(DMX)'!AK66, 0)","v":153.53978169208199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL66), 'Input 3 - Macro-Debt data(DMX)'!AL66, 0)","v":152.33183628517099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM66), 'Input 3 - Macro-Debt data(DMX)'!AM66, 0)","v":151.12389087826},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN66), 'Input 3 - Macro-Debt data(DMX)'!AN66, 0)","v":149.915945471349},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO66), 'Input 3 - Macro-Debt data(DMX)'!AO66, 0)","v":148.70800006443798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP66), 'Input 3 - Macro-Debt data(DMX)'!AP66, 0)","v":146.69686757795102},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ66), 'Input 3 - Macro-Debt data(DMX)'!AQ66, 0)","v":145.494946074137},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR66), 'Input 3 - Macro-Debt data(DMX)'!AR66, 0)","v":143.896587872927},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS66), 'Input 3 - Macro-Debt data(DMX)'!AS66, 0)","v":142.69763964434298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT66), 'Input 3 - Macro-Debt data(DMX)'!AT66, 0)","v":139.76183241734702},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU66), 'Input 3 - Macro-Debt data(DMX)'!AU66, 0)","v":130.52566096605199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV66), 'Input 3 - Macro-Debt data(DMX)'!AV66, 0)","v":117.373970466264},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW66), 'Input 3 - Macro-Debt data(DMX)'!AW66, 0)","v":109.487013257138},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX66), 'Input 3 - Macro-Debt data(DMX)'!AX66, 0)","v":105.92528178785301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY66), 'Input 3 - Macro-Debt data(DMX)'!AY66, 0)","v":98.006060064914791},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ66), 'Input 3 - Macro-Debt data(DMX)'!AZ66, 0)","v":66.272698886116402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA66), 'Input 3 - Macro-Debt data(DMX)'!BA66, 0)","v":51.659446090531496},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB66), 'Input 3 - Macro-Debt data(DMX)'!BB66, 0)","v":24.630276518594499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC66), 'Input 3 - Macro-Debt data(DMX)'!BC66, 0)","v":17.662065761259701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD66), 'Input 3 - Macro-Debt data(DMX)'!BD66, 0)","v":6.8227892201116003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE66), 'Input 3 - Macro-Debt data(DMX)'!BE66, 0)","v":6.0704655196997894},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF66), 'Input 3 - Macro-Debt data(DMX)'!BF66, 0)","v":6.0261171074404798},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG66), 'Input 3 - Macro-Debt data(DMX)'!BG66, 0)","v":5.3539868182654207},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH66), 'Input 3 - Macro-Debt data(DMX)'!BH66, 0)","v":0.58152153479991398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI66), 'Input 3 - Macro-Debt data(DMX)'!BI66, 0)","v":0.57737767588209998},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ66), 'Input 3 - Macro-Debt data(DMX)'!BJ66, 0)","v":0.57323381696428499},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK66), 'Input 3 - Macro-Debt data(DMX)'!BK66, 0)","v":0.569089958046471},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL66), 'Input 3 - Macro-Debt data(DMX)'!BL66, 0)","v":0.56494609912865701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM66), 'Input 3 - Macro-Debt data(DMX)'!BM66, 0)","v":0.56080224021084302},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN66), 'Input 3 - Macro-Debt data(DMX)'!BN66, 0)","v":0.55665838129302891},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO66), 'Input 3 - Macro-Debt data(DMX)'!BO66, 0)","v":-2.04163370653987E-16},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP66), 'Input 3 - Macro-Debt data(DMX)'!BP66, 0)","v":-2.04163370653987E-16},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J11","v":"OLD_IDA1"}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W67), 'Input 3 - Macro-Debt data(DMX)'!W67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X67), 'Input 3 - Macro-Debt data(DMX)'!X67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y67), 'Input 3 - Macro-Debt data(DMX)'!Y67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z67), 'Input 3 - Macro-Debt data(DMX)'!Z67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA67), 'Input 3 - Macro-Debt data(DMX)'!AA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB67), 'Input 3 - Macro-Debt data(DMX)'!AB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC67), 'Input 3 - Macro-Debt data(DMX)'!AC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD67), 'Input 3 - Macro-Debt data(DMX)'!AD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE67), 'Input 3 - Macro-Debt data(DMX)'!AE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF67), 'Input 3 - Macro-Debt data(DMX)'!AF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG67), 'Input 3 - Macro-Debt data(DMX)'!AG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH67), 'Input 3 - Macro-Debt data(DMX)'!AH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI67), 'Input 3 - Macro-Debt data(DMX)'!AI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ67), 'Input 3 - Macro-Debt data(DMX)'!AJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK67), 'Input 3 - Macro-Debt data(DMX)'!AK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL67), 'Input 3 - Macro-Debt data(DMX)'!AL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM67), 'Input 3 - Macro-Debt data(DMX)'!AM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN67), 'Input 3 - Macro-Debt data(DMX)'!AN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO67), 'Input 3 - Macro-Debt data(DMX)'!AO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP67), 'Input 3 - Macro-Debt data(DMX)'!AP67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ67), 'Input 3 - Macro-Debt data(DMX)'!AQ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR67), 'Input 3 - Macro-Debt data(DMX)'!AR67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS67), 'Input 3 - Macro-Debt data(DMX)'!AS67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT67), 'Input 3 - Macro-Debt data(DMX)'!AT67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU67), 'Input 3 - Macro-Debt data(DMX)'!AU67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV67), 'Input 3 - Macro-Debt data(DMX)'!AV67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW67), 'Input 3 - Macro-Debt data(DMX)'!AW67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX67), 'Input 3 - Macro-Debt data(DMX)'!AX67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY67), 'Input 3 - Macro-Debt data(DMX)'!AY67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ67), 'Input 3 - Macro-Debt data(DMX)'!AZ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA67), 'Input 3 - Macro-Debt data(DMX)'!BA67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB67), 'Input 3 - Macro-Debt data(DMX)'!BB67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC67), 'Input 3 - Macro-Debt data(DMX)'!BC67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD67), 'Input 3 - Macro-Debt data(DMX)'!BD67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE67), 'Input 3 - Macro-Debt data(DMX)'!BE67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF67), 'Input 3 - Macro-Debt data(DMX)'!BF67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG67), 'Input 3 - Macro-Debt data(DMX)'!BG67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH67), 'Input 3 - Macro-Debt data(DMX)'!BH67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI67), 'Input 3 - Macro-Debt data(DMX)'!BI67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ67), 'Input 3 - Macro-Debt data(DMX)'!BJ67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK67), 'Input 3 - Macro-Debt data(DMX)'!BK67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL67), 'Input 3 - Macro-Debt data(DMX)'!BL67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM67), 'Input 3 - Macro-Debt data(DMX)'!BM67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN67), 'Input 3 - Macro-Debt data(DMX)'!BN67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO67), 'Input 3 - Macro-Debt data(DMX)'!BO67, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP67), 'Input 3 - Macro-Debt data(DMX)'!BP67, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J12","v":"OLD_IDA2"}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W68), 'Input 3 - Macro-Debt data(DMX)'!W68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X68), 'Input 3 - Macro-Debt data(DMX)'!X68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y68), 'Input 3 - Macro-Debt data(DMX)'!Y68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z68), 'Input 3 - Macro-Debt data(DMX)'!Z68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA68), 'Input 3 - Macro-Debt data(DMX)'!AA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB68), 'Input 3 - Macro-Debt data(DMX)'!AB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC68), 'Input 3 - Macro-Debt data(DMX)'!AC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD68), 'Input 3 - Macro-Debt data(DMX)'!AD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE68), 'Input 3 - Macro-Debt data(DMX)'!AE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF68), 'Input 3 - Macro-Debt data(DMX)'!AF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG68), 'Input 3 - Macro-Debt data(DMX)'!AG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH68), 'Input 3 - Macro-Debt data(DMX)'!AH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI68), 'Input 3 - Macro-Debt data(DMX)'!AI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ68), 'Input 3 - Macro-Debt data(DMX)'!AJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK68), 'Input 3 - Macro-Debt data(DMX)'!AK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL68), 'Input 3 - Macro-Debt data(DMX)'!AL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM68), 'Input 3 - Macro-Debt data(DMX)'!AM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN68), 'Input 3 - Macro-Debt data(DMX)'!AN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO68), 'Input 3 - Macro-Debt data(DMX)'!AO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP68), 'Input 3 - Macro-Debt data(DMX)'!AP68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ68), 'Input 3 - Macro-Debt data(DMX)'!AQ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR68), 'Input 3 - Macro-Debt data(DMX)'!AR68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS68), 'Input 3 - Macro-Debt data(DMX)'!AS68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT68), 'Input 3 - Macro-Debt data(DMX)'!AT68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU68), 'Input 3 - Macro-Debt data(DMX)'!AU68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV68), 'Input 3 - Macro-Debt data(DMX)'!AV68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW68), 'Input 3 - Macro-Debt data(DMX)'!AW68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX68), 'Input 3 - Macro-Debt data(DMX)'!AX68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY68), 'Input 3 - Macro-Debt data(DMX)'!AY68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ68), 'Input 3 - Macro-Debt data(DMX)'!AZ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA68), 'Input 3 - Macro-Debt data(DMX)'!BA68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB68), 'Input 3 - Macro-Debt data(DMX)'!BB68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC68), 'Input 3 - Macro-Debt data(DMX)'!BC68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD68), 'Input 3 - Macro-Debt data(DMX)'!BD68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE68), 'Input 3 - Macro-Debt data(DMX)'!BE68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF68), 'Input 3 - Macro-Debt data(DMX)'!BF68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG68), 'Input 3 - Macro-Debt data(DMX)'!BG68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH68), 'Input 3 - Macro-Debt data(DMX)'!BH68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI68), 'Input 3 - Macro-Debt data(DMX)'!BI68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ68), 'Input 3 - Macro-Debt data(DMX)'!BJ68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK68), 'Input 3 - Macro-Debt data(DMX)'!BK68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL68), 'Input 3 - Macro-Debt data(DMX)'!BL68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM68), 'Input 3 - Macro-Debt data(DMX)'!BM68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN68), 'Input 3 - Macro-Debt data(DMX)'!BN68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO68), 'Input 3 - Macro-Debt data(DMX)'!BO68, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP68), 'Input 3 - Macro-Debt data(DMX)'!BP68, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J13","v":"OLD_MULTI1"}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W69), 'Input 3 - Macro-Debt data(DMX)'!W69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X69), 'Input 3 - Macro-Debt data(DMX)'!X69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y69), 'Input 3 - Macro-Debt data(DMX)'!Y69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z69), 'Input 3 - Macro-Debt data(DMX)'!Z69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA69), 'Input 3 - Macro-Debt data(DMX)'!AA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB69), 'Input 3 - Macro-Debt data(DMX)'!AB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC69), 'Input 3 - Macro-Debt data(DMX)'!AC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD69), 'Input 3 - Macro-Debt data(DMX)'!AD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE69), 'Input 3 - Macro-Debt data(DMX)'!AE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF69), 'Input 3 - Macro-Debt data(DMX)'!AF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG69), 'Input 3 - Macro-Debt data(DMX)'!AG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH69), 'Input 3 - Macro-Debt data(DMX)'!AH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI69), 'Input 3 - Macro-Debt data(DMX)'!AI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ69), 'Input 3 - Macro-Debt data(DMX)'!AJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK69), 'Input 3 - Macro-Debt data(DMX)'!AK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL69), 'Input 3 - Macro-Debt data(DMX)'!AL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM69), 'Input 3 - Macro-Debt data(DMX)'!AM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN69), 'Input 3 - Macro-Debt data(DMX)'!AN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO69), 'Input 3 - Macro-Debt data(DMX)'!AO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP69), 'Input 3 - Macro-Debt data(DMX)'!AP69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ69), 'Input 3 - Macro-Debt data(DMX)'!AQ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR69), 'Input 3 - Macro-Debt data(DMX)'!AR69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS69), 'Input 3 - Macro-Debt data(DMX)'!AS69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT69), 'Input 3 - Macro-Debt data(DMX)'!AT69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU69), 'Input 3 - Macro-Debt data(DMX)'!AU69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV69), 'Input 3 - Macro-Debt data(DMX)'!AV69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW69), 'Input 3 - Macro-Debt data(DMX)'!AW69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX69), 'Input 3 - Macro-Debt data(DMX)'!AX69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY69), 'Input 3 - Macro-Debt data(DMX)'!AY69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ69), 'Input 3 - Macro-Debt data(DMX)'!AZ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA69), 'Input 3 - Macro-Debt data(DMX)'!BA69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB69), 'Input 3 - Macro-Debt data(DMX)'!BB69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC69), 'Input 3 - Macro-Debt data(DMX)'!BC69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD69), 'Input 3 - Macro-Debt data(DMX)'!BD69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE69), 'Input 3 - Macro-Debt data(DMX)'!BE69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF69), 'Input 3 - Macro-Debt data(DMX)'!BF69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG69), 'Input 3 - Macro-Debt data(DMX)'!BG69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH69), 'Input 3 - Macro-Debt data(DMX)'!BH69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI69), 'Input 3 - Macro-Debt data(DMX)'!BI69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ69), 'Input 3 - Macro-Debt data(DMX)'!BJ69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK69), 'Input 3 - Macro-Debt data(DMX)'!BK69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL69), 'Input 3 - Macro-Debt data(DMX)'!BL69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM69), 'Input 3 - Macro-Debt data(DMX)'!BM69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN69), 'Input 3 - Macro-Debt data(DMX)'!BN69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO69), 'Input 3 - Macro-Debt data(DMX)'!BO69, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP69), 'Input 3 - Macro-Debt data(DMX)'!BP69, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J14","v":"OLD_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W70), 'Input 3 - Macro-Debt data(DMX)'!W70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X70), 'Input 3 - Macro-Debt data(DMX)'!X70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y70), 'Input 3 - Macro-Debt data(DMX)'!Y70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z70), 'Input 3 - Macro-Debt data(DMX)'!Z70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA70), 'Input 3 - Macro-Debt data(DMX)'!AA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB70), 'Input 3 - Macro-Debt data(DMX)'!AB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC70), 'Input 3 - Macro-Debt data(DMX)'!AC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD70), 'Input 3 - Macro-Debt data(DMX)'!AD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE70), 'Input 3 - Macro-Debt data(DMX)'!AE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF70), 'Input 3 - Macro-Debt data(DMX)'!AF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG70), 'Input 3 - Macro-Debt data(DMX)'!AG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH70), 'Input 3 - Macro-Debt data(DMX)'!AH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI70), 'Input 3 - Macro-Debt data(DMX)'!AI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ70), 'Input 3 - Macro-Debt data(DMX)'!AJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK70), 'Input 3 - Macro-Debt data(DMX)'!AK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL70), 'Input 3 - Macro-Debt data(DMX)'!AL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM70), 'Input 3 - Macro-Debt data(DMX)'!AM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN70), 'Input 3 - Macro-Debt data(DMX)'!AN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO70), 'Input 3 - Macro-Debt data(DMX)'!AO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP70), 'Input 3 - Macro-Debt data(DMX)'!AP70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ70), 'Input 3 - Macro-Debt data(DMX)'!AQ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR70), 'Input 3 - Macro-Debt data(DMX)'!AR70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS70), 'Input 3 - Macro-Debt data(DMX)'!AS70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT70), 'Input 3 - Macro-Debt data(DMX)'!AT70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU70), 'Input 3 - Macro-Debt data(DMX)'!AU70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV70), 'Input 3 - Macro-Debt data(DMX)'!AV70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW70), 'Input 3 - Macro-Debt data(DMX)'!AW70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX70), 'Input 3 - Macro-Debt data(DMX)'!AX70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY70), 'Input 3 - Macro-Debt data(DMX)'!AY70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ70), 'Input 3 - Macro-Debt data(DMX)'!AZ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA70), 'Input 3 - Macro-Debt data(DMX)'!BA70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB70), 'Input 3 - Macro-Debt data(DMX)'!BB70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC70), 'Input 3 - Macro-Debt data(DMX)'!BC70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD70), 'Input 3 - Macro-Debt data(DMX)'!BD70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE70), 'Input 3 - Macro-Debt data(DMX)'!BE70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF70), 'Input 3 - Macro-Debt data(DMX)'!BF70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG70), 'Input 3 - Macro-Debt data(DMX)'!BG70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH70), 'Input 3 - Macro-Debt data(DMX)'!BH70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI70), 'Input 3 - Macro-Debt data(DMX)'!BI70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ70), 'Input 3 - Macro-Debt data(DMX)'!BJ70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK70), 'Input 3 - Macro-Debt data(DMX)'!BK70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL70), 'Input 3 - Macro-Debt data(DMX)'!BL70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM70), 'Input 3 - Macro-Debt data(DMX)'!BM70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN70), 'Input 3 - Macro-Debt data(DMX)'!BN70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO70), 'Input 3 - Macro-Debt data(DMX)'!BO70, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP70), 'Input 3 - Macro-Debt data(DMX)'!BP70, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J15","v":"OLD_MULTI3"}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E19:E21)","v":0},{"$f":"SUM(F19:F21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W72), 'Input 3 - Macro-Debt data(DMX)'!W72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X72), 'Input 3 - Macro-Debt data(DMX)'!X72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y72), 'Input 3 - Macro-Debt data(DMX)'!Y72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z72), 'Input 3 - Macro-Debt data(DMX)'!Z72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA72), 'Input 3 - Macro-Debt data(DMX)'!AA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB72), 'Input 3 - Macro-Debt data(DMX)'!AB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC72), 'Input 3 - Macro-Debt data(DMX)'!AC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD72), 'Input 3 - Macro-Debt data(DMX)'!AD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE72), 'Input 3 - Macro-Debt data(DMX)'!AE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF72), 'Input 3 - Macro-Debt data(DMX)'!AF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG72), 'Input 3 - Macro-Debt data(DMX)'!AG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH72), 'Input 3 - Macro-Debt data(DMX)'!AH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI72), 'Input 3 - Macro-Debt data(DMX)'!AI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ72), 'Input 3 - Macro-Debt data(DMX)'!AJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK72), 'Input 3 - Macro-Debt data(DMX)'!AK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL72), 'Input 3 - Macro-Debt data(DMX)'!AL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM72), 'Input 3 - Macro-Debt data(DMX)'!AM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN72), 'Input 3 - Macro-Debt data(DMX)'!AN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO72), 'Input 3 - Macro-Debt data(DMX)'!AO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP72), 'Input 3 - Macro-Debt data(DMX)'!AP72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ72), 'Input 3 - Macro-Debt data(DMX)'!AQ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR72), 'Input 3 - Macro-Debt data(DMX)'!AR72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS72), 'Input 3 - Macro-Debt data(DMX)'!AS72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT72), 'Input 3 - Macro-Debt data(DMX)'!AT72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU72), 'Input 3 - Macro-Debt data(DMX)'!AU72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV72), 'Input 3 - Macro-Debt data(DMX)'!AV72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW72), 'Input 3 - Macro-Debt data(DMX)'!AW72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX72), 'Input 3 - Macro-Debt data(DMX)'!AX72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY72), 'Input 3 - Macro-Debt data(DMX)'!AY72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ72), 'Input 3 - Macro-Debt data(DMX)'!AZ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA72), 'Input 3 - Macro-Debt data(DMX)'!BA72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB72), 'Input 3 - Macro-Debt data(DMX)'!BB72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC72), 'Input 3 - Macro-Debt data(DMX)'!BC72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD72), 'Input 3 - Macro-Debt data(DMX)'!BD72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE72), 'Input 3 - Macro-Debt data(DMX)'!BE72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF72), 'Input 3 - Macro-Debt data(DMX)'!BF72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG72), 'Input 3 - Macro-Debt data(DMX)'!BG72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH72), 'Input 3 - Macro-Debt data(DMX)'!BH72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI72), 'Input 3 - Macro-Debt data(DMX)'!BI72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ72), 'Input 3 - Macro-Debt data(DMX)'!BJ72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK72), 'Input 3 - Macro-Debt data(DMX)'!BK72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL72), 'Input 3 - Macro-Debt data(DMX)'!BL72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM72), 'Input 3 - Macro-Debt data(DMX)'!BM72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN72), 'Input 3 - Macro-Debt data(DMX)'!BN72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO72), 'Input 3 - Macro-Debt data(DMX)'!BO72, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP72), 'Input 3 - Macro-Debt data(DMX)'!BP72, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J17","v":"OLD_OTH_MULTI1"}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W73), 'Input 3 - Macro-Debt data(DMX)'!W73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X73), 'Input 3 - Macro-Debt data(DMX)'!X73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y73), 'Input 3 - Macro-Debt data(DMX)'!Y73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z73), 'Input 3 - Macro-Debt data(DMX)'!Z73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA73), 'Input 3 - Macro-Debt data(DMX)'!AA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB73), 'Input 3 - Macro-Debt data(DMX)'!AB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC73), 'Input 3 - Macro-Debt data(DMX)'!AC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD73), 'Input 3 - Macro-Debt data(DMX)'!AD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE73), 'Input 3 - Macro-Debt data(DMX)'!AE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF73), 'Input 3 - Macro-Debt data(DMX)'!AF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG73), 'Input 3 - Macro-Debt data(DMX)'!AG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH73), 'Input 3 - Macro-Debt data(DMX)'!AH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI73), 'Input 3 - Macro-Debt data(DMX)'!AI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ73), 'Input 3 - Macro-Debt data(DMX)'!AJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK73), 'Input 3 - Macro-Debt data(DMX)'!AK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL73), 'Input 3 - Macro-Debt data(DMX)'!AL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM73), 'Input 3 - Macro-Debt data(DMX)'!AM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN73), 'Input 3 - Macro-Debt data(DMX)'!AN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO73), 'Input 3 - Macro-Debt data(DMX)'!AO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP73), 'Input 3 - Macro-Debt data(DMX)'!AP73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ73), 'Input 3 - Macro-Debt data(DMX)'!AQ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR73), 'Input 3 - Macro-Debt data(DMX)'!AR73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS73), 'Input 3 - Macro-Debt data(DMX)'!AS73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT73), 'Input 3 - Macro-Debt data(DMX)'!AT73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU73), 'Input 3 - Macro-Debt data(DMX)'!AU73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV73), 'Input 3 - Macro-Debt data(DMX)'!AV73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW73), 'Input 3 - Macro-Debt data(DMX)'!AW73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX73), 'Input 3 - Macro-Debt data(DMX)'!AX73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY73), 'Input 3 - Macro-Debt data(DMX)'!AY73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ73), 'Input 3 - Macro-Debt data(DMX)'!AZ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA73), 'Input 3 - Macro-Debt data(DMX)'!BA73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB73), 'Input 3 - Macro-Debt data(DMX)'!BB73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC73), 'Input 3 - Macro-Debt data(DMX)'!BC73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD73), 'Input 3 - Macro-Debt data(DMX)'!BD73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE73), 'Input 3 - Macro-Debt data(DMX)'!BE73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF73), 'Input 3 - Macro-Debt data(DMX)'!BF73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG73), 'Input 3 - Macro-Debt data(DMX)'!BG73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH73), 'Input 3 - Macro-Debt data(DMX)'!BH73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI73), 'Input 3 - Macro-Debt data(DMX)'!BI73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ73), 'Input 3 - Macro-Debt data(DMX)'!BJ73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK73), 'Input 3 - Macro-Debt data(DMX)'!BK73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL73), 'Input 3 - Macro-Debt data(DMX)'!BL73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM73), 'Input 3 - Macro-Debt data(DMX)'!BM73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN73), 'Input 3 - Macro-Debt data(DMX)'!BN73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO73), 'Input 3 - Macro-Debt data(DMX)'!BO73, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP73), 'Input 3 - Macro-Debt data(DMX)'!BP73, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J18","v":"OLD_OTH_MULTI2"}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W74), 'Input 3 - Macro-Debt data(DMX)'!W74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X74), 'Input 3 - Macro-Debt data(DMX)'!X74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y74), 'Input 3 - Macro-Debt data(DMX)'!Y74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z74), 'Input 3 - Macro-Debt data(DMX)'!Z74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA74), 'Input 3 - Macro-Debt data(DMX)'!AA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB74), 'Input 3 - Macro-Debt data(DMX)'!AB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC74), 'Input 3 - Macro-Debt data(DMX)'!AC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD74), 'Input 3 - Macro-Debt data(DMX)'!AD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE74), 'Input 3 - Macro-Debt data(DMX)'!AE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF74), 'Input 3 - Macro-Debt data(DMX)'!AF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG74), 'Input 3 - Macro-Debt data(DMX)'!AG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH74), 'Input 3 - Macro-Debt data(DMX)'!AH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI74), 'Input 3 - Macro-Debt data(DMX)'!AI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ74), 'Input 3 - Macro-Debt data(DMX)'!AJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK74), 'Input 3 - Macro-Debt data(DMX)'!AK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL74), 'Input 3 - Macro-Debt data(DMX)'!AL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM74), 'Input 3 - Macro-Debt data(DMX)'!AM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN74), 'Input 3 - Macro-Debt data(DMX)'!AN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO74), 'Input 3 - Macro-Debt data(DMX)'!AO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP74), 'Input 3 - Macro-Debt data(DMX)'!AP74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ74), 'Input 3 - Macro-Debt data(DMX)'!AQ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR74), 'Input 3 - Macro-Debt data(DMX)'!AR74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS74), 'Input 3 - Macro-Debt data(DMX)'!AS74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT74), 'Input 3 - Macro-Debt data(DMX)'!AT74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU74), 'Input 3 - Macro-Debt data(DMX)'!AU74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV74), 'Input 3 - Macro-Debt data(DMX)'!AV74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW74), 'Input 3 - Macro-Debt data(DMX)'!AW74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX74), 'Input 3 - Macro-Debt data(DMX)'!AX74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY74), 'Input 3 - Macro-Debt data(DMX)'!AY74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ74), 'Input 3 - Macro-Debt data(DMX)'!AZ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA74), 'Input 3 - Macro-Debt data(DMX)'!BA74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB74), 'Input 3 - Macro-Debt data(DMX)'!BB74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC74), 'Input 3 - Macro-Debt data(DMX)'!BC74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD74), 'Input 3 - Macro-Debt data(DMX)'!BD74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE74), 'Input 3 - Macro-Debt data(DMX)'!BE74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF74), 'Input 3 - Macro-Debt data(DMX)'!BF74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG74), 'Input 3 - Macro-Debt data(DMX)'!BG74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH74), 'Input 3 - Macro-Debt data(DMX)'!BH74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI74), 'Input 3 - Macro-Debt data(DMX)'!BI74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ74), 'Input 3 - Macro-Debt data(DMX)'!BJ74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK74), 'Input 3 - Macro-Debt data(DMX)'!BK74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL74), 'Input 3 - Macro-Debt data(DMX)'!BL74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM74), 'Input 3 - Macro-Debt data(DMX)'!BM74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN74), 'Input 3 - Macro-Debt data(DMX)'!BN74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO74), 'Input 3 - Macro-Debt data(DMX)'!BO74, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP74), 'Input 3 - Macro-Debt data(DMX)'!BP74, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J19","v":"OLD_OTH_MULTI3"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E23+E29","v":158.10616514999998},{"$f":"F23+F29","v":82.272440773934193},332.22131555756062,334.87702522335331,129.87,29.86,18.28,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E24:E28)","v":39.98136701},{"$f":"+SUM(F24:F28)","v":23.284042912694101},40.782585676218602,34.899856546086298,52.06,19.36,10.46,0.46,0.46,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W77), 'Input 3 - Macro-Debt data(DMX)'!W77, 0)","v":39.98136701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X77), 'Input 3 - Macro-Debt data(DMX)'!X77, 0)","v":23.284042912694101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y77), 'Input 3 - Macro-Debt data(DMX)'!Y77, 0)","v":40.782585676218602},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z77), 'Input 3 - Macro-Debt data(DMX)'!Z77, 0)","v":34.899856546086298},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA77), 'Input 3 - Macro-Debt data(DMX)'!AA77, 0)","v":52.06},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB77), 'Input 3 - Macro-Debt data(DMX)'!AB77, 0)","v":19.36},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC77), 'Input 3 - Macro-Debt data(DMX)'!AC77, 0)","v":10.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD77), 'Input 3 - Macro-Debt data(DMX)'!AD77, 0)","v":0.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE77), 'Input 3 - Macro-Debt data(DMX)'!AE77, 0)","v":0.46},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF77), 'Input 3 - Macro-Debt data(DMX)'!AF77, 0)","v":0.49},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG77), 'Input 3 - Macro-Debt data(DMX)'!AG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH77), 'Input 3 - Macro-Debt data(DMX)'!AH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI77), 'Input 3 - Macro-Debt data(DMX)'!AI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ77), 'Input 3 - Macro-Debt data(DMX)'!AJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK77), 'Input 3 - Macro-Debt data(DMX)'!AK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL77), 'Input 3 - Macro-Debt data(DMX)'!AL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM77), 'Input 3 - Macro-Debt data(DMX)'!AM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN77), 'Input 3 - Macro-Debt data(DMX)'!AN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO77), 'Input 3 - Macro-Debt data(DMX)'!AO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP77), 'Input 3 - Macro-Debt data(DMX)'!AP77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ77), 'Input 3 - Macro-Debt data(DMX)'!AQ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR77), 'Input 3 - Macro-Debt data(DMX)'!AR77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS77), 'Input 3 - Macro-Debt data(DMX)'!AS77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT77), 'Input 3 - Macro-Debt data(DMX)'!AT77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU77), 'Input 3 - Macro-Debt data(DMX)'!AU77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV77), 'Input 3 - Macro-Debt data(DMX)'!AV77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW77), 'Input 3 - Macro-Debt data(DMX)'!AW77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX77), 'Input 3 - Macro-Debt data(DMX)'!AX77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY77), 'Input 3 - Macro-Debt data(DMX)'!AY77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ77), 'Input 3 - Macro-Debt data(DMX)'!AZ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA77), 'Input 3 - Macro-Debt data(DMX)'!BA77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB77), 'Input 3 - Macro-Debt data(DMX)'!BB77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC77), 'Input 3 - Macro-Debt data(DMX)'!BC77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD77), 'Input 3 - Macro-Debt data(DMX)'!BD77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE77), 'Input 3 - Macro-Debt data(DMX)'!BE77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF77), 'Input 3 - Macro-Debt data(DMX)'!BF77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG77), 'Input 3 - Macro-Debt data(DMX)'!BG77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH77), 'Input 3 - Macro-Debt data(DMX)'!BH77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI77), 'Input 3 - Macro-Debt data(DMX)'!BI77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ77), 'Input 3 - Macro-Debt data(DMX)'!BJ77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK77), 'Input 3 - Macro-Debt data(DMX)'!BK77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL77), 'Input 3 - Macro-Debt data(DMX)'!BL77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM77), 'Input 3 - Macro-Debt data(DMX)'!BM77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN77), 'Input 3 - Macro-Debt data(DMX)'!BN77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO77), 'Input 3 - Macro-Debt data(DMX)'!BO77, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP77), 'Input 3 - Macro-Debt data(DMX)'!BP77, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J22","v":"OLD_PC1"}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W78), 'Input 3 - Macro-Debt data(DMX)'!W78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X78), 'Input 3 - Macro-Debt data(DMX)'!X78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y78), 'Input 3 - Macro-Debt data(DMX)'!Y78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z78), 'Input 3 - Macro-Debt data(DMX)'!Z78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA78), 'Input 3 - Macro-Debt data(DMX)'!AA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB78), 'Input 3 - Macro-Debt data(DMX)'!AB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC78), 'Input 3 - Macro-Debt data(DMX)'!AC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD78), 'Input 3 - Macro-Debt data(DMX)'!AD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE78), 'Input 3 - Macro-Debt data(DMX)'!AE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF78), 'Input 3 - Macro-Debt data(DMX)'!AF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG78), 'Input 3 - Macro-Debt data(DMX)'!AG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH78), 'Input 3 - Macro-Debt data(DMX)'!AH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI78), 'Input 3 - Macro-Debt data(DMX)'!AI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ78), 'Input 3 - Macro-Debt data(DMX)'!AJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK78), 'Input 3 - Macro-Debt data(DMX)'!AK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL78), 'Input 3 - Macro-Debt data(DMX)'!AL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM78), 'Input 3 - Macro-Debt data(DMX)'!AM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN78), 'Input 3 - Macro-Debt data(DMX)'!AN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO78), 'Input 3 - Macro-Debt data(DMX)'!AO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP78), 'Input 3 - Macro-Debt data(DMX)'!AP78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ78), 'Input 3 - Macro-Debt data(DMX)'!AQ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR78), 'Input 3 - Macro-Debt data(DMX)'!AR78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS78), 'Input 3 - Macro-Debt data(DMX)'!AS78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT78), 'Input 3 - Macro-Debt data(DMX)'!AT78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU78), 'Input 3 - Macro-Debt data(DMX)'!AU78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV78), 'Input 3 - Macro-Debt data(DMX)'!AV78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW78), 'Input 3 - Macro-Debt data(DMX)'!AW78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX78), 'Input 3 - Macro-Debt data(DMX)'!AX78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY78), 'Input 3 - Macro-Debt data(DMX)'!AY78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ78), 'Input 3 - Macro-Debt data(DMX)'!AZ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA78), 'Input 3 - Macro-Debt data(DMX)'!BA78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB78), 'Input 3 - Macro-Debt data(DMX)'!BB78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC78), 'Input 3 - Macro-Debt data(DMX)'!BC78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD78), 'Input 3 - Macro-Debt data(DMX)'!BD78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE78), 'Input 3 - Macro-Debt data(DMX)'!BE78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF78), 'Input 3 - Macro-Debt data(DMX)'!BF78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG78), 'Input 3 - Macro-Debt data(DMX)'!BG78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH78), 'Input 3 - Macro-Debt data(DMX)'!BH78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI78), 'Input 3 - Macro-Debt data(DMX)'!BI78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ78), 'Input 3 - Macro-Debt data(DMX)'!BJ78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK78), 'Input 3 - Macro-Debt data(DMX)'!BK78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL78), 'Input 3 - Macro-Debt data(DMX)'!BL78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM78), 'Input 3 - Macro-Debt data(DMX)'!BM78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN78), 'Input 3 - Macro-Debt data(DMX)'!BN78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO78), 'Input 3 - Macro-Debt data(DMX)'!BO78, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP78), 'Input 3 - Macro-Debt data(DMX)'!BP78, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J23","v":"OLD_PC2"}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W79), 'Input 3 - Macro-Debt data(DMX)'!W79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X79), 'Input 3 - Macro-Debt data(DMX)'!X79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y79), 'Input 3 - Macro-Debt data(DMX)'!Y79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z79), 'Input 3 - Macro-Debt data(DMX)'!Z79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA79), 'Input 3 - Macro-Debt data(DMX)'!AA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB79), 'Input 3 - Macro-Debt data(DMX)'!AB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC79), 'Input 3 - Macro-Debt data(DMX)'!AC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD79), 'Input 3 - Macro-Debt data(DMX)'!AD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE79), 'Input 3 - Macro-Debt data(DMX)'!AE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF79), 'Input 3 - Macro-Debt data(DMX)'!AF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG79), 'Input 3 - Macro-Debt data(DMX)'!AG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH79), 'Input 3 - Macro-Debt data(DMX)'!AH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI79), 'Input 3 - Macro-Debt data(DMX)'!AI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ79), 'Input 3 - Macro-Debt data(DMX)'!AJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK79), 'Input 3 - Macro-Debt data(DMX)'!AK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL79), 'Input 3 - Macro-Debt data(DMX)'!AL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM79), 'Input 3 - Macro-Debt data(DMX)'!AM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN79), 'Input 3 - Macro-Debt data(DMX)'!AN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO79), 'Input 3 - Macro-Debt data(DMX)'!AO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP79), 'Input 3 - Macro-Debt data(DMX)'!AP79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ79), 'Input 3 - Macro-Debt data(DMX)'!AQ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR79), 'Input 3 - Macro-Debt data(DMX)'!AR79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS79), 'Input 3 - Macro-Debt data(DMX)'!AS79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT79), 'Input 3 - Macro-Debt data(DMX)'!AT79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU79), 'Input 3 - Macro-Debt data(DMX)'!AU79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV79), 'Input 3 - Macro-Debt data(DMX)'!AV79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW79), 'Input 3 - Macro-Debt data(DMX)'!AW79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX79), 'Input 3 - Macro-Debt data(DMX)'!AX79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY79), 'Input 3 - Macro-Debt data(DMX)'!AY79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ79), 'Input 3 - Macro-Debt data(DMX)'!AZ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA79), 'Input 3 - Macro-Debt data(DMX)'!BA79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB79), 'Input 3 - Macro-Debt data(DMX)'!BB79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC79), 'Input 3 - Macro-Debt data(DMX)'!BC79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD79), 'Input 3 - Macro-Debt data(DMX)'!BD79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE79), 'Input 3 - Macro-Debt data(DMX)'!BE79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF79), 'Input 3 - Macro-Debt data(DMX)'!BF79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG79), 'Input 3 - Macro-Debt data(DMX)'!BG79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH79), 'Input 3 - Macro-Debt data(DMX)'!BH79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI79), 'Input 3 - Macro-Debt data(DMX)'!BI79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ79), 'Input 3 - Macro-Debt data(DMX)'!BJ79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK79), 'Input 3 - Macro-Debt data(DMX)'!BK79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL79), 'Input 3 - Macro-Debt data(DMX)'!BL79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM79), 'Input 3 - Macro-Debt data(DMX)'!BM79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN79), 'Input 3 - Macro-Debt data(DMX)'!BN79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO79), 'Input 3 - Macro-Debt data(DMX)'!BO79, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP79), 'Input 3 - Macro-Debt data(DMX)'!BP79, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J24","v":"OLD_PC3"}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W80), 'Input 3 - Macro-Debt data(DMX)'!W80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X80), 'Input 3 - Macro-Debt data(DMX)'!X80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y80), 'Input 3 - Macro-Debt data(DMX)'!Y80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z80), 'Input 3 - Macro-Debt data(DMX)'!Z80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA80), 'Input 3 - Macro-Debt data(DMX)'!AA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB80), 'Input 3 - Macro-Debt data(DMX)'!AB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC80), 'Input 3 - Macro-Debt data(DMX)'!AC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD80), 'Input 3 - Macro-Debt data(DMX)'!AD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE80), 'Input 3 - Macro-Debt data(DMX)'!AE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF80), 'Input 3 - Macro-Debt data(DMX)'!AF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG80), 'Input 3 - Macro-Debt data(DMX)'!AG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH80), 'Input 3 - Macro-Debt data(DMX)'!AH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI80), 'Input 3 - Macro-Debt data(DMX)'!AI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ80), 'Input 3 - Macro-Debt data(DMX)'!AJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK80), 'Input 3 - Macro-Debt data(DMX)'!AK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL80), 'Input 3 - Macro-Debt data(DMX)'!AL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM80), 'Input 3 - Macro-Debt data(DMX)'!AM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN80), 'Input 3 - Macro-Debt data(DMX)'!AN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO80), 'Input 3 - Macro-Debt data(DMX)'!AO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP80), 'Input 3 - Macro-Debt data(DMX)'!AP80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ80), 'Input 3 - Macro-Debt data(DMX)'!AQ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR80), 'Input 3 - Macro-Debt data(DMX)'!AR80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS80), 'Input 3 - Macro-Debt data(DMX)'!AS80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT80), 'Input 3 - Macro-Debt data(DMX)'!AT80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU80), 'Input 3 - Macro-Debt data(DMX)'!AU80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV80), 'Input 3 - Macro-Debt data(DMX)'!AV80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW80), 'Input 3 - Macro-Debt data(DMX)'!AW80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX80), 'Input 3 - Macro-Debt data(DMX)'!AX80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY80), 'Input 3 - Macro-Debt data(DMX)'!AY80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ80), 'Input 3 - Macro-Debt data(DMX)'!AZ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA80), 'Input 3 - Macro-Debt data(DMX)'!BA80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB80), 'Input 3 - Macro-Debt data(DMX)'!BB80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC80), 'Input 3 - Macro-Debt data(DMX)'!BC80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD80), 'Input 3 - Macro-Debt data(DMX)'!BD80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE80), 'Input 3 - Macro-Debt data(DMX)'!BE80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF80), 'Input 3 - Macro-Debt data(DMX)'!BF80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG80), 'Input 3 - Macro-Debt data(DMX)'!BG80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH80), 'Input 3 - Macro-Debt data(DMX)'!BH80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI80), 'Input 3 - Macro-Debt data(DMX)'!BI80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ80), 'Input 3 - Macro-Debt data(DMX)'!BJ80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK80), 'Input 3 - Macro-Debt data(DMX)'!BK80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL80), 'Input 3 - Macro-Debt data(DMX)'!BL80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM80), 'Input 3 - Macro-Debt data(DMX)'!BM80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN80), 'Input 3 - Macro-Debt data(DMX)'!BN80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO80), 'Input 3 - Macro-Debt data(DMX)'!BO80, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP80), 'Input 3 - Macro-Debt data(DMX)'!BP80, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J25","v":"OLD_PC4"}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W81), 'Input 3 - Macro-Debt data(DMX)'!W81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X81), 'Input 3 - Macro-Debt data(DMX)'!X81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y81), 'Input 3 - Macro-Debt data(DMX)'!Y81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z81), 'Input 3 - Macro-Debt data(DMX)'!Z81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA81), 'Input 3 - Macro-Debt data(DMX)'!AA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB81), 'Input 3 - Macro-Debt data(DMX)'!AB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC81), 'Input 3 - Macro-Debt data(DMX)'!AC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD81), 'Input 3 - Macro-Debt data(DMX)'!AD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE81), 'Input 3 - Macro-Debt data(DMX)'!AE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF81), 'Input 3 - Macro-Debt data(DMX)'!AF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG81), 'Input 3 - Macro-Debt data(DMX)'!AG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH81), 'Input 3 - Macro-Debt data(DMX)'!AH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI81), 'Input 3 - Macro-Debt data(DMX)'!AI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ81), 'Input 3 - Macro-Debt data(DMX)'!AJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK81), 'Input 3 - Macro-Debt data(DMX)'!AK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL81), 'Input 3 - Macro-Debt data(DMX)'!AL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM81), 'Input 3 - Macro-Debt data(DMX)'!AM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN81), 'Input 3 - Macro-Debt data(DMX)'!AN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO81), 'Input 3 - Macro-Debt data(DMX)'!AO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP81), 'Input 3 - Macro-Debt data(DMX)'!AP81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ81), 'Input 3 - Macro-Debt data(DMX)'!AQ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR81), 'Input 3 - Macro-Debt data(DMX)'!AR81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS81), 'Input 3 - Macro-Debt data(DMX)'!AS81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT81), 'Input 3 - Macro-Debt data(DMX)'!AT81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU81), 'Input 3 - Macro-Debt data(DMX)'!AU81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV81), 'Input 3 - Macro-Debt data(DMX)'!AV81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW81), 'Input 3 - Macro-Debt data(DMX)'!AW81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX81), 'Input 3 - Macro-Debt data(DMX)'!AX81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY81), 'Input 3 - Macro-Debt data(DMX)'!AY81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ81), 'Input 3 - Macro-Debt data(DMX)'!AZ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA81), 'Input 3 - Macro-Debt data(DMX)'!BA81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB81), 'Input 3 - Macro-Debt data(DMX)'!BB81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC81), 'Input 3 - Macro-Debt data(DMX)'!BC81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD81), 'Input 3 - Macro-Debt data(DMX)'!BD81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE81), 'Input 3 - Macro-Debt data(DMX)'!BE81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF81), 'Input 3 - Macro-Debt data(DMX)'!BF81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG81), 'Input 3 - Macro-Debt data(DMX)'!BG81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH81), 'Input 3 - Macro-Debt data(DMX)'!BH81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI81), 'Input 3 - Macro-Debt data(DMX)'!BI81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ81), 'Input 3 - Macro-Debt data(DMX)'!BJ81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK81), 'Input 3 - Macro-Debt data(DMX)'!BK81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL81), 'Input 3 - Macro-Debt data(DMX)'!BL81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM81), 'Input 3 - Macro-Debt data(DMX)'!BM81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN81), 'Input 3 - Macro-Debt data(DMX)'!BN81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO81), 'Input 3 - Macro-Debt data(DMX)'!BO81, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP81), 'Input 3 - Macro-Debt data(DMX)'!BP81, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J26","v":"OLD_PC5"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E30:E34)","v":118.12479814},{"$f":"+SUM(F30:F34)","v":58.988397861240095},291.438729881342,299.977168677267,77.81,10.5,7.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W83), 'Input 3 - Macro-Debt data(DMX)'!W83, 0)","v":118.12479814},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X83), 'Input 3 - Macro-Debt data(DMX)'!X83, 0)","v":58.988397861240095},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y83), 'Input 3 - Macro-Debt data(DMX)'!Y83, 0)","v":291.438729881342},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z83), 'Input 3 - Macro-Debt data(DMX)'!Z83, 0)","v":299.977168677267},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA83), 'Input 3 - Macro-Debt data(DMX)'!AA83, 0)","v":77.81},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB83), 'Input 3 - Macro-Debt data(DMX)'!AB83, 0)","v":10.5},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC83), 'Input 3 - Macro-Debt data(DMX)'!AC83, 0)","v":7.82},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD83), 'Input 3 - Macro-Debt data(DMX)'!AD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE83), 'Input 3 - Macro-Debt data(DMX)'!AE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF83), 'Input 3 - Macro-Debt data(DMX)'!AF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG83), 'Input 3 - Macro-Debt data(DMX)'!AG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH83), 'Input 3 - Macro-Debt data(DMX)'!AH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI83), 'Input 3 - Macro-Debt data(DMX)'!AI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ83), 'Input 3 - Macro-Debt data(DMX)'!AJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK83), 'Input 3 - Macro-Debt data(DMX)'!AK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL83), 'Input 3 - Macro-Debt data(DMX)'!AL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM83), 'Input 3 - Macro-Debt data(DMX)'!AM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN83), 'Input 3 - Macro-Debt data(DMX)'!AN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO83), 'Input 3 - Macro-Debt data(DMX)'!AO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP83), 'Input 3 - Macro-Debt data(DMX)'!AP83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ83), 'Input 3 - Macro-Debt data(DMX)'!AQ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR83), 'Input 3 - Macro-Debt data(DMX)'!AR83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS83), 'Input 3 - Macro-Debt data(DMX)'!AS83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT83), 'Input 3 - Macro-Debt data(DMX)'!AT83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU83), 'Input 3 - Macro-Debt data(DMX)'!AU83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV83), 'Input 3 - Macro-Debt data(DMX)'!AV83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW83), 'Input 3 - Macro-Debt data(DMX)'!AW83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX83), 'Input 3 - Macro-Debt data(DMX)'!AX83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY83), 'Input 3 - Macro-Debt data(DMX)'!AY83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ83), 'Input 3 - Macro-Debt data(DMX)'!AZ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA83), 'Input 3 - Macro-Debt data(DMX)'!BA83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB83), 'Input 3 - Macro-Debt data(DMX)'!BB83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC83), 'Input 3 - Macro-Debt data(DMX)'!BC83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD83), 'Input 3 - Macro-Debt data(DMX)'!BD83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE83), 'Input 3 - Macro-Debt data(DMX)'!BE83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF83), 'Input 3 - Macro-Debt data(DMX)'!BF83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG83), 'Input 3 - Macro-Debt data(DMX)'!BG83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH83), 'Input 3 - Macro-Debt data(DMX)'!BH83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI83), 'Input 3 - Macro-Debt data(DMX)'!BI83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ83), 'Input 3 - Macro-Debt data(DMX)'!BJ83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK83), 'Input 3 - Macro-Debt data(DMX)'!BK83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL83), 'Input 3 - Macro-Debt data(DMX)'!BL83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM83), 'Input 3 - Macro-Debt data(DMX)'!BM83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN83), 'Input 3 - Macro-Debt data(DMX)'!BN83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO83), 'Input 3 - Macro-Debt data(DMX)'!BO83, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP83), 'Input 3 - Macro-Debt data(DMX)'!BP83, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J28","v":"OLD_NPC1"}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W84), 'Input 3 - Macro-Debt data(DMX)'!W84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X84), 'Input 3 - Macro-Debt data(DMX)'!X84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y84), 'Input 3 - Macro-Debt data(DMX)'!Y84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z84), 'Input 3 - Macro-Debt data(DMX)'!Z84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA84), 'Input 3 - Macro-Debt data(DMX)'!AA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB84), 'Input 3 - Macro-Debt data(DMX)'!AB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC84), 'Input 3 - Macro-Debt data(DMX)'!AC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD84), 'Input 3 - Macro-Debt data(DMX)'!AD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE84), 'Input 3 - Macro-Debt data(DMX)'!AE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF84), 'Input 3 - Macro-Debt data(DMX)'!AF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG84), 'Input 3 - Macro-Debt data(DMX)'!AG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH84), 'Input 3 - Macro-Debt data(DMX)'!AH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI84), 'Input 3 - Macro-Debt data(DMX)'!AI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ84), 'Input 3 - Macro-Debt data(DMX)'!AJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK84), 'Input 3 - Macro-Debt data(DMX)'!AK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL84), 'Input 3 - Macro-Debt data(DMX)'!AL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM84), 'Input 3 - Macro-Debt data(DMX)'!AM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN84), 'Input 3 - Macro-Debt data(DMX)'!AN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO84), 'Input 3 - Macro-Debt data(DMX)'!AO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP84), 'Input 3 - Macro-Debt data(DMX)'!AP84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ84), 'Input 3 - Macro-Debt data(DMX)'!AQ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR84), 'Input 3 - Macro-Debt data(DMX)'!AR84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS84), 'Input 3 - Macro-Debt data(DMX)'!AS84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT84), 'Input 3 - Macro-Debt data(DMX)'!AT84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU84), 'Input 3 - Macro-Debt data(DMX)'!AU84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV84), 'Input 3 - Macro-Debt data(DMX)'!AV84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW84), 'Input 3 - Macro-Debt data(DMX)'!AW84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX84), 'Input 3 - Macro-Debt data(DMX)'!AX84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY84), 'Input 3 - Macro-Debt data(DMX)'!AY84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ84), 'Input 3 - Macro-Debt data(DMX)'!AZ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA84), 'Input 3 - Macro-Debt data(DMX)'!BA84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB84), 'Input 3 - Macro-Debt data(DMX)'!BB84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC84), 'Input 3 - Macro-Debt data(DMX)'!BC84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD84), 'Input 3 - Macro-Debt data(DMX)'!BD84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE84), 'Input 3 - Macro-Debt data(DMX)'!BE84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF84), 'Input 3 - Macro-Debt data(DMX)'!BF84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG84), 'Input 3 - Macro-Debt data(DMX)'!BG84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH84), 'Input 3 - Macro-Debt data(DMX)'!BH84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI84), 'Input 3 - Macro-Debt data(DMX)'!BI84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ84), 'Input 3 - Macro-Debt data(DMX)'!BJ84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK84), 'Input 3 - Macro-Debt data(DMX)'!BK84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL84), 'Input 3 - Macro-Debt data(DMX)'!BL84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM84), 'Input 3 - Macro-Debt data(DMX)'!BM84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN84), 'Input 3 - Macro-Debt data(DMX)'!BN84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO84), 'Input 3 - Macro-Debt data(DMX)'!BO84, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP84), 'Input 3 - Macro-Debt data(DMX)'!BP84, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J29","v":"OLD_NPC2"}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W85), 'Input 3 - Macro-Debt data(DMX)'!W85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X85), 'Input 3 - Macro-Debt data(DMX)'!X85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y85), 'Input 3 - Macro-Debt data(DMX)'!Y85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z85), 'Input 3 - Macro-Debt data(DMX)'!Z85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA85), 'Input 3 - Macro-Debt data(DMX)'!AA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB85), 'Input 3 - Macro-Debt data(DMX)'!AB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC85), 'Input 3 - Macro-Debt data(DMX)'!AC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD85), 'Input 3 - Macro-Debt data(DMX)'!AD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE85), 'Input 3 - Macro-Debt data(DMX)'!AE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF85), 'Input 3 - Macro-Debt data(DMX)'!AF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG85), 'Input 3 - Macro-Debt data(DMX)'!AG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH85), 'Input 3 - Macro-Debt data(DMX)'!AH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI85), 'Input 3 - Macro-Debt data(DMX)'!AI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ85), 'Input 3 - Macro-Debt data(DMX)'!AJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK85), 'Input 3 - Macro-Debt data(DMX)'!AK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL85), 'Input 3 - Macro-Debt data(DMX)'!AL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM85), 'Input 3 - Macro-Debt data(DMX)'!AM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN85), 'Input 3 - Macro-Debt data(DMX)'!AN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO85), 'Input 3 - Macro-Debt data(DMX)'!AO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP85), 'Input 3 - Macro-Debt data(DMX)'!AP85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ85), 'Input 3 - Macro-Debt data(DMX)'!AQ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR85), 'Input 3 - Macro-Debt data(DMX)'!AR85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS85), 'Input 3 - Macro-Debt data(DMX)'!AS85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT85), 'Input 3 - Macro-Debt data(DMX)'!AT85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU85), 'Input 3 - Macro-Debt data(DMX)'!AU85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV85), 'Input 3 - Macro-Debt data(DMX)'!AV85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW85), 'Input 3 - Macro-Debt data(DMX)'!AW85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX85), 'Input 3 - Macro-Debt data(DMX)'!AX85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY85), 'Input 3 - Macro-Debt data(DMX)'!AY85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ85), 'Input 3 - Macro-Debt data(DMX)'!AZ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA85), 'Input 3 - Macro-Debt data(DMX)'!BA85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB85), 'Input 3 - Macro-Debt data(DMX)'!BB85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC85), 'Input 3 - Macro-Debt data(DMX)'!BC85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD85), 'Input 3 - Macro-Debt data(DMX)'!BD85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE85), 'Input 3 - Macro-Debt data(DMX)'!BE85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF85), 'Input 3 - Macro-Debt data(DMX)'!BF85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG85), 'Input 3 - Macro-Debt data(DMX)'!BG85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH85), 'Input 3 - Macro-Debt data(DMX)'!BH85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI85), 'Input 3 - Macro-Debt data(DMX)'!BI85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ85), 'Input 3 - Macro-Debt data(DMX)'!BJ85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK85), 'Input 3 - Macro-Debt data(DMX)'!BK85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL85), 'Input 3 - Macro-Debt data(DMX)'!BL85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM85), 'Input 3 - Macro-Debt data(DMX)'!BM85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN85), 'Input 3 - Macro-Debt data(DMX)'!BN85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO85), 'Input 3 - Macro-Debt data(DMX)'!BO85, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP85), 'Input 3 - Macro-Debt data(DMX)'!BP85, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J30","v":"OLD_NPC3"}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W86), 'Input 3 - Macro-Debt data(DMX)'!W86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X86), 'Input 3 - Macro-Debt data(DMX)'!X86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y86), 'Input 3 - Macro-Debt data(DMX)'!Y86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z86), 'Input 3 - Macro-Debt data(DMX)'!Z86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA86), 'Input 3 - Macro-Debt data(DMX)'!AA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB86), 'Input 3 - Macro-Debt data(DMX)'!AB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC86), 'Input 3 - Macro-Debt data(DMX)'!AC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD86), 'Input 3 - Macro-Debt data(DMX)'!AD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE86), 'Input 3 - Macro-Debt data(DMX)'!AE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF86), 'Input 3 - Macro-Debt data(DMX)'!AF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG86), 'Input 3 - Macro-Debt data(DMX)'!AG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH86), 'Input 3 - Macro-Debt data(DMX)'!AH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI86), 'Input 3 - Macro-Debt data(DMX)'!AI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ86), 'Input 3 - Macro-Debt data(DMX)'!AJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK86), 'Input 3 - Macro-Debt data(DMX)'!AK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL86), 'Input 3 - Macro-Debt data(DMX)'!AL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM86), 'Input 3 - Macro-Debt data(DMX)'!AM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN86), 'Input 3 - Macro-Debt data(DMX)'!AN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO86), 'Input 3 - Macro-Debt data(DMX)'!AO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP86), 'Input 3 - Macro-Debt data(DMX)'!AP86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ86), 'Input 3 - Macro-Debt data(DMX)'!AQ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR86), 'Input 3 - Macro-Debt data(DMX)'!AR86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS86), 'Input 3 - Macro-Debt data(DMX)'!AS86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT86), 'Input 3 - Macro-Debt data(DMX)'!AT86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU86), 'Input 3 - Macro-Debt data(DMX)'!AU86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV86), 'Input 3 - Macro-Debt data(DMX)'!AV86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW86), 'Input 3 - Macro-Debt data(DMX)'!AW86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX86), 'Input 3 - Macro-Debt data(DMX)'!AX86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY86), 'Input 3 - Macro-Debt data(DMX)'!AY86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ86), 'Input 3 - Macro-Debt data(DMX)'!AZ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA86), 'Input 3 - Macro-Debt data(DMX)'!BA86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB86), 'Input 3 - Macro-Debt data(DMX)'!BB86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC86), 'Input 3 - Macro-Debt data(DMX)'!BC86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD86), 'Input 3 - Macro-Debt data(DMX)'!BD86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE86), 'Input 3 - Macro-Debt data(DMX)'!BE86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF86), 'Input 3 - Macro-Debt data(DMX)'!BF86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG86), 'Input 3 - Macro-Debt data(DMX)'!BG86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH86), 'Input 3 - Macro-Debt data(DMX)'!BH86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI86), 'Input 3 - Macro-Debt data(DMX)'!BI86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ86), 'Input 3 - Macro-Debt data(DMX)'!BJ86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK86), 'Input 3 - Macro-Debt data(DMX)'!BK86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL86), 'Input 3 - Macro-Debt data(DMX)'!BL86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM86), 'Input 3 - Macro-Debt data(DMX)'!BM86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN86), 'Input 3 - Macro-Debt data(DMX)'!BN86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO86), 'Input 3 - Macro-Debt data(DMX)'!BO86, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP86), 'Input 3 - Macro-Debt data(DMX)'!BP86, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J31","v":"OLD_NPC4"}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W87), 'Input 3 - Macro-Debt data(DMX)'!W87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X87), 'Input 3 - Macro-Debt data(DMX)'!X87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y87), 'Input 3 - Macro-Debt data(DMX)'!Y87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z87), 'Input 3 - Macro-Debt data(DMX)'!Z87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA87), 'Input 3 - Macro-Debt data(DMX)'!AA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB87), 'Input 3 - Macro-Debt data(DMX)'!AB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC87), 'Input 3 - Macro-Debt data(DMX)'!AC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD87), 'Input 3 - Macro-Debt data(DMX)'!AD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE87), 'Input 3 - Macro-Debt data(DMX)'!AE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF87), 'Input 3 - Macro-Debt data(DMX)'!AF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG87), 'Input 3 - Macro-Debt data(DMX)'!AG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH87), 'Input 3 - Macro-Debt data(DMX)'!AH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI87), 'Input 3 - Macro-Debt data(DMX)'!AI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ87), 'Input 3 - Macro-Debt data(DMX)'!AJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK87), 'Input 3 - Macro-Debt data(DMX)'!AK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL87), 'Input 3 - Macro-Debt data(DMX)'!AL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM87), 'Input 3 - Macro-Debt data(DMX)'!AM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN87), 'Input 3 - Macro-Debt data(DMX)'!AN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO87), 'Input 3 - Macro-Debt data(DMX)'!AO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP87), 'Input 3 - Macro-Debt data(DMX)'!AP87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ87), 'Input 3 - Macro-Debt data(DMX)'!AQ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR87), 'Input 3 - Macro-Debt data(DMX)'!AR87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS87), 'Input 3 - Macro-Debt data(DMX)'!AS87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT87), 'Input 3 - Macro-Debt data(DMX)'!AT87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU87), 'Input 3 - Macro-Debt data(DMX)'!AU87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV87), 'Input 3 - Macro-Debt data(DMX)'!AV87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW87), 'Input 3 - Macro-Debt data(DMX)'!AW87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX87), 'Input 3 - Macro-Debt data(DMX)'!AX87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY87), 'Input 3 - Macro-Debt data(DMX)'!AY87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ87), 'Input 3 - Macro-Debt data(DMX)'!AZ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA87), 'Input 3 - Macro-Debt data(DMX)'!BA87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB87), 'Input 3 - Macro-Debt data(DMX)'!BB87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC87), 'Input 3 - Macro-Debt data(DMX)'!BC87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD87), 'Input 3 - Macro-Debt data(DMX)'!BD87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE87), 'Input 3 - Macro-Debt data(DMX)'!BE87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF87), 'Input 3 - Macro-Debt data(DMX)'!BF87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG87), 'Input 3 - Macro-Debt data(DMX)'!BG87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH87), 'Input 3 - Macro-Debt data(DMX)'!BH87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI87), 'Input 3 - Macro-Debt data(DMX)'!BI87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ87), 'Input 3 - Macro-Debt data(DMX)'!BJ87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK87), 'Input 3 - Macro-Debt data(DMX)'!BK87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL87), 'Input 3 - Macro-Debt data(DMX)'!BL87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM87), 'Input 3 - Macro-Debt data(DMX)'!BM87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN87), 'Input 3 - Macro-Debt data(DMX)'!BN87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO87), 'Input 3 - Macro-Debt data(DMX)'!BO87, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP87), 'Input 3 - Macro-Debt data(DMX)'!BP87, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J32","v":"OLD_NPC5"}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,{"$f":"+SUM(E36:E40)","v":1366.0566018259678},{"$f":"+SUM(F36:F40)","v":1447.2000762727755},1206.5583111684568,1147.6321069426767,1455.2012669206133,1392.09966548598,1183.9782776971526,2531.6564117772432,1120.1412295454872,996.58216261365465,930.59731754316726,218.060789389626,868.51666038023768,821.22458783908337,783.8374051377491,53.341699776079899,43.980149864050297,27.2577090186874,10.655309961862201,5.2588165141696903,5.1929760360848398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"OLD_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W89), 'Input 3 - Macro-Debt data(DMX)'!W89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X89), 'Input 3 - Macro-Debt data(DMX)'!X89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y89), 'Input 3 - Macro-Debt data(DMX)'!Y89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z89), 'Input 3 - Macro-Debt data(DMX)'!Z89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA89), 'Input 3 - Macro-Debt data(DMX)'!AA89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB89), 'Input 3 - Macro-Debt data(DMX)'!AB89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC89), 'Input 3 - Macro-Debt data(DMX)'!AC89, 0)","v":250},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD89), 'Input 3 - Macro-Debt data(DMX)'!AD89, 0)","v":1000},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE89), 'Input 3 - Macro-Debt data(DMX)'!AE89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF89), 'Input 3 - Macro-Debt data(DMX)'!AF89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG89), 'Input 3 - Macro-Debt data(DMX)'!AG89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH89), 'Input 3 - Macro-Debt data(DMX)'!AH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI89), 'Input 3 - Macro-Debt data(DMX)'!AI89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ89), 'Input 3 - Macro-Debt data(DMX)'!AJ89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK89), 'Input 3 - Macro-Debt data(DMX)'!AK89, 0)","v":333.33333333333303},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL89), 'Input 3 - Macro-Debt data(DMX)'!AL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM89), 'Input 3 - Macro-Debt data(DMX)'!AM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN89), 'Input 3 - Macro-Debt data(DMX)'!AN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO89), 'Input 3 - Macro-Debt data(DMX)'!AO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP89), 'Input 3 - Macro-Debt data(DMX)'!AP89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ89), 'Input 3 - Macro-Debt data(DMX)'!AQ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR89), 'Input 3 - Macro-Debt data(DMX)'!AR89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS89), 'Input 3 - Macro-Debt data(DMX)'!AS89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT89), 'Input 3 - Macro-Debt data(DMX)'!AT89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU89), 'Input 3 - Macro-Debt data(DMX)'!AU89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV89), 'Input 3 - Macro-Debt data(DMX)'!AV89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW89), 'Input 3 - Macro-Debt data(DMX)'!AW89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX89), 'Input 3 - Macro-Debt data(DMX)'!AX89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY89), 'Input 3 - Macro-Debt data(DMX)'!AY89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ89), 'Input 3 - Macro-Debt data(DMX)'!AZ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA89), 'Input 3 - Macro-Debt data(DMX)'!BA89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB89), 'Input 3 - Macro-Debt data(DMX)'!BB89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC89), 'Input 3 - Macro-Debt data(DMX)'!BC89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD89), 'Input 3 - Macro-Debt data(DMX)'!BD89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE89), 'Input 3 - Macro-Debt data(DMX)'!BE89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF89), 'Input 3 - Macro-Debt data(DMX)'!BF89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG89), 'Input 3 - Macro-Debt data(DMX)'!BG89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH89), 'Input 3 - Macro-Debt data(DMX)'!BH89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI89), 'Input 3 - Macro-Debt data(DMX)'!BI89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ89), 'Input 3 - Macro-Debt data(DMX)'!BJ89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK89), 'Input 3 - Macro-Debt data(DMX)'!BK89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL89), 'Input 3 - Macro-Debt data(DMX)'!BL89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM89), 'Input 3 - Macro-Debt data(DMX)'!BM89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN89), 'Input 3 - Macro-Debt data(DMX)'!BN89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO89), 'Input 3 - Macro-Debt data(DMX)'!BO89, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP89), 'Input 3 - Macro-Debt data(DMX)'!BP89, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J34","v":"OLD_COM1"}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W90), 'Input 3 - Macro-Debt data(DMX)'!W90, 0)","v":1349.0689366571901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X90), 'Input 3 - Macro-Debt data(DMX)'!X90, 0)","v":1409.7420422826199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y90), 'Input 3 - Macro-Debt data(DMX)'!Y90, 0)","v":1164.6117750235901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z90), 'Input 3 - Macro-Debt data(DMX)'!Z90, 0)","v":1112.7602402760101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA90), 'Input 3 - Macro-Debt data(DMX)'!AA90, 0)","v":1171.54313358728},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB90), 'Input 3 - Macro-Debt data(DMX)'!AB90, 0)","v":1109.65526548598},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC90), 'Input 3 - Macro-Debt data(DMX)'!AC90, 0)","v":917.74761103048604},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD90), 'Input 3 - Macro-Debt data(DMX)'!AD90, 0)","v":1515.8894784439099},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE90), 'Input 3 - Macro-Debt data(DMX)'!AE90, 0)","v":771.50469621215404},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF90), 'Input 3 - Macro-Debt data(DMX)'!AF90, 0)","v":648.40936261365493},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG90), 'Input 3 - Macro-Debt data(DMX)'!AG90, 0)","v":582.88825087650093},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH90), 'Input 3 - Macro-Debt data(DMX)'!AH90, 0)","v":204.14878938962599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI90), 'Input 3 - Macro-Debt data(DMX)'!AI90, 0)","v":521.735060380238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ90), 'Input 3 - Macro-Debt data(DMX)'!AJ90, 0)","v":474.90672117241701},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK90), 'Input 3 - Macro-Debt data(DMX)'!AK90, 0)","v":437.98327180441601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL90), 'Input 3 - Macro-Debt data(DMX)'!AL90, 0)","v":41.2846331094132},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM90), 'Input 3 - Macro-Debt data(DMX)'!AM90, 0)","v":38.067549864050299},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN90), 'Input 3 - Macro-Debt data(DMX)'!AN90, 0)","v":27.2577090186874},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO90), 'Input 3 - Macro-Debt data(DMX)'!AO90, 0)","v":10.655309961862201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP90), 'Input 3 - Macro-Debt data(DMX)'!AP90, 0)","v":5.2588165141696903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ90), 'Input 3 - Macro-Debt data(DMX)'!AQ90, 0)","v":5.1929760360848398},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR90), 'Input 3 - Macro-Debt data(DMX)'!AR90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS90), 'Input 3 - Macro-Debt data(DMX)'!AS90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT90), 'Input 3 - Macro-Debt data(DMX)'!AT90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU90), 'Input 3 - Macro-Debt data(DMX)'!AU90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV90), 'Input 3 - Macro-Debt data(DMX)'!AV90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW90), 'Input 3 - Macro-Debt data(DMX)'!AW90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX90), 'Input 3 - Macro-Debt data(DMX)'!AX90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY90), 'Input 3 - Macro-Debt data(DMX)'!AY90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ90), 'Input 3 - Macro-Debt data(DMX)'!AZ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA90), 'Input 3 - Macro-Debt data(DMX)'!BA90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB90), 'Input 3 - Macro-Debt data(DMX)'!BB90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC90), 'Input 3 - Macro-Debt data(DMX)'!BC90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD90), 'Input 3 - Macro-Debt data(DMX)'!BD90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE90), 'Input 3 - Macro-Debt data(DMX)'!BE90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF90), 'Input 3 - Macro-Debt data(DMX)'!BF90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG90), 'Input 3 - Macro-Debt data(DMX)'!BG90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH90), 'Input 3 - Macro-Debt data(DMX)'!BH90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI90), 'Input 3 - Macro-Debt data(DMX)'!BI90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ90), 'Input 3 - Macro-Debt data(DMX)'!BJ90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK90), 'Input 3 - Macro-Debt data(DMX)'!BK90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL90), 'Input 3 - Macro-Debt data(DMX)'!BL90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM90), 'Input 3 - Macro-Debt data(DMX)'!BM90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN90), 'Input 3 - Macro-Debt data(DMX)'!BN90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO90), 'Input 3 - Macro-Debt data(DMX)'!BO90, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP90), 'Input 3 - Macro-Debt data(DMX)'!BP90, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J35","v":"OLD_COM2"}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W91), 'Input 3 - Macro-Debt data(DMX)'!W91, 0)","v":16.987665168777802},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X91), 'Input 3 - Macro-Debt data(DMX)'!X91, 0)","v":37.458033990155599},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y91), 'Input 3 - Macro-Debt data(DMX)'!Y91, 0)","v":41.946536144866698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z91), 'Input 3 - Macro-Debt data(DMX)'!Z91, 0)","v":34.871866666666705},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA91), 'Input 3 - Macro-Debt data(DMX)'!AA91, 0)","v":33.658133333333296},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB91), 'Input 3 - Macro-Debt data(DMX)'!AB91, 0)","v":32.444400000000002},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC91), 'Input 3 - Macro-Debt data(DMX)'!AC91, 0)","v":16.2306666666667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD91), 'Input 3 - Macro-Debt data(DMX)'!AD91, 0)","v":15.7669333333333},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE91), 'Input 3 - Macro-Debt data(DMX)'!AE91, 0)","v":15.3032},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF91), 'Input 3 - Macro-Debt data(DMX)'!AF91, 0)","v":14.8394666666667},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG91), 'Input 3 - Macro-Debt data(DMX)'!AG91, 0)","v":14.375733333333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH91), 'Input 3 - Macro-Debt data(DMX)'!AH91, 0)","v":13.912000000000001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI91), 'Input 3 - Macro-Debt data(DMX)'!AI91, 0)","v":13.448266666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ91), 'Input 3 - Macro-Debt data(DMX)'!AJ91, 0)","v":12.984533333333301},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK91), 'Input 3 - Macro-Debt data(DMX)'!AK91, 0)","v":12.520799999999999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL91), 'Input 3 - Macro-Debt data(DMX)'!AL91, 0)","v":12.057066666666699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM91), 'Input 3 - Macro-Debt data(DMX)'!AM91, 0)","v":5.9126000000000003},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN91), 'Input 3 - Macro-Debt data(DMX)'!AN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO91), 'Input 3 - Macro-Debt data(DMX)'!AO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP91), 'Input 3 - Macro-Debt data(DMX)'!AP91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ91), 'Input 3 - Macro-Debt data(DMX)'!AQ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR91), 'Input 3 - Macro-Debt data(DMX)'!AR91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS91), 'Input 3 - Macro-Debt data(DMX)'!AS91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT91), 'Input 3 - Macro-Debt data(DMX)'!AT91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU91), 'Input 3 - Macro-Debt data(DMX)'!AU91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV91), 'Input 3 - Macro-Debt data(DMX)'!AV91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW91), 'Input 3 - Macro-Debt data(DMX)'!AW91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX91), 'Input 3 - Macro-Debt data(DMX)'!AX91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY91), 'Input 3 - Macro-Debt data(DMX)'!AY91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ91), 'Input 3 - Macro-Debt data(DMX)'!AZ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA91), 'Input 3 - Macro-Debt data(DMX)'!BA91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB91), 'Input 3 - Macro-Debt data(DMX)'!BB91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC91), 'Input 3 - Macro-Debt data(DMX)'!BC91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD91), 'Input 3 - Macro-Debt data(DMX)'!BD91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE91), 'Input 3 - Macro-Debt data(DMX)'!BE91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF91), 'Input 3 - Macro-Debt data(DMX)'!BF91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG91), 'Input 3 - Macro-Debt data(DMX)'!BG91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH91), 'Input 3 - Macro-Debt data(DMX)'!BH91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI91), 'Input 3 - Macro-Debt data(DMX)'!BI91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ91), 'Input 3 - Macro-Debt data(DMX)'!BJ91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK91), 'Input 3 - Macro-Debt data(DMX)'!BK91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL91), 'Input 3 - Macro-Debt data(DMX)'!BL91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM91), 'Input 3 - Macro-Debt data(DMX)'!BM91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN91), 'Input 3 - Macro-Debt data(DMX)'!BN91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO91), 'Input 3 - Macro-Debt data(DMX)'!BO91, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP91), 'Input 3 - Macro-Debt data(DMX)'!BP91, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J36","v":"OLD_COM3"}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W92), 'Input 3 - Macro-Debt data(DMX)'!W92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X92), 'Input 3 - Macro-Debt data(DMX)'!X92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y92), 'Input 3 - Macro-Debt data(DMX)'!Y92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z92), 'Input 3 - Macro-Debt data(DMX)'!Z92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA92), 'Input 3 - Macro-Debt data(DMX)'!AA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB92), 'Input 3 - Macro-Debt data(DMX)'!AB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC92), 'Input 3 - Macro-Debt data(DMX)'!AC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD92), 'Input 3 - Macro-Debt data(DMX)'!AD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE92), 'Input 3 - Macro-Debt data(DMX)'!AE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF92), 'Input 3 - Macro-Debt data(DMX)'!AF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG92), 'Input 3 - Macro-Debt data(DMX)'!AG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH92), 'Input 3 - Macro-Debt data(DMX)'!AH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI92), 'Input 3 - Macro-Debt data(DMX)'!AI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ92), 'Input 3 - Macro-Debt data(DMX)'!AJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK92), 'Input 3 - Macro-Debt data(DMX)'!AK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL92), 'Input 3 - Macro-Debt data(DMX)'!AL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM92), 'Input 3 - Macro-Debt data(DMX)'!AM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN92), 'Input 3 - Macro-Debt data(DMX)'!AN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO92), 'Input 3 - Macro-Debt data(DMX)'!AO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP92), 'Input 3 - Macro-Debt data(DMX)'!AP92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ92), 'Input 3 - Macro-Debt data(DMX)'!AQ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR92), 'Input 3 - Macro-Debt data(DMX)'!AR92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS92), 'Input 3 - Macro-Debt data(DMX)'!AS92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT92), 'Input 3 - Macro-Debt data(DMX)'!AT92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU92), 'Input 3 - Macro-Debt data(DMX)'!AU92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV92), 'Input 3 - Macro-Debt data(DMX)'!AV92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW92), 'Input 3 - Macro-Debt data(DMX)'!AW92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX92), 'Input 3 - Macro-Debt data(DMX)'!AX92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY92), 'Input 3 - Macro-Debt data(DMX)'!AY92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ92), 'Input 3 - Macro-Debt data(DMX)'!AZ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA92), 'Input 3 - Macro-Debt data(DMX)'!BA92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB92), 'Input 3 - Macro-Debt data(DMX)'!BB92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC92), 'Input 3 - Macro-Debt data(DMX)'!BC92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD92), 'Input 3 - Macro-Debt data(DMX)'!BD92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE92), 'Input 3 - Macro-Debt data(DMX)'!BE92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF92), 'Input 3 - Macro-Debt data(DMX)'!BF92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG92), 'Input 3 - Macro-Debt data(DMX)'!BG92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH92), 'Input 3 - Macro-Debt data(DMX)'!BH92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI92), 'Input 3 - Macro-Debt data(DMX)'!BI92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ92), 'Input 3 - Macro-Debt data(DMX)'!BJ92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK92), 'Input 3 - Macro-Debt data(DMX)'!BK92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL92), 'Input 3 - Macro-Debt data(DMX)'!BL92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM92), 'Input 3 - Macro-Debt data(DMX)'!BM92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN92), 'Input 3 - Macro-Debt data(DMX)'!BN92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO92), 'Input 3 - Macro-Debt data(DMX)'!BO92, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP92), 'Input 3 - Macro-Debt data(DMX)'!BP92, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J37","v":"OLD_COM4"}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W93), 'Input 3 - Macro-Debt data(DMX)'!W93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X93), 'Input 3 - Macro-Debt data(DMX)'!X93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y93), 'Input 3 - Macro-Debt data(DMX)'!Y93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z93), 'Input 3 - Macro-Debt data(DMX)'!Z93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA93), 'Input 3 - Macro-Debt data(DMX)'!AA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB93), 'Input 3 - Macro-Debt data(DMX)'!AB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC93), 'Input 3 - Macro-Debt data(DMX)'!AC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD93), 'Input 3 - Macro-Debt data(DMX)'!AD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE93), 'Input 3 - Macro-Debt data(DMX)'!AE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF93), 'Input 3 - Macro-Debt data(DMX)'!AF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG93), 'Input 3 - Macro-Debt data(DMX)'!AG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH93), 'Input 3 - Macro-Debt data(DMX)'!AH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI93), 'Input 3 - Macro-Debt data(DMX)'!AI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ93), 'Input 3 - Macro-Debt data(DMX)'!AJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK93), 'Input 3 - Macro-Debt data(DMX)'!AK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL93), 'Input 3 - Macro-Debt data(DMX)'!AL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM93), 'Input 3 - Macro-Debt data(DMX)'!AM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN93), 'Input 3 - Macro-Debt data(DMX)'!AN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO93), 'Input 3 - Macro-Debt data(DMX)'!AO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP93), 'Input 3 - Macro-Debt data(DMX)'!AP93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ93), 'Input 3 - Macro-Debt data(DMX)'!AQ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR93), 'Input 3 - Macro-Debt data(DMX)'!AR93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS93), 'Input 3 - Macro-Debt data(DMX)'!AS93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT93), 'Input 3 - Macro-Debt data(DMX)'!AT93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU93), 'Input 3 - Macro-Debt data(DMX)'!AU93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV93), 'Input 3 - Macro-Debt data(DMX)'!AV93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW93), 'Input 3 - Macro-Debt data(DMX)'!AW93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX93), 'Input 3 - Macro-Debt data(DMX)'!AX93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY93), 'Input 3 - Macro-Debt data(DMX)'!AY93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ93), 'Input 3 - Macro-Debt data(DMX)'!AZ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA93), 'Input 3 - Macro-Debt data(DMX)'!BA93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB93), 'Input 3 - Macro-Debt data(DMX)'!BB93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC93), 'Input 3 - Macro-Debt data(DMX)'!BC93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD93), 'Input 3 - Macro-Debt data(DMX)'!BD93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE93), 'Input 3 - Macro-Debt data(DMX)'!BE93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF93), 'Input 3 - Macro-Debt data(DMX)'!BF93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG93), 'Input 3 - Macro-Debt data(DMX)'!BG93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH93), 'Input 3 - Macro-Debt data(DMX)'!BH93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI93), 'Input 3 - Macro-Debt data(DMX)'!BI93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ93), 'Input 3 - Macro-Debt data(DMX)'!BJ93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK93), 'Input 3 - Macro-Debt data(DMX)'!BK93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL93), 'Input 3 - Macro-Debt data(DMX)'!BL93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM93), 'Input 3 - Macro-Debt data(DMX)'!BM93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN93), 'Input 3 - Macro-Debt data(DMX)'!BN93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO93), 'Input 3 - Macro-Debt data(DMX)'!BO93, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP93), 'Input 3 - Macro-Debt data(DMX)'!BP93, 0)","v":0},null,{"$f":"\"OLD_\"&'Input 4 - External Financing'!J38","v":"OLD_COM5"}]
[]
[{"$f":"++IF(START!$L$10=\"English\",translation!C637,IF(START!$L$10=\"French\",translation!D637,IF(START!$L$10=\"Portuguese\",translation!E637,translation!F637)))","v":"Total external debt (excluding locally-issued debt)"},null,null,null,{"$f":"E11+E18+E22+E35","v":1631.862649391916},1680.33612899234,1733.9594866302396,1691.3886436671992,1797.6753551807317,1681.0351396576891,1475.2649678568478,2771.0072858984545,1358.4058370261926,1222.2862961519977,1108.6944947428572,360.54521755251835,1009.9148219026241,977.76031824161782,939.16519013337245,207.46153936479229,195.1040407423103,177.1736544900364,159.36331002630018,151.95568409212072,150.68792211022185,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16]
[{"$f":"++IF(START!$L$10=\"English\",translation!C639,IF(START!$L$10=\"French\",translation!D639,IF(START!$L$10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W95), 'Input 3 - Macro-Debt data(DMX)'!W95, 0)","v":1187.34075388889},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X95), 'Input 3 - Macro-Debt data(DMX)'!X95, 0)","v":1237.91413292886},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y95), 'Input 3 - Macro-Debt data(DMX)'!Y95, 0)","v":1098.0617457490901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z95), 'Input 3 - Macro-Debt data(DMX)'!Z95, 0)","v":1045.8219639087199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA95), 'Input 3 - Macro-Debt data(DMX)'!AA95, 0)","v":1199.8500284035699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB95), 'Input 3 - Macro-Debt data(DMX)'!AB95, 0)","v":1236.9599813298601},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC95), 'Input 3 - Macro-Debt data(DMX)'!AC95, 0)","v":1091.2494703448501},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD95), 'Input 3 - Macro-Debt data(DMX)'!AD95, 0)","v":1689.86673307704},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE95), 'Input 3 - Macro-Debt data(DMX)'!AE95, 0)","v":1007.4214483057999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF95), 'Input 3 - Macro-Debt data(DMX)'!AF95, 0)","v":904.41585819053898},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG95), 'Input 3 - Macro-Debt data(DMX)'!AG95, 0)","v":794.124908114238},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH95), 'Input 3 - Macro-Debt data(DMX)'!AH95, 0)","v":356.32470102459803},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI95), 'Input 3 - Macro-Debt data(DMX)'!AI95, 0)","v":646.17422810059497},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ95), 'Input 3 - Macro-Debt data(DMX)'!AJ95, 0)","v":630.85057526197397},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK95), 'Input 3 - Macro-Debt data(DMX)'!AK95, 0)","v":625.467410239213},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL95), 'Input 3 - Macro-Debt data(DMX)'!AL95, 0)","v":256.77136609928903},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM95), 'Input 3 - Macro-Debt data(DMX)'!AM95, 0)","v":245.14840214182001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN95), 'Input 3 - Macro-Debt data(DMX)'!AN95, 0)","v":227.873167235681},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO95), 'Input 3 - Macro-Debt data(DMX)'!AO95, 0)","v":209.534630518726},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP95), 'Input 3 - Macro-Debt data(DMX)'!AP95, 0)","v":200.08147642301199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ95), 'Input 3 - Macro-Debt data(DMX)'!AQ95, 0)","v":197.49241551404899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR95), 'Input 3 - Macro-Debt data(DMX)'!AR95, 0)","v":190.30988035655901},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS95), 'Input 3 - Macro-Debt data(DMX)'!AS95, 0)","v":189.11215825853199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT95), 'Input 3 - Macro-Debt data(DMX)'!AT95, 0)","v":184.56141966425201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU95), 'Input 3 - Macro-Debt data(DMX)'!AU95, 0)","v":174.735874783659},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV95), 'Input 3 - Macro-Debt data(DMX)'!AV95, 0)","v":160.26240220755199},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW95), 'Input 3 - Macro-Debt data(DMX)'!AW95, 0)","v":151.02908717080101},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX95), 'Input 3 - Macro-Debt data(DMX)'!AX95, 0)","v":145.22952054897698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY95), 'Input 3 - Macro-Debt data(DMX)'!AY95, 0)","v":137.27574145808899},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ95), 'Input 3 - Macro-Debt data(DMX)'!AZ95, 0)","v":105.794078104904},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA95), 'Input 3 - Macro-Debt data(DMX)'!BA95, 0)","v":90.085816644294198},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB95), 'Input 3 - Macro-Debt data(DMX)'!BB95, 0)","v":60.3771079512304},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC95), 'Input 3 - Macro-Debt data(DMX)'!BC95, 0)","v":51.970814227089896},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD95), 'Input 3 - Macro-Debt data(DMX)'!BD95, 0)","v":33.5008160080708},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE95), 'Input 3 - Macro-Debt data(DMX)'!BE95, 0)","v":30.299874312985402},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF95), 'Input 3 - Macro-Debt data(DMX)'!BF95, 0)","v":26.478970316246201},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG95), 'Input 3 - Macro-Debt data(DMX)'!BG95, 0)","v":22.127841031223699},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH95), 'Input 3 - Macro-Debt data(DMX)'!BH95, 0)","v":15.491713657980698},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI95), 'Input 3 - Macro-Debt data(DMX)'!BI95, 0)","v":12.378413892258999},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ95), 'Input 3 - Macro-Debt data(DMX)'!BJ95, 0)","v":11.404714813577799},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK95), 'Input 3 - Macro-Debt data(DMX)'!BK95, 0)","v":8.3421760866341206},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL95), 'Input 3 - Macro-Debt data(DMX)'!BL95, 0)","v":5.2963883037350294},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM95), 'Input 3 - Macro-Debt data(DMX)'!BM95, 0)","v":4.8695963015645605},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN95), 'Input 3 - Macro-Debt data(DMX)'!BN95, 0)","v":4},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO95), 'Input 3 - Macro-Debt data(DMX)'!BO95, 0)","v":2.5158262627500001},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP95), 'Input 3 - Macro-Debt data(DMX)'!BP95, 0)","v":2.5158262627500001}]
[{"$f":"++IF(START!$L$10=\"English\",translation!C640,IF(START!$L$10=\"French\",translation!D640,IF(START!$L$10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E42-E43","v":444.52189550302592},{"$f":"+F42-F43","v":442.42199606348004},635.8977408811495,645.56667975847927,597.82532677716176,444.07515832782906,384.01549751199764,1081.1405528214145,350.98438872039264,317.87043796145872,314.56958662861916,4.2205165279203243,363.74059380202914,346.90974297964385,313.69777989415945,-49.309826734496738,-50.044361399509711,-50.699512745644597,-50.171320492425821,-48.125792330891272,-46.804493403827138,-46.413292483632006,-46.414518614189006,-44.799587246904991,-44.210213817607013,-42.888431741287988,-41.542073913663003,-39.304238761123969,-39.269681393174196,-39.521379218787601,-38.426370553762702,-35.746831432635901,-34.308748465830192,-26.678026787959197,-24.229408793285614,-20.45285320880572,-16.773854212958277,-14.910192123180785,-11.801036216376898,-10.831480996613514,-7.77308612858765,-4.7314422046063722,-4.3087940613537175,-3.4433416187069712,-2.5158262627500001,-2.5158262627500001]
["(hide) Evolution of debt (excluding locally-issued debt)",null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51","v":16721.401507777799},{"$f":"E45-F43","v":15483.487374848939},{"$f":"F45-G43","v":14385.425629099849},13339.603665191129,12139.753636787558,10902.793655457699,9811.5441851128489,8121.6774520358085,7114.2560037300082,6209.8401455394687,5415.715237425231,5059.3905364006332,4413.2163083000378,3782.3657330380638,3156.898322798851,2900.126956699562,2654.978554557742,2427.1053873220608,2217.5707568033349,2017.489280380323,1819.9968648662739,1629.6869845097149,1440.5748262511829,1256.0134065869308,1081.2775318032718,921.01512959571983,769.98604242491888,624.75652187594187,487.48078041785288,381.68670231294891,291.60088566865471,231.2237777174243,179.25296349033439,145.75214748226358,115.45227316927819,88.973302853031981,66.845461821808286,51.353748163827589,38.975334271568592,27.570619457990794,19.228443371356676,13.932055067621647,9.0624587660570874,5.0624587660570874,2.5466325033070873,3.080624055708725E-2]
[{"$f":"\"check (outstanding as of end-\"&E9&\" - total debt services)\"","v":"check (outstanding as of end-2017 - total debt services)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W51-SUM(F43:AX43)","v":3.0806240560195874E-2}]
[]
["Locally-issued debt"]
[{"$f":"IF($C$116=lookup!$X$4,\"Locally-issued debt held by non-residents\",\"Locally-issued debt held by non-residents - please ignore on a currency basis\")","v":"Locally-issued debt held by non-residents"},null,null,null,{"$f":"E50+E51","v":851.03378805166835},1366.87921470021,1052.6972443597051,457.20115959366893,233.7949761069697,443.94720782588814,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,57.972908861050719,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD_LC_NR_ALL"]
[{"$f":"'Input 5 - Local-debt Financing'!A103","v":"Denominated in local currency (LC)"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 3 - Macro-Debt data(DMX)'!W162+'Input 3 - Macro-Debt data(DMX)'!W164)/'Input 3 - Macro-Debt data(DMX)'!W20,0)","v":851.03378805166835},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I147+'Input 5 - Local-debt Financing'!I156)/Ext_Debt_Data!F383,0)","v":1366.87921470021},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J147+'Input 5 - Local-debt Financing'!J156)/Ext_Debt_Data!G383,0)","v":1052.6972443597051},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K147+'Input 5 - Local-debt Financing'!K156)/Ext_Debt_Data!H383,0)","v":457.20115959366893},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L147+'Input 5 - Local-debt Financing'!L156)/Ext_Debt_Data!I383,0)","v":233.7949761069697},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M147+'Input 5 - Local-debt Financing'!M156)/Ext_Debt_Data!J383,0)","v":443.94720782588814},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N147+'Input 5 - Local-debt Financing'!N156)/Ext_Debt_Data!K383,0)","v":10.780533477310673},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O147+'Input 5 - Local-debt Financing'!O156)/Ext_Debt_Data!L383,0)","v":10.378212941794342},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P147+'Input 5 - Local-debt Financing'!P156)/Ext_Debt_Data!M383,0)","v":9.9909066737666095},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q147+'Input 5 - Local-debt Financing'!Q156)/Ext_Debt_Data!N383,0)","v":9.6180543532628402},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R147+'Input 5 - Local-debt Financing'!R156)/Ext_Debt_Data!O383,0)","v":57.972908861050719},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S147+'Input 5 - Local-debt Financing'!S156)/Ext_Debt_Data!P383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T147+'Input 5 - Local-debt Financing'!T156)/Ext_Debt_Data!Q383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U147+'Input 5 - Local-debt Financing'!U156)/Ext_Debt_Data!R383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V147+'Input 5 - Local-debt Financing'!V156)/Ext_Debt_Data!S383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W147+'Input 5 - Local-debt Financing'!W156)/Ext_Debt_Data!T383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X147+'Input 5 - Local-debt Financing'!X156)/Ext_Debt_Data!U383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y147+'Input 5 - Local-debt Financing'!Y156)/Ext_Debt_Data!V383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z147+'Input 5 - Local-debt Financing'!Z156)/Ext_Debt_Data!W383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA147+'Input 5 - Local-debt Financing'!AA156)/Ext_Debt_Data!X383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB147+'Input 5 - Local-debt Financing'!AB156)/Ext_Debt_Data!Y383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC147+'Input 5 - Local-debt Financing'!AC156)/Ext_Debt_Data!Z383,0)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX)"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H148+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I148+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J148+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K148+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L148+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M148+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N148+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O148+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P148+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q148+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R148+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S148+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T148+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U148+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V148+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W148+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X148+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y148+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z148+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA148+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB148+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y383,0)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC148+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z383,0)","v":0}]
[{"$f":"IF($C$116=lookup!$X$4,\"Locally-issued debt held by residents\",\"Locally-issued debt\")","v":"Locally-issued debt held by residents"}]
[{"$f":"'Input 5 - Local-debt Financing'!A92","v":"Denominated in foreign currency (FX)"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!H145+'Input 5 - Local-debt Financing'!H153)/E383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!I145+'Input 5 - Local-debt Financing'!I153)/F383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!J145+'Input 5 - Local-debt Financing'!J153)/G383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!K145+'Input 5 - Local-debt Financing'!K153)/H383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!L145+'Input 5 - Local-debt Financing'!L153)/I383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!M145+'Input 5 - Local-debt Financing'!M153)/J383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!N145+'Input 5 - Local-debt Financing'!N153)/K383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!O145+'Input 5 - Local-debt Financing'!O153)/L383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!P145+'Input 5 - Local-debt Financing'!P153)/M383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Q145+'Input 5 - Local-debt Financing'!Q153)/N383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!R145+'Input 5 - Local-debt Financing'!R153)/O383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!S145+'Input 5 - Local-debt Financing'!S153)/P383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!T145+'Input 5 - Local-debt Financing'!T153)/Q383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!U145+'Input 5 - Local-debt Financing'!U153)/R383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!V145+'Input 5 - Local-debt Financing'!V153)/S383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!W145+'Input 5 - Local-debt Financing'!W153)/T383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!X145+'Input 5 - Local-debt Financing'!X153)/U383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Y145+'Input 5 - Local-debt Financing'!Y153)/V383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!Z145+'Input 5 - Local-debt Financing'!Z153)/W383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AA145+'Input 5 - Local-debt Financing'!AA153)/X383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AB145+'Input 5 - Local-debt Financing'!AB153)/Y383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,('Input 5 - Local-debt Financing'!AC145+'Input 5 - Local-debt Financing'!AC153)/Z383)","v":0}]
[{"$f":"++IF(START!L10=\"English\",translation!C636,IF(START!L10=\"French\",translation!D636,IF(START!L10=\"Portuguese\",translation!E636,translation!F636)))","v":"If the Breakdown is not available insert total debt service here"}]
["Total locally-issued debt service",null,null,null,{"$f":"E49+E53","v":851.03378805166835},1366.87921470021,1052.6972443597051,457.20115959366893,233.7949761069697,443.94720782588814,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,57.972908861050719,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A43","v":"    of which: principal"},null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H156+'Input 5 - Local-debt Financing'!H157)/Ext_Debt_Data!E383,('Input 5 - Local-debt Financing'!H153)/E383)","v":487.07767646578532},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I156+'Input 5 - Local-debt Financing'!I157)/Ext_Debt_Data!F383,('Input 5 - Local-debt Financing'!I153)/F383)","v":807.77899841642386},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J156+'Input 5 - Local-debt Financing'!J157)/Ext_Debt_Data!G383,('Input 5 - Local-debt Financing'!J153)/G383)","v":722.1637139818223},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K156+'Input 5 - Local-debt Financing'!K157)/Ext_Debt_Data!H383,('Input 5 - Local-debt Financing'!K153)/H383)","v":279.85916978383159},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L156+'Input 5 - Local-debt Financing'!L157)/Ext_Debt_Data!I383,('Input 5 - Local-debt Financing'!L153)/I383)","v":107.91014904444388},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M156+'Input 5 - Local-debt Financing'!M157)/Ext_Debt_Data!J383,('Input 5 - Local-debt Financing'!M153)/J383)","v":347.36212904827539},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N156+'Input 5 - Local-debt Financing'!N157)/Ext_Debt_Data!K383,('Input 5 - Local-debt Financing'!N153)/K383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O156+'Input 5 - Local-debt Financing'!O157)/Ext_Debt_Data!L383,('Input 5 - Local-debt Financing'!O153)/L383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P156+'Input 5 - Local-debt Financing'!P157)/Ext_Debt_Data!M383,('Input 5 - Local-debt Financing'!P153)/M383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q156+'Input 5 - Local-debt Financing'!Q157)/Ext_Debt_Data!N383,('Input 5 - Local-debt Financing'!Q153)/N383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R156+'Input 5 - Local-debt Financing'!R157)/Ext_Debt_Data!O383,('Input 5 - Local-debt Financing'!R153)/O383)","v":48.71379229005759},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S156+'Input 5 - Local-debt Financing'!S157)/Ext_Debt_Data!P383,('Input 5 - Local-debt Financing'!S153)/P383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T156+'Input 5 - Local-debt Financing'!T157)/Ext_Debt_Data!Q383,('Input 5 - Local-debt Financing'!T153)/Q383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U156+'Input 5 - Local-debt Financing'!U157)/Ext_Debt_Data!R383,('Input 5 - Local-debt Financing'!U153)/R383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V156+'Input 5 - Local-debt Financing'!V157)/Ext_Debt_Data!S383,('Input 5 - Local-debt Financing'!V153)/S383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W156+'Input 5 - Local-debt Financing'!W157)/Ext_Debt_Data!T383,('Input 5 - Local-debt Financing'!W153)/T383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X156+'Input 5 - Local-debt Financing'!X157)/Ext_Debt_Data!U383,('Input 5 - Local-debt Financing'!X153)/U383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y156+'Input 5 - Local-debt Financing'!Y157)/Ext_Debt_Data!V383,('Input 5 - Local-debt Financing'!Y153)/V383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z156+'Input 5 - Local-debt Financing'!Z157)/Ext_Debt_Data!W383,('Input 5 - Local-debt Financing'!Z153)/W383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA156+'Input 5 - Local-debt Financing'!AA157)/Ext_Debt_Data!X383,('Input 5 - Local-debt Financing'!AA153)/X383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB156+'Input 5 - Local-debt Financing'!AB157)/Ext_Debt_Data!Y383,('Input 5 - Local-debt Financing'!AB153)/Y383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC156+'Input 5 - Local-debt Financing'!AC157)/Ext_Debt_Data!Z383,('Input 5 - Local-debt Financing'!AC153)/Z383)","v":0}]
[{"$f":"A44","v":"    of which: interest"},null,null,null,{"$f":"E55-E56","v":363.95611158588304},{"$f":"F55-F56","v":559.10021628378615},330.53353037788281,177.34198980983734,125.88482706252582,96.58507877761275,10.780533477310673,10.378212941794342,9.9909066737666095,9.6180543532628402,9.2591165709931289,0,0,0,0,0,0,0,0,0,0,0]
["Evolution of debt",null,null,null,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!H166+'Input 5 - Local-debt Financing'!H167)/E382,'Input 5 - Local-debt Financing'!H163/E382)","v":2760.4123708394841},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!I166+'Input 5 - Local-debt Financing'!I167)/F382,'Input 5 - Local-debt Financing'!I163/F382)","v":1700.5981168163573},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J166+'Input 5 - Local-debt Financing'!J167)/G382,'Input 5 - Local-debt Financing'!J163/G382)","v":871.68048336077345},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K166+'Input 5 - Local-debt Financing'!K167)/H382,'Input 5 - Local-debt Financing'!K163/H382)","v":545.31327159246916},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L166+'Input 5 - Local-debt Financing'!L167)/I382,'Input 5 - Local-debt Financing'!L163/I382)","v":414.33395883215468},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M166+'Input 5 - Local-debt Financing'!M167)/J382,'Input 5 - Local-debt Financing'!M163/J382)","v":57.817592170708309},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N166+'Input 5 - Local-debt Financing'!N167)/K382,'Input 5 - Local-debt Financing'!N163/K382)","v":55.659887759016463},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O166+'Input 5 - Local-debt Financing'!O167)/L382,'Input 5 - Local-debt Financing'!O163/L382)","v":53.582707079867795},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P166+'Input 5 - Local-debt Financing'!P167)/M382,'Input 5 - Local-debt Financing'!P163/M382)","v":51.583045054592382},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q166+'Input 5 - Local-debt Financing'!Q167)/N382,'Input 5 - Local-debt Financing'!Q163/N382)","v":49.65800875155535},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R166+'Input 5 - Local-debt Financing'!R167)/O382,'Input 5 - Local-debt Financing'!R163/O382)","v":-1.2395911212302591E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S166+'Input 5 - Local-debt Financing'!S167)/P382,'Input 5 - Local-debt Financing'!S163/P382)","v":-1.1933306124377913E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T166+'Input 5 - Local-debt Financing'!T167)/Q382,'Input 5 - Local-debt Financing'!T163/Q382)","v":-1.1487965073256077E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U166+'Input 5 - Local-debt Financing'!U167)/R382,'Input 5 - Local-debt Financing'!U163/R382)","v":-1.1059243779454253E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V166+'Input 5 - Local-debt Financing'!V167)/S382,'Input 5 - Local-debt Financing'!V163/S382)","v":-1.064652200746403E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W166+'Input 5 - Local-debt Financing'!W167)/T382,'Input 5 - Local-debt Financing'!W163/T382)","v":-1.0249202668449481E-12},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X166+'Input 5 - Local-debt Financing'!X167)/U382,'Input 5 - Local-debt Financing'!X163/U382)","v":-9.8667109564331272E-13},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y166+'Input 5 - Local-debt Financing'!Y167)/V382,'Input 5 - Local-debt Financing'!Y163/V382)","v":-9.4984935167181246E-13},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z166+'Input 5 - Local-debt Financing'!Z167)/W382,'Input 5 - Local-debt Financing'!Z163/W382)","v":-9.1440176453442995E-13},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA166+'Input 5 - Local-debt Financing'!AA167)/X382,'Input 5 - Local-debt Financing'!AA163/X382)","v":-8.8027705184198317E-13},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB166+'Input 5 - Local-debt Financing'!AB167)/Y382,'Input 5 - Local-debt Financing'!AB163/Y382)","v":-8.4742584502135043E-13},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC166+'Input 5 - Local-debt Financing'!AC167)/Z382,'Input 5 - Local-debt Financing'!AC163/Z382)","v":-8.1580061789349787E-13}]
["Please check line 168 for domestic debt consistency"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C638,IF(START!L10=\"French\",translation!D638,IF(START!L10=\"Portuguese\",translation!E638,translation!F638)))","v":"Total external debt (including locally-issued debt)"},null,null,null,{"$f":"E42+E55","v":2482.8964374435845},3047.2153436925501,2786.6567309899447,2148.5898032608679,2031.4703312877014,2124.9823474835771,1486.0455013341584,2781.3854988402486,1368.3967436999592,1231.9043505052605,1166.6674036039078,360.54521755251835,1009.9148219026241,977.76031824161782,939.16519013337245,207.46153936479229,195.1040407423103,177.1736544900364,159.36331002630018,151.95568409212072,150.68792211022185,143.896587872927,142.69763964434298,139.76183241734702,130.52566096605199,117.373970466264,109.487013257138,105.92528178785301,98.006060064914791,66.272698886116402,51.659446090531496,24.630276518594499,17.662065761259701,6.8227892201116003,6.0704655196997894,6.0261171074404798,5.3539868182654207,0.58152153479991398,0.57737767588209998,0.57323381696428499,0.569089958046471,0.56494609912865701,0.56080224021084302,0.55665838129302891,-2.04163370653987E-16,-2.04163370653987E-16,null,"OLD_TOTAL"]
[{"$f":"++IF(START!L10=\"English\",translation!C639,IF(START!L10=\"French\",translation!D639,IF(START!L10=\"Portuguese\",translation!E639,translation!F639)))","v":"    of which: principal"},null,null,null,{"$f":"E43+E56","v":1674.4184303546754},2045.6931313452837,1820.2254597309125,1325.6811336925516,1307.7601774480138,1584.3221103781354,1091.2494703448501,1689.86673307704,1007.4214483057999,904.41585819053898,842.83870040429554,356.32470102459803,646.17422810059497,630.85057526197397,625.467410239213,256.77136609928903,245.14840214182001,227.873167235681,209.534630518726,200.08147642301199,197.49241551404899,190.30988035655901,189.11215825853199,184.56141966425201,174.735874783659,160.26240220755199,151.02908717080101,145.22952054897698,137.27574145808899,105.794078104904,90.085816644294198,60.3771079512304,51.970814227089896,33.5008160080708,30.299874312985402,26.478970316246201,22.127841031223699,15.491713657980698,12.378413892258999,11.404714813577799,8.3421760866341206,5.2963883037350294,4.8695963015645605,4,2.5158262627500001,2.5158262627500001,null,"OLD_TOTAL_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C640,IF(START!L10=\"French\",translation!D640,IF(START!L10=\"Portuguese\",translation!E640,translation!F640)))","v":"    of which: interest"},null,null,null,{"$f":"+E61-E62","v":808.47800708890918},1001.5222123472663,966.4312712590322,822.90866956831633,723.71015383968756,540.66023710544164,394.79603098930829,1091.5187657632086,360.97529539415928,327.4884923147215,323.82870319961228,4.2205165279203243,363.74059380202914,346.90974297964385,313.69777989415945,-49.309826734496738,-50.044361399509711,-50.699512745644597,-50.171320492425821,-48.125792330891272,-46.804493403827138,-46.413292483632006,-46.414518614189006,-44.799587246904991,-44.210213817607013,-42.888431741287988,-41.542073913663003,-39.304238761123969,-39.269681393174196,-39.521379218787601,-38.426370553762702,-35.746831432635901,-34.308748465830192,-26.678026787959197,-24.229408793285614,-20.45285320880572,-16.773854212958277,-14.910192123180785,-11.801036216376898,-10.831480996613514,-7.77308612858765,-4.7314422046063722,-4.3087940613537175,-3.4433416187069712,-2.5158262627500001,-2.5158262627500001,null,"OLD_TOTAL_I"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C642,IF(START!L10=\"French\",translation!D642,IF(START!L10=\"Portuguese\",translation!E642,translation!F642)))","v":"2. Stock of outstanding arrears"},null,null,null,{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!W55), 'Input 3 - Macro-Debt data(DMX)'!W55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!X55), 'Input 3 - Macro-Debt data(DMX)'!X55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Y55), 'Input 3 - Macro-Debt data(DMX)'!Y55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!Z55), 'Input 3 - Macro-Debt data(DMX)'!Z55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AA55), 'Input 3 - Macro-Debt data(DMX)'!AA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AB55), 'Input 3 - Macro-Debt data(DMX)'!AB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AC55), 'Input 3 - Macro-Debt data(DMX)'!AC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AD55), 'Input 3 - Macro-Debt data(DMX)'!AD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AE55), 'Input 3 - Macro-Debt data(DMX)'!AE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AF55), 'Input 3 - Macro-Debt data(DMX)'!AF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AG55), 'Input 3 - Macro-Debt data(DMX)'!AG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AH55), 'Input 3 - Macro-Debt data(DMX)'!AH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AI55), 'Input 3 - Macro-Debt data(DMX)'!AI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AJ55), 'Input 3 - Macro-Debt data(DMX)'!AJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AK55), 'Input 3 - Macro-Debt data(DMX)'!AK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AL55), 'Input 3 - Macro-Debt data(DMX)'!AL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AM55), 'Input 3 - Macro-Debt data(DMX)'!AM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AN55), 'Input 3 - Macro-Debt data(DMX)'!AN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AO55), 'Input 3 - Macro-Debt data(DMX)'!AO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AP55), 'Input 3 - Macro-Debt data(DMX)'!AP55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AQ55), 'Input 3 - Macro-Debt data(DMX)'!AQ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AR55), 'Input 3 - Macro-Debt data(DMX)'!AR55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AS55), 'Input 3 - Macro-Debt data(DMX)'!AS55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AT55), 'Input 3 - Macro-Debt data(DMX)'!AT55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AU55), 'Input 3 - Macro-Debt data(DMX)'!AU55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AV55), 'Input 3 - Macro-Debt data(DMX)'!AV55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AW55), 'Input 3 - Macro-Debt data(DMX)'!AW55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AX55), 'Input 3 - Macro-Debt data(DMX)'!AX55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AY55), 'Input 3 - Macro-Debt data(DMX)'!AY55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!AZ55), 'Input 3 - Macro-Debt data(DMX)'!AZ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BA55), 'Input 3 - Macro-Debt data(DMX)'!BA55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BB55), 'Input 3 - Macro-Debt data(DMX)'!BB55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BC55), 'Input 3 - Macro-Debt data(DMX)'!BC55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BD55), 'Input 3 - Macro-Debt data(DMX)'!BD55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BE55), 'Input 3 - Macro-Debt data(DMX)'!BE55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BF55), 'Input 3 - Macro-Debt data(DMX)'!BF55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BG55), 'Input 3 - Macro-Debt data(DMX)'!BG55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BH55), 'Input 3 - Macro-Debt data(DMX)'!BH55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BI55), 'Input 3 - Macro-Debt data(DMX)'!BI55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BJ55), 'Input 3 - Macro-Debt data(DMX)'!BJ55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BK55), 'Input 3 - Macro-Debt data(DMX)'!BK55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BL55), 'Input 3 - Macro-Debt data(DMX)'!BL55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BM55), 'Input 3 - Macro-Debt data(DMX)'!BM55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BN55), 'Input 3 - Macro-Debt data(DMX)'!BN55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BO55), 'Input 3 - Macro-Debt data(DMX)'!BO55, 0)","v":0},{"$f":"IF(ISNUMBER('Input 3 - Macro-Debt data(DMX)'!BP55), 'Input 3 - Macro-Debt data(DMX)'!BP55, 0)","v":0},null,"OLD_ARREARS"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C644,IF(START!L10=\"French\",translation!D644,IF(START!L10=\"Portuguese\",translation!E644,translation!F644)))","v":"Evolution of old MLT debt, excluding arrears (nominal)"},null,null,null,{"$f":"'Macro-Debt_Data'!T9-E65","v":19481.813878617282},{"$f":"E67-F43-(E58-F58)","v":17184.085491665293},{"$f":"F67-G43-(F58-G58)","v":15257.10611246062},13884.916936783597,12554.087595619712,10960.611247628407,9867.2040728718657,8175.2601591156763,7165.8390487846009,6259.4981542910245,5415.71523742523,5059.3905364006323,4413.2163083000378,3782.3657330380638,3156.898322798851,2900.126956699562,2654.978554557742,2427.1053873220608,2217.5707568033349,2017.489280380323,1819.9968648662739,1629.6869845097149,1440.5748262511838,1256.0134065869318,1081.2775318032727,921.01512959572074,769.98604242491979,624.75652187594278,487.48078041785379,381.68670231294982,291.60088566865562,231.22377771742521,179.2529634903353,145.75214748226449,115.4522731692791,88.973302853032891,66.845461821809195,51.353748163828499,38.975334271569501,27.570619457991704,19.228443371357585,13.932055067622557,9.0624587660579969,5.0624587660579969,2.5466325033079968,3.0806240557996745E-2,null,"OLD_MLT_CHG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C647,IF(START!L10=\"French\",translation!D647,IF(START!L10=\"Portuguese\",translation!E647,translation!F647)))","v":"3. NEW MLT DEBT: Disbursements (including for refinancing/clearance of arrears)"}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F72:F77)","v":559.74802106548987},434.49427714640899,295.66987951216402,137.27000000000001,41.5,24.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L10","v":184.32033843051201},{"$f":"'Input 4 - External Financing'!M10","v":184.22759545276799},{"$f":"'Input 4 - External Financing'!N10","v":92.251942067747208},{"$f":"'Input 4 - External Financing'!O10","v":0},{"$f":"'Input 4 - External Financing'!P10","v":0},{"$f":"'Input 4 - External Financing'!Q10","v":0},{"$f":"'Input 4 - External Financing'!R10","v":0},{"$f":"'Input 4 - External Financing'!S10","v":0},{"$f":"'Input 4 - External Financing'!T10","v":0},{"$f":"'Input 4 - External Financing'!U10","v":0},{"$f":"'Input 4 - External Financing'!V10","v":0},{"$f":"'Input 4 - External Financing'!W10","v":0},{"$f":"'Input 4 - External Financing'!X10","v":0},{"$f":"'Input 4 - External Financing'!Y10","v":0},{"$f":"'Input 4 - External Financing'!Z10","v":0},{"$f":"'Input 4 - External Financing'!AA10","v":0},{"$f":"'Input 4 - External Financing'!AB10","v":0},{"$f":"'Input 4 - External Financing'!AC10","v":0},{"$f":"'Input 4 - External Financing'!AD10","v":0},{"$f":"'Input 4 - External Financing'!AE10","v":0},{"$f":"'Input 4 - External Financing'!AF10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IMF"]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L11","v":285.75383105508899},{"$f":"'Input 4 - External Financing'!M11","v":101.61917893099501},{"$f":"'Input 4 - External Financing'!N11","v":114.697960357341},{"$f":"'Input 4 - External Financing'!O11","v":105.62},{"$f":"'Input 4 - External Financing'!P11","v":33.47},{"$f":"'Input 4 - External Financing'!Q11","v":23.7},{"$f":"'Input 4 - External Financing'!R11","v":0},{"$f":"'Input 4 - External Financing'!S11","v":0},{"$f":"'Input 4 - External Financing'!T11","v":0},{"$f":"'Input 4 - External Financing'!U11","v":0},{"$f":"'Input 4 - External Financing'!V11","v":0},{"$f":"'Input 4 - External Financing'!W11","v":0},{"$f":"'Input 4 - External Financing'!X11","v":0},{"$f":"'Input 4 - External Financing'!Y11","v":0},{"$f":"'Input 4 - External Financing'!Z11","v":0},{"$f":"'Input 4 - External Financing'!AA11","v":0},{"$f":"'Input 4 - External Financing'!AB11","v":0},{"$f":"'Input 4 - External Financing'!AC11","v":0},{"$f":"'Input 4 - External Financing'!AD11","v":0},{"$f":"'Input 4 - External Financing'!AE11","v":0},{"$f":"'Input 4 - External Financing'!AF11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IDA"]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L12","v":0},{"$f":"'Input 4 - External Financing'!M12","v":0},{"$f":"'Input 4 - External Financing'!N12","v":0},{"$f":"'Input 4 - External Financing'!O12","v":0},{"$f":"'Input 4 - External Financing'!P12","v":0},{"$f":"'Input 4 - External Financing'!Q12","v":0},{"$f":"'Input 4 - External Financing'!R12","v":0},{"$f":"'Input 4 - External Financing'!S12","v":0},{"$f":"'Input 4 - External Financing'!T12","v":0},{"$f":"'Input 4 - External Financing'!U12","v":0},{"$f":"'Input 4 - External Financing'!V12","v":0},{"$f":"'Input 4 - External Financing'!W12","v":0},{"$f":"'Input 4 - External Financing'!X12","v":0},{"$f":"'Input 4 - External Financing'!Y12","v":0},{"$f":"'Input 4 - External Financing'!Z12","v":0},{"$f":"'Input 4 - External Financing'!AA12","v":0},{"$f":"'Input 4 - External Financing'!AB12","v":0},{"$f":"'Input 4 - External Financing'!AC12","v":0},{"$f":"'Input 4 - External Financing'!AD12","v":0},{"$f":"'Input 4 - External Financing'!AE12","v":0},{"$f":"'Input 4 - External Financing'!AF12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IDA_REG"]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L13","v":0},{"$f":"'Input 4 - External Financing'!M13","v":0},{"$f":"'Input 4 - External Financing'!N13","v":0},{"$f":"'Input 4 - External Financing'!O13","v":0},{"$f":"'Input 4 - External Financing'!P13","v":0},{"$f":"'Input 4 - External Financing'!Q13","v":0},{"$f":"'Input 4 - External Financing'!R13","v":0},{"$f":"'Input 4 - External Financing'!S13","v":0},{"$f":"'Input 4 - External Financing'!T13","v":0},{"$f":"'Input 4 - External Financing'!U13","v":0},{"$f":"'Input 4 - External Financing'!V13","v":0},{"$f":"'Input 4 - External Financing'!W13","v":0},{"$f":"'Input 4 - External Financing'!X13","v":0},{"$f":"'Input 4 - External Financing'!Y13","v":0},{"$f":"'Input 4 - External Financing'!Z13","v":0},{"$f":"'Input 4 - External Financing'!AA13","v":0},{"$f":"'Input 4 - External Financing'!AB13","v":0},{"$f":"'Input 4 - External Financing'!AC13","v":0},{"$f":"'Input 4 - External Financing'!AD13","v":0},{"$f":"'Input 4 - External Financing'!AE13","v":0},{"$f":"'Input 4 - External Financing'!AF13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OTHERS1"]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L14","v":89.673851579888805},{"$f":"'Input 4 - External Financing'!M14","v":148.64750276264598},{"$f":"'Input 4 - External Financing'!N14","v":88.719977087075804},{"$f":"'Input 4 - External Financing'!O14","v":31.65},{"$f":"'Input 4 - External Financing'!P14","v":8.0299999999999994},{"$f":"'Input 4 - External Financing'!Q14","v":1},{"$f":"'Input 4 - External Financing'!R14","v":0},{"$f":"'Input 4 - External Financing'!S14","v":0},{"$f":"'Input 4 - External Financing'!T14","v":0},{"$f":"'Input 4 - External Financing'!U14","v":0},{"$f":"'Input 4 - External Financing'!V14","v":0},{"$f":"'Input 4 - External Financing'!W14","v":0},{"$f":"'Input 4 - External Financing'!X14","v":0},{"$f":"'Input 4 - External Financing'!Y14","v":0},{"$f":"'Input 4 - External Financing'!Z14","v":0},{"$f":"'Input 4 - External Financing'!AA14","v":0},{"$f":"'Input 4 - External Financing'!AB14","v":0},{"$f":"'Input 4 - External Financing'!AC14","v":0},{"$f":"'Input 4 - External Financing'!AD14","v":0},{"$f":"'Input 4 - External Financing'!AE14","v":0},{"$f":"'Input 4 - External Financing'!AF14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OTHERS2"]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L15","v":0},{"$f":"'Input 4 - External Financing'!M15","v":0},{"$f":"'Input 4 - External Financing'!N15","v":0},{"$f":"'Input 4 - External Financing'!O15","v":0},{"$f":"'Input 4 - External Financing'!P15","v":0},{"$f":"'Input 4 - External Financing'!Q15","v":0},{"$f":"'Input 4 - External Financing'!R15","v":0},{"$f":"'Input 4 - External Financing'!S15","v":0},{"$f":"'Input 4 - External Financing'!T15","v":0},{"$f":"'Input 4 - External Financing'!U15","v":0},{"$f":"'Input 4 - External Financing'!V15","v":0},{"$f":"'Input 4 - External Financing'!W15","v":0},{"$f":"'Input 4 - External Financing'!X15","v":0},{"$f":"'Input 4 - External Financing'!Y15","v":0},{"$f":"'Input 4 - External Financing'!Z15","v":0},{"$f":"'Input 4 - External Financing'!AA15","v":0},{"$f":"'Input 4 - External Financing'!AB15","v":0},{"$f":"'Input 4 - External Financing'!AC15","v":0},{"$f":"'Input 4 - External Financing'!AD15","v":0},{"$f":"'Input 4 - External Financing'!AE15","v":0},{"$f":"'Input 4 - External Financing'!AF15","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F79:F81)","v":0},{"$f":"SUM(G79:G81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L17","v":0},{"$f":"'Input 4 - External Financing'!M17","v":0},{"$f":"'Input 4 - External Financing'!N17","v":0},{"$f":"'Input 4 - External Financing'!O17","v":0},{"$f":"'Input 4 - External Financing'!P17","v":0},{"$f":"'Input 4 - External Financing'!Q17","v":0},{"$f":"'Input 4 - External Financing'!R17","v":0},{"$f":"'Input 4 - External Financing'!S17","v":0},{"$f":"'Input 4 - External Financing'!T17","v":0},{"$f":"'Input 4 - External Financing'!U17","v":0},{"$f":"'Input 4 - External Financing'!V17","v":0},{"$f":"'Input 4 - External Financing'!W17","v":0},{"$f":"'Input 4 - External Financing'!X17","v":0},{"$f":"'Input 4 - External Financing'!Y17","v":0},{"$f":"'Input 4 - External Financing'!Z17","v":0},{"$f":"'Input 4 - External Financing'!AA17","v":0},{"$f":"'Input 4 - External Financing'!AB17","v":0},{"$f":"'Input 4 - External Financing'!AC17","v":0},{"$f":"'Input 4 - External Financing'!AD17","v":0},{"$f":"'Input 4 - External Financing'!AE17","v":0},{"$f":"'Input 4 - External Financing'!AF17","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L18","v":0},{"$f":"'Input 4 - External Financing'!M18","v":0},{"$f":"'Input 4 - External Financing'!N18","v":0},{"$f":"'Input 4 - External Financing'!O18","v":0},{"$f":"'Input 4 - External Financing'!P18","v":0},{"$f":"'Input 4 - External Financing'!Q18","v":0},{"$f":"'Input 4 - External Financing'!R18","v":0},{"$f":"'Input 4 - External Financing'!S18","v":0},{"$f":"'Input 4 - External Financing'!T18","v":0},{"$f":"'Input 4 - External Financing'!U18","v":0},{"$f":"'Input 4 - External Financing'!V18","v":0},{"$f":"'Input 4 - External Financing'!W18","v":0},{"$f":"'Input 4 - External Financing'!X18","v":0},{"$f":"'Input 4 - External Financing'!Y18","v":0},{"$f":"'Input 4 - External Financing'!Z18","v":0},{"$f":"'Input 4 - External Financing'!AA18","v":0},{"$f":"'Input 4 - External Financing'!AB18","v":0},{"$f":"'Input 4 - External Financing'!AC18","v":0},{"$f":"'Input 4 - External Financing'!AD18","v":0},{"$f":"'Input 4 - External Financing'!AE18","v":0},{"$f":"'Input 4 - External Financing'!AF18","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L19","v":0},{"$f":"'Input 4 - External Financing'!M19","v":0},{"$f":"'Input 4 - External Financing'!N19","v":0},{"$f":"'Input 4 - External Financing'!O19","v":0},{"$f":"'Input 4 - External Financing'!P19","v":0},{"$f":"'Input 4 - External Financing'!Q19","v":0},{"$f":"'Input 4 - External Financing'!R19","v":0},{"$f":"'Input 4 - External Financing'!S19","v":0},{"$f":"'Input 4 - External Financing'!T19","v":0},{"$f":"'Input 4 - External Financing'!U19","v":0},{"$f":"'Input 4 - External Financing'!V19","v":0},{"$f":"'Input 4 - External Financing'!W19","v":0},{"$f":"'Input 4 - External Financing'!X19","v":0},{"$f":"'Input 4 - External Financing'!Y19","v":0},{"$f":"'Input 4 - External Financing'!Z19","v":0},{"$f":"'Input 4 - External Financing'!AA19","v":0},{"$f":"'Input 4 - External Financing'!AB19","v":0},{"$f":"'Input 4 - External Financing'!AC19","v":0},{"$f":"'Input 4 - External Financing'!AD19","v":0},{"$f":"'Input 4 - External Financing'!AE19","v":0},{"$f":"'Input 4 - External Financing'!AF19","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F83+F89","v":326.163191526074},525.78770706632702,535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F84:F88)","v":266.10594089106098},{"$f":"+SUM(G84:G88)","v":525.78770706632702},535.58193940799299,677.87,558.92999999999995,322.48,300.45999999999998,500.46,500.49,500,500,500,500,500,500,500,400,300,200,100,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L22","v":266.10594089106098},{"$f":"'Input 4 - External Financing'!M22","v":525.78770706632702},{"$f":"'Input 4 - External Financing'!N22","v":535.58193940799299},{"$f":"'Input 4 - External Financing'!O22","v":677.87},{"$f":"'Input 4 - External Financing'!P22","v":558.92999999999995},{"$f":"'Input 4 - External Financing'!Q22","v":322.48},{"$f":"'Input 4 - External Financing'!R22","v":300.45999999999998},{"$f":"'Input 4 - External Financing'!S22","v":500.46},{"$f":"'Input 4 - External Financing'!T22","v":500.49},{"$f":"'Input 4 - External Financing'!U22","v":500},{"$f":"'Input 4 - External Financing'!V22","v":500},{"$f":"'Input 4 - External Financing'!W22","v":500},{"$f":"'Input 4 - External Financing'!X22","v":500},{"$f":"'Input 4 - External Financing'!Y22","v":500},{"$f":"'Input 4 - External Financing'!Z22","v":500},{"$f":"'Input 4 - External Financing'!AA22","v":500},{"$f":"'Input 4 - External Financing'!AB22","v":400},{"$f":"'Input 4 - External Financing'!AC22","v":300},{"$f":"'Input 4 - External Financing'!AD22","v":200},{"$f":"'Input 4 - External Financing'!AE22","v":100},{"$f":"'Input 4 - External Financing'!AF22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC1"]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L23","v":0},{"$f":"'Input 4 - External Financing'!M23","v":0},{"$f":"'Input 4 - External Financing'!N23","v":0},{"$f":"'Input 4 - External Financing'!O23","v":0},{"$f":"'Input 4 - External Financing'!P23","v":0},{"$f":"'Input 4 - External Financing'!Q23","v":0},{"$f":"'Input 4 - External Financing'!R23","v":0},{"$f":"'Input 4 - External Financing'!S23","v":0},{"$f":"'Input 4 - External Financing'!T23","v":0},{"$f":"'Input 4 - External Financing'!U23","v":0},{"$f":"'Input 4 - External Financing'!V23","v":0},{"$f":"'Input 4 - External Financing'!W23","v":0},{"$f":"'Input 4 - External Financing'!X23","v":0},{"$f":"'Input 4 - External Financing'!Y23","v":0},{"$f":"'Input 4 - External Financing'!Z23","v":0},{"$f":"'Input 4 - External Financing'!AA23","v":0},{"$f":"'Input 4 - External Financing'!AB23","v":0},{"$f":"'Input 4 - External Financing'!AC23","v":0},{"$f":"'Input 4 - External Financing'!AD23","v":0},{"$f":"'Input 4 - External Financing'!AE23","v":0},{"$f":"'Input 4 - External Financing'!AF23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC2"]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L24","v":0},{"$f":"'Input 4 - External Financing'!M24","v":0},{"$f":"'Input 4 - External Financing'!N24","v":0},{"$f":"'Input 4 - External Financing'!O24","v":0},{"$f":"'Input 4 - External Financing'!P24","v":0},{"$f":"'Input 4 - External Financing'!Q24","v":0},{"$f":"'Input 4 - External Financing'!R24","v":0},{"$f":"'Input 4 - External Financing'!S24","v":0},{"$f":"'Input 4 - External Financing'!T24","v":0},{"$f":"'Input 4 - External Financing'!U24","v":0},{"$f":"'Input 4 - External Financing'!V24","v":0},{"$f":"'Input 4 - External Financing'!W24","v":0},{"$f":"'Input 4 - External Financing'!X24","v":0},{"$f":"'Input 4 - External Financing'!Y24","v":0},{"$f":"'Input 4 - External Financing'!Z24","v":0},{"$f":"'Input 4 - External Financing'!AA24","v":0},{"$f":"'Input 4 - External Financing'!AB24","v":0},{"$f":"'Input 4 - External Financing'!AC24","v":0},{"$f":"'Input 4 - External Financing'!AD24","v":0},{"$f":"'Input 4 - External Financing'!AE24","v":0},{"$f":"'Input 4 - External Financing'!AF24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_PC3"]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L25","v":0},{"$f":"'Input 4 - External Financing'!M25","v":0},{"$f":"'Input 4 - External Financing'!N25","v":0},{"$f":"'Input 4 - External Financing'!O25","v":0},{"$f":"'Input 4 - External Financing'!P25","v":0},{"$f":"'Input 4 - External Financing'!Q25","v":0},{"$f":"'Input 4 - External Financing'!R25","v":0},{"$f":"'Input 4 - External Financing'!S25","v":0},{"$f":"'Input 4 - External Financing'!T25","v":0},{"$f":"'Input 4 - External Financing'!U25","v":0},{"$f":"'Input 4 - External Financing'!V25","v":0},{"$f":"'Input 4 - External Financing'!W25","v":0},{"$f":"'Input 4 - External Financing'!X25","v":0},{"$f":"'Input 4 - External Financing'!Y25","v":0},{"$f":"'Input 4 - External Financing'!Z25","v":0},{"$f":"'Input 4 - External Financing'!AA25","v":0},{"$f":"'Input 4 - External Financing'!AB25","v":0},{"$f":"'Input 4 - External Financing'!AC25","v":0},{"$f":"'Input 4 - External Financing'!AD25","v":0},{"$f":"'Input 4 - External Financing'!AE25","v":0},{"$f":"'Input 4 - External Financing'!AF25","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L26","v":0},{"$f":"'Input 4 - External Financing'!M26","v":0},{"$f":"'Input 4 - External Financing'!N26","v":0},{"$f":"'Input 4 - External Financing'!O26","v":0},{"$f":"'Input 4 - External Financing'!P26","v":0},{"$f":"'Input 4 - External Financing'!Q26","v":0},{"$f":"'Input 4 - External Financing'!R26","v":0},{"$f":"'Input 4 - External Financing'!S26","v":0},{"$f":"'Input 4 - External Financing'!T26","v":0},{"$f":"'Input 4 - External Financing'!U26","v":0},{"$f":"'Input 4 - External Financing'!V26","v":0},{"$f":"'Input 4 - External Financing'!W26","v":0},{"$f":"'Input 4 - External Financing'!X26","v":0},{"$f":"'Input 4 - External Financing'!Y26","v":0},{"$f":"'Input 4 - External Financing'!Z26","v":0},{"$f":"'Input 4 - External Financing'!AA26","v":0},{"$f":"'Input 4 - External Financing'!AB26","v":0},{"$f":"'Input 4 - External Financing'!AC26","v":0},{"$f":"'Input 4 - External Financing'!AD26","v":0},{"$f":"'Input 4 - External Financing'!AE26","v":0},{"$f":"'Input 4 - External Financing'!AF26","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F90:F94)","v":60.057250635012998},{"$f":"+SUM(G90:G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC_ALL"]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L28","v":60.057250635012998},{"$f":"'Input 4 - External Financing'!M28","v":0},{"$f":"'Input 4 - External Financing'!N28","v":0},{"$f":"'Input 4 - External Financing'!O28","v":0},{"$f":"'Input 4 - External Financing'!P28","v":0},{"$f":"'Input 4 - External Financing'!Q28","v":0},{"$f":"'Input 4 - External Financing'!R28","v":0},{"$f":"'Input 4 - External Financing'!S28","v":0},{"$f":"'Input 4 - External Financing'!T28","v":0},{"$f":"'Input 4 - External Financing'!U28","v":0},{"$f":"'Input 4 - External Financing'!V28","v":0},{"$f":"'Input 4 - External Financing'!W28","v":0},{"$f":"'Input 4 - External Financing'!X28","v":0},{"$f":"'Input 4 - External Financing'!Y28","v":0},{"$f":"'Input 4 - External Financing'!Z28","v":0},{"$f":"'Input 4 - External Financing'!AA28","v":0},{"$f":"'Input 4 - External Financing'!AB28","v":0},{"$f":"'Input 4 - External Financing'!AC28","v":0},{"$f":"'Input 4 - External Financing'!AD28","v":0},{"$f":"'Input 4 - External Financing'!AE28","v":0},{"$f":"'Input 4 - External Financing'!AF28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC1"]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L29","v":0},{"$f":"'Input 4 - External Financing'!M29","v":0},{"$f":"'Input 4 - External Financing'!N29","v":0},{"$f":"'Input 4 - External Financing'!O29","v":0},{"$f":"'Input 4 - External Financing'!P29","v":0},{"$f":"'Input 4 - External Financing'!Q29","v":0},{"$f":"'Input 4 - External Financing'!R29","v":0},{"$f":"'Input 4 - External Financing'!S29","v":0},{"$f":"'Input 4 - External Financing'!T29","v":0},{"$f":"'Input 4 - External Financing'!U29","v":0},{"$f":"'Input 4 - External Financing'!V29","v":0},{"$f":"'Input 4 - External Financing'!W29","v":0},{"$f":"'Input 4 - External Financing'!X29","v":0},{"$f":"'Input 4 - External Financing'!Y29","v":0},{"$f":"'Input 4 - External Financing'!Z29","v":0},{"$f":"'Input 4 - External Financing'!AA29","v":0},{"$f":"'Input 4 - External Financing'!AB29","v":0},{"$f":"'Input 4 - External Financing'!AC29","v":0},{"$f":"'Input 4 - External Financing'!AD29","v":0},{"$f":"'Input 4 - External Financing'!AE29","v":0},{"$f":"'Input 4 - External Financing'!AF29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC2"]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L30","v":0},{"$f":"'Input 4 - External Financing'!M30","v":0},{"$f":"'Input 4 - External Financing'!N30","v":0},{"$f":"'Input 4 - External Financing'!O30","v":0},{"$f":"'Input 4 - External Financing'!P30","v":0},{"$f":"'Input 4 - External Financing'!Q30","v":0},{"$f":"'Input 4 - External Financing'!R30","v":0},{"$f":"'Input 4 - External Financing'!S30","v":0},{"$f":"'Input 4 - External Financing'!T30","v":0},{"$f":"'Input 4 - External Financing'!U30","v":0},{"$f":"'Input 4 - External Financing'!V30","v":0},{"$f":"'Input 4 - External Financing'!W30","v":0},{"$f":"'Input 4 - External Financing'!X30","v":0},{"$f":"'Input 4 - External Financing'!Y30","v":0},{"$f":"'Input 4 - External Financing'!Z30","v":0},{"$f":"'Input 4 - External Financing'!AA30","v":0},{"$f":"'Input 4 - External Financing'!AB30","v":0},{"$f":"'Input 4 - External Financing'!AC30","v":0},{"$f":"'Input 4 - External Financing'!AD30","v":0},{"$f":"'Input 4 - External Financing'!AE30","v":0},{"$f":"'Input 4 - External Financing'!AF30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_NPC3"]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L31","v":0},{"$f":"'Input 4 - External Financing'!M31","v":0},{"$f":"'Input 4 - External Financing'!N31","v":0},{"$f":"'Input 4 - External Financing'!O31","v":0},{"$f":"'Input 4 - External Financing'!P31","v":0},{"$f":"'Input 4 - External Financing'!Q31","v":0},{"$f":"'Input 4 - External Financing'!R31","v":0},{"$f":"'Input 4 - External Financing'!S31","v":0},{"$f":"'Input 4 - External Financing'!T31","v":0},{"$f":"'Input 4 - External Financing'!U31","v":0},{"$f":"'Input 4 - External Financing'!V31","v":0},{"$f":"'Input 4 - External Financing'!W31","v":0},{"$f":"'Input 4 - External Financing'!X31","v":0},{"$f":"'Input 4 - External Financing'!Y31","v":0},{"$f":"'Input 4 - External Financing'!Z31","v":0},{"$f":"'Input 4 - External Financing'!AA31","v":0},{"$f":"'Input 4 - External Financing'!AB31","v":0},{"$f":"'Input 4 - External Financing'!AC31","v":0},{"$f":"'Input 4 - External Financing'!AD31","v":0},{"$f":"'Input 4 - External Financing'!AE31","v":0},{"$f":"'Input 4 - External Financing'!AF31","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L32","v":0},{"$f":"'Input 4 - External Financing'!M32","v":0},{"$f":"'Input 4 - External Financing'!N32","v":0},{"$f":"'Input 4 - External Financing'!O32","v":0},{"$f":"'Input 4 - External Financing'!P32","v":0},{"$f":"'Input 4 - External Financing'!Q32","v":0},{"$f":"'Input 4 - External Financing'!R32","v":0},{"$f":"'Input 4 - External Financing'!S32","v":0},{"$f":"'Input 4 - External Financing'!T32","v":0},{"$f":"'Input 4 - External Financing'!U32","v":0},{"$f":"'Input 4 - External Financing'!V32","v":0},{"$f":"'Input 4 - External Financing'!W32","v":0},{"$f":"'Input 4 - External Financing'!X32","v":0},{"$f":"'Input 4 - External Financing'!Y32","v":0},{"$f":"'Input 4 - External Financing'!Z32","v":0},{"$f":"'Input 4 - External Financing'!AA32","v":0},{"$f":"'Input 4 - External Financing'!AB32","v":0},{"$f":"'Input 4 - External Financing'!AC32","v":0},{"$f":"'Input 4 - External Financing'!AD32","v":0},{"$f":"'Input 4 - External Financing'!AE32","v":0},{"$f":"'Input 4 - External Financing'!AF32","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F96:F100)","v":595.78076719021101},{"$f":"+SUM(G96:G100)","v":298.60474753383301},265.39880821661399,585.86,915,1265,2052.4357307107402,1462.1777917067932,1741.3468472684531,1825.674685427243,1581.4694525525802,2009.8778596757829,2112.0956140074632,2304.8167165812565,2172.7053715774368,2382.04949608159,2766.5620809624002,2939.1141901768078,3121.6007964189362,3058.4201814729427,3121.7043790219418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L34","v":0},{"$f":"'Input 4 - External Financing'!M34","v":0},{"$f":"'Input 4 - External Financing'!N34","v":0},{"$f":"'Input 4 - External Financing'!O34","v":250},{"$f":"'Input 4 - External Financing'!P34","v":250},{"$f":"'Input 4 - External Financing'!Q34","v":250},{"$f":"'Input 4 - External Financing'!R34","v":1000},{"$f":"'Input 4 - External Financing'!S34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!T34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!U34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!V34","v":0},{"$f":"'Input 4 - External Financing'!W34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!X34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!Y34","v":416.66666666666697},{"$f":"'Input 4 - External Financing'!Z34","v":166.66666666666703},{"$f":"'Input 4 - External Financing'!AA34","v":250},{"$f":"'Input 4 - External Financing'!AB34","v":500},{"$f":"'Input 4 - External Financing'!AC34","v":527.77777777777806},{"$f":"'Input 4 - External Financing'!AD34","v":555.55555555555611},{"$f":"'Input 4 - External Financing'!AE34","v":333.33333333333303},{"$f":"'Input 4 - External Financing'!AF34","v":222.222222222222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L35","v":245.78076719021101},{"$f":"'Input 4 - External Financing'!M35","v":298.60474753383301},{"$f":"'Input 4 - External Financing'!N35","v":265.39880821661399},{"$f":"'Input 4 - External Financing'!O35","v":335.86},{"$f":"'Input 4 - External Financing'!P35","v":665},{"$f":"'Input 4 - External Financing'!Q35","v":1015},{"$f":"'Input 4 - External Financing'!R35","v":1052.43573071074},{"$f":"'Input 4 - External Financing'!S35","v":1128.8444583734602},{"$f":"'Input 4 - External Financing'!T35","v":1408.01351393512},{"$f":"'Input 4 - External Financing'!U35","v":1492.34135209391},{"$f":"'Input 4 - External Financing'!V35","v":1581.4694525525802},{"$f":"'Input 4 - External Financing'!W35","v":1676.5445263424499},{"$f":"'Input 4 - External Financing'!X35","v":1778.7622806741299},{"$f":"'Input 4 - External Financing'!Y35","v":1888.1500499145898},{"$f":"'Input 4 - External Financing'!Z35","v":2006.0387049107699},{"$f":"'Input 4 - External Financing'!AA35","v":2132.04949608159},{"$f":"'Input 4 - External Financing'!AB35","v":2266.5620809624002},{"$f":"'Input 4 - External Financing'!AC35","v":2411.33641239903},{"$f":"'Input 4 - External Financing'!AD35","v":2566.0452408633801},{"$f":"'Input 4 - External Financing'!AE35","v":2725.0868481396096},{"$f":"'Input 4 - External Financing'!AF35","v":2899.4821567997196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L36","v":350},{"$f":"'Input 4 - External Financing'!M36","v":0},{"$f":"'Input 4 - External Financing'!N36","v":0},{"$f":"'Input 4 - External Financing'!O36","v":0},{"$f":"'Input 4 - External Financing'!P36","v":0},{"$f":"'Input 4 - External Financing'!Q36","v":0},{"$f":"'Input 4 - External Financing'!R36","v":0},{"$f":"'Input 4 - External Financing'!S36","v":0},{"$f":"'Input 4 - External Financing'!T36","v":0},{"$f":"'Input 4 - External Financing'!U36","v":0},{"$f":"'Input 4 - External Financing'!V36","v":0},{"$f":"'Input 4 - External Financing'!W36","v":0},{"$f":"'Input 4 - External Financing'!X36","v":0},{"$f":"'Input 4 - External Financing'!Y36","v":0},{"$f":"'Input 4 - External Financing'!Z36","v":0},{"$f":"'Input 4 - External Financing'!AA36","v":0},{"$f":"'Input 4 - External Financing'!AB36","v":0},{"$f":"'Input 4 - External Financing'!AC36","v":0},{"$f":"'Input 4 - External Financing'!AD36","v":0},{"$f":"'Input 4 - External Financing'!AE36","v":0},{"$f":"'Input 4 - External Financing'!AF36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L37","v":0},{"$f":"'Input 4 - External Financing'!M37","v":0},{"$f":"'Input 4 - External Financing'!N37","v":0},{"$f":"'Input 4 - External Financing'!O37","v":0},{"$f":"'Input 4 - External Financing'!P37","v":0},{"$f":"'Input 4 - External Financing'!Q37","v":0},{"$f":"'Input 4 - External Financing'!R37","v":0},{"$f":"'Input 4 - External Financing'!S37","v":0},{"$f":"'Input 4 - External Financing'!T37","v":0},{"$f":"'Input 4 - External Financing'!U37","v":0},{"$f":"'Input 4 - External Financing'!V37","v":0},{"$f":"'Input 4 - External Financing'!W37","v":0},{"$f":"'Input 4 - External Financing'!X37","v":0},{"$f":"'Input 4 - External Financing'!Y37","v":0},{"$f":"'Input 4 - External Financing'!Z37","v":0},{"$f":"'Input 4 - External Financing'!AA37","v":0},{"$f":"'Input 4 - External Financing'!AB37","v":0},{"$f":"'Input 4 - External Financing'!AC37","v":0},{"$f":"'Input 4 - External Financing'!AD37","v":0},{"$f":"'Input 4 - External Financing'!AE37","v":0},{"$f":"'Input 4 - External Financing'!AF37","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,null,{"$f":"'Input 4 - External Financing'!L38","v":0},{"$f":"'Input 4 - External Financing'!M38","v":0},{"$f":"'Input 4 - External Financing'!N38","v":0},{"$f":"'Input 4 - External Financing'!O38","v":0},{"$f":"'Input 4 - External Financing'!P38","v":0},{"$f":"'Input 4 - External Financing'!Q38","v":0},{"$f":"'Input 4 - External Financing'!R38","v":0},{"$f":"'Input 4 - External Financing'!S38","v":0},{"$f":"'Input 4 - External Financing'!T38","v":0},{"$f":"'Input 4 - External Financing'!U38","v":0},{"$f":"'Input 4 - External Financing'!V38","v":0},{"$f":"'Input 4 - External Financing'!W38","v":0},{"$f":"'Input 4 - External Financing'!X38","v":0},{"$f":"'Input 4 - External Financing'!Y38","v":0},{"$f":"'Input 4 - External Financing'!Z38","v":0},{"$f":"'Input 4 - External Financing'!AA38","v":0},{"$f":"'Input 4 - External Financing'!AB38","v":0},{"$f":"'Input 4 - External Financing'!AC38","v":0},{"$f":"'Input 4 - External Financing'!AD38","v":0},{"$f":"'Input 4 - External Financing'!AE38","v":0},{"$f":"'Input 4 - External Financing'!AF38","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F102+F106","v":3341.608864307057},{"$f":"G102+G106","v":2396.9034437361006},1821.7812579744389,2051.6439592892029,2312.3083982824355,2349.9696476276622,2041.8966196164783,2343.9304895316764,2489.1499803425008,2626.9423862763852,2852.5116549617605,3376.0470328736319,3321.7235441444559,3347.2828645052823,3641.2175669309745,4108.7775361992508,4036.3362202239996,4509.8034373269866,4640.5830505515569,4964.9837266374834,5292.5795963755972]
[{"$f":"'Input 5 - Local-debt Financing'!A30","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F103:F105)","v":3341.608864307057},{"$f":"SUM(G103:G105)","v":2396.9034437361006},1821.7812579744389,2051.6439592892029,2312.3083982824355,2349.9696476276622,2041.8966196164783,2343.9304895316764,2489.1499803425008,2626.9423862763852,2852.5116549617605,3376.0470328736319,3321.7235441444559,3347.2828645052823,3641.2175669309745,4108.7775361992508,4036.3362202239996,4509.8034373269866,4640.5830505515569,4964.9837266374834,5292.5795963755972]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I104/Ext_Debt_Data!F$383,0)","v":342.30250968978316},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J104/Ext_Debt_Data!G$383,0)","v":764.22953486613142},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K104/Ext_Debt_Data!H$383,0)","v":851.63138750020175},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L104/Ext_Debt_Data!I$383,0)","v":768.97929433492493},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M104/Ext_Debt_Data!J$383,0)","v":1034.3406487647587},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N104/Ext_Debt_Data!K$383,0)","v":1203.0190070527219},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O104/Ext_Debt_Data!L$383,0)","v":1062.935119464697},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P104/Ext_Debt_Data!M$383,0)","v":1069.085202873355},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q104/Ext_Debt_Data!N$383,0)","v":1227.6740579626812},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R104/Ext_Debt_Data!O$383,0)","v":1075.7033483581915},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S104/Ext_Debt_Data!P$383,0)","v":1008.3074423315355},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T104/Ext_Debt_Data!Q$383,0)","v":1010.0300687733102},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U104/Ext_Debt_Data!R$383,0)","v":1010.219831032636},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V104/Ext_Debt_Data!S$383,0)","v":1008.9887404033789},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W104/Ext_Debt_Data!T$383,0)","v":1006.442582693932},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X104/Ext_Debt_Data!U$383,0)","v":1002.6812268866686},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y104/Ext_Debt_Data!V$383,0)","v":997.79891942996858},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z104/Ext_Debt_Data!W$383,0)","v":991.88456480523087},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA104/Ext_Debt_Data!X$383,0)","v":985.02199298345511},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB104/Ext_Debt_Data!Y$383,0)","v":977.29021435917548},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC104/Ext_Debt_Data!Z$383,0)","v":968.76366272392659}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I105/Ext_Debt_Data!F$383,0)","v":1143.0218277535735},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J105/Ext_Debt_Data!G$383,0)","v":529.86581084051784},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K105/Ext_Debt_Data!H$383,0)","v":378.5028388889786},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L105/Ext_Debt_Data!I$383,0)","v":572.26366090040926},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M105/Ext_Debt_Data!J$383,0)","v":616.4944264160813},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N105/Ext_Debt_Data!K$383,0)","v":593.26964731367116},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O105/Ext_Debt_Data!L$383,0)","v":571.12931792132974},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P105/Ext_Debt_Data!M$383,0)","v":549.81524719201116},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q105/Ext_Debt_Data!N$383,0)","v":573.40464982688104},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R105/Ext_Debt_Data!O$383,0)","v":679.3915884367525},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S105/Ext_Debt_Data!P$383,0)","v":850.24843785794349},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T105/Ext_Debt_Data!Q$383,0)","v":944.44370067114721},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U105/Ext_Debt_Data!R$383,0)","v":984.96433525682005},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V105/Ext_Debt_Data!S$383,0)","v":984.67575870691189},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W105/Ext_Debt_Data!T$383,0)","v":983.03694123593357},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X105/Ext_Debt_Data!U$383,0)","v":980.14906448472095},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y105/Ext_Debt_Data!V$383,0)","v":976.10763857279539},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z105/Ext_Debt_Data!W$383,0)","v":971.00278449354187},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA105/Ext_Debt_Data!X$383,0)","v":964.91950333073146},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB105/Ext_Debt_Data!Y$383,0)","v":957.93793288671657},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC105/Ext_Debt_Data!Z$383,0)","v":950.13359228692798}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!I106/Ext_Debt_Data!F$383,0)","v":1856.2845268637002},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!J106/Ext_Debt_Data!G$383,0)","v":1102.808098029451},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!K106/Ext_Debt_Data!H$383,0)","v":591.64703158525845},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!L106/Ext_Debt_Data!I$383,0)","v":710.40100405386886},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!M106/Ext_Debt_Data!J$383,0)","v":661.47332310159572},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!N106/Ext_Debt_Data!K$383,0)","v":553.68099326126935},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!O106/Ext_Debt_Data!L$383,0)","v":407.83218223045156},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!P106/Ext_Debt_Data!M$383,0)","v":725.03003946630997},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Q106/Ext_Debt_Data!N$383,0)","v":688.07127255293869},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!R106/Ext_Debt_Data!O$383,0)","v":871.847449481441},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!S106/Ext_Debt_Data!P$383,0)","v":993.9557747722813},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!T106/Ext_Debt_Data!Q$383,0)","v":1421.5732634291742},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!U106/Ext_Debt_Data!R$383,0)","v":1326.5393778549999},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!V106/Ext_Debt_Data!S$383,0)","v":1353.6183653949915},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!W106/Ext_Debt_Data!T$383,0)","v":1651.7380430011092},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!X106/Ext_Debt_Data!U$383,0)","v":2125.9472448278611},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Y106/Ext_Debt_Data!V$383,0)","v":2062.4296622212355},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!Z106/Ext_Debt_Data!W$383,0)","v":2546.9160880282138},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AA106/Ext_Debt_Data!X$383,0)","v":2690.6415542373702},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AB106/Ext_Debt_Data!Y$383,0)","v":3029.7555793915913},{"$f":"IF($C$116=lookup!$X$4,'Input 5 - Local-debt Financing'!AC106/Ext_Debt_Data!Z$383,0)","v":3373.6823413647426}]
[{"$f":"'Input 5 - Local-debt Financing'!A34","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F107:F109)","v":0},{"$f":"SUM(G107:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I108/Ext_Debt_Data!F$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!J108/Ext_Debt_Data!G$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!K108/Ext_Debt_Data!H$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!L108/Ext_Debt_Data!I$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!M108/Ext_Debt_Data!J$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!N108/Ext_Debt_Data!K$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!O108/Ext_Debt_Data!L$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!P108/Ext_Debt_Data!M$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q108/Ext_Debt_Data!N$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!R108/Ext_Debt_Data!O$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!S108/Ext_Debt_Data!P$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!T108/Ext_Debt_Data!Q$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!U108/Ext_Debt_Data!R$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!V108/Ext_Debt_Data!S$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!W108/Ext_Debt_Data!T$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!X108/Ext_Debt_Data!U$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y108/Ext_Debt_Data!V$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z108/Ext_Debt_Data!W$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA108/Ext_Debt_Data!X$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB108/Ext_Debt_Data!Y$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC108/Ext_Debt_Data!Z$383","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I109/Ext_Debt_Data!F$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!J109/Ext_Debt_Data!G$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!K109/Ext_Debt_Data!H$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!L109/Ext_Debt_Data!I$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!M109/Ext_Debt_Data!J$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!N109/Ext_Debt_Data!K$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!O109/Ext_Debt_Data!L$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!P109/Ext_Debt_Data!M$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q109/Ext_Debt_Data!N$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!R109/Ext_Debt_Data!O$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!S109/Ext_Debt_Data!P$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!T109/Ext_Debt_Data!Q$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!U109/Ext_Debt_Data!R$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!V109/Ext_Debt_Data!S$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!W109/Ext_Debt_Data!T$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!X109/Ext_Debt_Data!U$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y109/Ext_Debt_Data!V$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z109/Ext_Debt_Data!W$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA109/Ext_Debt_Data!X$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB109/Ext_Debt_Data!Y$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC109/Ext_Debt_Data!Z$383","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I110/Ext_Debt_Data!F$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!J110/Ext_Debt_Data!G$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!K110/Ext_Debt_Data!H$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!L110/Ext_Debt_Data!I$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!M110/Ext_Debt_Data!J$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!N110/Ext_Debt_Data!K$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!O110/Ext_Debt_Data!L$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!P110/Ext_Debt_Data!M$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q110/Ext_Debt_Data!N$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!R110/Ext_Debt_Data!O$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!S110/Ext_Debt_Data!P$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!T110/Ext_Debt_Data!Q$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!U110/Ext_Debt_Data!R$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!V110/Ext_Debt_Data!S$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!W110/Ext_Debt_Data!T$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!X110/Ext_Debt_Data!U$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y110/Ext_Debt_Data!V$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z110/Ext_Debt_Data!W$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA110/Ext_Debt_Data!X$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB110/Ext_Debt_Data!Y$383","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC110/Ext_Debt_Data!Z$383","v":0}]
[{"$f":"A$52","v":"Locally-issued debt held by residents"}]
[{"$f":"'Input 5 - Local-debt Financing'!A19","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F112:F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I93/Ext_Debt_Data!F$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J93/Ext_Debt_Data!G$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K93/Ext_Debt_Data!H$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L93/Ext_Debt_Data!I$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M93/Ext_Debt_Data!J$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N93/Ext_Debt_Data!K$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O93/Ext_Debt_Data!L$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P93/Ext_Debt_Data!M$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q93/Ext_Debt_Data!N$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R93/Ext_Debt_Data!O$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S93/Ext_Debt_Data!P$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T93/Ext_Debt_Data!Q$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U93/Ext_Debt_Data!R$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V93/Ext_Debt_Data!S$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W93/Ext_Debt_Data!T$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X93/Ext_Debt_Data!U$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y93/Ext_Debt_Data!V$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z93/Ext_Debt_Data!W$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA93/Ext_Debt_Data!X$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB93/Ext_Debt_Data!Y$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC93/Ext_Debt_Data!Z$383)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I94/Ext_Debt_Data!F$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J94/Ext_Debt_Data!G$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K94/Ext_Debt_Data!H$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L94/Ext_Debt_Data!I$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M94/Ext_Debt_Data!J$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N94/Ext_Debt_Data!K$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O94/Ext_Debt_Data!L$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P94/Ext_Debt_Data!M$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q94/Ext_Debt_Data!N$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R94/Ext_Debt_Data!O$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S94/Ext_Debt_Data!P$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T94/Ext_Debt_Data!Q$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U94/Ext_Debt_Data!R$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V94/Ext_Debt_Data!S$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W94/Ext_Debt_Data!T$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X94/Ext_Debt_Data!U$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y94/Ext_Debt_Data!V$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z94/Ext_Debt_Data!W$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA94/Ext_Debt_Data!X$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB94/Ext_Debt_Data!Y$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC94/Ext_Debt_Data!Z$383)","v":0}]
[{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!I95/Ext_Debt_Data!F$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!J95/Ext_Debt_Data!G$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!K95/Ext_Debt_Data!H$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!L95/Ext_Debt_Data!I$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!M95/Ext_Debt_Data!J$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!N95/Ext_Debt_Data!K$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!O95/Ext_Debt_Data!L$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!P95/Ext_Debt_Data!M$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Q95/Ext_Debt_Data!N$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!R95/Ext_Debt_Data!O$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!S95/Ext_Debt_Data!P$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!T95/Ext_Debt_Data!Q$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!U95/Ext_Debt_Data!R$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!V95/Ext_Debt_Data!S$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!W95/Ext_Debt_Data!T$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!X95/Ext_Debt_Data!U$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Y95/Ext_Debt_Data!V$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!Z95/Ext_Debt_Data!W$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AA95/Ext_Debt_Data!X$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AB95/Ext_Debt_Data!Y$383)","v":0},{"$f":"IF($C$116=lookup!$X$4,0,'Input 5 - Local-debt Financing'!AC95/Ext_Debt_Data!Z$383)","v":0}]
[]
[{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C648,IF(START!L10=\"French\",translation!D648,IF(START!L10=\"Portuguese\",translation!E648,translation!F648)))","v":"Total new public external MLT disbursements"},null,null,null,null,{"$f":"F71+F78+F82+F95+F101+F111","v":4823.3008440888316},{"$f":"G71+G78+G82+G95+G101+G111","v":3655.7901754826698},2918.4318851112098,3452.6439592892029,3827.7383982824354,3962.1496476276625,4394.7923503272186,4306.5682812384694,4730.9868276109537,4952.6170717036284,4933.9811075143407,5885.9248925494148,5933.8191581519186,6152.0995810865388,6313.9229385084109,6990.8270322808403,7202.8983011864002,7748.9176275037944,7962.1838469704926,8123.4039081104256,8414.2839753975386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_MLT_ALL"]
["Total public new (external and domestic) ST&MLT disbursements",null,null,null,null,{"$f":"F118+F366+('Input 5 - Local-debt Financing'!I124/F383)","v":10853.833459769208},{"$f":"G118+G366+('Input 5 - Local-debt Financing'!J124/G383)","v":8356.1482822943799},{"$f":"H118+H366+('Input 5 - Local-debt Financing'!K124/H383)","v":7011.3029145269566},{"$f":"I118+I366+('Input 5 - Local-debt Financing'!L124/I383)","v":6938.7122334753749},{"$f":"J118+J366+('Input 5 - Local-debt Financing'!M124/J383)","v":7755.4049107010887},{"$f":"K118+K366+('Input 5 - Local-debt Financing'!N124/K383)","v":7643.7558464895537},{"$f":"L118+L366+('Input 5 - Local-debt Financing'!O124/L383)","v":8030.0585416604663},{"$f":"M118+M366+('Input 5 - Local-debt Financing'!P124/M383)","v":8058.3265323928035},{"$f":"N118+N366+('Input 5 - Local-debt Financing'!Q124/N383)","v":8240.5643092969876},{"$f":"O118+O366+('Input 5 - Local-debt Financing'!R124/O383)","v":8732.7051672750458},{"$f":"P118+P366+('Input 5 - Local-debt Financing'!S124/P383)","v":8902.2839785781398},{"$f":"Q118+Q366+('Input 5 - Local-debt Financing'!T124/Q383)","v":10126.12649600365},{"$f":"R118+R366+('Input 5 - Local-debt Financing'!U124/R383)","v":10063.558484879122},{"$f":"S118+S366+('Input 5 - Local-debt Financing'!V124/S383)","v":10227.402659110729},{"$f":"T118+T366+('Input 5 - Local-debt Financing'!W124/T383)","v":10516.374106400954},{"$f":"U118+U366+('Input 5 - Local-debt Financing'!X124/U383)","v":11438.744339342265},{"$f":"V118+V366+('Input 5 - Local-debt Financing'!Y124/V383)","v":11538.752931169842},{"$f":"W118+W366+('Input 5 - Local-debt Financing'!Z124/W383)","v":12339.028388546776},{"$f":"X118+X366+('Input 5 - Local-debt Financing'!AA124/X383)","v":12580.383310937061},{"$f":"Y118+Y366+('Input 5 - Local-debt Financing'!AB124/Y383)","v":12900.978260765023},{"$f":"Z118+Z366+('Input 5 - Local-debt Financing'!AC124/Z383)","v":13355.486516458983}]
[]
[{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"},null,null,"Average"]
[{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,{"$f":"D122","v":0.507711788333851},{"$f":"AVERAGE(F122:P122)","v":0.507711788333851},null,{"$f":"F118/F119","v":0.44438684838558346},{"$f":"G118/G119","v":0.43749704432948205},0.41624672627742437,0.49759146122707643,0.49355751793189195,0.5183511518682673,0.5472926912707734,0.53442464312248417,0.57410956944701763,0.5671343503343127,0.55423766747804748,0.58126124484740915,0.5896342896071709,0.60153098358811108,0.60038972317134898,0.61115335957257844,0.62423542163981005,0.62800063209972234,0.63290470967195211,0.6296734824223098,0.63002451951323346]
[{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,{"$f":"D123","v":0.25978826051801357},{"$f":"AVERAGE(F123:P123)","v":0.25978826051801357},null,{"$f":"('Input 5 - Local-debt Financing'!I123/F383)/F119","v":0.29565395987120868},{"$f":"('Input 5 - Local-debt Financing'!J123/G383)/G119","v":0.29421926551680239},{"$f":"('Input 5 - Local-debt Financing'!K123/H383)/H119","v":0.286827241945602},{"$f":"('Input 5 - Local-debt Financing'!L123/I383)/I119","v":0.21889410529539463},{"$f":"('Input 5 - Local-debt Financing'!M123/J383)/J119","v":0.26354107201581417},{"$f":"('Input 5 - Local-debt Financing'!N123/K383)/K119","v":0.24448380225828176},{"$f":"('Input 5 - Local-debt Financing'!O123/L383)/L119","v":0.23537659729272262},{"$f":"('Input 5 - Local-debt Financing'!P123/M383)/M119","v":0.25708917476489285},{"$f":"('Input 5 - Local-debt Financing'!Q123/N383)/N119","v":0.22962332860315846},{"$f":"('Input 5 - Local-debt Financing'!R123/O383)/O119","v":0.25457113183063523},{"$f":"('Input 5 - Local-debt Financing'!S123/P383)/P119","v":0.27739118630363685},{"$f":"('Input 5 - Local-debt Financing'!T123/Q383)/Q119","v":0.27624097827908145},{"$f":"('Input 5 - Local-debt Financing'!U123/R383)/R119","v":0.27233294553582077},{"$f":"('Input 5 - Local-debt Financing'!V123/S383)/S119","v":0.26771629639914757},{"$f":"('Input 5 - Local-debt Financing'!W123/T383)/T119","v":0.27719591171206348},{"$f":"('Input 5 - Local-debt Financing'!X123/U383)/U119","v":0.280503259709877},{"$f":"('Input 5 - Local-debt Financing'!Y123/V383)/V119","v":0.27236847142444948},{"$f":"('Input 5 - Local-debt Financing'!Z123/W383)/W119","v":0.2789176429730898},{"$f":"('Input 5 - Local-debt Financing'!AA123/X383)/X119","v":0.27920642914055044},{"$f":"('Input 5 - Local-debt Financing'!AB123/Y383)/Y119","v":0.28782016423207951},{"$f":"('Input 5 - Local-debt Financing'!AC123/Z383)/Z119","v":0.29325123125949681}]
[{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,{"$f":"D124","v":0.44815234879531934},{"$f":"AVERAGE(F124:P124)","v":0.44815234879531934},null,{"$f":"('Input 5 - Local-debt Financing'!I122/F383)/F119","v":0.20325553550313322},{"$f":"('Input 5 - Local-debt Financing'!J122/G383)/G119","v":0.13719650551690291},{"$f":"('Input 5 - Local-debt Financing'!K122/H383)/H119","v":0.29966224694426502},{"$f":"('Input 5 - Local-debt Financing'!L122/I383)/I119","v":0.36496880152418093},{"$f":"('Input 5 - Local-debt Financing'!M122/J383)/J119","v":0.38533187656465268},{"$f":"('Input 5 - Local-debt Financing'!N122/K383)/K119","v":0.38167181308222187},{"$f":"('Input 5 - Local-debt Financing'!O122/L383)/L119","v":0.44083663669739692},{"$f":"('Input 5 - Local-debt Financing'!P122/M383)/M119","v":0.58386061649666721},{"$f":"('Input 5 - Local-debt Financing'!Q122/N383)/N119","v":0.70510857681707961},{"$f":"('Input 5 - Local-debt Financing'!R122/O383)/O119","v":0.74508985446808496},{"$f":"('Input 5 - Local-debt Financing'!S122/P383)/P119","v":0.68269337313392786},{"$f":"('Input 5 - Local-debt Financing'!T122/Q383)/Q119","v":0.54467714303431836},{"$f":"('Input 5 - Local-debt Financing'!U122/R383)/R119","v":0.51323462644624895},{"$f":"('Input 5 - Local-debt Financing'!V122/S383)/S119","v":0.47961034260515822},{"$f":"('Input 5 - Local-debt Financing'!W122/T383)/T119","v":0.43950558934820499},{"$f":"('Input 5 - Local-debt Financing'!X122/U383)/U119","v":0.34276149883358836},{"$f":"('Input 5 - Local-debt Financing'!Y122/V383)/V119","v":0.33648243449684462},{"$f":"('Input 5 - Local-debt Financing'!Z122/W383)/W119","v":0.28988768341948556},{"$f":"('Input 5 - Local-debt Financing'!AA122/X383)/X119","v":0.30152624032253655},{"$f":"('Input 5 - Local-debt Financing'!AB122/Y383)/Y119","v":0.28016475546488845},{"$f":"('Input 5 - Local-debt Financing'!AC122/Z383)/Z119","v":0.23659519444066457}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C649,IF(START!L10=\"French\",translation!D649,IF(START!L10=\"Portuguese\",translation!E649,translation!F649)))","v":"Terms of residual financing under stress tests"}]
[{"$f":"++IF(START!L10=\"English\",translation!C650,IF(START!L10=\"French\",translation!D650,IF(START!L10=\"Portuguese\",translation!E650,translation!F650)))","v":"Average interest rate on new debt"},null,{"$f":"+D127","v":7.9959965178854793},{"$f":"AVERAGE(F127:P127)","v":7.9959965178854793},null,{"$f":"IF(F118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118*100)","v":8.2657716870131868},{"$f":"IF(G118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$F$10:$F$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$F$17:$F$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$F$22:$F$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$F$28:$F$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$F$34:$F$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$F$45:$F$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$F$50:$F$52,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118*100)","v":7.7353415087805315},{"$f":"(H72*'Input 4 - External Financing'!$F10+H73*'Input 4 - External Financing'!$F11+H74*'Input 4 - External Financing'!$F12+H75*'Input 4 - External Financing'!$F13+H76*'Input 4 - External Financing'!$F14+H77*'Input 4 - External Financing'!$F15+H79*'Input 4 - External Financing'!$F17+H80*'Input 4 - External Financing'!$F18+H81*'Input 4 - External Financing'!$F19+H84*'Input 4 - External Financing'!$F22+H85*'Input 4 - External Financing'!$F23+H86*'Input 4 - External Financing'!$F24+H87*'Input 4 - External Financing'!$F25+H88*'Input 4 - External Financing'!$F26+H90*'Input 4 - External Financing'!$F28+H91*'Input 4 - External Financing'!$F29+H92*'Input 4 - External Financing'!$F30+H93*'Input 4 - External Financing'!$F31+H94*'Input 4 - External Financing'!$F32+H96*'Input 4 - External Financing'!$F34+H97*'Input 4 - External Financing'!$F35+H98*'Input 4 - External Financing'!$F36+H99*'Input 4 - External Financing'!$F37+H100*'Input 4 - External Financing'!$F38+H103*'Input 4 - External Financing'!$F45+H104*'Input 4 - External Financing'!$F46+H105*'Input 4 - External Financing'!$F47+H107*'Input 4 - External Financing'!H49+H108*'Input 4 - External Financing'!$F50+H109*'Input 4 - External Financing'!$F51+H112*'Input 4 - External Financing'!$F54+H113*'Input 4 - External Financing'!$F55+H114*'Input 4 - External Financing'!$F56)/H118*100","v":7.5283925592709284},{"$f":"(I72*'Input 4 - External Financing'!$F10+I73*'Input 4 - External Financing'!$F11+I74*'Input 4 - External Financing'!$F12+I75*'Input 4 - External Financing'!$F13+I76*'Input 4 - External Financing'!$F14+I77*'Input 4 - External Financing'!$F15+I79*'Input 4 - External Financing'!$F17+I80*'Input 4 - External Financing'!$F18+I81*'Input 4 - External Financing'!$F19+I84*'Input 4 - External Financing'!$F22+I85*'Input 4 - External Financing'!$F23+I86*'Input 4 - External Financing'!$F24+I87*'Input 4 - External Financing'!$F25+I88*'Input 4 - External Financing'!$F26+I90*'Input 4 - External Financing'!$F28+I91*'Input 4 - External Financing'!$F29+I92*'Input 4 - External Financing'!$F30+I93*'Input 4 - External Financing'!$F31+I94*'Input 4 - External Financing'!$F32+I96*'Input 4 - External Financing'!$F34+I97*'Input 4 - External Financing'!$F35+I98*'Input 4 - External Financing'!$F36+I99*'Input 4 - External Financing'!$F37+I100*'Input 4 - External Financing'!$F38+I103*'Input 4 - External Financing'!$F45+I104*'Input 4 - External Financing'!$F46+I105*'Input 4 - External Financing'!$F47+I107*'Input 4 - External Financing'!I49+I108*'Input 4 - External Financing'!$F50+I109*'Input 4 - External Financing'!$F51+I112*'Input 4 - External Financing'!$F54+I113*'Input 4 - External Financing'!$F55+I114*'Input 4 - External Financing'!$F56)/I118*100","v":7.8740058123298695},{"$f":"(J72*'Input 4 - External Financing'!$F10+J73*'Input 4 - External Financing'!$F11+J74*'Input 4 - External Financing'!$F12+J75*'Input 4 - External Financing'!$F13+J76*'Input 4 - External Financing'!$F14+J77*'Input 4 - External Financing'!$F15+J79*'Input 4 - External Financing'!$F17+J80*'Input 4 - External Financing'!$F18+J81*'Input 4 - External Financing'!$F19+J84*'Input 4 - External Financing'!$F22+J85*'Input 4 - External Financing'!$F23+J86*'Input 4 - External Financing'!$F24+J87*'Input 4 - External Financing'!$F25+J88*'Input 4 - External Financing'!$F26+J90*'Input 4 - External Financing'!$F28+J91*'Input 4 - External Financing'!$F29+J92*'Input 4 - External Financing'!$F30+J93*'Input 4 - External Financing'!$F31+J94*'Input 4 - External Financing'!$F32+J96*'Input 4 - External Financing'!$F34+J97*'Input 4 - External Financing'!$F35+J98*'Input 4 - External Financing'!$F36+J99*'Input 4 - External Financing'!$F37+J100*'Input 4 - External Financing'!$F38+J103*'Input 4 - External Financing'!$F45+J104*'Input 4 - External Financing'!$F46+J105*'Input 4 - External Financing'!$F47+J107*'Input 4 - External Financing'!J49+J108*'Input 4 - External Financing'!$F50+J109*'Input 4 - External Financing'!$F51+J112*'Input 4 - External Financing'!$F54+J113*'Input 4 - External Financing'!$F55+J114*'Input 4 - External Financing'!$F56)/J118*100","v":8.1593406638143655},{"$f":"(K72*'Input 4 - External Financing'!$F10+K73*'Input 4 - External Financing'!$F11+K74*'Input 4 - External Financing'!$F12+K75*'Input 4 - External Financing'!$F13+K76*'Input 4 - External Financing'!$F14+K77*'Input 4 - External Financing'!$F15+K79*'Input 4 - External Financing'!$F17+K80*'Input 4 - External Financing'!$F18+K81*'Input 4 - External Financing'!$F19+K84*'Input 4 - External Financing'!$F22+K85*'Input 4 - External Financing'!$F23+K86*'Input 4 - External Financing'!$F24+K87*'Input 4 - External Financing'!$F25+K88*'Input 4 - External Financing'!$F26+K90*'Input 4 - External Financing'!$F28+K91*'Input 4 - External Financing'!$F29+K92*'Input 4 - External Financing'!$F30+K93*'Input 4 - External Financing'!$F31+K94*'Input 4 - External Financing'!$F32+K96*'Input 4 - External Financing'!$F34+K97*'Input 4 - External Financing'!$F35+K98*'Input 4 - External Financing'!$F36+K99*'Input 4 - External Financing'!$F37+K100*'Input 4 - External Financing'!$F38+K103*'Input 4 - External Financing'!$F45+K104*'Input 4 - External Financing'!$F46+K105*'Input 4 - External Financing'!$F47+K107*'Input 4 - External Financing'!K49+K108*'Input 4 - External Financing'!$F50+K109*'Input 4 - External Financing'!$F51+K112*'Input 4 - External Financing'!$F54+K113*'Input 4 - External Financing'!$F55+K114*'Input 4 - External Financing'!$F56)/K118*100","v":8.313434432318175},{"$f":"(L72*'Input 4 - External Financing'!$F10+L73*'Input 4 - External Financing'!$F11+L74*'Input 4 - External Financing'!$F12+L75*'Input 4 - External Financing'!$F13+L76*'Input 4 - External Financing'!$F14+L77*'Input 4 - External Financing'!$F15+L79*'Input 4 - External Financing'!$F17+L80*'Input 4 - External Financing'!$F18+L81*'Input 4 - External Financing'!$F19+L84*'Input 4 - External Financing'!$F22+L85*'Input 4 - External Financing'!$F23+L86*'Input 4 - External Financing'!$F24+L87*'Input 4 - External Financing'!$F25+L88*'Input 4 - External Financing'!$F26+L90*'Input 4 - External Financing'!$F28+L91*'Input 4 - External Financing'!$F29+L92*'Input 4 - External Financing'!$F30+L93*'Input 4 - External Financing'!$F31+L94*'Input 4 - External Financing'!$F32+L96*'Input 4 - External Financing'!$F34+L97*'Input 4 - External Financing'!$F35+L98*'Input 4 - External Financing'!$F36+L99*'Input 4 - External Financing'!$F37+L100*'Input 4 - External Financing'!$F38+L103*'Input 4 - External Financing'!$F45+L104*'Input 4 - External Financing'!$F46+L105*'Input 4 - External Financing'!$F47+L107*'Input 4 - External Financing'!L49+L108*'Input 4 - External Financing'!$F50+L109*'Input 4 - External Financing'!$F51+L112*'Input 4 - External Financing'!$F54+L113*'Input 4 - External Financing'!$F55+L114*'Input 4 - External Financing'!$F56)/L118*100","v":8.3080939660181397},{"$f":"(M72*'Input 4 - External Financing'!$F10+M73*'Input 4 - External Financing'!$F11+M74*'Input 4 - External Financing'!$F12+M75*'Input 4 - External Financing'!$F13+M76*'Input 4 - External Financing'!$F14+M77*'Input 4 - External Financing'!$F15+M79*'Input 4 - External Financing'!$F17+M80*'Input 4 - External Financing'!$F18+M81*'Input 4 - External Financing'!$F19+M84*'Input 4 - External Financing'!$F22+M85*'Input 4 - External Financing'!$F23+M86*'Input 4 - External Financing'!$F24+M87*'Input 4 - External Financing'!$F25+M88*'Input 4 - External Financing'!$F26+M90*'Input 4 - External Financing'!$F28+M91*'Input 4 - External Financing'!$F29+M92*'Input 4 - External Financing'!$F30+M93*'Input 4 - External Financing'!$F31+M94*'Input 4 - External Financing'!$F32+M96*'Input 4 - External Financing'!$F34+M97*'Input 4 - External Financing'!$F35+M98*'Input 4 - External Financing'!$F36+M99*'Input 4 - External Financing'!$F37+M100*'Input 4 - External Financing'!$F38+M103*'Input 4 - External Financing'!$F45+M104*'Input 4 - External Financing'!$F46+M105*'Input 4 - External Financing'!$F47+M107*'Input 4 - External Financing'!$F49+M108*'Input 4 - External Financing'!$F50+M109*'Input 4 - External Financing'!$F51+M112*'Input 4 - External Financing'!$F54+M113*'Input 4 - External Financing'!$F55+M114*'Input 4 - External Financing'!$F56)/M118*100","v":8.0019475523039585},{"$f":"(N72*'Input 4 - External Financing'!$F10+N73*'Input 4 - External Financing'!$F11+N74*'Input 4 - External Financing'!$F12+N75*'Input 4 - External Financing'!$F13+N76*'Input 4 - External Financing'!$F14+N77*'Input 4 - External Financing'!$F15+N79*'Input 4 - External Financing'!$F17+N80*'Input 4 - External Financing'!$F18+N81*'Input 4 - External Financing'!$F19+N84*'Input 4 - External Financing'!$F22+N85*'Input 4 - External Financing'!$F23+N86*'Input 4 - External Financing'!$F24+N87*'Input 4 - External Financing'!$F25+N88*'Input 4 - External Financing'!$F26+N90*'Input 4 - External Financing'!$F28+N91*'Input 4 - External Financing'!$F29+N92*'Input 4 - External Financing'!$F30+N93*'Input 4 - External Financing'!$F31+N94*'Input 4 - External Financing'!$F32+N96*'Input 4 - External Financing'!$F34+N97*'Input 4 - External Financing'!$F35+N98*'Input 4 - External Financing'!$F36+N99*'Input 4 - External Financing'!$F37+N100*'Input 4 - External Financing'!$F38+N103*'Input 4 - External Financing'!$F45+N104*'Input 4 - External Financing'!$F46+N105*'Input 4 - External Financing'!$F47+N107*'Input 4 - External Financing'!$F49+N108*'Input 4 - External Financing'!$F50+N109*'Input 4 - External Financing'!$F51+N112*'Input 4 - External Financing'!$F54+N113*'Input 4 - External Financing'!$F55+N114*'Input 4 - External Financing'!$F56)/N118*100","v":7.9056316512580009},{"$f":"(O72*'Input 4 - External Financing'!$F10+O73*'Input 4 - External Financing'!$F11+O74*'Input 4 - External Financing'!$F12+O75*'Input 4 - External Financing'!$F13+O76*'Input 4 - External Financing'!$F14+O77*'Input 4 - External Financing'!$F15+O79*'Input 4 - External Financing'!$F17+O80*'Input 4 - External Financing'!$F18+O81*'Input 4 - External Financing'!$F19+O84*'Input 4 - External Financing'!$F22+O85*'Input 4 - External Financing'!$F23+O86*'Input 4 - External Financing'!$F24+O87*'Input 4 - External Financing'!$F25+O88*'Input 4 - External Financing'!$F26+O90*'Input 4 - External Financing'!$F28+O91*'Input 4 - External Financing'!$F29+O92*'Input 4 - External Financing'!$F30+O93*'Input 4 - External Financing'!$F31+O94*'Input 4 - External Financing'!$F32+O96*'Input 4 - External Financing'!$F34+O97*'Input 4 - External Financing'!$F35+O98*'Input 4 - External Financing'!$F36+O99*'Input 4 - External Financing'!$F37+O100*'Input 4 - External Financing'!$F38+O103*'Input 4 - External Financing'!$F45+O104*'Input 4 - External Financing'!$F46+O105*'Input 4 - External Financing'!$F47+O107*'Input 4 - External Financing'!$F49+O108*'Input 4 - External Financing'!$F50+O109*'Input 4 - External Financing'!$F51+O112*'Input 4 - External Financing'!$F54+O113*'Input 4 - External Financing'!$F55+O114*'Input 4 - External Financing'!$F56)/O118*100","v":7.9327395322262548},{"$f":"(P72*'Input 4 - External Financing'!$F10+P73*'Input 4 - External Financing'!$F11+P74*'Input 4 - External Financing'!$F12+P75*'Input 4 - External Financing'!$F13+P76*'Input 4 - External Financing'!$F14+P77*'Input 4 - External Financing'!$F15+P79*'Input 4 - External Financing'!$F17+P80*'Input 4 - External Financing'!$F18+P81*'Input 4 - External Financing'!$F19+P84*'Input 4 - External Financing'!$F22+P85*'Input 4 - External Financing'!$F23+P86*'Input 4 - External Financing'!$F24+P87*'Input 4 - External Financing'!$F25+P88*'Input 4 - External Financing'!$F26+P90*'Input 4 - External Financing'!$F28+P91*'Input 4 - External Financing'!$F29+P92*'Input 4 - External Financing'!$F30+P93*'Input 4 - External Financing'!$F31+P94*'Input 4 - External Financing'!$F32+P96*'Input 4 - External Financing'!$F34+P97*'Input 4 - External Financing'!$F35+P98*'Input 4 - External Financing'!$F36+P99*'Input 4 - External Financing'!$F37+P100*'Input 4 - External Financing'!$F38+P103*'Input 4 - External Financing'!$F45+P104*'Input 4 - External Financing'!$F46+P105*'Input 4 - External Financing'!$F47+P107*'Input 4 - External Financing'!$F49+P108*'Input 4 - External Financing'!$F50+P109*'Input 4 - External Financing'!$F51+P112*'Input 4 - External Financing'!$F54+P113*'Input 4 - External Financing'!$F55+P114*'Input 4 - External Financing'!$F56)/P118*100","v":7.9312623314068658},{"$f":"(Q72*'Input 4 - External Financing'!$F10+Q73*'Input 4 - External Financing'!$F11+Q74*'Input 4 - External Financing'!$F12+Q75*'Input 4 - External Financing'!$F13+Q76*'Input 4 - External Financing'!$F14+Q77*'Input 4 - External Financing'!$F15+Q79*'Input 4 - External Financing'!$F17+Q80*'Input 4 - External Financing'!$F18+Q81*'Input 4 - External Financing'!$F19+Q84*'Input 4 - External Financing'!$F22+Q85*'Input 4 - External Financing'!$F23+Q86*'Input 4 - External Financing'!$F24+Q87*'Input 4 - External Financing'!$F25+Q88*'Input 4 - External Financing'!$F26+Q90*'Input 4 - External Financing'!$F28+Q91*'Input 4 - External Financing'!$F29+Q92*'Input 4 - External Financing'!$F30+Q93*'Input 4 - External Financing'!$F31+Q94*'Input 4 - External Financing'!$F32+Q96*'Input 4 - External Financing'!$F34+Q97*'Input 4 - External Financing'!$F35+Q98*'Input 4 - External Financing'!$F36+Q99*'Input 4 - External Financing'!$F37+Q100*'Input 4 - External Financing'!$F38+Q103*'Input 4 - External Financing'!$F45+Q104*'Input 4 - External Financing'!$F46+Q105*'Input 4 - External Financing'!$F47+Q107*'Input 4 - External Financing'!$F49+Q108*'Input 4 - External Financing'!$F50+Q109*'Input 4 - External Financing'!$F51+Q112*'Input 4 - External Financing'!$F54+Q113*'Input 4 - External Financing'!$F55+Q114*'Input 4 - External Financing'!$F56)/Q118*100","v":8.1850494877714279},{"$f":"(R72*'Input 4 - External Financing'!$F10+R73*'Input 4 - External Financing'!$F11+R74*'Input 4 - External Financing'!$F12+R75*'Input 4 - External Financing'!$F13+R76*'Input 4 - External Financing'!$F14+R77*'Input 4 - External Financing'!$F15+R79*'Input 4 - External Financing'!$F17+R80*'Input 4 - External Financing'!$F18+R81*'Input 4 - External Financing'!$F19+R84*'Input 4 - External Financing'!$F22+R85*'Input 4 - External Financing'!$F23+R86*'Input 4 - External Financing'!$F24+R87*'Input 4 - External Financing'!$F25+R88*'Input 4 - External Financing'!$F26+R90*'Input 4 - External Financing'!$F28+R91*'Input 4 - External Financing'!$F29+R92*'Input 4 - External Financing'!$F30+R93*'Input 4 - External Financing'!$F31+R94*'Input 4 - External Financing'!$F32+R96*'Input 4 - External Financing'!$F34+R97*'Input 4 - External Financing'!$F35+R98*'Input 4 - External Financing'!$F36+R99*'Input 4 - External Financing'!$F37+R100*'Input 4 - External Financing'!$F38+R103*'Input 4 - External Financing'!$F45+R104*'Input 4 - External Financing'!$F46+R105*'Input 4 - External Financing'!$F47+R107*'Input 4 - External Financing'!$F49+R108*'Input 4 - External Financing'!$F50+R109*'Input 4 - External Financing'!$F51+R112*'Input 4 - External Financing'!$F54+R113*'Input 4 - External Financing'!$F55+R114*'Input 4 - External Financing'!$F56)/R118*100","v":8.1077413443360538},{"$f":"(S72*'Input 4 - External Financing'!$F10+S73*'Input 4 - External Financing'!$F11+S74*'Input 4 - External Financing'!$F12+S75*'Input 4 - External Financing'!$F13+S76*'Input 4 - External Financing'!$F14+S77*'Input 4 - External Financing'!$F15+S79*'Input 4 - External Financing'!$F17+S80*'Input 4 - External Financing'!$F18+S81*'Input 4 - External Financing'!$F19+S84*'Input 4 - External Financing'!$F22+S85*'Input 4 - External Financing'!$F23+S86*'Input 4 - External Financing'!$F24+S87*'Input 4 - External Financing'!$F25+S88*'Input 4 - External Financing'!$F26+S90*'Input 4 - External Financing'!$F28+S91*'Input 4 - External Financing'!$F29+S92*'Input 4 - External Financing'!$F30+S93*'Input 4 - External Financing'!$F31+S94*'Input 4 - External Financing'!$F32+S96*'Input 4 - External Financing'!$F34+S97*'Input 4 - External Financing'!$F35+S98*'Input 4 - External Financing'!$F36+S99*'Input 4 - External Financing'!$F37+S100*'Input 4 - External Financing'!$F38+S103*'Input 4 - External Financing'!$F45+S104*'Input 4 - External Financing'!$F46+S105*'Input 4 - External Financing'!$F47+S107*'Input 4 - External Financing'!$F49+S108*'Input 4 - External Financing'!$F50+S109*'Input 4 - External Financing'!$F51+S112*'Input 4 - External Financing'!$F54+S113*'Input 4 - External Financing'!$F55+S114*'Input 4 - External Financing'!$F56)/S118*100","v":8.0750754007538621},{"$f":"(T72*'Input 4 - External Financing'!$F10+T73*'Input 4 - External Financing'!$F11+T74*'Input 4 - External Financing'!$F12+T75*'Input 4 - External Financing'!$F13+T76*'Input 4 - External Financing'!$F14+T77*'Input 4 - External Financing'!$F15+T79*'Input 4 - External Financing'!$F17+T80*'Input 4 - External Financing'!$F18+T81*'Input 4 - External Financing'!$F19+T84*'Input 4 - External Financing'!$F22+T85*'Input 4 - External Financing'!$F23+T86*'Input 4 - External Financing'!$F24+T87*'Input 4 - External Financing'!$F25+T88*'Input 4 - External Financing'!$F26+T90*'Input 4 - External Financing'!$F28+T91*'Input 4 - External Financing'!$F29+T92*'Input 4 - External Financing'!$F30+T93*'Input 4 - External Financing'!$F31+T94*'Input 4 - External Financing'!$F32+T96*'Input 4 - External Financing'!$F34+T97*'Input 4 - External Financing'!$F35+T98*'Input 4 - External Financing'!$F36+T99*'Input 4 - External Financing'!$F37+T100*'Input 4 - External Financing'!$F38+T103*'Input 4 - External Financing'!$F45+T104*'Input 4 - External Financing'!$F46+T105*'Input 4 - External Financing'!$F47+T107*'Input 4 - External Financing'!$F49+T108*'Input 4 - External Financing'!$F50+T109*'Input 4 - External Financing'!$F51+T112*'Input 4 - External Financing'!$F54+T113*'Input 4 - External Financing'!$F55+T114*'Input 4 - External Financing'!$F56)/T118*100","v":8.1002742896366797},{"$f":"(U72*'Input 4 - External Financing'!$F10+U73*'Input 4 - External Financing'!$F11+U74*'Input 4 - External Financing'!$F12+U75*'Input 4 - External Financing'!$F13+U76*'Input 4 - External Financing'!$F14+U77*'Input 4 - External Financing'!$F15+U79*'Input 4 - External Financing'!$F17+U80*'Input 4 - External Financing'!$F18+U81*'Input 4 - External Financing'!$F19+U84*'Input 4 - External Financing'!$F22+U85*'Input 4 - External Financing'!$F23+U86*'Input 4 - External Financing'!$F24+U87*'Input 4 - External Financing'!$F25+U88*'Input 4 - External Financing'!$F26+U90*'Input 4 - External Financing'!$F28+U91*'Input 4 - External Financing'!$F29+U92*'Input 4 - External Financing'!$F30+U93*'Input 4 - External Financing'!$F31+U94*'Input 4 - External Financing'!$F32+U96*'Input 4 - External Financing'!$F34+U97*'Input 4 - External Financing'!$F35+U98*'Input 4 - External Financing'!$F36+U99*'Input 4 - External Financing'!$F37+U100*'Input 4 - External Financing'!$F38+U103*'Input 4 - External Financing'!$F45+U104*'Input 4 - External Financing'!$F46+U105*'Input 4 - External Financing'!$F47+U107*'Input 4 - External Financing'!$F49+U108*'Input 4 - External Financing'!$F50+U109*'Input 4 - External Financing'!$F51+U112*'Input 4 - External Financing'!$F54+U113*'Input 4 - External Financing'!$F55+U114*'Input 4 - External Financing'!$F56)/U118*100","v":8.2247349549408213},{"$f":"(V72*'Input 4 - External Financing'!$F10+V73*'Input 4 - External Financing'!$F11+V74*'Input 4 - External Financing'!$F12+V75*'Input 4 - External Financing'!$F13+V76*'Input 4 - External Financing'!$F14+V77*'Input 4 - External Financing'!$F15+V79*'Input 4 - External Financing'!$F17+V80*'Input 4 - External Financing'!$F18+V81*'Input 4 - External Financing'!$F19+V84*'Input 4 - External Financing'!$F22+V85*'Input 4 - External Financing'!$F23+V86*'Input 4 - External Financing'!$F24+V87*'Input 4 - External Financing'!$F25+V88*'Input 4 - External Financing'!$F26+V90*'Input 4 - External Financing'!$F28+V91*'Input 4 - External Financing'!$F29+V92*'Input 4 - External Financing'!$F30+V93*'Input 4 - External Financing'!$F31+V94*'Input 4 - External Financing'!$F32+V96*'Input 4 - External Financing'!$F34+V97*'Input 4 - External Financing'!$F35+V98*'Input 4 - External Financing'!$F36+V99*'Input 4 - External Financing'!$F37+V100*'Input 4 - External Financing'!$F38+V103*'Input 4 - External Financing'!$F45+V104*'Input 4 - External Financing'!$F46+V105*'Input 4 - External Financing'!$F47+V107*'Input 4 - External Financing'!$F49+V108*'Input 4 - External Financing'!$F50+V109*'Input 4 - External Financing'!$F51+V112*'Input 4 - External Financing'!$F54+V113*'Input 4 - External Financing'!$F55+V114*'Input 4 - External Financing'!$F56)/V118*100","v":8.2567804951437598},{"$f":"(W72*'Input 4 - External Financing'!$F10+W73*'Input 4 - External Financing'!$F11+W74*'Input 4 - External Financing'!$F12+W75*'Input 4 - External Financing'!$F13+W76*'Input 4 - External Financing'!$F14+W77*'Input 4 - External Financing'!$F15+W79*'Input 4 - External Financing'!$F17+W80*'Input 4 - External Financing'!$F18+W81*'Input 4 - External Financing'!$F19+W84*'Input 4 - External Financing'!$F22+W85*'Input 4 - External Financing'!$F23+W86*'Input 4 - External Financing'!$F24+W87*'Input 4 - External Financing'!$F25+W88*'Input 4 - External Financing'!$F26+W90*'Input 4 - External Financing'!$F28+W91*'Input 4 - External Financing'!$F29+W92*'Input 4 - External Financing'!$F30+W93*'Input 4 - External Financing'!$F31+W94*'Input 4 - External Financing'!$F32+W96*'Input 4 - External Financing'!$F34+W97*'Input 4 - External Financing'!$F35+W98*'Input 4 - External Financing'!$F36+W99*'Input 4 - External Financing'!$F37+W100*'Input 4 - External Financing'!$F38+W103*'Input 4 - External Financing'!$F45+W104*'Input 4 - External Financing'!$F46+W105*'Input 4 - External Financing'!$F47+W107*'Input 4 - External Financing'!$F49+W108*'Input 4 - External Financing'!$F50+W109*'Input 4 - External Financing'!$F51+W112*'Input 4 - External Financing'!$F54+W113*'Input 4 - External Financing'!$F55+W114*'Input 4 - External Financing'!$F56)/W118*100","v":8.4277049375429911},{"$f":"(X72*'Input 4 - External Financing'!$F10+X73*'Input 4 - External Financing'!$F11+X74*'Input 4 - External Financing'!$F12+X75*'Input 4 - External Financing'!$F13+X76*'Input 4 - External Financing'!$F14+X77*'Input 4 - External Financing'!$F15+X79*'Input 4 - External Financing'!$F17+X80*'Input 4 - External Financing'!$F18+X81*'Input 4 - External Financing'!$F19+X84*'Input 4 - External Financing'!$F22+X85*'Input 4 - External Financing'!$F23+X86*'Input 4 - External Financing'!$F24+X87*'Input 4 - External Financing'!$F25+X88*'Input 4 - External Financing'!$F26+X90*'Input 4 - External Financing'!$F28+X91*'Input 4 - External Financing'!$F29+X92*'Input 4 - External Financing'!$F30+X93*'Input 4 - External Financing'!$F31+X94*'Input 4 - External Financing'!$F32+X96*'Input 4 - External Financing'!$F34+X97*'Input 4 - External Financing'!$F35+X98*'Input 4 - External Financing'!$F36+X99*'Input 4 - External Financing'!$F37+X100*'Input 4 - External Financing'!$F38+X103*'Input 4 - External Financing'!$F45+X104*'Input 4 - External Financing'!$F46+X105*'Input 4 - External Financing'!$F47+X107*'Input 4 - External Financing'!$F49+X108*'Input 4 - External Financing'!$F50+X109*'Input 4 - External Financing'!$F51+X112*'Input 4 - External Financing'!$F54+X113*'Input 4 - External Financing'!$F55+X114*'Input 4 - External Financing'!$F56)/X118*100","v":8.4829936500936487},{"$f":"(Y72*'Input 4 - External Financing'!$F10+Y73*'Input 4 - External Financing'!$F11+Y74*'Input 4 - External Financing'!$F12+Y75*'Input 4 - External Financing'!$F13+Y76*'Input 4 - External Financing'!$F14+Y77*'Input 4 - External Financing'!$F15+Y79*'Input 4 - External Financing'!$F17+Y80*'Input 4 - External Financing'!$F18+Y81*'Input 4 - External Financing'!$F19+Y84*'Input 4 - External Financing'!$F22+Y85*'Input 4 - External Financing'!$F23+Y86*'Input 4 - External Financing'!$F24+Y87*'Input 4 - External Financing'!$F25+Y88*'Input 4 - External Financing'!$F26+Y90*'Input 4 - External Financing'!$F28+Y91*'Input 4 - External Financing'!$F29+Y92*'Input 4 - External Financing'!$F30+Y93*'Input 4 - External Financing'!$F31+Y94*'Input 4 - External Financing'!$F32+Y96*'Input 4 - External Financing'!$F34+Y97*'Input 4 - External Financing'!$F35+Y98*'Input 4 - External Financing'!$F36+Y99*'Input 4 - External Financing'!$F37+Y100*'Input 4 - External Financing'!$F38+Y103*'Input 4 - External Financing'!$F45+Y104*'Input 4 - External Financing'!$F46+Y105*'Input 4 - External Financing'!$F47+Y107*'Input 4 - External Financing'!$F49+Y108*'Input 4 - External Financing'!$F50+Y109*'Input 4 - External Financing'!$F51+Y112*'Input 4 - External Financing'!$F54+Y113*'Input 4 - External Financing'!$F55+Y114*'Input 4 - External Financing'!$F56)/Y118*100","v":8.5692903360796322},{"$f":"(Z72*'Input 4 - External Financing'!$F10+Z73*'Input 4 - External Financing'!$F11+Z74*'Input 4 - External Financing'!$F12+Z75*'Input 4 - External Financing'!$F13+Z76*'Input 4 - External Financing'!$F14+Z77*'Input 4 - External Financing'!$F15+Z79*'Input 4 - External Financing'!$F17+Z80*'Input 4 - External Financing'!$F18+Z81*'Input 4 - External Financing'!$F19+Z84*'Input 4 - External Financing'!$F22+Z85*'Input 4 - External Financing'!$F23+Z86*'Input 4 - External Financing'!$F24+Z87*'Input 4 - External Financing'!$F25+Z88*'Input 4 - External Financing'!$F26+Z90*'Input 4 - External Financing'!$F28+Z91*'Input 4 - External Financing'!$F29+Z92*'Input 4 - External Financing'!$F30+Z93*'Input 4 - External Financing'!$F31+Z94*'Input 4 - External Financing'!$F32+Z96*'Input 4 - External Financing'!$F34+Z97*'Input 4 - External Financing'!$F35+Z98*'Input 4 - External Financing'!$F36+Z99*'Input 4 - External Financing'!$F37+Z100*'Input 4 - External Financing'!$F38+Z103*'Input 4 - External Financing'!$F45+Z104*'Input 4 - External Financing'!$F46+Z105*'Input 4 - External Financing'!$F47+Z107*'Input 4 - External Financing'!$F49+Z108*'Input 4 - External Financing'!$F50+Z109*'Input 4 - External Financing'!$F51+Z112*'Input 4 - External Financing'!$F54+Z113*'Input 4 - External Financing'!$F55+Z114*'Input 4 - External Financing'!$F56)/Z118*100","v":8.6509098288436412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_IR_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C651,IF(START!L10=\"French\",translation!D651,IF(START!L10=\"Portuguese\",translation!E651,translation!F651)))","v":"Average grace period on new debt"},null,{"$f":"+D131","v":4},{"$f":"AVERAGE(F128:P128)","v":4.0198598877223519},null,{"$f":"IF(F$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118)","v":4.3451955575461279},{"$f":"IF(G$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118)","v":4.2998843967533773},{"$f":"IF(H$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!H$72:H$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!H$79:H$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!H$84:H$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!H$90:H$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!H$96:H$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!H$103:H$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!H$112:H$114))/Ext_Debt_Data!H$118)","v":3.9612510919728972},{"$f":"IF(I$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!I$72:I$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!I$79:I$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!I$84:I$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!I$90:I$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!I$96:I$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!I$103:I$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!I$112:I$114))/Ext_Debt_Data!I$118)","v":4.4711231402317626},{"$f":"IF(J$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!J$72:J$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!J$79:J$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!J$84:J$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!J$90:J$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!J$96:J$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!J$103:J$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!J$112:J$114))/Ext_Debt_Data!J$118)","v":3.9756305899721309},{"$f":"IF(K$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!K$72:K$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!K$79:K$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!K$84:K$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!K$90:K$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!K$96:K$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!K$103:K$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!K$112:K$114))/Ext_Debt_Data!K$118)","v":3.528583004665748},{"$f":"IF(L$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!L$72:L$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!L$79:L$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!L$84:L$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!L$90:L$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!L$96:L$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!L$103:L$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!L$112:L$114))/Ext_Debt_Data!L$118)","v":4.4333933905416316},{"$f":"IF(M$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!M$72:M$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!M$79:M$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!M$84:M$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!M$90:M$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!M$96:M$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!M$103:M$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!M$112:M$114))/Ext_Debt_Data!M$118)","v":3.9378139272160251},{"$f":"IF(N$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!N$72:N$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!N$79:N$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!N$84:N$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!N$90:N$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!N$96:N$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!N$103:N$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!N$112:N$114))/Ext_Debt_Data!N$118)","v":3.7632288639359501},{"$f":"IF(O$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!O$72:O$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!O$79:O$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!O$84:O$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!O$90:O$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!O$96:O$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!O$103:O$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!O$112:O$114))/Ext_Debt_Data!O$118)","v":3.9013690311801836},{"$f":"IF(P$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!P$72:P$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!P$79:P$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!P$84:P$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!P$90:P$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!P$96:P$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!P$103:P$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!P$112:P$114))/Ext_Debt_Data!P$118)","v":3.600985770930043},{"$f":"IF(Q$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Q$72:Q$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Q$79:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Q$84:Q$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Q$90:Q$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Q$96:Q$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Q$103:Q$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!Q$112:Q$114))/Ext_Debt_Data!Q$118)","v":4.0609478997337503},{"$f":"IF(R$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!R$72:R$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!R$79:R$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!R$84:R$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!R$90:R$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!R$96:R$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!R$103:R$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!R$112:R$114))/Ext_Debt_Data!R$118)","v":4.0042736916430908},{"$f":"IF(S$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!S$72:S$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!S$79:S$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!S$84:S$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!S$90:S$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!S$96:S$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!S$103:S$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!S$112:S$114))/Ext_Debt_Data!S$118)","v":4.0635194585427472},{"$f":"IF(T$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!T$72:T$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!T$79:T$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!T$84:T$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!T$90:T$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!T$96:T$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!T$103:T$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!T$112:T$114))/Ext_Debt_Data!T$118)","v":3.9411468941715135},{"$f":"IF(U$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!U$72:U$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!U$79:U$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!U$84:U$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!U$90:U$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!U$96:U$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!U$103:U$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!U$112:U$114))/Ext_Debt_Data!U$118)","v":4.1261155860899272},{"$f":"IF(V$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!V$72:V$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!V$79:V$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!V$84:V$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!V$90:V$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!V$96:V$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!V$103:V$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!V$112:V$114))/Ext_Debt_Data!V$118)","v":4.2205768817193592},{"$f":"IF(W$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!W$72:W$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!W$79:W$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!W$84:W$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!W$90:W$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!W$96:W$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!W$103:W$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!W$112:W$114))/Ext_Debt_Data!W$118)","v":4.2935543108063499},{"$f":"IF(X$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!X$72:X$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!X$79:X$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!X$84:X$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!X$90:X$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!X$96:X$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!X$103:X$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!X$112:X$114))/Ext_Debt_Data!X$118)","v":4.2854782314493907},{"$f":"IF(Y$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Y$72:Y$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Y$79:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Y$84:Y$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Y$90:Y$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Y$96:Y$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Y$103:Y$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!Y$112:Y$114))/Ext_Debt_Data!Y$118)","v":4.1737304235158081},{"$f":"IF(Z$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$G$10:$G$15, Ext_Debt_Data!Z$72:Z$77)+SUMPRODUCT('Input 4 - External Financing'!$G$17:$G$19, Ext_Debt_Data!Z$79:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$G$22:$G$26, Ext_Debt_Data!Z$84:Z$88)+SUMPRODUCT('Input 4 - External Financing'!$G$28:$G$32, Ext_Debt_Data!Z$90:Z$94)+SUMPRODUCT('Input 4 - External Financing'!$G$34:$G$38, Ext_Debt_Data!Z$96:Z$100)+SUMPRODUCT('Input 4 - External Financing'!$G$45:$G$47, Ext_Debt_Data!Z$103:Z$105)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$G$50:$G$52,Ext_Debt_Data!Z$112:Z$114))/Ext_Debt_Data!Z$118)","v":4.1310353988296518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG"]
[{"$f":"++IF(START!L10=\"English\",translation!C652,IF(START!L10=\"French\",translation!D652,IF(START!L10=\"Portuguese\",translation!E652,translation!F652)))","v":"Average maturity of new debt"},null,{"$f":"+D132","v":8},{"$f":"AVERAGE(F129:P129)","v":8.9547314349723361},null,{"$f":"IF(F$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!F$72:F$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!F$79:F$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!F$84:F$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!F$90:F$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!F$96:F$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!F$103:F$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!F$107:F$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!F$112:F$114))/Ext_Debt_Data!F$118)","v":9.0025664781811017},{"$f":"IF(G$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!G$72:G$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!G$79:G$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!G$84:G$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!G$90:G$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!G$96:G$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!G$103:G$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!G$107:G$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!G$112:G$114))/Ext_Debt_Data!G$118)","v":9.6686983197944798},{"$f":"IF(H$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!H$72:H$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!H$79:H$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!H$84:H$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!H$90:H$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!H$96:H$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!H$103:H$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!H$107:H$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!H$112:H$114))/Ext_Debt_Data!H$118)","v":9.8199270531267633},{"$f":"IF(I$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!I$72:I$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!I$79:I$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!I$84:I$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!I$90:I$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!I$96:I$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!I$103:I$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!I$107:I$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!I$112:I$114))/Ext_Debt_Data!I$118)","v":9.8700892195570038},{"$f":"IF(J$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!J$72:J$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!J$79:J$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!J$84:J$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!J$90:J$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!J$96:J$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!J$103:J$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!J$107:J$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!J$112:J$114))/Ext_Debt_Data!J$118)","v":8.6696276595630817},{"$f":"IF(K$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!K$72:K$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!K$79:K$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!K$84:K$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!K$90:K$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!K$96:K$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!K$103:K$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!K$107:K$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!K$112:K$114))/Ext_Debt_Data!K$118)","v":7.9802016621039069},{"$f":"IF(L$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!L$72:L$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!L$79:L$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!L$84:L$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!L$90:L$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!L$96:L$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!L$103:L$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!L$107:L$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!L$112:L$114))/Ext_Debt_Data!L$118)","v":8.7546277060879589},{"$f":"IF(M$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!M$72:M$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!M$79:M$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!M$84:M$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!M$90:M$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!M$96:M$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!M$103:M$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!M$107:M$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!M$112:M$114))/Ext_Debt_Data!M$118)","v":8.7117602620858019},{"$f":"IF(N$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!N$72:N$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!N$79:N$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!N$84:N$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!N$90:N$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!N$96:N$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!N$103:N$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!N$107:N$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!N$112:N$114))/Ext_Debt_Data!N$118)","v":8.6757443923974158},{"$f":"IF(O$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!O$72:O$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!O$79:O$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!O$84:O$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!O$90:O$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!O$96:O$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!O$103:O$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!O$107:O$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!O$112:O$114))/Ext_Debt_Data!O$118)","v":8.7952273272387984},{"$f":"IF(P$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!P$72:P$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!P$79:P$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!P$84:P$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!P$90:P$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!P$96:P$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!P$103:P$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!P$107:P$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!P$112:P$114))/Ext_Debt_Data!P$118)","v":8.5535757045593943},{"$f":"IF(Q$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Q$72:Q$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Q$79:Q$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Q$84:Q$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Q$90:Q$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Q$96:Q$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Q$103:Q$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Q$107:Q$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!Q$112:Q$114))/Ext_Debt_Data!Q$118)","v":8.6327682953167031},{"$f":"IF(R$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!R$72:R$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!R$79:R$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!R$84:R$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!R$90:R$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!R$96:R$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!R$103:R$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!R$107:R$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!R$112:R$114))/Ext_Debt_Data!R$118)","v":8.6919036419517841},{"$f":"IF(S$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!S$72:S$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!S$79:S$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!S$84:S$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!S$90:S$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!S$96:S$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!S$103:S$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!S$107:S$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!S$112:S$114))/Ext_Debt_Data!S$118)","v":8.7895985294716414},{"$f":"IF(T$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!T$72:T$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!T$79:T$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!T$84:T$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!T$90:T$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!T$96:T$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!T$103:T$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!T$107:T$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!T$112:T$114))/Ext_Debt_Data!T$118)","v":8.6416481738680098},{"$f":"IF(U$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!U$72:U$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!U$79:U$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!U$84:U$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!U$90:U$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!U$96:U$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!U$103:U$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!U$107:U$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!U$112:U$114))/Ext_Debt_Data!U$118)","v":8.6359356574259074},{"$f":"IF(V$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!V$72:V$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!V$79:V$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!V$84:V$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!V$90:V$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!V$96:V$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!V$103:V$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!V$107:V$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!V$112:V$114))/Ext_Debt_Data!V$118)","v":8.6787132102816074},{"$f":"IF(W$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!W$72:W$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!W$79:W$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!W$84:W$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!W$90:W$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!W$96:W$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!W$103:W$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!W$107:W$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!W$112:W$114))/Ext_Debt_Data!W$118)","v":8.5091323872593421},{"$f":"IF(X$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!X$72:X$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!X$79:X$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!X$84:X$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!X$90:X$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!X$96:X$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!X$103:X$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!X$107:X$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!X$112:X$114))/Ext_Debt_Data!X$118)","v":8.4258720005360885},{"$f":"IF(Y$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Y$72:Y$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Y$79:Y$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Y$84:Y$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Y$90:Y$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Y$96:Y$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Y$103:Y$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Y$107:Y$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!Y$112:Y$114))/Ext_Debt_Data!Y$118)","v":8.2051319964554832},{"$f":"IF(Z$118=0, \"\", (SUMPRODUCT('Input 4 - External Financing'!$H$10:$H$15, Ext_Debt_Data!Z$72:Z$77)+SUMPRODUCT('Input 4 - External Financing'!$H$17:$H$19, Ext_Debt_Data!Z$79:Z$81)+SUMPRODUCT('Input 4 - External Financing'!$H$22:$H$26, Ext_Debt_Data!Z$84:Z$88)+SUMPRODUCT('Input 4 - External Financing'!$H$28:$H$32, Ext_Debt_Data!Z$90:Z$94)+SUMPRODUCT('Input 4 - External Financing'!$H$34:$H$38, Ext_Debt_Data!Z$96:Z$100)+SUMPRODUCT('Input 4 - External Financing'!$H$45:$H$47, Ext_Debt_Data!Z$103:Z$105)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52, Ext_Debt_Data!Z$107:Z$109)+SUMPRODUCT('Input 4 - External Financing'!$H$50:$H$52,Ext_Debt_Data!Z$112:Z$114))/Ext_Debt_Data!Z$118)","v":8.0534986010497001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C654,IF(START!L10=\"French\",translation!D654,IF(START!L10=\"Portuguese\",translation!E654,translation!F654)))","v":"Average grace period on new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D128,0)","v":4},null,{"$f":"ROUNDDOWN(F128,0)","v":4},4,3,4,3,3,4,3,3,3,3,4,4,4,3,4,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_GP_AVG_R"]
[{"$f":"++IF(START!L10=\"English\",translation!C655,IF(START!L10=\"French\",translation!D655,IF(START!L10=\"Portuguese\",translation!E655,translation!F655)))","v":"Average maturity of new debt (rounded down)"},null,null,{"$f":"ROUNDDOWN(D129,0)","v":8},null,{"$f":"ROUNDDOWN(F129,0)","v":9},9,9,9,8,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_M_AVG_R"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C659,IF(START!L10=\"French\",translation!D659,IF(START!L10=\"Portuguese\",translation!E659,translation!F659)))","v":"New debt: Debt service"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C661,IF(START!L10=\"French\",translation!D661,IF(START!L10=\"Portuguese\",translation!E661,translation!F661)))","v":"Total new debt service"},null,null,null,null,{"$f":"F138+F184","v":0},{"$f":"G138+G184","v":497.99236790485901},1180.8881152824877,1727.2052629875363,2428.4969073240691,2684.9923290651295,2740.0061284176836,4417.9158926951422,3975.7266790741214,3836.0618574169821,4329.0272793717668,4359.819369035632,4556.3080115892562,4913.0624323143584,5707.4736489759371,6211.6271506898447,7021.0244915117455,7470.4834362535039,8136.0945258066913,8137.6987290442676,8379.4027674468198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C663,IF(START!L10=\"French\",translation!D663,IF(START!L10=\"Portuguese\",translation!E663,translation!F663)))","v":"Interest"},null,null,26,null,{"$f":"F139+F146+F150+F163+F169+F179","v":0},{"$f":"G139+G146+G150+G163+G169+G179","v":497.99236790485901},805.00608828736938,969.08378536986936,1107.3873727034238,1194.8718006349948,1269.0269392959717,1411.8335081163168,1342.1561795652731,1381.5534040693756,1487.9789118976819,1570.8227547925906,1748.2681428722622,1931.7216158930414,2116.726357009562,2260.6316322677067,2432.4099073883531,2573.0153416695425,2739.953206141091,2885.5805124343315,3062.0608382963565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,"\"PV_Base\" line no.",null,{"$f":"SUM(F140:F145)","v":0},6.8484313540272259,10.456240191998893,13.64622908246815,15.996004082468149,16.725629082468149,17.20712908246815,16.859463692934856,16.293794911701589,15.563625798022452,14.739465684343315,13.886120570664179,13.105675626200298,12.4173444794628,11.775139303759177,11.132934128055556,10.490728952351931,9.8485237766483102,9.2063186009446856,8.5641134252410627,7.9219082495374415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,26,null,{"$f":"IFERROR(PV_Base!D27,0)","v":0},{"$f":"IFERROR(PV_Base!E27,0)","v":0.46080084607628002},{"$f":"IFERROR(PV_Base!F27,0)","v":0.9213698347082},{"$f":"IFERROR(PV_Base!G27,0)","v":1.1519996898775682},{"$f":"IFERROR(PV_Base!H27,0)","v":1.1519996898775682},{"$f":"IFERROR(PV_Base!I27,0)","v":1.1519996898775682},{"$f":"IFERROR(PV_Base!J27,0)","v":1.1519996898775682},{"$f":"IFERROR(PV_Base!K27,0)","v":1.0598395206623121},{"$f":"IFERROR(PV_Base!L27,0)","v":0.87556555372067213},{"$f":"IFERROR(PV_Base!M27,0)","v":0.64516561574515852},{"$f":"IFERROR(PV_Base!N27,0)","v":0.4147656777696449},{"$f":"IFERROR(PV_Base!O27,0)","v":0.18436573979413126},{"$f":"IFERROR(PV_Base!P27,0)","v":4.6125971033873635E-2},{"$f":"IFERROR(PV_Base!Q27,0)","v":0},{"$f":"IFERROR(PV_Base!R27,0)","v":0},{"$f":"IFERROR(PV_Base!S27,0)","v":0},{"$f":"IFERROR(PV_Base!T27,0)","v":0},{"$f":"IFERROR(PV_Base!U27,0)","v":0},{"$f":"IFERROR(PV_Base!V27,0)","v":0},{"$f":"IFERROR(PV_Base!W27,0)","v":0},{"$f":"IFERROR(PV_Base!X27,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,60,null,{"$f":"IFERROR(PV_Base!D61,0)","v":0},{"$f":"IFERROR(PV_Base!E61,0)","v":5.7150766211017796},{"$f":"IFERROR(PV_Base!F61,0)","v":7.7474601997216803},{"$f":"IFERROR(PV_Base!G61,0)","v":10.041419406868501},{"$f":"IFERROR(PV_Base!H61,0)","v":12.153819406868502},{"$f":"IFERROR(PV_Base!I61,0)","v":12.823219406868503},{"$f":"IFERROR(PV_Base!J61,0)","v":13.297219406868503},{"$f":"IFERROR(PV_Base!K61,0)","v":13.068616342024432},{"$f":"IFERROR(PV_Base!L61,0)","v":12.758717934035564},{"$f":"IFERROR(PV_Base!M61,0)","v":12.357061157760825},{"$f":"IFERROR(PV_Base!N61,0)","v":11.870908381486085},{"$f":"IFERROR(PV_Base!O61,0)","v":11.357979605211346},{"$f":"IFERROR(PV_Base!P61,0)","v":10.826090828936605},{"$f":"IFERROR(PV_Base!Q61,0)","v":10.294202052661864},{"$f":"IFERROR(PV_Base!R61,0)","v":9.7623132763871254},{"$f":"IFERROR(PV_Base!S61,0)","v":9.2304245001123864},{"$f":"IFERROR(PV_Base!T61,0)","v":8.6985357238376455},{"$f":"IFERROR(PV_Base!U61,0)","v":8.1666469475629064},{"$f":"IFERROR(PV_Base!V61,0)","v":7.6347581712881665},{"$f":"IFERROR(PV_Base!W61,0)","v":7.1028693950134265},{"$f":"IFERROR(PV_Base!X61,0)","v":6.5709806187386874}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,86,null,{"$f":"IFERROR(PV_Base!D87,0)","v":0},{"$f":"IFERROR(PV_Base!E87,0)","v":0},{"$f":"IFERROR(PV_Base!F87,0)","v":0},{"$f":"IFERROR(PV_Base!G87,0)","v":0},{"$f":"IFERROR(PV_Base!H87,0)","v":0},{"$f":"IFERROR(PV_Base!I87,0)","v":0},{"$f":"IFERROR(PV_Base!J87,0)","v":0},{"$f":"IFERROR(PV_Base!K87,0)","v":0},{"$f":"IFERROR(PV_Base!L87,0)","v":0},{"$f":"IFERROR(PV_Base!M87,0)","v":0},{"$f":"IFERROR(PV_Base!N87,0)","v":0},{"$f":"IFERROR(PV_Base!O87,0)","v":0},{"$f":"IFERROR(PV_Base!P87,0)","v":0},{"$f":"IFERROR(PV_Base!Q87,0)","v":0},{"$f":"IFERROR(PV_Base!R87,0)","v":0},{"$f":"IFERROR(PV_Base!S87,0)","v":0},{"$f":"IFERROR(PV_Base!T87,0)","v":0},{"$f":"IFERROR(PV_Base!U87,0)","v":0},{"$f":"IFERROR(PV_Base!V87,0)","v":0},{"$f":"IFERROR(PV_Base!W87,0)","v":0},{"$f":"IFERROR(PV_Base!X87,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,111,null,{"$f":"IFERROR(PV_Base!D112,0)","v":0},{"$f":"IFERROR(PV_Base!E112,0)","v":0},{"$f":"IFERROR(PV_Base!F112,0)","v":0},{"$f":"IFERROR(PV_Base!G112,0)","v":0},{"$f":"IFERROR(PV_Base!H112,0)","v":0},{"$f":"IFERROR(PV_Base!I112,0)","v":0},{"$f":"IFERROR(PV_Base!J112,0)","v":0},{"$f":"IFERROR(PV_Base!K112,0)","v":0},{"$f":"IFERROR(PV_Base!L112,0)","v":0},{"$f":"IFERROR(PV_Base!M112,0)","v":0},{"$f":"IFERROR(PV_Base!N112,0)","v":0},{"$f":"IFERROR(PV_Base!O112,0)","v":0},{"$f":"IFERROR(PV_Base!P112,0)","v":0},{"$f":"IFERROR(PV_Base!Q112,0)","v":0},{"$f":"IFERROR(PV_Base!R112,0)","v":0},{"$f":"IFERROR(PV_Base!S112,0)","v":0},{"$f":"IFERROR(PV_Base!T112,0)","v":0},{"$f":"IFERROR(PV_Base!U112,0)","v":0},{"$f":"IFERROR(PV_Base!V112,0)","v":0},{"$f":"IFERROR(PV_Base!W112,0)","v":0},{"$f":"IFERROR(PV_Base!X112,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,137,null,{"$f":"IFERROR(PV_Base!D138,0)","v":0},{"$f":"IFERROR(PV_Base!E138,0)","v":0.67255388684916606},{"$f":"IFERROR(PV_Base!F138,0)","v":1.7874101575690109},{"$f":"IFERROR(PV_Base!G138,0)","v":2.4528099857220793},{"$f":"IFERROR(PV_Base!H138,0)","v":2.690184985722079},{"$f":"IFERROR(PV_Base!I138,0)","v":2.750409985722079},{"$f":"IFERROR(PV_Base!J138,0)","v":2.7579099857220788},{"$f":"IFERROR(PV_Base!K138,0)","v":2.7310078302481124},{"$f":"IFERROR(PV_Base!L138,0)","v":2.6595114239453519},{"$f":"IFERROR(PV_Base!M138,0)","v":2.5613990245164686},{"$f":"IFERROR(PV_Base!N138,0)","v":2.4537916250875855},{"$f":"IFERROR(PV_Base!O138,0)","v":2.3437752256587023},{"$f":"IFERROR(PV_Base!P138,0)","v":2.2334588262298189},{"$f":"IFERROR(PV_Base!Q138,0)","v":2.1231424268009356},{"$f":"IFERROR(PV_Base!R138,0)","v":2.0128260273720522},{"$f":"IFERROR(PV_Base!S138,0)","v":1.9025096279431692},{"$f":"IFERROR(PV_Base!T138,0)","v":1.7921932285142861},{"$f":"IFERROR(PV_Base!U138,0)","v":1.6818768290854029},{"$f":"IFERROR(PV_Base!V138,0)","v":1.5715604296565198},{"$f":"IFERROR(PV_Base!W138,0)","v":1.4612440302276368},{"$f":"IFERROR(PV_Base!X138,0)","v":1.3509276307987537}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,163,null,{"$f":"IFERROR(PV_Base!D164,0)","v":0},{"$f":"IFERROR(PV_Base!E164,0)","v":0},{"$f":"IFERROR(PV_Base!F164,0)","v":0},{"$f":"IFERROR(PV_Base!G164,0)","v":0},{"$f":"IFERROR(PV_Base!H164,0)","v":0},{"$f":"IFERROR(PV_Base!I164,0)","v":0},{"$f":"IFERROR(PV_Base!J164,0)","v":0},{"$f":"IFERROR(PV_Base!K164,0)","v":0},{"$f":"IFERROR(PV_Base!L164,0)","v":0},{"$f":"IFERROR(PV_Base!M164,0)","v":0},{"$f":"IFERROR(PV_Base!N164,0)","v":0},{"$f":"IFERROR(PV_Base!O164,0)","v":0},{"$f":"IFERROR(PV_Base!P164,0)","v":0},{"$f":"IFERROR(PV_Base!Q164,0)","v":0},{"$f":"IFERROR(PV_Base!R164,0)","v":0},{"$f":"IFERROR(PV_Base!S164,0)","v":0},{"$f":"IFERROR(PV_Base!T164,0)","v":0},{"$f":"IFERROR(PV_Base!U164,0)","v":0},{"$f":"IFERROR(PV_Base!V164,0)","v":0},{"$f":"IFERROR(PV_Base!W164,0)","v":0},{"$f":"IFERROR(PV_Base!X164,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F147:F149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D145+$D$138","v":189},null,{"$f":"IFERROR(PV_Base!D190,0)","v":0},{"$f":"IFERROR(PV_Base!E190,0)","v":0},{"$f":"IFERROR(PV_Base!F190,0)","v":0},{"$f":"IFERROR(PV_Base!G190,0)","v":0},{"$f":"IFERROR(PV_Base!H190,0)","v":0},{"$f":"IFERROR(PV_Base!I190,0)","v":0},{"$f":"IFERROR(PV_Base!J190,0)","v":0},{"$f":"IFERROR(PV_Base!K190,0)","v":0},{"$f":"IFERROR(PV_Base!L190,0)","v":0},{"$f":"IFERROR(PV_Base!M190,0)","v":0},{"$f":"IFERROR(PV_Base!N190,0)","v":0},{"$f":"IFERROR(PV_Base!O190,0)","v":0},{"$f":"IFERROR(PV_Base!P190,0)","v":0},{"$f":"IFERROR(PV_Base!Q190,0)","v":0},{"$f":"IFERROR(PV_Base!R190,0)","v":0},{"$f":"IFERROR(PV_Base!S190,0)","v":0},{"$f":"IFERROR(PV_Base!T190,0)","v":0},{"$f":"IFERROR(PV_Base!U190,0)","v":0},{"$f":"IFERROR(PV_Base!V190,0)","v":0},{"$f":"IFERROR(PV_Base!W190,0)","v":0},{"$f":"IFERROR(PV_Base!X190,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D147+$D$138","v":215},null,{"$f":"IFERROR(PV_Base!D216,0)","v":0},{"$f":"IFERROR(PV_Base!E216,0)","v":0},{"$f":"IFERROR(PV_Base!F216,0)","v":0},{"$f":"IFERROR(PV_Base!G216,0)","v":0},{"$f":"IFERROR(PV_Base!H216,0)","v":0},{"$f":"IFERROR(PV_Base!I216,0)","v":0},{"$f":"IFERROR(PV_Base!J216,0)","v":0},{"$f":"IFERROR(PV_Base!K216,0)","v":0},{"$f":"IFERROR(PV_Base!L216,0)","v":0},{"$f":"IFERROR(PV_Base!M216,0)","v":0},{"$f":"IFERROR(PV_Base!N216,0)","v":0},{"$f":"IFERROR(PV_Base!O216,0)","v":0},{"$f":"IFERROR(PV_Base!P216,0)","v":0},{"$f":"IFERROR(PV_Base!Q216,0)","v":0},{"$f":"IFERROR(PV_Base!R216,0)","v":0},{"$f":"IFERROR(PV_Base!S216,0)","v":0},{"$f":"IFERROR(PV_Base!T216,0)","v":0},{"$f":"IFERROR(PV_Base!U216,0)","v":0},{"$f":"IFERROR(PV_Base!V216,0)","v":0},{"$f":"IFERROR(PV_Base!W216,0)","v":0},{"$f":"IFERROR(PV_Base!X216,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D148+$D$138","v":241},null,{"$f":"IFERROR(PV_Base!D242,0)","v":0},{"$f":"IFERROR(PV_Base!E242,0)","v":0},{"$f":"IFERROR(PV_Base!F242,0)","v":0},{"$f":"IFERROR(PV_Base!G242,0)","v":0},{"$f":"IFERROR(PV_Base!H242,0)","v":0},{"$f":"IFERROR(PV_Base!I242,0)","v":0},{"$f":"IFERROR(PV_Base!J242,0)","v":0},{"$f":"IFERROR(PV_Base!K242,0)","v":0},{"$f":"IFERROR(PV_Base!L242,0)","v":0},{"$f":"IFERROR(PV_Base!M242,0)","v":0},{"$f":"IFERROR(PV_Base!N242,0)","v":0},{"$f":"IFERROR(PV_Base!O242,0)","v":0},{"$f":"IFERROR(PV_Base!P242,0)","v":0},{"$f":"IFERROR(PV_Base!Q242,0)","v":0},{"$f":"IFERROR(PV_Base!R242,0)","v":0},{"$f":"IFERROR(PV_Base!S242,0)","v":0},{"$f":"IFERROR(PV_Base!T242,0)","v":0},{"$f":"IFERROR(PV_Base!U242,0)","v":0},{"$f":"IFERROR(PV_Base!V242,0)","v":0},{"$f":"IFERROR(PV_Base!W242,0)","v":0},{"$f":"IFERROR(PV_Base!X242,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F151+F157","v":0},{"$f":"G151+G157","v":6.6198957239651923},15.926338139039181,25.406138466560659,37.404437466560658,47.297498466560654,53.005394466560652,58.132554409541314,66.799714352521988,75.105091822135563,82.685916105974229,89.537524980003568,95.466187777109809,100.63384588190837,105.36243506363,109.6819363991978,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,104.12603268972951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F152:F156)","v":0},{"$f":"+SUM(G152:G156)","v":4.7100751537717791},14.016517568845767,23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,65.271857896367251,73.768217423000181,81.540023763858187,88.582614694906866,94.702259549032448,100.06089971085035,104.98047094959132,109.49095434217845,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,{"$f":"+SUM(Z152:Z156)","v":104.12603268972951}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D149+$D$138","v":267},null,{"$f":"IFERROR(PV_Base!D268,0)","v":0},{"$f":"IFERROR(PV_Base!E268,0)","v":4.7100751537717791},{"$f":"IFERROR(PV_Base!F268,0)","v":14.016517568845767},{"$f":"IFERROR(PV_Base!G268,0)","v":23.496317896367245},{"$f":"IFERROR(PV_Base!H268,0)","v":35.494616896367248},{"$f":"IFERROR(PV_Base!I268,0)","v":45.387677896367244},{"$f":"IFERROR(PV_Base!J268,0)","v":51.095573896367242},{"$f":"IFERROR(PV_Base!K268,0)","v":56.413715896367243},{"$f":"IFERROR(PV_Base!L268,0)","v":65.271857896367251},{"$f":"IFERROR(PV_Base!M268,0)","v":73.768217423000181},{"$f":"IFERROR(PV_Base!N268,0)","v":81.540023763858187},{"$f":"IFERROR(PV_Base!O268,0)","v":88.582614694906866},{"$f":"IFERROR(PV_Base!P268,0)","v":94.702259549032448},{"$f":"IFERROR(PV_Base!Q268,0)","v":100.06089971085035},{"$f":"IFERROR(PV_Base!R268,0)","v":104.98047094959132},{"$f":"IFERROR(PV_Base!S268,0)","v":109.49095434217845},{"$f":"IFERROR(PV_Base!T268,0)","v":113.32004219630404},{"$f":"IFERROR(PV_Base!U268,0)","v":114.69769366581427},{"$f":"IFERROR(PV_Base!V268,0)","v":113.62457590455524},{"$f":"IFERROR(PV_Base!W268,0)","v":110.100688912527},{"$f":"IFERROR(PV_Base!X268,0)","v":104.12603268972951}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D152+$D$138","v":293},null,{"$f":"IFERROR(PV_Base!D294,0)","v":0},{"$f":"IFERROR(PV_Base!E294,0)","v":0},{"$f":"IFERROR(PV_Base!F294,0)","v":0},{"$f":"IFERROR(PV_Base!G294,0)","v":0},{"$f":"IFERROR(PV_Base!H294,0)","v":0},{"$f":"IFERROR(PV_Base!I294,0)","v":0},{"$f":"IFERROR(PV_Base!J294,0)","v":0},{"$f":"IFERROR(PV_Base!K294,0)","v":0},{"$f":"IFERROR(PV_Base!L294,0)","v":0},{"$f":"IFERROR(PV_Base!M294,0)","v":0},{"$f":"IFERROR(PV_Base!N294,0)","v":0},{"$f":"IFERROR(PV_Base!O294,0)","v":0},{"$f":"IFERROR(PV_Base!P294,0)","v":0},{"$f":"IFERROR(PV_Base!Q294,0)","v":0},{"$f":"IFERROR(PV_Base!R294,0)","v":0},{"$f":"IFERROR(PV_Base!S294,0)","v":0},{"$f":"IFERROR(PV_Base!T294,0)","v":0},{"$f":"IFERROR(PV_Base!U294,0)","v":0},{"$f":"IFERROR(PV_Base!V294,0)","v":0},{"$f":"IFERROR(PV_Base!W294,0)","v":0},{"$f":"IFERROR(PV_Base!X294,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D153+$D$138","v":319},null,{"$f":"IFERROR(PV_Base!D320,0)","v":0},{"$f":"IFERROR(PV_Base!E320,0)","v":0},{"$f":"IFERROR(PV_Base!F320,0)","v":0},{"$f":"IFERROR(PV_Base!G320,0)","v":0},{"$f":"IFERROR(PV_Base!H320,0)","v":0},{"$f":"IFERROR(PV_Base!I320,0)","v":0},{"$f":"IFERROR(PV_Base!J320,0)","v":0},{"$f":"IFERROR(PV_Base!K320,0)","v":0},{"$f":"IFERROR(PV_Base!L320,0)","v":0},{"$f":"IFERROR(PV_Base!M320,0)","v":0},{"$f":"IFERROR(PV_Base!N320,0)","v":0},{"$f":"IFERROR(PV_Base!O320,0)","v":0},{"$f":"IFERROR(PV_Base!P320,0)","v":0},{"$f":"IFERROR(PV_Base!Q320,0)","v":0},{"$f":"IFERROR(PV_Base!R320,0)","v":0},{"$f":"IFERROR(PV_Base!S320,0)","v":0},{"$f":"IFERROR(PV_Base!T320,0)","v":0},{"$f":"IFERROR(PV_Base!U320,0)","v":0},{"$f":"IFERROR(PV_Base!V320,0)","v":0},{"$f":"IFERROR(PV_Base!W320,0)","v":0},{"$f":"IFERROR(PV_Base!X320,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D154+$D$138","v":345},null,{"$f":"IFERROR(PV_Base!D346,0)","v":0},{"$f":"IFERROR(PV_Base!E346,0)","v":0},{"$f":"IFERROR(PV_Base!F346,0)","v":0},{"$f":"IFERROR(PV_Base!G346,0)","v":0},{"$f":"IFERROR(PV_Base!H346,0)","v":0},{"$f":"IFERROR(PV_Base!I346,0)","v":0},{"$f":"IFERROR(PV_Base!J346,0)","v":0},{"$f":"IFERROR(PV_Base!K346,0)","v":0},{"$f":"IFERROR(PV_Base!L346,0)","v":0},{"$f":"IFERROR(PV_Base!M346,0)","v":0},{"$f":"IFERROR(PV_Base!N346,0)","v":0},{"$f":"IFERROR(PV_Base!O346,0)","v":0},{"$f":"IFERROR(PV_Base!P346,0)","v":0},{"$f":"IFERROR(PV_Base!Q346,0)","v":0},{"$f":"IFERROR(PV_Base!R346,0)","v":0},{"$f":"IFERROR(PV_Base!S346,0)","v":0},{"$f":"IFERROR(PV_Base!T346,0)","v":0},{"$f":"IFERROR(PV_Base!U346,0)","v":0},{"$f":"IFERROR(PV_Base!V346,0)","v":0},{"$f":"IFERROR(PV_Base!W346,0)","v":0},{"$f":"IFERROR(PV_Base!X346,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D155+$D$138","v":371},null,{"$f":"IFERROR(PV_Base!D372,0)","v":0},{"$f":"IFERROR(PV_Base!E372,0)","v":0},{"$f":"IFERROR(PV_Base!F372,0)","v":0},{"$f":"IFERROR(PV_Base!G372,0)","v":0},{"$f":"IFERROR(PV_Base!H372,0)","v":0},{"$f":"IFERROR(PV_Base!I372,0)","v":0},{"$f":"IFERROR(PV_Base!J372,0)","v":0},{"$f":"IFERROR(PV_Base!K372,0)","v":0},{"$f":"IFERROR(PV_Base!L372,0)","v":0},{"$f":"IFERROR(PV_Base!M372,0)","v":0},{"$f":"IFERROR(PV_Base!N372,0)","v":0},{"$f":"IFERROR(PV_Base!O372,0)","v":0},{"$f":"IFERROR(PV_Base!P372,0)","v":0},{"$f":"IFERROR(PV_Base!Q372,0)","v":0},{"$f":"IFERROR(PV_Base!R372,0)","v":0},{"$f":"IFERROR(PV_Base!S372,0)","v":0},{"$f":"IFERROR(PV_Base!T372,0)","v":0},{"$f":"IFERROR(PV_Base!U372,0)","v":0},{"$f":"IFERROR(PV_Base!V372,0)","v":0},{"$f":"IFERROR(PV_Base!W372,0)","v":0},{"$f":"IFERROR(PV_Base!X372,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F158:F162)","v":0},{"$f":"+SUM(G158:G162)","v":1.9098205701934134},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.718838513174072,1.5278564561547305,1.3368743991353893,1.1458923421160478,0.95491028509670639,0.76392822807736493,0.57294617105802359,0.38196411403868219,0.19098205701934085,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,{"$f":"+SUM(Z158:Z162)","v":-5.083933274363517E-16}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D156+$D$138","v":397},null,{"$f":"IFERROR(PV_Base!D398,0)","v":0},{"$f":"IFERROR(PV_Base!E398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!F398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!G398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!H398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!I398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!J398,0)","v":1.9098205701934134},{"$f":"IFERROR(PV_Base!K398,0)","v":1.718838513174072},{"$f":"IFERROR(PV_Base!L398,0)","v":1.5278564561547305},{"$f":"IFERROR(PV_Base!M398,0)","v":1.3368743991353893},{"$f":"IFERROR(PV_Base!N398,0)","v":1.1458923421160478},{"$f":"IFERROR(PV_Base!O398,0)","v":0.95491028509670639},{"$f":"IFERROR(PV_Base!P398,0)","v":0.76392822807736493},{"$f":"IFERROR(PV_Base!Q398,0)","v":0.57294617105802359},{"$f":"IFERROR(PV_Base!R398,0)","v":0.38196411403868219},{"$f":"IFERROR(PV_Base!S398,0)","v":0.19098205701934085},{"$f":"IFERROR(PV_Base!T398,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!U398,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!V398,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!W398,0)","v":-5.083933274363517E-16},{"$f":"IFERROR(PV_Base!X398,0)","v":-5.083933274363517E-16}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D158+$D$138","v":423},null,{"$f":"IFERROR(PV_Base!D424,0)","v":0},{"$f":"IFERROR(PV_Base!E424,0)","v":0},{"$f":"IFERROR(PV_Base!F424,0)","v":0},{"$f":"IFERROR(PV_Base!G424,0)","v":0},{"$f":"IFERROR(PV_Base!H424,0)","v":0},{"$f":"IFERROR(PV_Base!I424,0)","v":0},{"$f":"IFERROR(PV_Base!J424,0)","v":0},{"$f":"IFERROR(PV_Base!K424,0)","v":0},{"$f":"IFERROR(PV_Base!L424,0)","v":0},{"$f":"IFERROR(PV_Base!M424,0)","v":0},{"$f":"IFERROR(PV_Base!N424,0)","v":0},{"$f":"IFERROR(PV_Base!O424,0)","v":0},{"$f":"IFERROR(PV_Base!P424,0)","v":0},{"$f":"IFERROR(PV_Base!Q424,0)","v":0},{"$f":"IFERROR(PV_Base!R424,0)","v":0},{"$f":"IFERROR(PV_Base!S424,0)","v":0},{"$f":"IFERROR(PV_Base!T424,0)","v":0},{"$f":"IFERROR(PV_Base!U424,0)","v":0},{"$f":"IFERROR(PV_Base!V424,0)","v":0},{"$f":"IFERROR(PV_Base!W424,0)","v":0},{"$f":"IFERROR(PV_Base!X424,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D159+$D$138","v":449},null,{"$f":"IFERROR(PV_Base!D450,0)","v":0},{"$f":"IFERROR(PV_Base!E450,0)","v":0},{"$f":"IFERROR(PV_Base!F450,0)","v":0},{"$f":"IFERROR(PV_Base!G450,0)","v":0},{"$f":"IFERROR(PV_Base!H450,0)","v":0},{"$f":"IFERROR(PV_Base!I450,0)","v":0},{"$f":"IFERROR(PV_Base!J450,0)","v":0},{"$f":"IFERROR(PV_Base!K450,0)","v":0},{"$f":"IFERROR(PV_Base!L450,0)","v":0},{"$f":"IFERROR(PV_Base!M450,0)","v":0},{"$f":"IFERROR(PV_Base!N450,0)","v":0},{"$f":"IFERROR(PV_Base!O450,0)","v":0},{"$f":"IFERROR(PV_Base!P450,0)","v":0},{"$f":"IFERROR(PV_Base!Q450,0)","v":0},{"$f":"IFERROR(PV_Base!R450,0)","v":0},{"$f":"IFERROR(PV_Base!S450,0)","v":0},{"$f":"IFERROR(PV_Base!T450,0)","v":0},{"$f":"IFERROR(PV_Base!U450,0)","v":0},{"$f":"IFERROR(PV_Base!V450,0)","v":0},{"$f":"IFERROR(PV_Base!W450,0)","v":0},{"$f":"IFERROR(PV_Base!X450,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D160+$D$138","v":475},null,{"$f":"IFERROR(PV_Base!D476,0)","v":0},{"$f":"IFERROR(PV_Base!E476,0)","v":0},{"$f":"IFERROR(PV_Base!F476,0)","v":0},{"$f":"IFERROR(PV_Base!G476,0)","v":0},{"$f":"IFERROR(PV_Base!H476,0)","v":0},{"$f":"IFERROR(PV_Base!I476,0)","v":0},{"$f":"IFERROR(PV_Base!J476,0)","v":0},{"$f":"IFERROR(PV_Base!K476,0)","v":0},{"$f":"IFERROR(PV_Base!L476,0)","v":0},{"$f":"IFERROR(PV_Base!M476,0)","v":0},{"$f":"IFERROR(PV_Base!N476,0)","v":0},{"$f":"IFERROR(PV_Base!O476,0)","v":0},{"$f":"IFERROR(PV_Base!P476,0)","v":0},{"$f":"IFERROR(PV_Base!Q476,0)","v":0},{"$f":"IFERROR(PV_Base!R476,0)","v":0},{"$f":"IFERROR(PV_Base!S476,0)","v":0},{"$f":"IFERROR(PV_Base!T476,0)","v":0},{"$f":"IFERROR(PV_Base!U476,0)","v":0},{"$f":"IFERROR(PV_Base!V476,0)","v":0},{"$f":"IFERROR(PV_Base!W476,0)","v":0},{"$f":"IFERROR(PV_Base!X476,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D161+$D$138","v":501},null,{"$f":"IFERROR(PV_Base!D502,0)","v":0},{"$f":"IFERROR(PV_Base!E502,0)","v":0},{"$f":"IFERROR(PV_Base!F502,0)","v":0},{"$f":"IFERROR(PV_Base!G502,0)","v":0},{"$f":"IFERROR(PV_Base!H502,0)","v":0},{"$f":"IFERROR(PV_Base!I502,0)","v":0},{"$f":"IFERROR(PV_Base!J502,0)","v":0},{"$f":"IFERROR(PV_Base!K502,0)","v":0},{"$f":"IFERROR(PV_Base!L502,0)","v":0},{"$f":"IFERROR(PV_Base!M502,0)","v":0},{"$f":"IFERROR(PV_Base!N502,0)","v":0},{"$f":"IFERROR(PV_Base!O502,0)","v":0},{"$f":"IFERROR(PV_Base!P502,0)","v":0},{"$f":"IFERROR(PV_Base!Q502,0)","v":0},{"$f":"IFERROR(PV_Base!R502,0)","v":0},{"$f":"IFERROR(PV_Base!S502,0)","v":0},{"$f":"IFERROR(PV_Base!T502,0)","v":0},{"$f":"IFERROR(PV_Base!U502,0)","v":0},{"$f":"IFERROR(PV_Base!V502,0)","v":0},{"$f":"IFERROR(PV_Base!W502,0)","v":0},{"$f":"IFERROR(PV_Base!X502,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F164:F168)","v":0},{"$f":"+SUM(G164:G168)","v":29.789038359510549},44.719275736202206,53.614216147032906,88.532216147032912,138.54176744042064,204.39240346973151,342.51538821115372,422.59292044682309,512.93446101613097,601.85350460448944,659.38208804516626,745.39306707326182,828.6926365183017,910.53625784256633,961.14728577764697,1010.219154837236,1058.0005293593426,1106.2253423981999,1156.6798262774371,1209.0885362684253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DS_I_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D162+$D$138","v":527},null,{"$f":"IFERROR(PV_Base!D528,0)","v":0},{"$f":"IFERROR(PV_Base!E528,0)","v":0},{"$f":"IFERROR(PV_Base!F528,0)","v":0},{"$f":"IFERROR(PV_Base!G528,0)","v":0},{"$f":"IFERROR(PV_Base!H528,0)","v":22.5},{"$f":"IFERROR(PV_Base!I528,0)","v":45},{"$f":"IFERROR(PV_Base!J528,0)","v":67.5},{"$f":"IFERROR(PV_Base!K528,0)","v":157.5},{"$f":"IFERROR(PV_Base!L528,0)","v":187.49999999999997},{"$f":"IFERROR(PV_Base!M528,0)","v":217.49999999999994},{"$f":"IFERROR(PV_Base!N528,0)","v":247.49999999999991},{"$f":"IFERROR(PV_Base!O528,0)","v":247.49999999999991},{"$f":"IFERROR(PV_Base!P528,0)","v":277.49999999999989},{"$f":"IFERROR(PV_Base!Q528,0)","v":307.49999999999983},{"$f":"IFERROR(PV_Base!R528,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!S528,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!T528,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!U528,0)","v":337.49999999999989},{"$f":"IFERROR(PV_Base!V528,0)","v":337.49999999999994},{"$f":"IFERROR(PV_Base!W528,0)","v":337.50000000000006},{"$f":"IFERROR(PV_Base!X528,0)","v":337.50000000000006}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D164+$D$138","v":553},null,{"$f":"IFERROR(PV_Base!D554,0)","v":0},{"$f":"IFERROR(PV_Base!E554,0)","v":12.289038359510551},{"$f":"IFERROR(PV_Base!F554,0)","v":27.219275736202203},{"$f":"IFERROR(PV_Base!G554,0)","v":40.489216147032906},{"$f":"IFERROR(PV_Base!H554,0)","v":57.282216147032912},{"$f":"IFERROR(PV_Base!I554,0)","v":89.166767440420642},{"$f":"IFERROR(PV_Base!J554,0)","v":136.89240346973151},{"$f":"IFERROR(PV_Base!K554,0)","v":185.01538821115372},{"$f":"IFERROR(PV_Base!L554,0)","v":235.09292044682309},{"$f":"IFERROR(PV_Base!M554,0)","v":295.43446101613102},{"$f":"IFERROR(PV_Base!N554,0)","v":354.35350460448956},{"$f":"IFERROR(PV_Base!O554,0)","v":411.88208804516637},{"$f":"IFERROR(PV_Base!P554,0)","v":467.89306707326188},{"$f":"IFERROR(PV_Base!Q554,0)","v":521.19263651830181},{"$f":"IFERROR(PV_Base!R554,0)","v":573.03625784256644},{"$f":"IFERROR(PV_Base!S554,0)","v":623.64728577764708},{"$f":"IFERROR(PV_Base!T554,0)","v":672.71915483723615},{"$f":"IFERROR(PV_Base!U554,0)","v":720.50052935934286},{"$f":"IFERROR(PV_Base!V554,0)","v":768.72534239820004},{"$f":"IFERROR(PV_Base!W554,0)","v":819.17982627743697},{"$f":"IFERROR(PV_Base!X554,0)","v":871.58853626842529}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D165+$D$138","v":579},null,{"$f":"IFERROR(PV_Base!D580,0)","v":0},{"$f":"IFERROR(PV_Base!E580,0)","v":17.5},{"$f":"IFERROR(PV_Base!F580,0)","v":17.5},{"$f":"IFERROR(PV_Base!G580,0)","v":13.125},{"$f":"IFERROR(PV_Base!H580,0)","v":8.75},{"$f":"IFERROR(PV_Base!I580,0)","v":4.375},{"$f":"IFERROR(PV_Base!J580,0)","v":0},{"$f":"IFERROR(PV_Base!K580,0)","v":0},{"$f":"IFERROR(PV_Base!L580,0)","v":0},{"$f":"IFERROR(PV_Base!M580,0)","v":0},{"$f":"IFERROR(PV_Base!N580,0)","v":0},{"$f":"IFERROR(PV_Base!O580,0)","v":0},{"$f":"IFERROR(PV_Base!P580,0)","v":0},{"$f":"IFERROR(PV_Base!Q580,0)","v":0},{"$f":"IFERROR(PV_Base!R580,0)","v":0},{"$f":"IFERROR(PV_Base!S580,0)","v":0},{"$f":"IFERROR(PV_Base!T580,0)","v":0},{"$f":"IFERROR(PV_Base!U580,0)","v":0},{"$f":"IFERROR(PV_Base!V580,0)","v":0},{"$f":"IFERROR(PV_Base!W580,0)","v":0},{"$f":"IFERROR(PV_Base!X580,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D166+$D$138","v":605},null,{"$f":"IFERROR(PV_Base!D606,0)","v":0},{"$f":"IFERROR(PV_Base!E606,0)","v":0},{"$f":"IFERROR(PV_Base!F606,0)","v":0},{"$f":"IFERROR(PV_Base!G606,0)","v":0},{"$f":"IFERROR(PV_Base!H606,0)","v":0},{"$f":"IFERROR(PV_Base!I606,0)","v":0},{"$f":"IFERROR(PV_Base!J606,0)","v":0},{"$f":"IFERROR(PV_Base!K606,0)","v":0},{"$f":"IFERROR(PV_Base!L606,0)","v":0},{"$f":"IFERROR(PV_Base!M606,0)","v":0},{"$f":"IFERROR(PV_Base!N606,0)","v":0},{"$f":"IFERROR(PV_Base!O606,0)","v":0},{"$f":"IFERROR(PV_Base!P606,0)","v":0},{"$f":"IFERROR(PV_Base!Q606,0)","v":0},{"$f":"IFERROR(PV_Base!R606,0)","v":0},{"$f":"IFERROR(PV_Base!S606,0)","v":0},{"$f":"IFERROR(PV_Base!T606,0)","v":0},{"$f":"IFERROR(PV_Base!U606,0)","v":0},{"$f":"IFERROR(PV_Base!V606,0)","v":0},{"$f":"IFERROR(PV_Base!W606,0)","v":0},{"$f":"IFERROR(PV_Base!X606,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D167+$D$138","v":631},null,{"$f":"IFERROR(PV_Base!D632,0)","v":0},{"$f":"IFERROR(PV_Base!E632,0)","v":0},{"$f":"IFERROR(PV_Base!F632,0)","v":0},{"$f":"IFERROR(PV_Base!G632,0)","v":0},{"$f":"IFERROR(PV_Base!H632,0)","v":0},{"$f":"IFERROR(PV_Base!I632,0)","v":0},{"$f":"IFERROR(PV_Base!J632,0)","v":0},{"$f":"IFERROR(PV_Base!K632,0)","v":0},{"$f":"IFERROR(PV_Base!L632,0)","v":0},{"$f":"IFERROR(PV_Base!M632,0)","v":0},{"$f":"IFERROR(PV_Base!N632,0)","v":0},{"$f":"IFERROR(PV_Base!O632,0)","v":0},{"$f":"IFERROR(PV_Base!P632,0)","v":0},{"$f":"IFERROR(PV_Base!Q632,0)","v":0},{"$f":"IFERROR(PV_Base!R632,0)","v":0},{"$f":"IFERROR(PV_Base!S632,0)","v":0},{"$f":"IFERROR(PV_Base!T632,0)","v":0},{"$f":"IFERROR(PV_Base!U632,0)","v":0},{"$f":"IFERROR(PV_Base!V632,0)","v":0},{"$f":"IFERROR(PV_Base!W632,0)","v":0},{"$f":"IFERROR(PV_Base!X632,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F170+F174","v":0},{"$f":"G170+G174","v":454.73500246735603},733.90423422012907,876.41720167380765,965.45471500736221,992.30690564554527,994.42201227721137,994.32610180268694,836.46974985422639,777.95022543308664,788.70002550287495,808.01702119675656,894.30321239569037,989.97778901336858,1089.0525247996065,1178.669475962806,1298.379981402461,1390.4685948677372,1510.8969692373912,1610.2358838191265,1740.9243610886642]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F171:F173)","v":0},{"$f":"SUM(G171:G173)","v":454.73500246735603},733.90423422012907,876.41720167380765,965.45471500736221,992.30690564554527,994.42201227721137,994.32610180268694,836.46974985422639,777.95022543308664,788.70002550287495,808.01702119675656,894.30321239569037,989.97778901336858,1089.0525247996065,1178.669475962806,1298.379981402461,1390.4685948677372,1510.8969692373912,1610.2358838191265,1740.9243610886642]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E17,0)","v":46.581433946681848},{"$f":"IFERROR(PV_LC_NR1!F17,0)","v":142.61429925762462},{"$f":"IFERROR(PV_LC_NR1!G17,0)","v":198.50395737482947},{"$f":"IFERROR(PV_LC_NR1!H17,0)","v":181.18086198561502},{"$f":"IFERROR(PV_LC_NR1!I17,0)","v":177.48650282133997},{"$f":"IFERROR(PV_LC_NR1!J17,0)","v":200.05390830522134},{"$f":"IFERROR(PV_LC_NR1!K17,0)","v":192.43533651720389},{"$f":"IFERROR(PV_LC_NR1!L17,0)","v":181.28408544526775},{"$f":"IFERROR(PV_LC_NR1!M17,0)","v":195.53739154695285},{"$f":"IFERROR(PV_LC_NR1!N17,0)","v":195.59801803607019},{"$f":"IFERROR(PV_LC_NR1!O17,0)","v":177.0831938758401},{"$f":"IFERROR(PV_LC_NR1!P17,0)","v":171.61109379666902},{"$f":"IFERROR(PV_LC_NR1!Q17,0)","v":171.77121568553906},{"$f":"IFERROR(PV_LC_NR1!R17,0)","v":171.68038009441841},{"$f":"IFERROR(PV_LC_NR1!S17,0)","v":171.35709506681155},{"$f":"IFERROR(PV_LC_NR1!T17,0)","v":170.8188367502392},{"$f":"IFERROR(PV_LC_NR1!U17,0)","v":170.08210063870752},{"$f":"IFERROR(PV_LC_NR1!V17,0)","v":169.16245042766889},{"$f":"IFERROR(PV_LC_NR1!W17,0)","v":168.07456458830575},{"$f":"IFERROR(PV_LC_NR1!X17,0)","v":166.83228076332233}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E17,0)","v":155.54544375783703},{"$f":"IFERROR(PV_LC_NR2!F17,0)","v":213.33297453580249},{"$f":"IFERROR(PV_LC_NR2!G17,0)","v":248.08458846591876},{"$f":"IFERROR(PV_LC_NR2!H17,0)","v":297.84324717996037},{"$f":"IFERROR(PV_LC_NR2!I17,0)","v":283.05936098233644},{"$f":"IFERROR(PV_LC_NR2!J17,0)","v":234.48031441325705},{"$f":"IFERROR(PV_LC_NR2!K17,0)","v":227.5624217544713},{"$f":"IFERROR(PV_LC_NR2!L17,0)","v":221.71646459972735},{"$f":"IFERROR(PV_LC_NR2!M17,0)","v":212.73449112925817},{"$f":"IFERROR(PV_LC_NR2!N17,0)","v":217.05861562623463},{"$f":"IFERROR(PV_LC_NR2!O17,0)","v":240.12481089563917},{"$f":"IFERROR(PV_LC_NR2!P17,0)","v":272.07745599286471},{"$f":"IFERROR(PV_LC_NR2!Q17,0)","v":306.23416095784961},{"$f":"IFERROR(PV_LC_NR2!R17,0)","v":334.30277694459141},{"$f":"IFERROR(PV_LC_NR2!S17,0)","v":351.02855805994182},{"$f":"IFERROR(PV_LC_NR2!T17,0)","v":357.25539571764307},{"$f":"IFERROR(PV_LC_NR2!U17,0)","v":358.01812344390913},{"$f":"IFERROR(PV_LC_NR2!V17,0)","v":356.86944755997524},{"$f":"IFERROR(PV_LC_NR2!W17,0)","v":355.30788783434576},{"$f":"IFERROR(PV_LC_NR2!X17,0)","v":353.36586101377071}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D17,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E17,0)","v":252.60812476283715},{"$f":"IFERROR(PV_LC_NR3!F17,0)","v":377.95696042670193},{"$f":"IFERROR(PV_LC_NR3!G17,0)","v":429.82865583305943},{"$f":"IFERROR(PV_LC_NR3!H17,0)","v":486.43060584178681},{"$f":"IFERROR(PV_LC_NR3!I17,0)","v":531.76104184186886},{"$f":"IFERROR(PV_LC_NR3!J17,0)","v":559.88778955873295},{"$f":"IFERROR(PV_LC_NR3!K17,0)","v":574.32834353101168},{"$f":"IFERROR(PV_LC_NR3!L17,0)","v":433.46919980923138},{"$f":"IFERROR(PV_LC_NR3!M17,0)","v":369.67834275687568},{"$f":"IFERROR(PV_LC_NR3!N17,0)","v":376.04339184057017},{"$f":"IFERROR(PV_LC_NR3!O17,0)","v":390.80901642527726},{"$f":"IFERROR(PV_LC_NR3!P17,0)","v":450.61466260615663},{"$f":"IFERROR(PV_LC_NR3!Q17,0)","v":511.97241236997991},{"$f":"IFERROR(PV_LC_NR3!R17,0)","v":583.06936776059683},{"$f":"IFERROR(PV_LC_NR3!S17,0)","v":656.28382283605265},{"$f":"IFERROR(PV_LC_NR3!T17,0)","v":770.30574893457879},{"$f":"IFERROR(PV_LC_NR3!U17,0)","v":862.36837078512053},{"$f":"IFERROR(PV_LC_NR3!V17,0)","v":984.86507124974719},{"$f":"IFERROR(PV_LC_NR3!W17,0)","v":1086.8534313964749},{"$f":"IFERROR(PV_LC_NR3!X17,0)","v":1220.7262193115712}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F175:F177)","v":0},{"$f":"SUM(G175:G177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D168+$D$138","v":657},null,{"$f":"IFERROR(PV_Base!D658,0)","v":0},{"$f":"IFERROR(PV_Base!E658,0)","v":0},{"$f":"IFERROR(PV_Base!F658,0)","v":0},{"$f":"IFERROR(PV_Base!G658,0)","v":0},{"$f":"IFERROR(PV_Base!H658,0)","v":0},{"$f":"IFERROR(PV_Base!I658,0)","v":0},{"$f":"IFERROR(PV_Base!J658,0)","v":0},{"$f":"IFERROR(PV_Base!K658,0)","v":0},{"$f":"IFERROR(PV_Base!L658,0)","v":0},{"$f":"IFERROR(PV_Base!M658,0)","v":0},{"$f":"IFERROR(PV_Base!N658,0)","v":0},{"$f":"IFERROR(PV_Base!O658,0)","v":0},{"$f":"IFERROR(PV_Base!P658,0)","v":0},{"$f":"IFERROR(PV_Base!Q658,0)","v":0},{"$f":"IFERROR(PV_Base!R658,0)","v":0},{"$f":"IFERROR(PV_Base!S658,0)","v":0},{"$f":"IFERROR(PV_Base!T658,0)","v":0},{"$f":"IFERROR(PV_Base!U658,0)","v":0},{"$f":"IFERROR(PV_Base!V658,0)","v":0},{"$f":"IFERROR(PV_Base!W658,0)","v":0},{"$f":"IFERROR(PV_Base!X658,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D175+$D$138","v":683},null,{"$f":"IFERROR(PV_Base!D684,0)","v":0},{"$f":"IFERROR(PV_Base!E684,0)","v":0},{"$f":"IFERROR(PV_Base!F684,0)","v":0},{"$f":"IFERROR(PV_Base!G684,0)","v":0},{"$f":"IFERROR(PV_Base!H684,0)","v":0},{"$f":"IFERROR(PV_Base!I684,0)","v":0},{"$f":"IFERROR(PV_Base!J684,0)","v":0},{"$f":"IFERROR(PV_Base!K684,0)","v":0},{"$f":"IFERROR(PV_Base!L684,0)","v":0},{"$f":"IFERROR(PV_Base!M684,0)","v":0},{"$f":"IFERROR(PV_Base!N684,0)","v":0},{"$f":"IFERROR(PV_Base!O684,0)","v":0},{"$f":"IFERROR(PV_Base!P684,0)","v":0},{"$f":"IFERROR(PV_Base!Q684,0)","v":0},{"$f":"IFERROR(PV_Base!R684,0)","v":0},{"$f":"IFERROR(PV_Base!S684,0)","v":0},{"$f":"IFERROR(PV_Base!T684,0)","v":0},{"$f":"IFERROR(PV_Base!U684,0)","v":0},{"$f":"IFERROR(PV_Base!V684,0)","v":0},{"$f":"IFERROR(PV_Base!W684,0)","v":0},{"$f":"IFERROR(PV_Base!X684,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D176+$D$138","v":709},null,{"$f":"IFERROR(PV_Base!D710,0)","v":0},{"$f":"IFERROR(PV_Base!E710,0)","v":0},{"$f":"IFERROR(PV_Base!F710,0)","v":0},{"$f":"IFERROR(PV_Base!G710,0)","v":0},{"$f":"IFERROR(PV_Base!H710,0)","v":0},{"$f":"IFERROR(PV_Base!I710,0)","v":0},{"$f":"IFERROR(PV_Base!J710,0)","v":0},{"$f":"IFERROR(PV_Base!K710,0)","v":0},{"$f":"IFERROR(PV_Base!L710,0)","v":0},{"$f":"IFERROR(PV_Base!M710,0)","v":0},{"$f":"IFERROR(PV_Base!N710,0)","v":0},{"$f":"IFERROR(PV_Base!O710,0)","v":0},{"$f":"IFERROR(PV_Base!P710,0)","v":0},{"$f":"IFERROR(PV_Base!Q710,0)","v":0},{"$f":"IFERROR(PV_Base!R710,0)","v":0},{"$f":"IFERROR(PV_Base!S710,0)","v":0},{"$f":"IFERROR(PV_Base!T710,0)","v":0},{"$f":"IFERROR(PV_Base!U710,0)","v":0},{"$f":"IFERROR(PV_Base!V710,0)","v":0},{"$f":"IFERROR(PV_Base!W710,0)","v":0},{"$f":"IFERROR(PV_Base!X710,0)","v":0}]
[{"$f":"A$52","v":"Locally-issued debt held by residents"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F180:F182)","v":0},{"$f":"SUM(G180:G182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D177+$D$138","v":735},null,{"$f":"IFERROR(PV_Base!D736,0)","v":0},{"$f":"IFERROR(PV_Base!E736,0)","v":0},{"$f":"IFERROR(PV_Base!F736,0)","v":0},{"$f":"IFERROR(PV_Base!G736,0)","v":0},{"$f":"IFERROR(PV_Base!H736,0)","v":0},{"$f":"IFERROR(PV_Base!I736,0)","v":0},{"$f":"IFERROR(PV_Base!J736,0)","v":0},{"$f":"IFERROR(PV_Base!K736,0)","v":0},{"$f":"IFERROR(PV_Base!L736,0)","v":0},{"$f":"IFERROR(PV_Base!M736,0)","v":0},{"$f":"IFERROR(PV_Base!N736,0)","v":0},{"$f":"IFERROR(PV_Base!O736,0)","v":0},{"$f":"IFERROR(PV_Base!P736,0)","v":0},{"$f":"IFERROR(PV_Base!Q736,0)","v":0},{"$f":"IFERROR(PV_Base!R736,0)","v":0},{"$f":"IFERROR(PV_Base!S736,0)","v":0},{"$f":"IFERROR(PV_Base!T736,0)","v":0},{"$f":"IFERROR(PV_Base!U736,0)","v":0},{"$f":"IFERROR(PV_Base!V736,0)","v":0},{"$f":"IFERROR(PV_Base!W736,0)","v":0},{"$f":"IFERROR(PV_Base!X736,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D180+$D$138","v":761},null,{"$f":"IFERROR(PV_Base!D762,0)","v":0},{"$f":"IFERROR(PV_Base!E762,0)","v":0},{"$f":"IFERROR(PV_Base!F762,0)","v":0},{"$f":"IFERROR(PV_Base!G762,0)","v":0},{"$f":"IFERROR(PV_Base!H762,0)","v":0},{"$f":"IFERROR(PV_Base!I762,0)","v":0},{"$f":"IFERROR(PV_Base!J762,0)","v":0},{"$f":"IFERROR(PV_Base!K762,0)","v":0},{"$f":"IFERROR(PV_Base!L762,0)","v":0},{"$f":"IFERROR(PV_Base!M762,0)","v":0},{"$f":"IFERROR(PV_Base!N762,0)","v":0},{"$f":"IFERROR(PV_Base!O762,0)","v":0},{"$f":"IFERROR(PV_Base!P762,0)","v":0},{"$f":"IFERROR(PV_Base!Q762,0)","v":0},{"$f":"IFERROR(PV_Base!R762,0)","v":0},{"$f":"IFERROR(PV_Base!S762,0)","v":0},{"$f":"IFERROR(PV_Base!T762,0)","v":0},{"$f":"IFERROR(PV_Base!U762,0)","v":0},{"$f":"IFERROR(PV_Base!V762,0)","v":0},{"$f":"IFERROR(PV_Base!W762,0)","v":0},{"$f":"IFERROR(PV_Base!X762,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D181+$D$138","v":787},null,{"$f":"IFERROR(PV_Base!D788,0)","v":0},{"$f":"IFERROR(PV_Base!E788,0)","v":0},{"$f":"IFERROR(PV_Base!F788,0)","v":0},{"$f":"IFERROR(PV_Base!G788,0)","v":0},{"$f":"IFERROR(PV_Base!H788,0)","v":0},{"$f":"IFERROR(PV_Base!I788,0)","v":0},{"$f":"IFERROR(PV_Base!J788,0)","v":0},{"$f":"IFERROR(PV_Base!K788,0)","v":0},{"$f":"IFERROR(PV_Base!L788,0)","v":0},{"$f":"IFERROR(PV_Base!M788,0)","v":0},{"$f":"IFERROR(PV_Base!N788,0)","v":0},{"$f":"IFERROR(PV_Base!O788,0)","v":0},{"$f":"IFERROR(PV_Base!P788,0)","v":0},{"$f":"IFERROR(PV_Base!Q788,0)","v":0},{"$f":"IFERROR(PV_Base!R788,0)","v":0},{"$f":"IFERROR(PV_Base!S788,0)","v":0},{"$f":"IFERROR(PV_Base!T788,0)","v":0},{"$f":"IFERROR(PV_Base!U788,0)","v":0},{"$f":"IFERROR(PV_Base!V788,0)","v":0},{"$f":"IFERROR(PV_Base!W788,0)","v":0},{"$f":"IFERROR(PV_Base!X788,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C664,IF(START!L10=\"French\",translation!D664,IF(START!L10=\"Portuguese\",translation!E664,translation!F664)))","v":"Amortization"},null,null,1,null,{"$f":"F185+F192+F196+F209+F215+F225","v":0},{"$f":"G185+G192+G196+G209+G215+G225","v":0},375.88202699511834,758.12147761766698,1321.109534620645,1490.120528430135,1470.9791891217121,3006.0823845788254,2633.5704995088486,2454.5084533476065,2841.0483674740854,2788.9966142430412,2808.0398687169941,2981.3408164213165,3590.7472919663751,3950.995518422138,4588.614584123392,4897.4680945839609,5396.1413196656003,5252.1182166099361,5317.3419291504633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_TOT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F186:F191)","v":0},0,0,0,0,0,51.88117499150151,98.73736134980075,125.32446726112687,130.81526726112688,132.47526726112687,96.599199575024471,59.75368048447087,41.30329207092143,41.30329207092143,41.30329207092143,41.30329207092143,41.30329207092143,41.30329207092143,41.30329207092143,41.30329207092143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D140+$D$184","v":27},null,{"$f":"IFERROR(PV_Base!D28,0)","v":0},{"$f":"IFERROR(PV_Base!E28,0)","v":0},{"$f":"IFERROR(PV_Base!F28,0)","v":0},{"$f":"IFERROR(PV_Base!G28,0)","v":0},{"$f":"IFERROR(PV_Base!H28,0)","v":0},{"$f":"IFERROR(PV_Base!I28,0)","v":0},{"$f":"IFERROR(PV_Base!J28,0)","v":36.864067686102402},{"$f":"IFERROR(PV_Base!K28,0)","v":73.709586776655996},{"$f":"IFERROR(PV_Base!L28,0)","v":92.159975190205444},{"$f":"IFERROR(PV_Base!M28,0)","v":92.159975190205444},{"$f":"IFERROR(PV_Base!N28,0)","v":92.159975190205444},{"$f":"IFERROR(PV_Base!O28,0)","v":55.295907504103049},{"$f":"IFERROR(PV_Base!P28,0)","v":18.450388413549444},{"$f":"IFERROR(PV_Base!Q28,0)","v":0},{"$f":"IFERROR(PV_Base!R28,0)","v":0},{"$f":"IFERROR(PV_Base!S28,0)","v":0},{"$f":"IFERROR(PV_Base!T28,0)","v":0},{"$f":"IFERROR(PV_Base!U28,0)","v":0},{"$f":"IFERROR(PV_Base!V28,0)","v":0},{"$f":"IFERROR(PV_Base!W28,0)","v":0},{"$f":"IFERROR(PV_Base!X28,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,61,null,{"$f":"IFERROR(PV_Base!D62,0)","v":0},{"$f":"IFERROR(PV_Base!E62,0)","v":0},{"$f":"IFERROR(PV_Base!F62,0)","v":0},{"$f":"IFERROR(PV_Base!G62,0)","v":0},{"$f":"IFERROR(PV_Base!H62,0)","v":0},{"$f":"IFERROR(PV_Base!I62,0)","v":0},{"$f":"IFERROR(PV_Base!J62,0)","v":11.430153242203559},{"$f":"IFERROR(PV_Base!K62,0)","v":15.494920399443361},{"$f":"IFERROR(PV_Base!L62,0)","v":20.082838813737002},{"$f":"IFERROR(PV_Base!M62,0)","v":24.307638813737004},{"$f":"IFERROR(PV_Base!N62,0)","v":25.646438813737003},{"$f":"IFERROR(PV_Base!O62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!P62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!Q62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!R62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!S62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!T62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!U62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!V62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!W62,0)","v":26.594438813737007},{"$f":"IFERROR(PV_Base!X62,0)","v":26.594438813737007}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,87,null,{"$f":"IFERROR(PV_Base!D88,0)","v":0},{"$f":"IFERROR(PV_Base!E88,0)","v":0},{"$f":"IFERROR(PV_Base!F88,0)","v":0},{"$f":"IFERROR(PV_Base!G88,0)","v":0},{"$f":"IFERROR(PV_Base!H88,0)","v":0},{"$f":"IFERROR(PV_Base!I88,0)","v":0},{"$f":"IFERROR(PV_Base!J88,0)","v":0},{"$f":"IFERROR(PV_Base!K88,0)","v":0},{"$f":"IFERROR(PV_Base!L88,0)","v":0},{"$f":"IFERROR(PV_Base!M88,0)","v":0},{"$f":"IFERROR(PV_Base!N88,0)","v":0},{"$f":"IFERROR(PV_Base!O88,0)","v":0},{"$f":"IFERROR(PV_Base!P88,0)","v":0},{"$f":"IFERROR(PV_Base!Q88,0)","v":0},{"$f":"IFERROR(PV_Base!R88,0)","v":0},{"$f":"IFERROR(PV_Base!S88,0)","v":0},{"$f":"IFERROR(PV_Base!T88,0)","v":0},{"$f":"IFERROR(PV_Base!U88,0)","v":0},{"$f":"IFERROR(PV_Base!V88,0)","v":0},{"$f":"IFERROR(PV_Base!W88,0)","v":0},{"$f":"IFERROR(PV_Base!X88,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,112,null,{"$f":"IFERROR(PV_Base!D113,0)","v":0},{"$f":"IFERROR(PV_Base!E113,0)","v":0},{"$f":"IFERROR(PV_Base!F113,0)","v":0},{"$f":"IFERROR(PV_Base!G113,0)","v":0},{"$f":"IFERROR(PV_Base!H113,0)","v":0},{"$f":"IFERROR(PV_Base!I113,0)","v":0},{"$f":"IFERROR(PV_Base!J113,0)","v":0},{"$f":"IFERROR(PV_Base!K113,0)","v":0},{"$f":"IFERROR(PV_Base!L113,0)","v":0},{"$f":"IFERROR(PV_Base!M113,0)","v":0},{"$f":"IFERROR(PV_Base!N113,0)","v":0},{"$f":"IFERROR(PV_Base!O113,0)","v":0},{"$f":"IFERROR(PV_Base!P113,0)","v":0},{"$f":"IFERROR(PV_Base!Q113,0)","v":0},{"$f":"IFERROR(PV_Base!R113,0)","v":0},{"$f":"IFERROR(PV_Base!S113,0)","v":0},{"$f":"IFERROR(PV_Base!T113,0)","v":0},{"$f":"IFERROR(PV_Base!U113,0)","v":0},{"$f":"IFERROR(PV_Base!V113,0)","v":0},{"$f":"IFERROR(PV_Base!W113,0)","v":0},{"$f":"IFERROR(PV_Base!X113,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,138,null,{"$f":"IFERROR(PV_Base!D139,0)","v":0},{"$f":"IFERROR(PV_Base!E139,0)","v":0},{"$f":"IFERROR(PV_Base!F139,0)","v":0},{"$f":"IFERROR(PV_Base!G139,0)","v":0},{"$f":"IFERROR(PV_Base!H139,0)","v":0},{"$f":"IFERROR(PV_Base!I139,0)","v":0},{"$f":"IFERROR(PV_Base!J139,0)","v":3.5869540631955523},{"$f":"IFERROR(PV_Base!K139,0)","v":9.5328541737013914},{"$f":"IFERROR(PV_Base!L139,0)","v":13.081653257184422},{"$f":"IFERROR(PV_Base!M139,0)","v":14.347653257184422},{"$f":"IFERROR(PV_Base!N139,0)","v":14.668853257184422},{"$f":"IFERROR(PV_Base!O139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!P139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!Q139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!R139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!S139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!T139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!U139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!V139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!W139,0)","v":14.708853257184421},{"$f":"IFERROR(PV_Base!X139,0)","v":14.708853257184421}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,164,null,{"$f":"IFERROR(PV_Base!D165,0)","v":0},{"$f":"IFERROR(PV_Base!E165,0)","v":0},{"$f":"IFERROR(PV_Base!F165,0)","v":0},{"$f":"IFERROR(PV_Base!G165,0)","v":0},{"$f":"IFERROR(PV_Base!H165,0)","v":0},{"$f":"IFERROR(PV_Base!I165,0)","v":0},{"$f":"IFERROR(PV_Base!J165,0)","v":0},{"$f":"IFERROR(PV_Base!K165,0)","v":0},{"$f":"IFERROR(PV_Base!L165,0)","v":0},{"$f":"IFERROR(PV_Base!M165,0)","v":0},{"$f":"IFERROR(PV_Base!N165,0)","v":0},{"$f":"IFERROR(PV_Base!O165,0)","v":0},{"$f":"IFERROR(PV_Base!P165,0)","v":0},{"$f":"IFERROR(PV_Base!Q165,0)","v":0},{"$f":"IFERROR(PV_Base!R165,0)","v":0},{"$f":"IFERROR(PV_Base!S165,0)","v":0},{"$f":"IFERROR(PV_Base!T165,0)","v":0},{"$f":"IFERROR(PV_Base!U165,0)","v":0},{"$f":"IFERROR(PV_Base!V165,0)","v":0},{"$f":"IFERROR(PV_Base!W165,0)","v":0},{"$f":"IFERROR(PV_Base!X165,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F193:F195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D147+$D$184","v":190},null,{"$f":"IFERROR(PV_Base!D191,0)","v":0},{"$f":"IFERROR(PV_Base!E191,0)","v":0},{"$f":"IFERROR(PV_Base!F191,0)","v":0},{"$f":"IFERROR(PV_Base!G191,0)","v":0},{"$f":"IFERROR(PV_Base!H191,0)","v":0},{"$f":"IFERROR(PV_Base!I191,0)","v":0},{"$f":"IFERROR(PV_Base!J191,0)","v":0},{"$f":"IFERROR(PV_Base!K191,0)","v":0},{"$f":"IFERROR(PV_Base!L191,0)","v":0},{"$f":"IFERROR(PV_Base!M191,0)","v":0},{"$f":"IFERROR(PV_Base!N191,0)","v":0},{"$f":"IFERROR(PV_Base!O191,0)","v":0},{"$f":"IFERROR(PV_Base!P191,0)","v":0},{"$f":"IFERROR(PV_Base!Q191,0)","v":0},{"$f":"IFERROR(PV_Base!R191,0)","v":0},{"$f":"IFERROR(PV_Base!S191,0)","v":0},{"$f":"IFERROR(PV_Base!T191,0)","v":0},{"$f":"IFERROR(PV_Base!U191,0)","v":0},{"$f":"IFERROR(PV_Base!V191,0)","v":0},{"$f":"IFERROR(PV_Base!W191,0)","v":0},{"$f":"IFERROR(PV_Base!X191,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D148+$D$184","v":216},null,{"$f":"IFERROR(PV_Base!D217,0)","v":0},{"$f":"IFERROR(PV_Base!E217,0)","v":0},{"$f":"IFERROR(PV_Base!F217,0)","v":0},{"$f":"IFERROR(PV_Base!G217,0)","v":0},{"$f":"IFERROR(PV_Base!H217,0)","v":0},{"$f":"IFERROR(PV_Base!I217,0)","v":0},{"$f":"IFERROR(PV_Base!J217,0)","v":0},{"$f":"IFERROR(PV_Base!K217,0)","v":0},{"$f":"IFERROR(PV_Base!L217,0)","v":0},{"$f":"IFERROR(PV_Base!M217,0)","v":0},{"$f":"IFERROR(PV_Base!N217,0)","v":0},{"$f":"IFERROR(PV_Base!O217,0)","v":0},{"$f":"IFERROR(PV_Base!P217,0)","v":0},{"$f":"IFERROR(PV_Base!Q217,0)","v":0},{"$f":"IFERROR(PV_Base!R217,0)","v":0},{"$f":"IFERROR(PV_Base!S217,0)","v":0},{"$f":"IFERROR(PV_Base!T217,0)","v":0},{"$f":"IFERROR(PV_Base!U217,0)","v":0},{"$f":"IFERROR(PV_Base!V217,0)","v":0},{"$f":"IFERROR(PV_Base!W217,0)","v":0},{"$f":"IFERROR(PV_Base!X217,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D149+$D$184","v":242},null,{"$f":"IFERROR(PV_Base!D243,0)","v":0},{"$f":"IFERROR(PV_Base!E243,0)","v":0},{"$f":"IFERROR(PV_Base!F243,0)","v":0},{"$f":"IFERROR(PV_Base!G243,0)","v":0},{"$f":"IFERROR(PV_Base!H243,0)","v":0},{"$f":"IFERROR(PV_Base!I243,0)","v":0},{"$f":"IFERROR(PV_Base!J243,0)","v":0},{"$f":"IFERROR(PV_Base!K243,0)","v":0},{"$f":"IFERROR(PV_Base!L243,0)","v":0},{"$f":"IFERROR(PV_Base!M243,0)","v":0},{"$f":"IFERROR(PV_Base!N243,0)","v":0},{"$f":"IFERROR(PV_Base!O243,0)","v":0},{"$f":"IFERROR(PV_Base!P243,0)","v":0},{"$f":"IFERROR(PV_Base!Q243,0)","v":0},{"$f":"IFERROR(PV_Base!R243,0)","v":0},{"$f":"IFERROR(PV_Base!S243,0)","v":0},{"$f":"IFERROR(PV_Base!T243,0)","v":0},{"$f":"IFERROR(PV_Base!U243,0)","v":0},{"$f":"IFERROR(PV_Base!V243,0)","v":0},{"$f":"IFERROR(PV_Base!W243,0)","v":0},{"$f":"IFERROR(PV_Base!X243,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F197+F203","v":0},{"$f":"G197+G203","v":0},0,0,0,0,6.0057250635013002,6.0057250635013002,26.475412824352148,66.920621060223453,108.11923178391523,160.26307793776138,203.25769332237675,228.0638471685306,251.1761548608383,289.67307793776138,322.16658364349081,360.62812210502932,399.08966056656777,437.55119902810623,476.01273748964468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F198:F202)","v":0},{"$f":"+SUM(G198:G202)","v":0},0,0,0,0,0,0,20.469687760850846,60.914895996722151,102.11350672041392,154.25735287426008,197.25196825887545,222.0581221050293,245.17042979733699,283.66735287426008,322.16658364349081,360.62812210502932,399.08966056656777,437.55119902810623,476.01273748964468]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D152+$D$184","v":268},null,{"$f":"IFERROR(PV_Base!D269,0)","v":0},{"$f":"IFERROR(PV_Base!E269,0)","v":0},{"$f":"IFERROR(PV_Base!F269,0)","v":0},{"$f":"IFERROR(PV_Base!G269,0)","v":0},{"$f":"IFERROR(PV_Base!H269,0)","v":0},{"$f":"IFERROR(PV_Base!I269,0)","v":0},{"$f":"IFERROR(PV_Base!J269,0)","v":0},{"$f":"IFERROR(PV_Base!K269,0)","v":0},{"$f":"IFERROR(PV_Base!L269,0)","v":20.469687760850846},{"$f":"IFERROR(PV_Base!M269,0)","v":60.914895996722151},{"$f":"IFERROR(PV_Base!N269,0)","v":102.11350672041392},{"$f":"IFERROR(PV_Base!O269,0)","v":154.25735287426008},{"$f":"IFERROR(PV_Base!P269,0)","v":197.25196825887545},{"$f":"IFERROR(PV_Base!Q269,0)","v":222.0581221050293},{"$f":"IFERROR(PV_Base!R269,0)","v":245.17042979733699},{"$f":"IFERROR(PV_Base!S269,0)","v":283.66735287426008},{"$f":"IFERROR(PV_Base!T269,0)","v":322.16658364349081},{"$f":"IFERROR(PV_Base!U269,0)","v":360.62812210502932},{"$f":"IFERROR(PV_Base!V269,0)","v":399.08966056656777},{"$f":"IFERROR(PV_Base!W269,0)","v":437.55119902810623},{"$f":"IFERROR(PV_Base!X269,0)","v":476.01273748964468}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D153+$D$184","v":294},null,{"$f":"IFERROR(PV_Base!D295,0)","v":0},{"$f":"IFERROR(PV_Base!E295,0)","v":0},{"$f":"IFERROR(PV_Base!F295,0)","v":0},{"$f":"IFERROR(PV_Base!G295,0)","v":0},{"$f":"IFERROR(PV_Base!H295,0)","v":0},{"$f":"IFERROR(PV_Base!I295,0)","v":0},{"$f":"IFERROR(PV_Base!J295,0)","v":0},{"$f":"IFERROR(PV_Base!K295,0)","v":0},{"$f":"IFERROR(PV_Base!L295,0)","v":0},{"$f":"IFERROR(PV_Base!M295,0)","v":0},{"$f":"IFERROR(PV_Base!N295,0)","v":0},{"$f":"IFERROR(PV_Base!O295,0)","v":0},{"$f":"IFERROR(PV_Base!P295,0)","v":0},{"$f":"IFERROR(PV_Base!Q295,0)","v":0},{"$f":"IFERROR(PV_Base!R295,0)","v":0},{"$f":"IFERROR(PV_Base!S295,0)","v":0},{"$f":"IFERROR(PV_Base!T295,0)","v":0},{"$f":"IFERROR(PV_Base!U295,0)","v":0},{"$f":"IFERROR(PV_Base!V295,0)","v":0},{"$f":"IFERROR(PV_Base!W295,0)","v":0},{"$f":"IFERROR(PV_Base!X295,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D154+$D$184","v":320},null,{"$f":"IFERROR(PV_Base!D321,0)","v":0},{"$f":"IFERROR(PV_Base!E321,0)","v":0},{"$f":"IFERROR(PV_Base!F321,0)","v":0},{"$f":"IFERROR(PV_Base!G321,0)","v":0},{"$f":"IFERROR(PV_Base!H321,0)","v":0},{"$f":"IFERROR(PV_Base!I321,0)","v":0},{"$f":"IFERROR(PV_Base!J321,0)","v":0},{"$f":"IFERROR(PV_Base!K321,0)","v":0},{"$f":"IFERROR(PV_Base!L321,0)","v":0},{"$f":"IFERROR(PV_Base!M321,0)","v":0},{"$f":"IFERROR(PV_Base!N321,0)","v":0},{"$f":"IFERROR(PV_Base!O321,0)","v":0},{"$f":"IFERROR(PV_Base!P321,0)","v":0},{"$f":"IFERROR(PV_Base!Q321,0)","v":0},{"$f":"IFERROR(PV_Base!R321,0)","v":0},{"$f":"IFERROR(PV_Base!S321,0)","v":0},{"$f":"IFERROR(PV_Base!T321,0)","v":0},{"$f":"IFERROR(PV_Base!U321,0)","v":0},{"$f":"IFERROR(PV_Base!V321,0)","v":0},{"$f":"IFERROR(PV_Base!W321,0)","v":0},{"$f":"IFERROR(PV_Base!X321,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D155+$D$184","v":346},null,{"$f":"IFERROR(PV_Base!D347,0)","v":0},{"$f":"IFERROR(PV_Base!E347,0)","v":0},{"$f":"IFERROR(PV_Base!F347,0)","v":0},{"$f":"IFERROR(PV_Base!G347,0)","v":0},{"$f":"IFERROR(PV_Base!H347,0)","v":0},{"$f":"IFERROR(PV_Base!I347,0)","v":0},{"$f":"IFERROR(PV_Base!J347,0)","v":0},{"$f":"IFERROR(PV_Base!K347,0)","v":0},{"$f":"IFERROR(PV_Base!L347,0)","v":0},{"$f":"IFERROR(PV_Base!M347,0)","v":0},{"$f":"IFERROR(PV_Base!N347,0)","v":0},{"$f":"IFERROR(PV_Base!O347,0)","v":0},{"$f":"IFERROR(PV_Base!P347,0)","v":0},{"$f":"IFERROR(PV_Base!Q347,0)","v":0},{"$f":"IFERROR(PV_Base!R347,0)","v":0},{"$f":"IFERROR(PV_Base!S347,0)","v":0},{"$f":"IFERROR(PV_Base!T347,0)","v":0},{"$f":"IFERROR(PV_Base!U347,0)","v":0},{"$f":"IFERROR(PV_Base!V347,0)","v":0},{"$f":"IFERROR(PV_Base!W347,0)","v":0},{"$f":"IFERROR(PV_Base!X347,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D156+$D$184","v":372},null,{"$f":"IFERROR(PV_Base!D373,0)","v":0},{"$f":"IFERROR(PV_Base!E373,0)","v":0},{"$f":"IFERROR(PV_Base!F373,0)","v":0},{"$f":"IFERROR(PV_Base!G373,0)","v":0},{"$f":"IFERROR(PV_Base!H373,0)","v":0},{"$f":"IFERROR(PV_Base!I373,0)","v":0},{"$f":"IFERROR(PV_Base!J373,0)","v":0},{"$f":"IFERROR(PV_Base!K373,0)","v":0},{"$f":"IFERROR(PV_Base!L373,0)","v":0},{"$f":"IFERROR(PV_Base!M373,0)","v":0},{"$f":"IFERROR(PV_Base!N373,0)","v":0},{"$f":"IFERROR(PV_Base!O373,0)","v":0},{"$f":"IFERROR(PV_Base!P373,0)","v":0},{"$f":"IFERROR(PV_Base!Q373,0)","v":0},{"$f":"IFERROR(PV_Base!R373,0)","v":0},{"$f":"IFERROR(PV_Base!S373,0)","v":0},{"$f":"IFERROR(PV_Base!T373,0)","v":0},{"$f":"IFERROR(PV_Base!U373,0)","v":0},{"$f":"IFERROR(PV_Base!V373,0)","v":0},{"$f":"IFERROR(PV_Base!W373,0)","v":0},{"$f":"IFERROR(PV_Base!X373,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F204:F208)","v":0},{"$f":"+SUM(G204:G208)","v":0},0,0,0,0,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,6.0057250635013002,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D158+$D$184","v":398},null,{"$f":"IFERROR(PV_Base!D399,0)","v":0},{"$f":"IFERROR(PV_Base!E399,0)","v":0},{"$f":"IFERROR(PV_Base!F399,0)","v":0},{"$f":"IFERROR(PV_Base!G399,0)","v":0},{"$f":"IFERROR(PV_Base!H399,0)","v":0},{"$f":"IFERROR(PV_Base!I399,0)","v":0},{"$f":"IFERROR(PV_Base!J399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!K399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!L399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!M399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!N399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!O399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!P399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!Q399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!R399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!S399,0)","v":6.0057250635013002},{"$f":"IFERROR(PV_Base!T399,0)","v":0},{"$f":"IFERROR(PV_Base!U399,0)","v":0},{"$f":"IFERROR(PV_Base!V399,0)","v":0},{"$f":"IFERROR(PV_Base!W399,0)","v":0},{"$f":"IFERROR(PV_Base!X399,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D159+$D$184","v":424},null,{"$f":"IFERROR(PV_Base!D425,0)","v":0},{"$f":"IFERROR(PV_Base!E425,0)","v":0},{"$f":"IFERROR(PV_Base!F425,0)","v":0},{"$f":"IFERROR(PV_Base!G425,0)","v":0},{"$f":"IFERROR(PV_Base!H425,0)","v":0},{"$f":"IFERROR(PV_Base!I425,0)","v":0},{"$f":"IFERROR(PV_Base!J425,0)","v":0},{"$f":"IFERROR(PV_Base!K425,0)","v":0},{"$f":"IFERROR(PV_Base!L425,0)","v":0},{"$f":"IFERROR(PV_Base!M425,0)","v":0},{"$f":"IFERROR(PV_Base!N425,0)","v":0},{"$f":"IFERROR(PV_Base!O425,0)","v":0},{"$f":"IFERROR(PV_Base!P425,0)","v":0},{"$f":"IFERROR(PV_Base!Q425,0)","v":0},{"$f":"IFERROR(PV_Base!R425,0)","v":0},{"$f":"IFERROR(PV_Base!S425,0)","v":0},{"$f":"IFERROR(PV_Base!T425,0)","v":0},{"$f":"IFERROR(PV_Base!U425,0)","v":0},{"$f":"IFERROR(PV_Base!V425,0)","v":0},{"$f":"IFERROR(PV_Base!W425,0)","v":0},{"$f":"IFERROR(PV_Base!X425,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D160+$D$184","v":450},null,{"$f":"IFERROR(PV_Base!D451,0)","v":0},{"$f":"IFERROR(PV_Base!E451,0)","v":0},{"$f":"IFERROR(PV_Base!F451,0)","v":0},{"$f":"IFERROR(PV_Base!G451,0)","v":0},{"$f":"IFERROR(PV_Base!H451,0)","v":0},{"$f":"IFERROR(PV_Base!I451,0)","v":0},{"$f":"IFERROR(PV_Base!J451,0)","v":0},{"$f":"IFERROR(PV_Base!K451,0)","v":0},{"$f":"IFERROR(PV_Base!L451,0)","v":0},{"$f":"IFERROR(PV_Base!M451,0)","v":0},{"$f":"IFERROR(PV_Base!N451,0)","v":0},{"$f":"IFERROR(PV_Base!O451,0)","v":0},{"$f":"IFERROR(PV_Base!P451,0)","v":0},{"$f":"IFERROR(PV_Base!Q451,0)","v":0},{"$f":"IFERROR(PV_Base!R451,0)","v":0},{"$f":"IFERROR(PV_Base!S451,0)","v":0},{"$f":"IFERROR(PV_Base!T451,0)","v":0},{"$f":"IFERROR(PV_Base!U451,0)","v":0},{"$f":"IFERROR(PV_Base!V451,0)","v":0},{"$f":"IFERROR(PV_Base!W451,0)","v":0},{"$f":"IFERROR(PV_Base!X451,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D161+$D$184","v":476},null,{"$f":"IFERROR(PV_Base!D477,0)","v":0},{"$f":"IFERROR(PV_Base!E477,0)","v":0},{"$f":"IFERROR(PV_Base!F477,0)","v":0},{"$f":"IFERROR(PV_Base!G477,0)","v":0},{"$f":"IFERROR(PV_Base!H477,0)","v":0},{"$f":"IFERROR(PV_Base!I477,0)","v":0},{"$f":"IFERROR(PV_Base!J477,0)","v":0},{"$f":"IFERROR(PV_Base!K477,0)","v":0},{"$f":"IFERROR(PV_Base!L477,0)","v":0},{"$f":"IFERROR(PV_Base!M477,0)","v":0},{"$f":"IFERROR(PV_Base!N477,0)","v":0},{"$f":"IFERROR(PV_Base!O477,0)","v":0},{"$f":"IFERROR(PV_Base!P477,0)","v":0},{"$f":"IFERROR(PV_Base!Q477,0)","v":0},{"$f":"IFERROR(PV_Base!R477,0)","v":0},{"$f":"IFERROR(PV_Base!S477,0)","v":0},{"$f":"IFERROR(PV_Base!T477,0)","v":0},{"$f":"IFERROR(PV_Base!U477,0)","v":0},{"$f":"IFERROR(PV_Base!V477,0)","v":0},{"$f":"IFERROR(PV_Base!W477,0)","v":0},{"$f":"IFERROR(PV_Base!X477,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D162+$D$184","v":502},null,{"$f":"IFERROR(PV_Base!D503,0)","v":0},{"$f":"IFERROR(PV_Base!E503,0)","v":0},{"$f":"IFERROR(PV_Base!F503,0)","v":0},{"$f":"IFERROR(PV_Base!G503,0)","v":0},{"$f":"IFERROR(PV_Base!H503,0)","v":0},{"$f":"IFERROR(PV_Base!I503,0)","v":0},{"$f":"IFERROR(PV_Base!J503,0)","v":0},{"$f":"IFERROR(PV_Base!K503,0)","v":0},{"$f":"IFERROR(PV_Base!L503,0)","v":0},{"$f":"IFERROR(PV_Base!M503,0)","v":0},{"$f":"IFERROR(PV_Base!N503,0)","v":0},{"$f":"IFERROR(PV_Base!O503,0)","v":0},{"$f":"IFERROR(PV_Base!P503,0)","v":0},{"$f":"IFERROR(PV_Base!Q503,0)","v":0},{"$f":"IFERROR(PV_Base!R503,0)","v":0},{"$f":"IFERROR(PV_Base!S503,0)","v":0},{"$f":"IFERROR(PV_Base!T503,0)","v":0},{"$f":"IFERROR(PV_Base!U503,0)","v":0},{"$f":"IFERROR(PV_Base!V503,0)","v":0},{"$f":"IFERROR(PV_Base!W503,0)","v":0},{"$f":"IFERROR(PV_Base!X503,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F210:F214)","v":0},{"$f":"+SUM(G210:G214)","v":0},87.5,87.5,114.80897413224567,147.98727941378266,89.976035882295335,127.29381366007313,201.18270254896203,313.9604803267398,430.8977837390442,556.32494578053979,712.77089177333096,934.61095676263085,1160.4848128758251,1400.6121148898067,1810.9345905202656,1974.6179293996643,2112.5111188341939,2010.2459816531773,2025.5479397186152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DP_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D164+$D$184","v":528},null,{"$f":"IFERROR(PV_Base!D529,0)","v":0},{"$f":"IFERROR(PV_Base!E529,0)","v":0},{"$f":"IFERROR(PV_Base!F529,0)","v":0},{"$f":"IFERROR(PV_Base!G529,0)","v":0},{"$f":"IFERROR(PV_Base!H529,0)","v":0},{"$f":"IFERROR(PV_Base!I529,0)","v":0},{"$f":"IFERROR(PV_Base!J529,0)","v":0},{"$f":"IFERROR(PV_Base!K529,0)","v":0},{"$f":"IFERROR(PV_Base!L529,0)","v":0},{"$f":"IFERROR(PV_Base!M529,0)","v":0},{"$f":"IFERROR(PV_Base!N529,0)","v":0},{"$f":"IFERROR(PV_Base!O529,0)","v":0},{"$f":"IFERROR(PV_Base!P529,0)","v":0},{"$f":"IFERROR(PV_Base!Q529,0)","v":83.333333333333329},{"$f":"IFERROR(PV_Base!R529,0)","v":166.66666666666666},{"$f":"IFERROR(PV_Base!S529,0)","v":250},{"$f":"IFERROR(PV_Base!T529,0)","v":500},{"$f":"IFERROR(PV_Base!U529,0)","v":527.77777777777771},{"$f":"IFERROR(PV_Base!V529,0)","v":555.55555555555532},{"$f":"IFERROR(PV_Base!W529,0)","v":333.33333333333303},{"$f":"IFERROR(PV_Base!X529,0)","v":222.22222222222203}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D165+$D$184","v":554},null,{"$f":"IFERROR(PV_Base!D555,0)","v":0},{"$f":"IFERROR(PV_Base!E555,0)","v":0},{"$f":"IFERROR(PV_Base!F555,0)","v":0},{"$f":"IFERROR(PV_Base!G555,0)","v":0},{"$f":"IFERROR(PV_Base!H555,0)","v":27.308974132245666},{"$f":"IFERROR(PV_Base!I555,0)","v":60.487279413782666},{"$f":"IFERROR(PV_Base!J555,0)","v":89.976035882295335},{"$f":"IFERROR(PV_Base!K555,0)","v":127.29381366007313},{"$f":"IFERROR(PV_Base!L555,0)","v":201.18270254896203},{"$f":"IFERROR(PV_Base!M555,0)","v":313.9604803267398},{"$f":"IFERROR(PV_Base!N555,0)","v":430.8977837390442},{"$f":"IFERROR(PV_Base!O555,0)","v":556.32494578053979},{"$f":"IFERROR(PV_Base!P555,0)","v":712.77089177333096},{"$f":"IFERROR(PV_Base!Q555,0)","v":851.27762342929748},{"$f":"IFERROR(PV_Base!R555,0)","v":993.81814620915839},{"$f":"IFERROR(PV_Base!S555,0)","v":1150.6121148898067},{"$f":"IFERROR(PV_Base!T555,0)","v":1310.9345905202656},{"$f":"IFERROR(PV_Base!U555,0)","v":1446.8401516218867},{"$f":"IFERROR(PV_Base!V555,0)","v":1556.9555632786387},{"$f":"IFERROR(PV_Base!W555,0)","v":1676.9126483198443},{"$f":"IFERROR(PV_Base!X555,0)","v":1803.3257174963933}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D166+$D$184","v":580},null,{"$f":"IFERROR(PV_Base!D581,0)","v":0},{"$f":"IFERROR(PV_Base!E581,0)","v":0},{"$f":"IFERROR(PV_Base!F581,0)","v":87.5},{"$f":"IFERROR(PV_Base!G581,0)","v":87.5},{"$f":"IFERROR(PV_Base!H581,0)","v":87.5},{"$f":"IFERROR(PV_Base!I581,0)","v":87.5},{"$f":"IFERROR(PV_Base!J581,0)","v":0},{"$f":"IFERROR(PV_Base!K581,0)","v":0},{"$f":"IFERROR(PV_Base!L581,0)","v":0},{"$f":"IFERROR(PV_Base!M581,0)","v":0},{"$f":"IFERROR(PV_Base!N581,0)","v":0},{"$f":"IFERROR(PV_Base!O581,0)","v":0},{"$f":"IFERROR(PV_Base!P581,0)","v":0},{"$f":"IFERROR(PV_Base!Q581,0)","v":0},{"$f":"IFERROR(PV_Base!R581,0)","v":0},{"$f":"IFERROR(PV_Base!S581,0)","v":0},{"$f":"IFERROR(PV_Base!T581,0)","v":0},{"$f":"IFERROR(PV_Base!U581,0)","v":0},{"$f":"IFERROR(PV_Base!V581,0)","v":0},{"$f":"IFERROR(PV_Base!W581,0)","v":0},{"$f":"IFERROR(PV_Base!X581,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D167+$D$184","v":606},null,{"$f":"IFERROR(PV_Base!D607,0)","v":0},{"$f":"IFERROR(PV_Base!E607,0)","v":0},{"$f":"IFERROR(PV_Base!F607,0)","v":0},{"$f":"IFERROR(PV_Base!G607,0)","v":0},{"$f":"IFERROR(PV_Base!H607,0)","v":0},{"$f":"IFERROR(PV_Base!I607,0)","v":0},{"$f":"IFERROR(PV_Base!J607,0)","v":0},{"$f":"IFERROR(PV_Base!K607,0)","v":0},{"$f":"IFERROR(PV_Base!L607,0)","v":0},{"$f":"IFERROR(PV_Base!M607,0)","v":0},{"$f":"IFERROR(PV_Base!N607,0)","v":0},{"$f":"IFERROR(PV_Base!O607,0)","v":0},{"$f":"IFERROR(PV_Base!P607,0)","v":0},{"$f":"IFERROR(PV_Base!Q607,0)","v":0},{"$f":"IFERROR(PV_Base!R607,0)","v":0},{"$f":"IFERROR(PV_Base!S607,0)","v":0},{"$f":"IFERROR(PV_Base!T607,0)","v":0},{"$f":"IFERROR(PV_Base!U607,0)","v":0},{"$f":"IFERROR(PV_Base!V607,0)","v":0},{"$f":"IFERROR(PV_Base!W607,0)","v":0},{"$f":"IFERROR(PV_Base!X607,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D168+$D$184","v":632},null,{"$f":"IFERROR(PV_Base!D633,0)","v":0},{"$f":"IFERROR(PV_Base!E633,0)","v":0},{"$f":"IFERROR(PV_Base!F633,0)","v":0},{"$f":"IFERROR(PV_Base!G633,0)","v":0},{"$f":"IFERROR(PV_Base!H633,0)","v":0},{"$f":"IFERROR(PV_Base!I633,0)","v":0},{"$f":"IFERROR(PV_Base!J633,0)","v":0},{"$f":"IFERROR(PV_Base!K633,0)","v":0},{"$f":"IFERROR(PV_Base!L633,0)","v":0},{"$f":"IFERROR(PV_Base!M633,0)","v":0},{"$f":"IFERROR(PV_Base!N633,0)","v":0},{"$f":"IFERROR(PV_Base!O633,0)","v":0},{"$f":"IFERROR(PV_Base!P633,0)","v":0},{"$f":"IFERROR(PV_Base!Q633,0)","v":0},{"$f":"IFERROR(PV_Base!R633,0)","v":0},{"$f":"IFERROR(PV_Base!S633,0)","v":0},{"$f":"IFERROR(PV_Base!T633,0)","v":0},{"$f":"IFERROR(PV_Base!U633,0)","v":0},{"$f":"IFERROR(PV_Base!V633,0)","v":0},{"$f":"IFERROR(PV_Base!W633,0)","v":0},{"$f":"IFERROR(PV_Base!X633,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F216+F220","v":0},{"$f":"G216+G220","v":0},288.38202699511834,670.62147761766698,1206.3005604883995,1342.1332490163522,1323.1162531844141,2774.0454845054501,2280.5879168744077,1942.8120846995166,2169.5560846899989,1975.8093909497159,1832.2576031368155,1777.3627204192335,2137.7830321587903,2219.4070335236484,2414.2101178887137,2520.9187510083452,2843.2372481939174,2763.0177438577311,2774.4779598712821]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F217:F219)","v":0},{"$f":"SUM(G217:G219)","v":0},288.38202699511834,670.62147761766698,1206.3005604883995,1342.1332490163522,1323.1162531844141,2774.0454845054501,2280.5879168744077,1942.8120846995166,2169.5560846899989,1975.8093909497159,1832.2576031368155,1777.3627204192335,2137.7830321587903,2219.4070335236484,2414.2101178887137,2520.9187510083452,2843.2372481939174,2763.0177438577311,2774.4779598712821]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR1!F18,0)","v":288.38202699511834},{"$f":"IFERROR(PV_LC_NR1!G18,0)","v":670.62147761766698},{"$f":"IFERROR(PV_LC_NR1!H18,0)","v":770.61803302010162},{"$f":"IFERROR(PV_LC_NR1!I18,0)","v":708.6276342913294},{"$f":"IFERROR(PV_LC_NR1!J18,0)","v":958.22807784578674},{"$f":"IFERROR(PV_LC_NR1!K18,0)","v":1114.9031401393556},{"$f":"IFERROR(PV_LC_NR1!L18,0)","v":985.07978303592381},{"$f":"IFERROR(PV_LC_NR1!M18,0)","v":990.77939980359747},{"$f":"IFERROR(PV_LC_NR1!N18,0)","v":1137.7523166849085},{"$f":"IFERROR(PV_LC_NR1!O18,0)","v":996.91279515287761},{"$f":"IFERROR(PV_LC_NR1!P18,0)","v":934.45334370518833},{"$f":"IFERROR(PV_LC_NR1!Q18,0)","v":936.04979531397794},{"$f":"IFERROR(PV_LC_NR1!R18,0)","v":936.22565831993677},{"$f":"IFERROR(PV_LC_NR1!S18,0)","v":935.08473968082581},{"$f":"IFERROR(PV_LC_NR1!T18,0)","v":932.72507685844892},{"$f":"IFERROR(PV_LC_NR1!U18,0)","v":929.23922387016376},{"$f":"IFERROR(PV_LC_NR1!V18,0)","v":924.71452402528439},{"$f":"IFERROR(PV_LC_NR1!W18,0)","v":919.23336994179874},{"$f":"IFERROR(PV_LC_NR1!X18,0)","v":912.87345141293076}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR2!H18,0)","v":435.68252746829791},{"$f":"IFERROR(PV_LC_NR2!I18,0)","v":633.50561472502284},{"$f":"IFERROR(PV_LC_NR2!J18,0)","v":364.88817533862732},{"$f":"IFERROR(PV_LC_NR2!K18,0)","v":397.08878963867471},{"$f":"IFERROR(PV_LC_NR2!L18,0)","v":499.89123318240911},{"$f":"IFERROR(PV_LC_NR2!M18,0)","v":509.54369132756437},{"$f":"IFERROR(PV_LC_NR2!N18,0)","v":490.52794491804434},{"$f":"IFERROR(PV_LC_NR2!O18,0)","v":472.22185033557366},{"$f":"IFERROR(PV_LC_NR2!P18,0)","v":473.54054579654814},{"$f":"IFERROR(PV_LC_NR2!Q18,0)","v":528.80735189815641},{"$f":"IFERROR(PV_LC_NR2!R18,0)","v":645.99570424075637},{"$f":"IFERROR(PV_LC_NR2!S18,0)","v":757.08065670543965},{"$f":"IFERROR(PV_LC_NR2!T18,0)","v":813.42303214399612},{"$f":"IFERROR(PV_LC_NR2!U18,0)","v":830.05076738964067},{"$f":"IFERROR(PV_LC_NR2!V18,0)","v":829.22769817484732},{"$f":"IFERROR(PV_LC_NR2!W18,0)","v":827.31003294761888},{"$f":"IFERROR(PV_LC_NR2!X18,0)","v":824.38061683718752}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!E18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!F18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!G18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!H18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!I18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!J18,0)","v":0},{"$f":"IFERROR(PV_LC_NR3!K18,0)","v":1262.0535547274199},{"$f":"IFERROR(PV_LC_NR3!L18,0)","v":795.61690065607468},{"$f":"IFERROR(PV_LC_NR3!M18,0)","v":442.48899356835477},{"$f":"IFERROR(PV_LC_NR3!N18,0)","v":541.27582308704598},{"$f":"IFERROR(PV_LC_NR3!O18,0)","v":506.67474546126454},{"$f":"IFERROR(PV_LC_NR3!P18,0)","v":424.263713635079},{"$f":"IFERROR(PV_LC_NR3!Q18,0)","v":312.50557320709908},{"$f":"IFERROR(PV_LC_NR3!R18,0)","v":555.56166959809696},{"$f":"IFERROR(PV_LC_NR3!S18,0)","v":527.24163713738312},{"$f":"IFERROR(PV_LC_NR3!T18,0)","v":668.06200888626881},{"$f":"IFERROR(PV_LC_NR3!U18,0)","v":761.6287597485408},{"$f":"IFERROR(PV_LC_NR3!V18,0)","v":1089.2950259937857},{"$f":"IFERROR(PV_LC_NR3!W18,0)","v":1016.4743409683138},{"$f":"IFERROR(PV_LC_NR3!X18,0)","v":1037.2238916211638}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F221:F223)","v":0},{"$f":"SUM(G221:G223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D175+$D$184","v":658},null,{"$f":"IFERROR(PV_Base!D659,0)","v":0},{"$f":"IFERROR(PV_Base!E659,0)","v":0},{"$f":"IFERROR(PV_Base!F659,0)","v":0},{"$f":"IFERROR(PV_Base!G659,0)","v":0},{"$f":"IFERROR(PV_Base!H659,0)","v":0},{"$f":"IFERROR(PV_Base!I659,0)","v":0},{"$f":"IFERROR(PV_Base!J659,0)","v":0},{"$f":"IFERROR(PV_Base!K659,0)","v":0},{"$f":"IFERROR(PV_Base!L659,0)","v":0},{"$f":"IFERROR(PV_Base!M659,0)","v":0},{"$f":"IFERROR(PV_Base!N659,0)","v":0},{"$f":"IFERROR(PV_Base!O659,0)","v":0},{"$f":"IFERROR(PV_Base!P659,0)","v":0},{"$f":"IFERROR(PV_Base!Q659,0)","v":0},{"$f":"IFERROR(PV_Base!R659,0)","v":0},{"$f":"IFERROR(PV_Base!S659,0)","v":0},{"$f":"IFERROR(PV_Base!T659,0)","v":0},{"$f":"IFERROR(PV_Base!U659,0)","v":0},{"$f":"IFERROR(PV_Base!V659,0)","v":0},{"$f":"IFERROR(PV_Base!W659,0)","v":0},{"$f":"IFERROR(PV_Base!X659,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D176+$D$184","v":684},null,{"$f":"IFERROR(PV_Base!D685,0)","v":0},{"$f":"IFERROR(PV_Base!E685,0)","v":0},{"$f":"IFERROR(PV_Base!F685,0)","v":0},{"$f":"IFERROR(PV_Base!G685,0)","v":0},{"$f":"IFERROR(PV_Base!H685,0)","v":0},{"$f":"IFERROR(PV_Base!I685,0)","v":0},{"$f":"IFERROR(PV_Base!J685,0)","v":0},{"$f":"IFERROR(PV_Base!K685,0)","v":0},{"$f":"IFERROR(PV_Base!L685,0)","v":0},{"$f":"IFERROR(PV_Base!M685,0)","v":0},{"$f":"IFERROR(PV_Base!N685,0)","v":0},{"$f":"IFERROR(PV_Base!O685,0)","v":0},{"$f":"IFERROR(PV_Base!P685,0)","v":0},{"$f":"IFERROR(PV_Base!Q685,0)","v":0},{"$f":"IFERROR(PV_Base!R685,0)","v":0},{"$f":"IFERROR(PV_Base!S685,0)","v":0},{"$f":"IFERROR(PV_Base!T685,0)","v":0},{"$f":"IFERROR(PV_Base!U685,0)","v":0},{"$f":"IFERROR(PV_Base!V685,0)","v":0},{"$f":"IFERROR(PV_Base!W685,0)","v":0},{"$f":"IFERROR(PV_Base!X685,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D177+$D$184","v":710},null,{"$f":"IFERROR(PV_Base!D711,0)","v":0},{"$f":"IFERROR(PV_Base!E711,0)","v":0},{"$f":"IFERROR(PV_Base!F711,0)","v":0},{"$f":"IFERROR(PV_Base!G711,0)","v":0},{"$f":"IFERROR(PV_Base!H711,0)","v":0},{"$f":"IFERROR(PV_Base!I711,0)","v":0},{"$f":"IFERROR(PV_Base!J711,0)","v":0},{"$f":"IFERROR(PV_Base!K711,0)","v":0},{"$f":"IFERROR(PV_Base!L711,0)","v":0},{"$f":"IFERROR(PV_Base!M711,0)","v":0},{"$f":"IFERROR(PV_Base!N711,0)","v":0},{"$f":"IFERROR(PV_Base!O711,0)","v":0},{"$f":"IFERROR(PV_Base!P711,0)","v":0},{"$f":"IFERROR(PV_Base!Q711,0)","v":0},{"$f":"IFERROR(PV_Base!R711,0)","v":0},{"$f":"IFERROR(PV_Base!S711,0)","v":0},{"$f":"IFERROR(PV_Base!T711,0)","v":0},{"$f":"IFERROR(PV_Base!U711,0)","v":0},{"$f":"IFERROR(PV_Base!V711,0)","v":0},{"$f":"IFERROR(PV_Base!W711,0)","v":0},{"$f":"IFERROR(PV_Base!X711,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F226:F228)","v":0},{"$f":"SUM(G226:G228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D223+$D$138","v":736},null,{"$f":"IFERROR(PV_Base!D737,0)","v":0},{"$f":"IFERROR(PV_Base!E737,0)","v":0},{"$f":"IFERROR(PV_Base!F737,0)","v":0},{"$f":"IFERROR(PV_Base!G737,0)","v":0},{"$f":"IFERROR(PV_Base!H737,0)","v":0},{"$f":"IFERROR(PV_Base!I737,0)","v":0},{"$f":"IFERROR(PV_Base!J737,0)","v":0},{"$f":"IFERROR(PV_Base!K737,0)","v":0},{"$f":"IFERROR(PV_Base!L737,0)","v":0},{"$f":"IFERROR(PV_Base!M737,0)","v":0},{"$f":"IFERROR(PV_Base!N737,0)","v":0},{"$f":"IFERROR(PV_Base!O737,0)","v":0},{"$f":"IFERROR(PV_Base!P737,0)","v":0},{"$f":"IFERROR(PV_Base!Q737,0)","v":0},{"$f":"IFERROR(PV_Base!R737,0)","v":0},{"$f":"IFERROR(PV_Base!S737,0)","v":0},{"$f":"IFERROR(PV_Base!T737,0)","v":0},{"$f":"IFERROR(PV_Base!U737,0)","v":0},{"$f":"IFERROR(PV_Base!V737,0)","v":0},{"$f":"IFERROR(PV_Base!W737,0)","v":0},{"$f":"IFERROR(PV_Base!X737,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D226+$D$138","v":762},null,{"$f":"IFERROR(PV_Base!D763,0)","v":0},{"$f":"IFERROR(PV_Base!E763,0)","v":0},{"$f":"IFERROR(PV_Base!F763,0)","v":0},{"$f":"IFERROR(PV_Base!G763,0)","v":0},{"$f":"IFERROR(PV_Base!H763,0)","v":0},{"$f":"IFERROR(PV_Base!I763,0)","v":0},{"$f":"IFERROR(PV_Base!J763,0)","v":0},{"$f":"IFERROR(PV_Base!K763,0)","v":0},{"$f":"IFERROR(PV_Base!L763,0)","v":0},{"$f":"IFERROR(PV_Base!M763,0)","v":0},{"$f":"IFERROR(PV_Base!N763,0)","v":0},{"$f":"IFERROR(PV_Base!O763,0)","v":0},{"$f":"IFERROR(PV_Base!P763,0)","v":0},{"$f":"IFERROR(PV_Base!Q763,0)","v":0},{"$f":"IFERROR(PV_Base!R763,0)","v":0},{"$f":"IFERROR(PV_Base!S763,0)","v":0},{"$f":"IFERROR(PV_Base!T763,0)","v":0},{"$f":"IFERROR(PV_Base!U763,0)","v":0},{"$f":"IFERROR(PV_Base!V763,0)","v":0},{"$f":"IFERROR(PV_Base!W763,0)","v":0},{"$f":"IFERROR(PV_Base!X763,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D227+$D$138","v":788},null,{"$f":"IFERROR(PV_Base!D789,0)","v":0},{"$f":"IFERROR(PV_Base!E789,0)","v":0},{"$f":"IFERROR(PV_Base!F789,0)","v":0},{"$f":"IFERROR(PV_Base!G789,0)","v":0},{"$f":"IFERROR(PV_Base!H789,0)","v":0},{"$f":"IFERROR(PV_Base!I789,0)","v":0},{"$f":"IFERROR(PV_Base!J789,0)","v":0},{"$f":"IFERROR(PV_Base!K789,0)","v":0},{"$f":"IFERROR(PV_Base!L789,0)","v":0},{"$f":"IFERROR(PV_Base!M789,0)","v":0},{"$f":"IFERROR(PV_Base!N789,0)","v":0},{"$f":"IFERROR(PV_Base!O789,0)","v":0},{"$f":"IFERROR(PV_Base!P789,0)","v":0},{"$f":"IFERROR(PV_Base!Q789,0)","v":0},{"$f":"IFERROR(PV_Base!R789,0)","v":0},{"$f":"IFERROR(PV_Base!S789,0)","v":0},{"$f":"IFERROR(PV_Base!T789,0)","v":0},{"$f":"IFERROR(PV_Base!U789,0)","v":0},{"$f":"IFERROR(PV_Base!V789,0)","v":0},{"$f":"IFERROR(PV_Base!W789,0)","v":0},{"$f":"IFERROR(PV_Base!X789,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C665,IF(START!L10=\"French\",translation!D665,IF(START!L10=\"Portuguese\",translation!E665,translation!F665)))","v":"PV of old MLT debt"},null,null,null,{"$f":"E232+E239+E243+E256+E262","v":18211.960658950429},{"$f":"F232+F239+F243+F256+F262","v":16244.387690340507},{"$f":"G232+G239+G243+G256+G262","v":14408.700048930894},13067.795171773898,11765.264598841923,10295.259624523274,9329.709053872366,7020.3270456004302,6008.2587634749907,5081.8812169409757,4175.1398738560338,4023.3516499963166,3214.6044105935084,2397.5743128815666,1578.2878383922728,1449.7406909470947,1327.1236847521395,1216.3062144997102,1117.7582151983959,1021.6904418661952,922.08704184928285,824.29480606881998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_MLT"]
["Users can replace PV of old external debt by nominal debt stock when a GE is zero and PV is larger than nominal value (e.g., commercial debt) to cap PV at nominal debt outstanding."]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,{"$f":"SUM(E233:E238)","v":2722.5047824759577},{"$f":"SUM(F233:F238)","v":2707.7664096541266},{"$f":"SUM(G233:G238)","v":2647.9748702326106},2571.4941022430721,2487.4647190951082,2352.7624808781538,2197.3939147623669,2068.3727363792746,1933.9867657175332,1805.4719704650663,1717.6483917886299,1661.0463832151688,1602.7005408535408,1526.2998374936833,1447.2870443727445,1365.5315570026698,1282.6842439745433,1196.9025107019215,1108.03963617258,1016.7447504032582,922.08704184928365,824.29480606882078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$10,F12:$AX12)","v":736.26780617646739},{"$f":"NPV('Input 4 - External Financing'!$E$10,G12:$AX12)","v":698.53676683355889},{"$f":"NPV('Input 4 - External Financing'!$E$10,H12:$AX12)","v":624.20848646273294},{"$f":"NPV('Input 4 - External Financing'!$E$10,I12:$AX12)","v":545.99994065492876},{"$f":"NPV('Input 4 - External Financing'!$E$10,J12:$AX12)","v":482.43659016161598},{"$f":"NPV('Input 4 - External Financing'!$E$10,K12:$AX12)","v":389.29615853483574},{"$f":"NPV('Input 4 - External Financing'!$E$10,L12:$AX12)","v":281.88203436376455},{"$f":"NPV('Input 4 - External Financing'!$E$10,M12:$AX12)","v":202.12675338211736},{"$f":"NPV('Input 4 - External Financing'!$E$10,N12:$AX12)","v":118.38370835138784},{"$f":"NPV('Input 4 - External Financing'!$E$10,O12:$AX12)","v":41.957718370977325},{"$f":"NPV('Input 4 - External Financing'!$E$10,P12:$AX12)","v":7.7411185896932819},{"$f":"NPV('Input 4 - External Financing'!$E$10,Q12:$AX12)","v":6.3401712156365564},{"$f":"NPV('Input 4 - External Financing'!$E$10,R12:$AX12)","v":4.8691764728769948},{"$f":"NPV('Input 4 - External Financing'!$E$10,S12:$AX12)","v":3.3246319929794552},{"$f":"NPV('Input 4 - External Financing'!$E$10,T12:$AX12)","v":1.7028602890870381},{"$f":"NPV('Input 4 - External Financing'!$E$10,U12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,V12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,W12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,X12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Y12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,Z12:$AX12)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$10,AA12:$AX12)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$11,F13:$AX13)","v":1986.2369762994902},{"$f":"NPV('Input 4 - External Financing'!$E$11,G13:$AX13)","v":2009.2296428205675},{"$f":"NPV('Input 4 - External Financing'!$E$11,H13:$AX13)","v":2023.7663837698774},{"$f":"NPV('Input 4 - External Financing'!$E$11,I13:$AX13)","v":2025.4941615881432},{"$f":"NPV('Input 4 - External Financing'!$E$11,J13:$AX13)","v":2005.0281289334923},{"$f":"NPV('Input 4 - External Financing'!$E$11,K13:$AX13)","v":1963.4663223433181},{"$f":"NPV('Input 4 - External Financing'!$E$11,L13:$AX13)","v":1915.5118803986024},{"$f":"NPV('Input 4 - External Financing'!$E$11,M13:$AX13)","v":1866.2459829971574},{"$f":"NPV('Input 4 - External Financing'!$E$11,N13:$AX13)","v":1815.6030573661453},{"$f":"NPV('Input 4 - External Financing'!$E$11,O13:$AX13)","v":1763.514252094089},{"$f":"NPV('Input 4 - External Financing'!$E$11,P13:$AX13)","v":1709.9072731989365},{"$f":"NPV('Input 4 - External Financing'!$E$11,Q13:$AX13)","v":1654.7062119995323},{"$f":"NPV('Input 4 - External Financing'!$E$11,R13:$AX13)","v":1597.8313643806639},{"$f":"NPV('Input 4 - External Financing'!$E$11,S13:$AX13)","v":1522.9752055007039},{"$f":"NPV('Input 4 - External Financing'!$E$11,T13:$AX13)","v":1445.5841840836574},{"$f":"NPV('Input 4 - External Financing'!$E$11,U13:$AX13)","v":1365.5315570026698},{"$f":"NPV('Input 4 - External Financing'!$E$11,V13:$AX13)","v":1282.6842439745433},{"$f":"NPV('Input 4 - External Financing'!$E$11,W13:$AX13)","v":1196.9025107019215},{"$f":"NPV('Input 4 - External Financing'!$E$11,X13:$AX13)","v":1108.03963617258},{"$f":"NPV('Input 4 - External Financing'!$E$11,Y13:$AX13)","v":1016.7447504032582},{"$f":"NPV('Input 4 - External Financing'!$E$11,Z13:$AX13)","v":922.08704184928365},{"$f":"NPV('Input 4 - External Financing'!$E$11,AA13:$AX13)","v":824.29480606882078}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$12,F14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,G14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,H14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,I14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,J14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,K14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,L14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,M14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,N14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,O14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,P14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Q14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,R14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,S14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,T14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,U14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,V14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,W14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,X14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Y14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,Z14:$AX14)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$12,AA14:$AX14)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$13,F15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,G15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,H15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,I15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,J15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,K15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,L15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,M15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,N15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,O15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,P15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Q15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,R15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,S15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,T15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,U15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,V15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,W15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,X15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Y15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,Z15:$AX15)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$13,AA15:$AX15)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$14,F16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,G16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,H16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,I16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,J16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,K16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,L16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,M16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,N16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,O16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,P16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Q16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,R16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,S16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,T16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,U16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,V16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,W16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,X16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Y16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,Z16:$AX16)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$14,AA16:$AX16)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$15,F17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,G17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,H17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,I17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,J17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,K17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,L17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,M17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,N17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,O17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,P17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Q17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,R17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,S17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,T17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,U17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,V17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,W17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,X17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Y17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,Z17:$AX17)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$15,AA17:$AX17)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,{"$f":"SUM(E240:E242)","v":0},{"$f":"SUM(F240:F242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$17,F19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,G19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,H19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,I19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,J19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,K19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,L19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,M19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,N19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,O19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,P19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Q19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,R19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,S19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,T19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,U19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,V19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,W19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,X19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Y19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,Z19:$AX19)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$17,AA19:$AX19)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$18,F20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,G20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,H20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,I20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,J20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,K20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,L20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,M20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,N20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,O20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,P20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Q20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,R20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,S20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,T20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,U20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,V20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,W20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,X20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Y20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,Z20:$AX20)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$18,AA20:$AX20)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$19,F21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,G21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,H21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,I21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,J21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,K21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,L21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,M21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,N21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,O21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,P21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Q21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,R21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,S21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,T21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,U21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,V21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,W21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,X21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Y21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,Z21:$AX21)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$19,AA21:$AX21)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,{"$f":"E244+E250","v":813.80399442393957},{"$f":"F244+F250","v":772.22175337120234},{"$f":"G244+G250","v":478.61152548220196},167.66507653295872,46.178330359606683,18.627246877587012,1.2786092214663642,0.88253968253968251,0.46666666666666662,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,{"$f":"+SUM(E245:E249)","v":156.07258300505973},{"$f":"+SUM(F245:F249)","v":140.59216924261858},{"$f":"+SUM(G245:G249)","v":106.83919202853092},77.281295083871157,29.085359838064733,11.179627829967965,1.2786092214663642,0.88253968253968251,0.46666666666666662,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$22,F24:$AX24)","v":156.07258300505973},{"$f":"NPV('Input 4 - External Financing'!$E$22,G24:$AX24)","v":140.59216924261858},{"$f":"NPV('Input 4 - External Financing'!$E$22,H24:$AX24)","v":106.83919202853092},{"$f":"NPV('Input 4 - External Financing'!$E$22,I24:$AX24)","v":77.281295083871157},{"$f":"NPV('Input 4 - External Financing'!$E$22,J24:$AX24)","v":29.085359838064733},{"$f":"NPV('Input 4 - External Financing'!$E$22,K24:$AX24)","v":11.179627829967965},{"$f":"NPV('Input 4 - External Financing'!$E$22,L24:$AX24)","v":1.2786092214663642},{"$f":"NPV('Input 4 - External Financing'!$E$22,M24:$AX24)","v":0.88253968253968251},{"$f":"NPV('Input 4 - External Financing'!$E$22,N24:$AX24)","v":0.46666666666666662},{"$f":"NPV('Input 4 - External Financing'!$E$22,O24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,P24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Q24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,R24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,S24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,T24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,U24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,V24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,W24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,X24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Y24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,Z24:$AX24)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$22,AA24:$AX24)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$23,F25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,G25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,H25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,I25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,J25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,K25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,L25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,M25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,N25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,O25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,P25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Q25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,R25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,S25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,T25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,U25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,V25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,W25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,X25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Y25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,Z25:$AX25)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$23,AA25:$AX25)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$24,F26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,G26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,H26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,I26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,J26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,K26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,L26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,M26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,N26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,O26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,P26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Q26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,R26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,S26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,T26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,U26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,V26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,W26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,X26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Y26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,Z26:$AX26)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$24,AA26:$AX26)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$25,F27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,G27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,H27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,I27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,J27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,K27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,L27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,M27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,N27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,O27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,P27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Q27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,R27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,S27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,T27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,U27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,V27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,W27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,X27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Y27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,Z27:$AX27)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$25,AA27:$AX27)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$26,F28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,G28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,H28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,I28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,J28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,K28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,L28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,M28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,N28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,O28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,P28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Q28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,R28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,S28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,T28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,U28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,V28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,W28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,X28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Y28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,Z28:$AX28)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$26,AA28:$AX28)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,{"$f":"+SUM(E251:E255)","v":657.73141141887982},{"$f":"+SUM(F251:F255)","v":631.6295841285837},371.77233345367102,90.383781449087579,17.09297052154195,7.4476190476190478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$28,F30:$AX30)","v":657.73141141887982},{"$f":"NPV('Input 4 - External Financing'!$E$28,G30:$AX30)","v":631.6295841285837},{"$f":"NPV('Input 4 - External Financing'!$E$28,H30:$AX30)","v":371.77233345367102},{"$f":"NPV('Input 4 - External Financing'!$E$28,I30:$AX30)","v":90.383781449087579},{"$f":"NPV('Input 4 - External Financing'!$E$28,J30:$AX30)","v":17.09297052154195},{"$f":"NPV('Input 4 - External Financing'!$E$28,K30:$AX30)","v":7.4476190476190478},{"$f":"NPV('Input 4 - External Financing'!$E$28,L30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,M30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,N30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,O30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,P30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Q30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,R30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,S30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,T30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,U30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,V30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,W30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,X30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Y30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,Z30:$AX30)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$28,AA30:$AX30)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$29,F31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,G31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,H31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,I31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,J31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,K31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,L31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,M31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,N31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,O31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,P31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Q31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,R31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,S31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,T31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,U31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,V31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,W31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,X31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Y31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,Z31:$AX31)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$29,AA31:$AX31)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$30,F32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,G32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,H32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,I32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,J32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,K32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,L32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,M32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,N32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,O32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,P32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Q32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,R32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,S32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,T32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,U32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,V32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,W32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,X32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Y32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,Z32:$AX32)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$30,AA32:$AX32)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$31,F33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,G33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,H33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,I33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,J33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,K33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,L33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,M33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,N33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,O33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,P33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Q33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,R33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,S33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,T33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,U33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,V33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,W33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,X33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Y33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,Z33:$AX33)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$31,AA33:$AX33)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$32,F34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,G34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,H34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,I34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,J34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,K34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,L34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,M34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,N34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,O34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,P34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Q34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,R34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,S34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,T34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,U34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,V34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,W34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,X34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Y34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,Z34:$AX34)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$32,AA34:$AX34)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,{"$f":"+SUM(E257:E261)","v":11915.239511211046},{"$f":"+SUM(F257:F261)","v":11063.80141049882},{"$f":"+SUM(G257:G261)","v":10410.433169855309},9783.3227214053968,8817.2875905550536,7866.0523045968257,7075.3766421295159,4897.4890624587479,4022.2222860361985,3226.7512377243543,2457.4914820674053,2362.3052667811494,1611.9038697399692,871.27447538788419,131.00079401952948,84.209133944426057,44.439440777597063,19.403703797789518,9.7185790258167923,4.9456914629379423,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_OLD_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$34,F36:$AX36)","v":2474.6550908062341},{"$f":"NPV('Input 4 - External Financing'!$E$34,G36:$AX36)","v":2598.3878453465463},{"$f":"NPV('Input 4 - External Financing'!$E$34,H36:$AX36)","v":2728.3072376138739},{"$f":"NPV('Input 4 - External Financing'!$E$34,I36:$AX36)","v":2864.7225994945675},{"$f":"NPV('Input 4 - External Financing'!$E$34,J36:$AX36)","v":2757.9587294692956},{"$f":"NPV('Input 4 - External Financing'!$E$34,K36:$AX36)","v":2645.8566659427602},{"$f":"NPV('Input 4 - External Financing'!$E$34,L36:$AX36)","v":2528.1494992398984},{"$f":"NPV('Input 4 - External Financing'!$E$34,M36:$AX36)","v":1654.5569742018938},{"$f":"NPV('Input 4 - External Financing'!$E$34,N36:$AX36)","v":1403.9514895786554},{"$f":"NPV('Input 4 - External Financing'!$E$34,O36:$AX36)","v":1140.8157307242552},{"$f":"NPV('Input 4 - External Financing'!$E$34,P36:$AX36)","v":864.52318392713528},{"$f":"NPV('Input 4 - External Financing'!$E$34,Q36:$AX36)","v":907.74934312349194},{"$f":"NPV('Input 4 - External Financing'!$E$34,R36:$AX36)","v":619.80347694633349},{"$f":"NPV('Input 4 - External Financing'!$E$34,S36:$AX36)","v":317.46031746031719},{"$f":"NPV('Input 4 - External Financing'!$E$34,T36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,U36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,V36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,W36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,X36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Y36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,Z36:$AX36)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$34,AA36:$AX36)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$35,F37:$AX37)","v":9194.221637777915},{"$f":"NPV('Input 4 - External Financing'!$E$35,G37:$AX37)","v":8244.1906773841874},{"$f":"NPV('Input 4 - External Financing'!$E$35,H37:$AX37)","v":7491.7884362298109},{"$f":"NPV('Input 4 - External Financing'!$E$35,I37:$AX37)","v":6753.6176177652906},{"$f":"NPV('Input 4 - External Financing'!$E$35,J37:$AX37)","v":5919.7553650662767},{"$f":"NPV('Input 4 - External Financing'!$E$35,K37:$AX37)","v":5106.0878678336094},{"$f":"NPV('Input 4 - External Financing'!$E$35,L37:$AX37)","v":4443.6446501948058},{"$f":"NPV('Input 4 - External Financing'!$E$35,M37:$AX37)","v":3149.937404260635},{"$f":"NPV('Input 4 - External Financing'!$E$35,N37:$AX37)","v":2535.9295782615131},{"$f":"NPV('Input 4 - External Financing'!$E$35,O37:$AX37)","v":2014.3166945609344},{"$f":"NPV('Input 4 - External Financing'!$E$35,P37:$AX37)","v":1532.1442784124802},{"$f":"NPV('Input 4 - External Financing'!$E$35,Q37:$AX37)","v":1404.6027029434781},{"$f":"NPV('Input 4 - External Financing'!$E$35,R37:$AX37)","v":953.09777771041411},{"$f":"NPV('Input 4 - External Financing'!$E$35,S37:$AX37)","v":525.84594542351783},{"$f":"NPV('Input 4 - External Financing'!$E$35,T37:$AX37)","v":114.15497089027775},{"$f":"NPV('Input 4 - External Financing'!$E$35,U37:$AX37)","v":78.578086325378436},{"$f":"NPV('Input 4 - External Financing'!$E$35,V37:$AX37)","v":44.439440777597063},{"$f":"NPV('Input 4 - External Financing'!$E$35,W37:$AX37)","v":19.403703797789518},{"$f":"NPV('Input 4 - External Financing'!$E$35,X37:$AX37)","v":9.7185790258167923},{"$f":"NPV('Input 4 - External Financing'!$E$35,Y37:$AX37)","v":4.9456914629379423},{"$f":"NPV('Input 4 - External Financing'!$E$35,Z37:$AX37)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$35,AA37:$AX37)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$36,F38:$AX38)","v":246.36278262689663},{"$f":"NPV('Input 4 - External Financing'!$E$36,G38:$AX38)","v":221.22288776808588},{"$f":"NPV('Input 4 - External Financing'!$E$36,H38:$AX38)","v":190.33749601162347},{"$f":"NPV('Input 4 - External Financing'!$E$36,I38:$AX38)","v":164.982504145538},{"$f":"NPV('Input 4 - External Financing'!$E$36,J38:$AX38)","v":139.57349601948158},{"$f":"NPV('Input 4 - External Financing'!$E$36,K38:$AX38)","v":114.10777082045566},{"$f":"NPV('Input 4 - External Financing'!$E$36,L38:$AX38)","v":103.58249269481176},{"$f":"NPV('Input 4 - External Financing'!$E$36,M38:$AX38)","v":92.994683996219024},{"$f":"NPV('Input 4 - External Financing'!$E$36,N38:$AX38)","v":82.341218196029985},{"$f":"NPV('Input 4 - External Financing'!$E$36,O38:$AX38)","v":71.618812439164785},{"$f":"NPV('Input 4 - External Financing'!$E$36,P38:$AX38)","v":60.824019727789732},{"$f":"NPV('Input 4 - External Financing'!$E$36,Q38:$AX38)","v":49.953220714179217},{"$f":"NPV('Input 4 - External Financing'!$E$36,R38:$AX38)","v":39.002615083221492},{"$f":"NPV('Input 4 - External Financing'!$E$36,S38:$AX38)","v":27.968212504049266},{"$f":"NPV('Input 4 - External Financing'!$E$36,T38:$AX38)","v":16.845823129251734},{"$f":"NPV('Input 4 - External Financing'!$E$36,U38:$AX38)","v":5.6310476190476191},{"$f":"NPV('Input 4 - External Financing'!$E$36,V38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,W38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,X38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Y38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,Z38:$AX38)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$36,AA38:$AX38)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$37,F39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,G39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,H39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,I39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,J39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,K39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,L39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,M39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,N39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,O39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,P39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Q39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,R39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,S39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,T39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,U39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,V39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,W39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,X39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Y39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,Z39:$AX39)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$37,AA39:$AX39)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"NPV('Input 4 - External Financing'!$E$38,F40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,G40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,H40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,I40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,J40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,K40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,L40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,M40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,N40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,O40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,P40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Q40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,R40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,S40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,T40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,U40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,V40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,W40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,X40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Y40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,Z40:$AX40)","v":0},{"$f":"NPV('Input 4 - External Financing'!$E$38,AA40:$AX40)","v":0}]
[{"$f":"A$48","v":"Locally-issued debt"},null,null,null,{"$f":"E58","v":2760.4123708394841},{"$f":"F58","v":1700.5981168163573},{"$f":"G58","v":871.68048336077345},545.31327159246916,414.33395883215468,57.817592170708309,55.659887759016463,53.582707079867795,51.583045054592382,49.65800875155535,-1.2395911212302591E-12,-1.1933306124377913E-12,-1.1487965073256077E-12,-1.1059243779454253E-12,-1.064652200746403E-12,-1.0249202668449481E-12,-9.8667109564331272E-13,-9.4984935167181246E-13,-9.1440176453442995E-13,-8.8027705184198317E-13,-8.4742584502135043E-13,-8.1580061789349787E-13]
["Assumed that a grant element is zero for old locally-issued debt"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C666,IF(START!L10=\"French\",translation!D666,IF(START!L10=\"Portuguese\",translation!E666,translation!F666)))","v":"PV of existing arrears"},null,null,null,{"$f":"E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_ARREARS"]
[null,null,null,-2]
[{"$f":"++IF(START!L10=\"English\",translation!C668,IF(START!L10=\"French\",translation!D668,IF(START!L10=\"Portuguese\",translation!E668,translation!F668)))","v":"PV of new MLT debt"},null,null,null,null,{"$f":"F268+F275+F279+F292+F298+F308","v":4352.1016534632008},{"$f":"G268+G275+G279+G292+G298+G308","v":7348.4474843312146},9267.4555855022791,11417.635083210227,13498.014211745647,15615.747603009346,18190.720733755697,19094.210044786763,20820.108306746049,22949.53568846302,24666.664578259151,27366.728654993694,30060.806369113816,32763.996707926472,34985.420615629955,37484.449030133648,39548.830283059266,41838.584909638434,43826.805136887036,46099.019300005115,48560.982614801396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F269:F274)","v":359.58991933500943},642.376020846237,848.76661565751272,962.36722220279648,1020.3139012890757,1070.4277672111477,1054.8608514977354,992.00706902988679,899.98916030855264,798.60972526483101,691.32547858260239,615.40643236604387,573.31739787367496,548.26263121697457,522.59733140314268,496.29097177432283,469.31149933976565,441.62525845918424,413.19691071027728,383.98935074962873,353.96361796665133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D140+$D$266","v":24},null,{"$f":"IFERROR(PV_Base!D25,0)","v":128.01583307099614},{"$f":"IFERROR(PV_Base!E25,0)","v":261.90724425546534},{"$f":"IFERROR(PV_Base!F25,0)","v":338.15289208284025},{"$f":"IFERROR(PV_Base!G25,0)","v":353.9085369971047},{"$f":"IFERROR(PV_Base!H25,0)","v":370.45196415708239},{"$f":"IFERROR(PV_Base!I25,0)","v":387.82256267505892},{"$f":"IFERROR(PV_Base!J25,0)","v":369.1976234328319},{"$f":"IFERROR(PV_Base!K25,0)","v":312.88807830715518},{"$f":"IFERROR(PV_Base!L25,0)","v":235.49694147858685},{"$f":"IFERROR(PV_Base!M25,0)","v":154.4666477465656},{"$f":"IFERROR(PV_Base!N25,0)","v":69.615239265918802},{"$f":"IFERROR(PV_Base!O25,0)","v":17.615727985317569},{"$f":"IFERROR(PV_Base!P25,0)","v":1.3145040611561853E-13},{"$f":"IFERROR(PV_Base!Q25,0)","v":1.3802292642139947E-13},{"$f":"IFERROR(PV_Base!R25,0)","v":1.4492407274246945E-13},{"$f":"IFERROR(PV_Base!S25,0)","v":1.5217027637959292E-13},{"$f":"IFERROR(PV_Base!T25,0)","v":1.5977879019857258E-13},{"$f":"IFERROR(PV_Base!U25,0)","v":1.6776772970850122E-13},{"$f":"IFERROR(PV_Base!V25,0)","v":1.7615611619392629E-13},{"$f":"IFERROR(PV_Base!W25,0)","v":1.8496392200362262E-13},{"$f":"IFERROR(PV_Base!X25,0)","v":1.9421211810380374E-13}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,58,null,{"$f":"IFERROR(PV_Base!D59,0)","v":184.45396305064591},{"$f":"IFERROR(PV_Base!E59,0)","v":253.55671661080908},{"$f":"IFERROR(PV_Base!F59,0)","v":332.52457150698467},{"$f":"IFERROR(PV_Base!G59,0)","v":407.28704081557879},{"$f":"IFERROR(PV_Base!H59,0)","v":437.10244264935284},{"$f":"IFERROR(PV_Base!I59,0)","v":461.43268418692588},{"$f":"IFERROR(PV_Base!J59,0)","v":459.77694574720016},{"$f":"IFERROR(PV_Base!K59,0)","v":454.20225629309243},{"$f":"IFERROR(PV_Base!L59,0)","v":444.07081235997447},{"$f":"IFERROR(PV_Base!M59,0)","v":429.60965300647536},{"$f":"IFERROR(PV_Base!N59,0)","v":413.57278846157607},{"$f":"IFERROR(PV_Base!O59,0)","v":396.29900946570655},{"$f":"IFERROR(PV_Base!P59,0)","v":378.6934302963183},{"$f":"IFERROR(PV_Base!Q59,0)","v":360.73946094473536},{"$f":"IFERROR(PV_Base!R59,0)","v":342.41968190184798},{"$f":"IFERROR(PV_Base!S59,0)","v":323.715802683091},{"$f":"IFERROR(PV_Base!T59,0)","v":304.60861827967091},{"$f":"IFERROR(PV_Base!U59,0)","v":285.07796343235458},{"$f":"IFERROR(PV_Base!V59,0)","v":265.10266461894713},{"$f":"IFERROR(PV_Base!W59,0)","v":244.66048964114407},{"$f":"IFERROR(PV_Base!X59,0)","v":223.72809469072558}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,84,null,{"$f":"IFERROR(PV_Base!D85,0)","v":0},{"$f":"IFERROR(PV_Base!E85,0)","v":0},{"$f":"IFERROR(PV_Base!F85,0)","v":0},{"$f":"IFERROR(PV_Base!G85,0)","v":0},{"$f":"IFERROR(PV_Base!H85,0)","v":0},{"$f":"IFERROR(PV_Base!I85,0)","v":0},{"$f":"IFERROR(PV_Base!J85,0)","v":0},{"$f":"IFERROR(PV_Base!K85,0)","v":0},{"$f":"IFERROR(PV_Base!L85,0)","v":0},{"$f":"IFERROR(PV_Base!M85,0)","v":0},{"$f":"IFERROR(PV_Base!N85,0)","v":0},{"$f":"IFERROR(PV_Base!O85,0)","v":0},{"$f":"IFERROR(PV_Base!P85,0)","v":0},{"$f":"IFERROR(PV_Base!Q85,0)","v":0},{"$f":"IFERROR(PV_Base!R85,0)","v":0},{"$f":"IFERROR(PV_Base!S85,0)","v":0},{"$f":"IFERROR(PV_Base!T85,0)","v":0},{"$f":"IFERROR(PV_Base!U85,0)","v":0},{"$f":"IFERROR(PV_Base!V85,0)","v":0},{"$f":"IFERROR(PV_Base!W85,0)","v":0},{"$f":"IFERROR(PV_Base!X85,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,109,null,{"$f":"IFERROR(PV_Base!D110,0)","v":0},{"$f":"IFERROR(PV_Base!E110,0)","v":0},{"$f":"IFERROR(PV_Base!F110,0)","v":0},{"$f":"IFERROR(PV_Base!G110,0)","v":0},{"$f":"IFERROR(PV_Base!H110,0)","v":0},{"$f":"IFERROR(PV_Base!I110,0)","v":0},{"$f":"IFERROR(PV_Base!J110,0)","v":0},{"$f":"IFERROR(PV_Base!K110,0)","v":0},{"$f":"IFERROR(PV_Base!L110,0)","v":0},{"$f":"IFERROR(PV_Base!M110,0)","v":0},{"$f":"IFERROR(PV_Base!N110,0)","v":0},{"$f":"IFERROR(PV_Base!O110,0)","v":0},{"$f":"IFERROR(PV_Base!P110,0)","v":0},{"$f":"IFERROR(PV_Base!Q110,0)","v":0},{"$f":"IFERROR(PV_Base!R110,0)","v":0},{"$f":"IFERROR(PV_Base!S110,0)","v":0},{"$f":"IFERROR(PV_Base!T110,0)","v":0},{"$f":"IFERROR(PV_Base!U110,0)","v":0},{"$f":"IFERROR(PV_Base!V110,0)","v":0},{"$f":"IFERROR(PV_Base!W110,0)","v":0},{"$f":"IFERROR(PV_Base!X110,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,135,null,{"$f":"IFERROR(PV_Base!D136,0)","v":47.120123213367378},{"$f":"IFERROR(PV_Base!E136,0)","v":126.91205997996263},{"$f":"IFERROR(PV_Base!F136,0)","v":178.08915206768782},{"$f":"IFERROR(PV_Base!G136,0)","v":201.17164439011293},{"$f":"IFERROR(PV_Base!H136,0)","v":212.75949448264043},{"$f":"IFERROR(PV_Base!I136,0)","v":221.17252034916294},{"$f":"IFERROR(PV_Base!J136,0)","v":225.88628231770346},{"$f":"IFERROR(PV_Base!K136,0)","v":224.91673442963915},{"$f":"IFERROR(PV_Base!L136,0)","v":220.42140646999133},{"$f":"IFERROR(PV_Base!M136,0)","v":214.53342451179},{"$f":"IFERROR(PV_Base!N136,0)","v":208.13745085510752},{"$f":"IFERROR(PV_Base!O136,0)","v":201.49169491501979},{"$f":"IFERROR(PV_Base!P136,0)","v":194.62396757735655},{"$f":"IFERROR(PV_Base!Q136,0)","v":187.52317027223904},{"$f":"IFERROR(PV_Base!R136,0)","v":180.17764950129452},{"$f":"IFERROR(PV_Base!S136,0)","v":172.57516909123166},{"$f":"IFERROR(PV_Base!T136,0)","v":164.70288106009454},{"$f":"IFERROR(PV_Base!U136,0)","v":156.54729502682946},{"$f":"IFERROR(PV_Base!V136,0)","v":148.09424609133001},{"$f":"IFERROR(PV_Base!W136,0)","v":139.32886110848446},{"$f":"IFERROR(PV_Base!X136,0)","v":130.23552327592552}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,161,null,{"$f":"IFERROR(PV_Base!D162,0)","v":0},{"$f":"IFERROR(PV_Base!E162,0)","v":0},{"$f":"IFERROR(PV_Base!F162,0)","v":0},{"$f":"IFERROR(PV_Base!G162,0)","v":0},{"$f":"IFERROR(PV_Base!H162,0)","v":0},{"$f":"IFERROR(PV_Base!I162,0)","v":0},{"$f":"IFERROR(PV_Base!J162,0)","v":0},{"$f":"IFERROR(PV_Base!K162,0)","v":0},{"$f":"IFERROR(PV_Base!L162,0)","v":0},{"$f":"IFERROR(PV_Base!M162,0)","v":0},{"$f":"IFERROR(PV_Base!N162,0)","v":0},{"$f":"IFERROR(PV_Base!O162,0)","v":0},{"$f":"IFERROR(PV_Base!P162,0)","v":0},{"$f":"IFERROR(PV_Base!Q162,0)","v":0},{"$f":"IFERROR(PV_Base!R162,0)","v":0},{"$f":"IFERROR(PV_Base!S162,0)","v":0},{"$f":"IFERROR(PV_Base!T162,0)","v":0},{"$f":"IFERROR(PV_Base!U162,0)","v":0},{"$f":"IFERROR(PV_Base!V162,0)","v":0},{"$f":"IFERROR(PV_Base!W162,0)","v":0},{"$f":"IFERROR(PV_Base!X162,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F276:F278)","v":0},{"$f":"SUM(G276:G278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D147+$D$266","v":187},null,{"$f":"IFERROR(PV_Base!D188,0)","v":0},{"$f":"IFERROR(PV_Base!E188,0)","v":0},{"$f":"IFERROR(PV_Base!F188,0)","v":0},{"$f":"IFERROR(PV_Base!G188,0)","v":0},{"$f":"IFERROR(PV_Base!H188,0)","v":0},{"$f":"IFERROR(PV_Base!I188,0)","v":0},{"$f":"IFERROR(PV_Base!J188,0)","v":0},{"$f":"IFERROR(PV_Base!K188,0)","v":0},{"$f":"IFERROR(PV_Base!L188,0)","v":0},{"$f":"IFERROR(PV_Base!M188,0)","v":0},{"$f":"IFERROR(PV_Base!N188,0)","v":0},{"$f":"IFERROR(PV_Base!O188,0)","v":0},{"$f":"IFERROR(PV_Base!P188,0)","v":0},{"$f":"IFERROR(PV_Base!Q188,0)","v":0},{"$f":"IFERROR(PV_Base!R188,0)","v":0},{"$f":"IFERROR(PV_Base!S188,0)","v":0},{"$f":"IFERROR(PV_Base!T188,0)","v":0},{"$f":"IFERROR(PV_Base!U188,0)","v":0},{"$f":"IFERROR(PV_Base!V188,0)","v":0},{"$f":"IFERROR(PV_Base!W188,0)","v":0},{"$f":"IFERROR(PV_Base!X188,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D148+$D$266","v":213},null,{"$f":"IFERROR(PV_Base!D214,0)","v":0},{"$f":"IFERROR(PV_Base!E214,0)","v":0},{"$f":"IFERROR(PV_Base!F214,0)","v":0},{"$f":"IFERROR(PV_Base!G214,0)","v":0},{"$f":"IFERROR(PV_Base!H214,0)","v":0},{"$f":"IFERROR(PV_Base!I214,0)","v":0},{"$f":"IFERROR(PV_Base!J214,0)","v":0},{"$f":"IFERROR(PV_Base!K214,0)","v":0},{"$f":"IFERROR(PV_Base!L214,0)","v":0},{"$f":"IFERROR(PV_Base!M214,0)","v":0},{"$f":"IFERROR(PV_Base!N214,0)","v":0},{"$f":"IFERROR(PV_Base!O214,0)","v":0},{"$f":"IFERROR(PV_Base!P214,0)","v":0},{"$f":"IFERROR(PV_Base!Q214,0)","v":0},{"$f":"IFERROR(PV_Base!R214,0)","v":0},{"$f":"IFERROR(PV_Base!S214,0)","v":0},{"$f":"IFERROR(PV_Base!T214,0)","v":0},{"$f":"IFERROR(PV_Base!U214,0)","v":0},{"$f":"IFERROR(PV_Base!V214,0)","v":0},{"$f":"IFERROR(PV_Base!W214,0)","v":0},{"$f":"IFERROR(PV_Base!X214,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D149+$D$266","v":239},null,{"$f":"IFERROR(PV_Base!D240,0)","v":0},{"$f":"IFERROR(PV_Base!E240,0)","v":0},{"$f":"IFERROR(PV_Base!F240,0)","v":0},{"$f":"IFERROR(PV_Base!G240,0)","v":0},{"$f":"IFERROR(PV_Base!H240,0)","v":0},{"$f":"IFERROR(PV_Base!I240,0)","v":0},{"$f":"IFERROR(PV_Base!J240,0)","v":0},{"$f":"IFERROR(PV_Base!K240,0)","v":0},{"$f":"IFERROR(PV_Base!L240,0)","v":0},{"$f":"IFERROR(PV_Base!M240,0)","v":0},{"$f":"IFERROR(PV_Base!N240,0)","v":0},{"$f":"IFERROR(PV_Base!O240,0)","v":0},{"$f":"IFERROR(PV_Base!P240,0)","v":0},{"$f":"IFERROR(PV_Base!Q240,0)","v":0},{"$f":"IFERROR(PV_Base!R240,0)","v":0},{"$f":"IFERROR(PV_Base!S240,0)","v":0},{"$f":"IFERROR(PV_Base!T240,0)","v":0},{"$f":"IFERROR(PV_Base!U240,0)","v":0},{"$f":"IFERROR(PV_Base!V240,0)","v":0},{"$f":"IFERROR(PV_Base!W240,0)","v":0},{"$f":"IFERROR(PV_Base!X240,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F280+F286","v":233.90150308371477},{"$f":"G280+G286","v":599.52915836059015},980.84802877232391,1469.325335986101,1888.6665623389604,2156.939099539572,2411.8116974230438,2811.4483139740469,3201.9504857810762,3562.8911689786169,3893.0994513285045,4180.8226927680107,4434.0088180977709,4669.8804377430661,4889.7047414965982,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F281:F285)","v":182.47888746031924},{"$f":"+SUM(G281:G285)","v":547.44523252621821},928.06972721642683,1415.8179399226024,1834.3936170424804,2101.8623275484615,2361.8966324660723,2766.7620593459023,3162.5634999411805,3528.8774333093629,3864.536646281405,4157.7923828171542,4416.5966459409501,4658.1763282129641,4883.8031156675306,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D152+$D$266","v":265},null,{"$f":"IFERROR(PV_Base!D266,0)","v":182.47888746031924},{"$f":"IFERROR(PV_Base!E266,0)","v":547.44523252621821},{"$f":"IFERROR(PV_Base!F266,0)","v":928.06972721642683},{"$f":"IFERROR(PV_Base!G266,0)","v":1415.8179399226024},{"$f":"IFERROR(PV_Base!H266,0)","v":1834.3936170424804},{"$f":"IFERROR(PV_Base!I266,0)","v":2101.8623275484615},{"$f":"IFERROR(PV_Base!J266,0)","v":2361.8966324660723},{"$f":"IFERROR(PV_Base!K266,0)","v":2766.7620593459023},{"$f":"IFERROR(PV_Base!L266,0)","v":3162.5634999411805},{"$f":"IFERROR(PV_Base!M266,0)","v":3528.8774333093629},{"$f":"IFERROR(PV_Base!N266,0)","v":3864.536646281405},{"$f":"IFERROR(PV_Base!O266,0)","v":4157.7923828171542},{"$f":"IFERROR(PV_Base!P266,0)","v":4416.5966459409501},{"$f":"IFERROR(PV_Base!Q266,0)","v":4658.1763282129641},{"$f":"IFERROR(PV_Base!R266,0)","v":4883.8031156675306},{"$f":"IFERROR(PV_Base!S266,0)","v":5077.7038360253155},{"$f":"IFERROR(PV_Base!T266,0)","v":5170.3974994194632},{"$f":"IFERROR(PV_Base!U266,0)","v":5159.3128816941007},{"$f":"IFERROR(PV_Base!V266,0)","v":5041.7118380240217},{"$f":"IFERROR(PV_Base!W266,0)","v":4814.7193163427592},{"$f":"IFERROR(PV_Base!X266,0)","v":4475.3165119805235}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,291,null,{"$f":"IFERROR(PV_Base!D292,0)","v":0},{"$f":"IFERROR(PV_Base!E292,0)","v":0},{"$f":"IFERROR(PV_Base!F292,0)","v":0},{"$f":"IFERROR(PV_Base!G292,0)","v":0},{"$f":"IFERROR(PV_Base!H292,0)","v":0},{"$f":"IFERROR(PV_Base!I292,0)","v":0},{"$f":"IFERROR(PV_Base!J292,0)","v":0},{"$f":"IFERROR(PV_Base!K292,0)","v":0},{"$f":"IFERROR(PV_Base!L292,0)","v":0},{"$f":"IFERROR(PV_Base!M292,0)","v":0},{"$f":"IFERROR(PV_Base!N292,0)","v":0},{"$f":"IFERROR(PV_Base!O292,0)","v":0},{"$f":"IFERROR(PV_Base!P292,0)","v":0},{"$f":"IFERROR(PV_Base!Q292,0)","v":0},{"$f":"IFERROR(PV_Base!R292,0)","v":0},{"$f":"IFERROR(PV_Base!S292,0)","v":0},{"$f":"IFERROR(PV_Base!T292,0)","v":0},{"$f":"IFERROR(PV_Base!U292,0)","v":0},{"$f":"IFERROR(PV_Base!V292,0)","v":0},{"$f":"IFERROR(PV_Base!W292,0)","v":0},{"$f":"IFERROR(PV_Base!X292,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,317,null,{"$f":"IFERROR(PV_Base!D318,0)","v":0},{"$f":"IFERROR(PV_Base!E318,0)","v":0},{"$f":"IFERROR(PV_Base!F318,0)","v":0},{"$f":"IFERROR(PV_Base!G318,0)","v":0},{"$f":"IFERROR(PV_Base!H318,0)","v":0},{"$f":"IFERROR(PV_Base!I318,0)","v":0},{"$f":"IFERROR(PV_Base!J318,0)","v":0},{"$f":"IFERROR(PV_Base!K318,0)","v":0},{"$f":"IFERROR(PV_Base!L318,0)","v":0},{"$f":"IFERROR(PV_Base!M318,0)","v":0},{"$f":"IFERROR(PV_Base!N318,0)","v":0},{"$f":"IFERROR(PV_Base!O318,0)","v":0},{"$f":"IFERROR(PV_Base!P318,0)","v":0},{"$f":"IFERROR(PV_Base!Q318,0)","v":0},{"$f":"IFERROR(PV_Base!R318,0)","v":0},{"$f":"IFERROR(PV_Base!S318,0)","v":0},{"$f":"IFERROR(PV_Base!T318,0)","v":0},{"$f":"IFERROR(PV_Base!U318,0)","v":0},{"$f":"IFERROR(PV_Base!V318,0)","v":0},{"$f":"IFERROR(PV_Base!W318,0)","v":0},{"$f":"IFERROR(PV_Base!X318,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,343,null,{"$f":"IFERROR(PV_Base!D344,0)","v":0},{"$f":"IFERROR(PV_Base!E344,0)","v":0},{"$f":"IFERROR(PV_Base!F344,0)","v":0},{"$f":"IFERROR(PV_Base!G344,0)","v":0},{"$f":"IFERROR(PV_Base!H344,0)","v":0},{"$f":"IFERROR(PV_Base!I344,0)","v":0},{"$f":"IFERROR(PV_Base!J344,0)","v":0},{"$f":"IFERROR(PV_Base!K344,0)","v":0},{"$f":"IFERROR(PV_Base!L344,0)","v":0},{"$f":"IFERROR(PV_Base!M344,0)","v":0},{"$f":"IFERROR(PV_Base!N344,0)","v":0},{"$f":"IFERROR(PV_Base!O344,0)","v":0},{"$f":"IFERROR(PV_Base!P344,0)","v":0},{"$f":"IFERROR(PV_Base!Q344,0)","v":0},{"$f":"IFERROR(PV_Base!R344,0)","v":0},{"$f":"IFERROR(PV_Base!S344,0)","v":0},{"$f":"IFERROR(PV_Base!T344,0)","v":0},{"$f":"IFERROR(PV_Base!U344,0)","v":0},{"$f":"IFERROR(PV_Base!V344,0)","v":0},{"$f":"IFERROR(PV_Base!W344,0)","v":0},{"$f":"IFERROR(PV_Base!X344,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,369,null,{"$f":"IFERROR(PV_Base!D370,0)","v":0},{"$f":"IFERROR(PV_Base!E370,0)","v":0},{"$f":"IFERROR(PV_Base!F370,0)","v":0},{"$f":"IFERROR(PV_Base!G370,0)","v":0},{"$f":"IFERROR(PV_Base!H370,0)","v":0},{"$f":"IFERROR(PV_Base!I370,0)","v":0},{"$f":"IFERROR(PV_Base!J370,0)","v":0},{"$f":"IFERROR(PV_Base!K370,0)","v":0},{"$f":"IFERROR(PV_Base!L370,0)","v":0},{"$f":"IFERROR(PV_Base!M370,0)","v":0},{"$f":"IFERROR(PV_Base!N370,0)","v":0},{"$f":"IFERROR(PV_Base!O370,0)","v":0},{"$f":"IFERROR(PV_Base!P370,0)","v":0},{"$f":"IFERROR(PV_Base!Q370,0)","v":0},{"$f":"IFERROR(PV_Base!R370,0)","v":0},{"$f":"IFERROR(PV_Base!S370,0)","v":0},{"$f":"IFERROR(PV_Base!T370,0)","v":0},{"$f":"IFERROR(PV_Base!U370,0)","v":0},{"$f":"IFERROR(PV_Base!V370,0)","v":0},{"$f":"IFERROR(PV_Base!W370,0)","v":0},{"$f":"IFERROR(PV_Base!X370,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,-2,null,{"$f":"+SUM(F287:F291)","v":51.422615623395544},{"$f":"+SUM(G287:G291)","v":52.083925834371911},52.778301555897102,53.507396063498547,54.272945296480067,55.076771991110661,49.915064956971484,44.686254628144688,39.386985839895893,34.013735669253997,28.562805047099349,23.03030995085631,17.412172156820461,11.704109530102162,5.9016258290672887,1.1546319456101628E-14,1.2632028756343061E-14,1.3772023521596567E-14,1.4969018025112748E-14,1.6225862253804735E-14,1.7545548693931326E-14]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,395,null,{"$f":"IFERROR(PV_Base!D396,0)","v":51.422615623395544},{"$f":"IFERROR(PV_Base!E396,0)","v":52.083925834371911},{"$f":"IFERROR(PV_Base!F396,0)","v":52.778301555897102},{"$f":"IFERROR(PV_Base!G396,0)","v":53.507396063498547},{"$f":"IFERROR(PV_Base!H396,0)","v":54.272945296480067},{"$f":"IFERROR(PV_Base!I396,0)","v":55.076771991110661},{"$f":"IFERROR(PV_Base!J396,0)","v":49.915064956971484},{"$f":"IFERROR(PV_Base!K396,0)","v":44.686254628144688},{"$f":"IFERROR(PV_Base!L396,0)","v":39.386985839895893},{"$f":"IFERROR(PV_Base!M396,0)","v":34.013735669253997},{"$f":"IFERROR(PV_Base!N396,0)","v":28.562805047099349},{"$f":"IFERROR(PV_Base!O396,0)","v":23.03030995085631},{"$f":"IFERROR(PV_Base!P396,0)","v":17.412172156820461},{"$f":"IFERROR(PV_Base!Q396,0)","v":11.704109530102162},{"$f":"IFERROR(PV_Base!R396,0)","v":5.9016258290672887},{"$f":"IFERROR(PV_Base!S396,0)","v":1.1546319456101628E-14},{"$f":"IFERROR(PV_Base!T396,0)","v":1.2632028756343061E-14},{"$f":"IFERROR(PV_Base!U396,0)","v":1.3772023521596567E-14},{"$f":"IFERROR(PV_Base!V396,0)","v":1.4969018025112748E-14},{"$f":"IFERROR(PV_Base!W396,0)","v":1.6225862253804735E-14},{"$f":"IFERROR(PV_Base!X396,0)","v":1.7545548693931326E-14}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,421,null,{"$f":"IFERROR(PV_Base!D422,0)","v":0},{"$f":"IFERROR(PV_Base!E422,0)","v":0},{"$f":"IFERROR(PV_Base!F422,0)","v":0},{"$f":"IFERROR(PV_Base!G422,0)","v":0},{"$f":"IFERROR(PV_Base!H422,0)","v":0},{"$f":"IFERROR(PV_Base!I422,0)","v":0},{"$f":"IFERROR(PV_Base!J422,0)","v":0},{"$f":"IFERROR(PV_Base!K422,0)","v":0},{"$f":"IFERROR(PV_Base!L422,0)","v":0},{"$f":"IFERROR(PV_Base!M422,0)","v":0},{"$f":"IFERROR(PV_Base!N422,0)","v":0},{"$f":"IFERROR(PV_Base!O422,0)","v":0},{"$f":"IFERROR(PV_Base!P422,0)","v":0},{"$f":"IFERROR(PV_Base!Q422,0)","v":0},{"$f":"IFERROR(PV_Base!R422,0)","v":0},{"$f":"IFERROR(PV_Base!S422,0)","v":0},{"$f":"IFERROR(PV_Base!T422,0)","v":0},{"$f":"IFERROR(PV_Base!U422,0)","v":0},{"$f":"IFERROR(PV_Base!V422,0)","v":0},{"$f":"IFERROR(PV_Base!W422,0)","v":0},{"$f":"IFERROR(PV_Base!X422,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,447,null,{"$f":"IFERROR(PV_Base!D448,0)","v":0},{"$f":"IFERROR(PV_Base!E448,0)","v":0},{"$f":"IFERROR(PV_Base!F448,0)","v":0},{"$f":"IFERROR(PV_Base!G448,0)","v":0},{"$f":"IFERROR(PV_Base!H448,0)","v":0},{"$f":"IFERROR(PV_Base!I448,0)","v":0},{"$f":"IFERROR(PV_Base!J448,0)","v":0},{"$f":"IFERROR(PV_Base!K448,0)","v":0},{"$f":"IFERROR(PV_Base!L448,0)","v":0},{"$f":"IFERROR(PV_Base!M448,0)","v":0},{"$f":"IFERROR(PV_Base!N448,0)","v":0},{"$f":"IFERROR(PV_Base!O448,0)","v":0},{"$f":"IFERROR(PV_Base!P448,0)","v":0},{"$f":"IFERROR(PV_Base!Q448,0)","v":0},{"$f":"IFERROR(PV_Base!R448,0)","v":0},{"$f":"IFERROR(PV_Base!S448,0)","v":0},{"$f":"IFERROR(PV_Base!T448,0)","v":0},{"$f":"IFERROR(PV_Base!U448,0)","v":0},{"$f":"IFERROR(PV_Base!V448,0)","v":0},{"$f":"IFERROR(PV_Base!W448,0)","v":0},{"$f":"IFERROR(PV_Base!X448,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,473,null,{"$f":"IFERROR(PV_Base!D474,0)","v":0},{"$f":"IFERROR(PV_Base!E474,0)","v":0},{"$f":"IFERROR(PV_Base!F474,0)","v":0},{"$f":"IFERROR(PV_Base!G474,0)","v":0},{"$f":"IFERROR(PV_Base!H474,0)","v":0},{"$f":"IFERROR(PV_Base!I474,0)","v":0},{"$f":"IFERROR(PV_Base!J474,0)","v":0},{"$f":"IFERROR(PV_Base!K474,0)","v":0},{"$f":"IFERROR(PV_Base!L474,0)","v":0},{"$f":"IFERROR(PV_Base!M474,0)","v":0},{"$f":"IFERROR(PV_Base!N474,0)","v":0},{"$f":"IFERROR(PV_Base!O474,0)","v":0},{"$f":"IFERROR(PV_Base!P474,0)","v":0},{"$f":"IFERROR(PV_Base!Q474,0)","v":0},{"$f":"IFERROR(PV_Base!R474,0)","v":0},{"$f":"IFERROR(PV_Base!S474,0)","v":0},{"$f":"IFERROR(PV_Base!T474,0)","v":0},{"$f":"IFERROR(PV_Base!U474,0)","v":0},{"$f":"IFERROR(PV_Base!V474,0)","v":0},{"$f":"IFERROR(PV_Base!W474,0)","v":0},{"$f":"IFERROR(PV_Base!X474,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,499,null,{"$f":"IFERROR(PV_Base!D500,0)","v":0},{"$f":"IFERROR(PV_Base!E500,0)","v":0},{"$f":"IFERROR(PV_Base!F500,0)","v":0},{"$f":"IFERROR(PV_Base!G500,0)","v":0},{"$f":"IFERROR(PV_Base!H500,0)","v":0},{"$f":"IFERROR(PV_Base!I500,0)","v":0},{"$f":"IFERROR(PV_Base!J500,0)","v":0},{"$f":"IFERROR(PV_Base!K500,0)","v":0},{"$f":"IFERROR(PV_Base!L500,0)","v":0},{"$f":"IFERROR(PV_Base!M500,0)","v":0},{"$f":"IFERROR(PV_Base!N500,0)","v":0},{"$f":"IFERROR(PV_Base!O500,0)","v":0},{"$f":"IFERROR(PV_Base!P500,0)","v":0},{"$f":"IFERROR(PV_Base!Q500,0)","v":0},{"$f":"IFERROR(PV_Base!R500,0)","v":0},{"$f":"IFERROR(PV_Base!S500,0)","v":0},{"$f":"IFERROR(PV_Base!T500,0)","v":0},{"$f":"IFERROR(PV_Base!U500,0)","v":0},{"$f":"IFERROR(PV_Base!V500,0)","v":0},{"$f":"IFERROR(PV_Base!W500,0)","v":0},{"$f":"IFERROR(PV_Base!X500,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F293:F297)","v":595.78076719021101},{"$f":"+SUM(G293:G297)","v":894.38551472404401},1072.2843229406581,1570.6443229406582,2370.8353488084126,3487.8480693946299,5450.3077642230746,6785.1917422697943,8325.3558869892859,9837.0700920897907,10987.641760903327,12441.194674798569,13840.519397032702,15210.725156851326,16222.945715552938,17204.383096744721,18160.010587186855,19124.506847963999,20133.596525548739,21181.770725368504,22277.92716467183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D164+$D$266","v":525},null,{"$f":"IFERROR(PV_Base!D526,0)","v":0},{"$f":"IFERROR(PV_Base!E526,0)","v":0},{"$f":"IFERROR(PV_Base!F526,0)","v":0},{"$f":"IFERROR(PV_Base!G526,0)","v":250},{"$f":"IFERROR(PV_Base!H526,0)","v":500},{"$f":"IFERROR(PV_Base!I526,0)","v":750},{"$f":"IFERROR(PV_Base!J526,0)","v":1750},{"$f":"IFERROR(PV_Base!K526,0)","v":2083.333333333333},{"$f":"IFERROR(PV_Base!L526,0)","v":2416.6666666666661},{"$f":"IFERROR(PV_Base!M526,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!N526,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!O526,0)","v":3083.3333333333321},{"$f":"IFERROR(PV_Base!P526,0)","v":3416.6666666666652},{"$f":"IFERROR(PV_Base!Q526,0)","v":3749.9999999999986},{"$f":"IFERROR(PV_Base!R526,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!S526,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!T526,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!U526,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!V526,0)","v":3750},{"$f":"IFERROR(PV_Base!W526,0)","v":3750},{"$f":"IFERROR(PV_Base!X526,0)","v":3750}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D165+$D$266","v":551},null,{"$f":"IFERROR(PV_Base!D552,0)","v":245.78076719021101},{"$f":"IFERROR(PV_Base!E552,0)","v":544.38551472404401},{"$f":"IFERROR(PV_Base!F552,0)","v":809.78432294065806},{"$f":"IFERROR(PV_Base!G552,0)","v":1145.6443229406582},{"$f":"IFERROR(PV_Base!H552,0)","v":1783.3353488084126},{"$f":"IFERROR(PV_Base!I552,0)","v":2737.8480693946299},{"$f":"IFERROR(PV_Base!J552,0)","v":3700.3077642230746},{"$f":"IFERROR(PV_Base!K552,0)","v":4701.8584089364613},{"$f":"IFERROR(PV_Base!L552,0)","v":5908.6892203226198},{"$f":"IFERROR(PV_Base!M552,0)","v":7087.0700920897907},{"$f":"IFERROR(PV_Base!N552,0)","v":8237.6417609033269},{"$f":"IFERROR(PV_Base!O552,0)","v":9357.8613414652373},{"$f":"IFERROR(PV_Base!P552,0)","v":10423.852730366036},{"$f":"IFERROR(PV_Base!Q552,0)","v":11460.725156851327},{"$f":"IFERROR(PV_Base!R552,0)","v":12472.94571555294},{"$f":"IFERROR(PV_Base!S552,0)","v":13454.383096744723},{"$f":"IFERROR(PV_Base!T552,0)","v":14410.010587186856},{"$f":"IFERROR(PV_Base!U552,0)","v":15374.506847963999},{"$f":"IFERROR(PV_Base!V552,0)","v":16383.596525548739},{"$f":"IFERROR(PV_Base!W552,0)","v":17431.770725368504},{"$f":"IFERROR(PV_Base!X552,0)","v":18527.92716467183}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D166+$D$266","v":577},null,{"$f":"IFERROR(PV_Base!D578,0)","v":350},{"$f":"IFERROR(PV_Base!E578,0)","v":350},{"$f":"IFERROR(PV_Base!F578,0)","v":262.5},{"$f":"IFERROR(PV_Base!G578,0)","v":175},{"$f":"IFERROR(PV_Base!H578,0)","v":87.5},{"$f":"IFERROR(PV_Base!I578,0)","v":0},{"$f":"IFERROR(PV_Base!J578,0)","v":0},{"$f":"IFERROR(PV_Base!K578,0)","v":0},{"$f":"IFERROR(PV_Base!L578,0)","v":0},{"$f":"IFERROR(PV_Base!M578,0)","v":0},{"$f":"IFERROR(PV_Base!N578,0)","v":0},{"$f":"IFERROR(PV_Base!O578,0)","v":0},{"$f":"IFERROR(PV_Base!P578,0)","v":0},{"$f":"IFERROR(PV_Base!Q578,0)","v":0},{"$f":"IFERROR(PV_Base!R578,0)","v":0},{"$f":"IFERROR(PV_Base!S578,0)","v":0},{"$f":"IFERROR(PV_Base!T578,0)","v":0},{"$f":"IFERROR(PV_Base!U578,0)","v":0},{"$f":"IFERROR(PV_Base!V578,0)","v":0},{"$f":"IFERROR(PV_Base!W578,0)","v":0},{"$f":"IFERROR(PV_Base!X578,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D167+$D$266","v":603},null,{"$f":"IFERROR(PV_Base!D604,0)","v":0},{"$f":"IFERROR(PV_Base!E604,0)","v":0},{"$f":"IFERROR(PV_Base!F604,0)","v":0},{"$f":"IFERROR(PV_Base!G604,0)","v":0},{"$f":"IFERROR(PV_Base!H604,0)","v":0},{"$f":"IFERROR(PV_Base!I604,0)","v":0},{"$f":"IFERROR(PV_Base!J604,0)","v":0},{"$f":"IFERROR(PV_Base!K604,0)","v":0},{"$f":"IFERROR(PV_Base!L604,0)","v":0},{"$f":"IFERROR(PV_Base!M604,0)","v":0},{"$f":"IFERROR(PV_Base!N604,0)","v":0},{"$f":"IFERROR(PV_Base!O604,0)","v":0},{"$f":"IFERROR(PV_Base!P604,0)","v":0},{"$f":"IFERROR(PV_Base!Q604,0)","v":0},{"$f":"IFERROR(PV_Base!R604,0)","v":0},{"$f":"IFERROR(PV_Base!S604,0)","v":0},{"$f":"IFERROR(PV_Base!T604,0)","v":0},{"$f":"IFERROR(PV_Base!U604,0)","v":0},{"$f":"IFERROR(PV_Base!V604,0)","v":0},{"$f":"IFERROR(PV_Base!W604,0)","v":0},{"$f":"IFERROR(PV_Base!X604,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D168+$D$266","v":629},null,{"$f":"IFERROR(PV_Base!D630,0)","v":0},{"$f":"IFERROR(PV_Base!E630,0)","v":0},{"$f":"IFERROR(PV_Base!F630,0)","v":0},{"$f":"IFERROR(PV_Base!G630,0)","v":0},{"$f":"IFERROR(PV_Base!H630,0)","v":0},{"$f":"IFERROR(PV_Base!I630,0)","v":0},{"$f":"IFERROR(PV_Base!J630,0)","v":0},{"$f":"IFERROR(PV_Base!K630,0)","v":0},{"$f":"IFERROR(PV_Base!L630,0)","v":0},{"$f":"IFERROR(PV_Base!M630,0)","v":0},{"$f":"IFERROR(PV_Base!N630,0)","v":0},{"$f":"IFERROR(PV_Base!O630,0)","v":0},{"$f":"IFERROR(PV_Base!P630,0)","v":0},{"$f":"IFERROR(PV_Base!Q630,0)","v":0},{"$f":"IFERROR(PV_Base!R630,0)","v":0},{"$f":"IFERROR(PV_Base!S630,0)","v":0},{"$f":"IFERROR(PV_Base!T630,0)","v":0},{"$f":"IFERROR(PV_Base!U630,0)","v":0},{"$f":"IFERROR(PV_Base!V630,0)","v":0},{"$f":"IFERROR(PV_Base!W630,0)","v":0},{"$f":"IFERROR(PV_Base!X630,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F299+F303","v":3162.8294638542657},{"$f":"G299+G303","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F300:F302)","v":3162.8294638542657},{"$f":"SUM(G300:G302)","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D15,0)","v":323.98898469603279},{"$f":"IFERROR(PV_LC_NR1!E15,0)","v":1031.9449636855575},{"$f":"IFERROR(PV_LC_NR1!F15,0)","v":1511.7075088308893},{"$f":"IFERROR(PV_LC_NR1!G15,0)","v":1536.7820374810601},{"$f":"IFERROR(PV_LC_NR1!H15,0)","v":1737.0308366363752},{"$f":"IFERROR(PV_LC_NR1!I15,0)","v":2157.3725272548481},{"$f":"IFERROR(PV_LC_NR1!J15,0)","v":2179.6144321648335},{"$f":"IFERROR(PV_LC_NR1!K15,0)","v":2053.3100422696225},{"$f":"IFERROR(PV_LC_NR1!L15,0)","v":2214.7497874201604},{"$f":"IFERROR(PV_LC_NR1!M15,0)","v":2215.4364719607556},{"$f":"IFERROR(PV_LC_NR1!N15,0)","v":2005.7287401117048},{"$f":"IFERROR(PV_LC_NR1!O15,0)","v":1943.7491238797179},{"$f":"IFERROR(PV_LC_NR1!P15,0)","v":1945.5627407870957},{"$f":"IFERROR(PV_LC_NR1!Q15,0)","v":1944.5338935444634},{"$f":"IFERROR(PV_LC_NR1!R15,0)","v":1940.87221308272},{"$f":"IFERROR(PV_LC_NR1!S15,0)","v":1934.7756425865368},{"$f":"IFERROR(PV_LC_NR1!T15,0)","v":1926.4310178910182},{"$f":"IFERROR(PV_LC_NR1!U15,0)","v":1916.0146208362912},{"$f":"IFERROR(PV_LC_NR1!V15,0)","v":1903.6927067900635},{"$f":"IFERROR(PV_LC_NR1!W15,0)","v":1889.6220074955065},{"$f":"IFERROR(PV_LC_NR1!X15,0)","v":1873.9502103516229}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D15,0)","v":1081.8690222134157},{"$f":"IFERROR(PV_LC_NR2!E15,0)","v":1504.4002759142929},{"$f":"IFERROR(PV_LC_NR2!F15,0)","v":1775.2593465214184},{"$f":"IFERROR(PV_LC_NR2!G15,0)","v":2250.7411264487291},{"$f":"IFERROR(PV_LC_NR2!H15,0)","v":2342.4977215656531},{"$f":"IFERROR(PV_LC_NR2!I15,0)","v":2215.5924755165979},{"$f":"IFERROR(PV_LC_NR2!J15,0)","v":2335.3011773194644},{"$f":"IFERROR(PV_LC_NR2!K15,0)","v":2398.0263267382456},{"$f":"IFERROR(PV_LC_NR2!L15,0)","v":2380.6756672594556},{"$f":"IFERROR(PV_LC_NR2!M15,0)","v":2458.5094391037856},{"$f":"IFERROR(PV_LC_NR2!N15,0)","v":2719.7681715914723},{"$f":"IFERROR(PV_LC_NR2!O15,0)","v":3081.679074548374},{"$f":"IFERROR(PV_LC_NR2!P15,0)","v":3468.5542111229815},{"$f":"IFERROR(PV_LC_NR2!Q15,0)","v":3786.4727473068265},{"$f":"IFERROR(PV_LC_NR2!R15,0)","v":3975.916924078329},{"$f":"IFERROR(PV_LC_NR2!S15,0)","v":4046.4450582095569},{"$f":"IFERROR(PV_LC_NR2!T15,0)","v":4055.0840763341321},{"$f":"IFERROR(PV_LC_NR2!U15,0)","v":4042.0736252401975},{"$f":"IFERROR(PV_LC_NR2!V15,0)","v":4024.3866547686321},{"$f":"IFERROR(PV_LC_NR2!W15,0)","v":4002.3903324590751},{"$f":"IFERROR(PV_LC_NR2!X15,0)","v":3976.4309341607604}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D15,0)","v":1756.9714569448174},{"$f":"IFERROR(PV_LC_NR3!E15,0)","v":2675.811550800493},{"$f":"IFERROR(PV_LC_NR3!F15,0)","v":3078.5897627794766},{"$f":"IFERROR(PV_LC_NR3!G15,0)","v":3627.7750381508827},{"$f":"IFERROR(PV_LC_NR3!H15,0)","v":4138.6698411071702},{"$f":"IFERROR(PV_LC_NR3!I15,0)","v":4527.5676640925494},{"$f":"IFERROR(PV_LC_NR3!J15,0)","v":4758.824811127547},{"$f":"IFERROR(PV_LC_NR3!K15,0)","v":4054.226550505166},{"$f":"IFERROR(PV_LC_NR3!L15,0)","v":3797.3873189875158},{"$f":"IFERROR(PV_LC_NR3!M15,0)","v":4077.0187910652417},{"$f":"IFERROR(PV_LC_NR3!N15,0)","v":4369.1009757415413},{"$f":"IFERROR(PV_LC_NR3!O15,0)","v":5103.8766566329787},{"$f":"IFERROR(PV_LC_NR3!P15,0)","v":5798.8438041995887},{"$f":"IFERROR(PV_LC_NR3!Q15,0)","v":6604.1218412638154},{"$f":"IFERROR(PV_LC_NR3!R15,0)","v":7433.383690016226},{"$f":"IFERROR(PV_LC_NR3!S15,0)","v":8724.8504247931924},{"$f":"IFERROR(PV_LC_NR3!T15,0)","v":9767.59560288803},{"$f":"IFERROR(PV_LC_NR3!U15,0)","v":11155.051675444658},{"$f":"IFERROR(PV_LC_NR3!V15,0)","v":12310.220501045304},{"$f":"IFERROR(PV_LC_NR3!W15,0)","v":13826.527567589641},{"$f":"IFERROR(PV_LC_NR3!X15,0)","v":15603.394175670004}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F304:F306)","v":0},{"$f":"SUM(G304:G306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D175+$D$266","v":655},null,{"$f":"IFERROR(PV_Base!D656,0)","v":0},{"$f":"IFERROR(PV_Base!E656,0)","v":0},{"$f":"IFERROR(PV_Base!F656,0)","v":0},{"$f":"IFERROR(PV_Base!G656,0)","v":0},{"$f":"IFERROR(PV_Base!H656,0)","v":0},{"$f":"IFERROR(PV_Base!I656,0)","v":0},{"$f":"IFERROR(PV_Base!J656,0)","v":0},{"$f":"IFERROR(PV_Base!K656,0)","v":0},{"$f":"IFERROR(PV_Base!L656,0)","v":0},{"$f":"IFERROR(PV_Base!M656,0)","v":0},{"$f":"IFERROR(PV_Base!N656,0)","v":0},{"$f":"IFERROR(PV_Base!O656,0)","v":0},{"$f":"IFERROR(PV_Base!P656,0)","v":0},{"$f":"IFERROR(PV_Base!Q656,0)","v":0},{"$f":"IFERROR(PV_Base!R656,0)","v":0},{"$f":"IFERROR(PV_Base!S656,0)","v":0},{"$f":"IFERROR(PV_Base!T656,0)","v":0},{"$f":"IFERROR(PV_Base!U656,0)","v":0},{"$f":"IFERROR(PV_Base!V656,0)","v":0},{"$f":"IFERROR(PV_Base!W656,0)","v":0},{"$f":"IFERROR(PV_Base!X656,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D176+$D$266","v":681},null,{"$f":"IFERROR(PV_Base!D682,0)","v":0},{"$f":"IFERROR(PV_Base!E682,0)","v":0},{"$f":"IFERROR(PV_Base!F682,0)","v":0},{"$f":"IFERROR(PV_Base!G682,0)","v":0},{"$f":"IFERROR(PV_Base!H682,0)","v":0},{"$f":"IFERROR(PV_Base!I682,0)","v":0},{"$f":"IFERROR(PV_Base!J682,0)","v":0},{"$f":"IFERROR(PV_Base!K682,0)","v":0},{"$f":"IFERROR(PV_Base!L682,0)","v":0},{"$f":"IFERROR(PV_Base!M682,0)","v":0},{"$f":"IFERROR(PV_Base!N682,0)","v":0},{"$f":"IFERROR(PV_Base!O682,0)","v":0},{"$f":"IFERROR(PV_Base!P682,0)","v":0},{"$f":"IFERROR(PV_Base!Q682,0)","v":0},{"$f":"IFERROR(PV_Base!R682,0)","v":0},{"$f":"IFERROR(PV_Base!S682,0)","v":0},{"$f":"IFERROR(PV_Base!T682,0)","v":0},{"$f":"IFERROR(PV_Base!U682,0)","v":0},{"$f":"IFERROR(PV_Base!V682,0)","v":0},{"$f":"IFERROR(PV_Base!W682,0)","v":0},{"$f":"IFERROR(PV_Base!X682,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D177+$D$266","v":707},null,{"$f":"IFERROR(PV_Base!D708,0)","v":0},{"$f":"IFERROR(PV_Base!E708,0)","v":0},{"$f":"IFERROR(PV_Base!F708,0)","v":0},{"$f":"IFERROR(PV_Base!G708,0)","v":0},{"$f":"IFERROR(PV_Base!H708,0)","v":0},{"$f":"IFERROR(PV_Base!I708,0)","v":0},{"$f":"IFERROR(PV_Base!J708,0)","v":0},{"$f":"IFERROR(PV_Base!K708,0)","v":0},{"$f":"IFERROR(PV_Base!L708,0)","v":0},{"$f":"IFERROR(PV_Base!M708,0)","v":0},{"$f":"IFERROR(PV_Base!N708,0)","v":0},{"$f":"IFERROR(PV_Base!O708,0)","v":0},{"$f":"IFERROR(PV_Base!P708,0)","v":0},{"$f":"IFERROR(PV_Base!Q708,0)","v":0},{"$f":"IFERROR(PV_Base!R708,0)","v":0},{"$f":"IFERROR(PV_Base!S708,0)","v":0},{"$f":"IFERROR(PV_Base!T708,0)","v":0},{"$f":"IFERROR(PV_Base!U708,0)","v":0},{"$f":"IFERROR(PV_Base!V708,0)","v":0},{"$f":"IFERROR(PV_Base!W708,0)","v":0},{"$f":"IFERROR(PV_Base!X708,0)","v":0}]
[{"$f":"A$110","v":"Locally-issued debt held by residents"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F309:F311)","v":0},{"$f":"SUM(G309:G311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D180+$D$266","v":733},null,{"$f":"IFERROR(PV_Base!D734,0)","v":0},{"$f":"IFERROR(PV_Base!E734,0)","v":0},{"$f":"IFERROR(PV_Base!F734,0)","v":0},{"$f":"IFERROR(PV_Base!G734,0)","v":0},{"$f":"IFERROR(PV_Base!H734,0)","v":0},{"$f":"IFERROR(PV_Base!I734,0)","v":0},{"$f":"IFERROR(PV_Base!J734,0)","v":0},{"$f":"IFERROR(PV_Base!K734,0)","v":0},{"$f":"IFERROR(PV_Base!L734,0)","v":0},{"$f":"IFERROR(PV_Base!M734,0)","v":0},{"$f":"IFERROR(PV_Base!N734,0)","v":0},{"$f":"IFERROR(PV_Base!O734,0)","v":0},{"$f":"IFERROR(PV_Base!P734,0)","v":0},{"$f":"IFERROR(PV_Base!Q734,0)","v":0},{"$f":"IFERROR(PV_Base!R734,0)","v":0},{"$f":"IFERROR(PV_Base!S734,0)","v":0},{"$f":"IFERROR(PV_Base!T734,0)","v":0},{"$f":"IFERROR(PV_Base!U734,0)","v":0},{"$f":"IFERROR(PV_Base!V734,0)","v":0},{"$f":"IFERROR(PV_Base!W734,0)","v":0},{"$f":"IFERROR(PV_Base!X734,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D181+$D$266","v":759},null,{"$f":"IFERROR(PV_Base!D760,0)","v":0},{"$f":"IFERROR(PV_Base!E760,0)","v":0},{"$f":"IFERROR(PV_Base!F760,0)","v":0},{"$f":"IFERROR(PV_Base!G760,0)","v":0},{"$f":"IFERROR(PV_Base!H760,0)","v":0},{"$f":"IFERROR(PV_Base!I760,0)","v":0},{"$f":"IFERROR(PV_Base!J760,0)","v":0},{"$f":"IFERROR(PV_Base!K760,0)","v":0},{"$f":"IFERROR(PV_Base!L760,0)","v":0},{"$f":"IFERROR(PV_Base!M760,0)","v":0},{"$f":"IFERROR(PV_Base!N760,0)","v":0},{"$f":"IFERROR(PV_Base!O760,0)","v":0},{"$f":"IFERROR(PV_Base!P760,0)","v":0},{"$f":"IFERROR(PV_Base!Q760,0)","v":0},{"$f":"IFERROR(PV_Base!R760,0)","v":0},{"$f":"IFERROR(PV_Base!S760,0)","v":0},{"$f":"IFERROR(PV_Base!T760,0)","v":0},{"$f":"IFERROR(PV_Base!U760,0)","v":0},{"$f":"IFERROR(PV_Base!V760,0)","v":0},{"$f":"IFERROR(PV_Base!W760,0)","v":0},{"$f":"IFERROR(PV_Base!X760,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D182+$D$266","v":785},null,{"$f":"IFERROR(PV_Base!D786,0)","v":0},{"$f":"IFERROR(PV_Base!E786,0)","v":0},{"$f":"IFERROR(PV_Base!F786,0)","v":0},{"$f":"IFERROR(PV_Base!G786,0)","v":0},{"$f":"IFERROR(PV_Base!H786,0)","v":0},{"$f":"IFERROR(PV_Base!I786,0)","v":0},{"$f":"IFERROR(PV_Base!J786,0)","v":0},{"$f":"IFERROR(PV_Base!K786,0)","v":0},{"$f":"IFERROR(PV_Base!L786,0)","v":0},{"$f":"IFERROR(PV_Base!M786,0)","v":0},{"$f":"IFERROR(PV_Base!N786,0)","v":0},{"$f":"IFERROR(PV_Base!O786,0)","v":0},{"$f":"IFERROR(PV_Base!P786,0)","v":0},{"$f":"IFERROR(PV_Base!Q786,0)","v":0},{"$f":"IFERROR(PV_Base!R786,0)","v":0},{"$f":"IFERROR(PV_Base!S786,0)","v":0},{"$f":"IFERROR(PV_Base!T786,0)","v":0},{"$f":"IFERROR(PV_Base!U786,0)","v":0},{"$f":"IFERROR(PV_Base!V786,0)","v":0},{"$f":"IFERROR(PV_Base!W786,0)","v":0},{"$f":"IFERROR(PV_Base!X786,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C669,IF(START!L10=\"French\",translation!D669,IF(START!L10=\"Portuguese\",translation!E669,translation!F669)))","v":"Nominal value of new MLT debt"},null,null,-4,null,{"$f":"F314+F321+F325+F338+F344+F354","v":4644.5214436360402},{"$f":"G314+G321+G325+G338+G344+G354","v":7952.735501928687},10115.285956796899,12478.527540745787,14682.048763842067,16828.57575198308,19406.816300504375,20369.23969103898,22145.343809827093,24317.474055068895,26071.084410152325,28802.48201415113,31522.451263627016,34245.457610211626,36480.243067043644,38986.602376638752,41021.799562890374,43248.393633899534,45142.250299929641,47291.810053590598,49605.885875971522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_MLT"]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"},null,null,null,null,{"$f":"SUM(F315:F320)","v":559.74802106548987},994.24229821189874,1289.9121777240628,1427.1821777240627,1468.6821777240627,1493.3821777240628,1441.5010027325613,1342.7636413827606,1217.4391741216339,1086.6239068605068,954.14863959938009,857.54944002435559,797.79575953988467,756.49246746896324,715.18917539804181,673.88588332712038,632.58259125619907,591.27929918527764,549.97600711435621,508.67271504343483,467.36942297251346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ML"]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,{"$f":"D186+$D$313","v":23},null,{"$f":"IFERROR(PV_Base!D24,0)","v":184.32033843051201},{"$f":"PV_Base!E24","v":368.54793388328},{"$f":"PV_Base!F24","v":460.79987595102722},{"$f":"PV_Base!G24","v":460.79987595102722},{"$f":"PV_Base!H24","v":460.79987595102722},{"$f":"PV_Base!I24","v":460.79987595102722},{"$f":"PV_Base!J24","v":423.93580826492484},{"$f":"PV_Base!K24","v":350.22622148826883},{"$f":"PV_Base!L24","v":258.06624629806339},{"$f":"PV_Base!M24","v":165.90627110785795},{"$f":"PV_Base!N24","v":73.746295917652503},{"$f":"PV_Base!O24","v":18.450388413549454},{"$f":"PV_Base!P24","v":0},{"$f":"PV_Base!Q24","v":0},{"$f":"PV_Base!R24","v":0},{"$f":"PV_Base!S24","v":0},{"$f":"PV_Base!T24","v":0},{"$f":"PV_Base!U24","v":0},{"$f":"PV_Base!V24","v":0},{"$f":"PV_Base!W24","v":0},{"$f":"PV_Base!X24","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,57,null,{"$f":"IFERROR(PV_Base!D58,0)","v":285.75383105508899},{"$f":"IFERROR(PV_Base!E58,0)","v":387.37300998608401},{"$f":"IFERROR(PV_Base!F58,0)","v":502.07097034342502},{"$f":"IFERROR(PV_Base!G58,0)","v":607.69097034342508},{"$f":"IFERROR(PV_Base!H58,0)","v":641.16097034342511},{"$f":"IFERROR(PV_Base!I58,0)","v":664.86097034342515},{"$f":"IFERROR(PV_Base!J58,0)","v":653.43081710122158},{"$f":"IFERROR(PV_Base!K58,0)","v":637.93589670177823},{"$f":"IFERROR(PV_Base!L58,0)","v":617.85305788804123},{"$f":"IFERROR(PV_Base!M58,0)","v":593.54541907430428},{"$f":"IFERROR(PV_Base!N58,0)","v":567.89898026056733},{"$f":"IFERROR(PV_Base!O58,0)","v":541.30454144683029},{"$f":"IFERROR(PV_Base!P58,0)","v":514.71010263309324},{"$f":"IFERROR(PV_Base!Q58,0)","v":488.11566381935626},{"$f":"IFERROR(PV_Base!R58,0)","v":461.52122500561927},{"$f":"IFERROR(PV_Base!S58,0)","v":434.92678619188229},{"$f":"IFERROR(PV_Base!T58,0)","v":408.3323473781453},{"$f":"IFERROR(PV_Base!U58,0)","v":381.73790856440831},{"$f":"IFERROR(PV_Base!V58,0)","v":355.14346975067133},{"$f":"IFERROR(PV_Base!W58,0)","v":328.54903093693434},{"$f":"IFERROR(PV_Base!X58,0)","v":301.95459212319736}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,83,null,{"$f":"IFERROR(PV_Base!D84,0)","v":0},{"$f":"IFERROR(PV_Base!E84,0)","v":0},{"$f":"IFERROR(PV_Base!F84,0)","v":0},{"$f":"IFERROR(PV_Base!G84,0)","v":0},{"$f":"IFERROR(PV_Base!H84,0)","v":0},{"$f":"IFERROR(PV_Base!I84,0)","v":0},{"$f":"IFERROR(PV_Base!J84,0)","v":0},{"$f":"IFERROR(PV_Base!K84,0)","v":0},{"$f":"IFERROR(PV_Base!L84,0)","v":0},{"$f":"IFERROR(PV_Base!M84,0)","v":0},{"$f":"IFERROR(PV_Base!N84,0)","v":0},{"$f":"IFERROR(PV_Base!O84,0)","v":0},{"$f":"IFERROR(PV_Base!P84,0)","v":0},{"$f":"IFERROR(PV_Base!Q84,0)","v":0},{"$f":"IFERROR(PV_Base!R84,0)","v":0},{"$f":"IFERROR(PV_Base!S84,0)","v":0},{"$f":"IFERROR(PV_Base!T84,0)","v":0},{"$f":"IFERROR(PV_Base!U84,0)","v":0},{"$f":"IFERROR(PV_Base!V84,0)","v":0},{"$f":"IFERROR(PV_Base!W84,0)","v":0},{"$f":"IFERROR(PV_Base!X84,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,108,null,{"$f":"IFERROR(PV_Base!D109,0)","v":0},{"$f":"IFERROR(PV_Base!E109,0)","v":0},{"$f":"IFERROR(PV_Base!F109,0)","v":0},{"$f":"IFERROR(PV_Base!G109,0)","v":0},{"$f":"IFERROR(PV_Base!H109,0)","v":0},{"$f":"IFERROR(PV_Base!I109,0)","v":0},{"$f":"IFERROR(PV_Base!J109,0)","v":0},{"$f":"IFERROR(PV_Base!K109,0)","v":0},{"$f":"IFERROR(PV_Base!L109,0)","v":0},{"$f":"IFERROR(PV_Base!M109,0)","v":0},{"$f":"IFERROR(PV_Base!N109,0)","v":0},{"$f":"IFERROR(PV_Base!O109,0)","v":0},{"$f":"IFERROR(PV_Base!P109,0)","v":0},{"$f":"IFERROR(PV_Base!Q109,0)","v":0},{"$f":"IFERROR(PV_Base!R109,0)","v":0},{"$f":"IFERROR(PV_Base!S109,0)","v":0},{"$f":"IFERROR(PV_Base!T109,0)","v":0},{"$f":"IFERROR(PV_Base!U109,0)","v":0},{"$f":"IFERROR(PV_Base!V109,0)","v":0},{"$f":"IFERROR(PV_Base!W109,0)","v":0},{"$f":"IFERROR(PV_Base!X109,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,134,null,{"$f":"IFERROR(PV_Base!D135,0)","v":89.673851579888805},{"$f":"IFERROR(PV_Base!E135,0)","v":238.32135434253479},{"$f":"IFERROR(PV_Base!F135,0)","v":327.04133142961058},{"$f":"IFERROR(PV_Base!G135,0)","v":358.69133142961056},{"$f":"IFERROR(PV_Base!H135,0)","v":366.72133142961053},{"$f":"IFERROR(PV_Base!I135,0)","v":367.72133142961053},{"$f":"IFERROR(PV_Base!J135,0)","v":364.13437736641498},{"$f":"IFERROR(PV_Base!K135,0)","v":354.60152319271361},{"$f":"IFERROR(PV_Base!L135,0)","v":341.51986993552919},{"$f":"IFERROR(PV_Base!M135,0)","v":327.17221667834474},{"$f":"IFERROR(PV_Base!N135,0)","v":312.50336342116032},{"$f":"IFERROR(PV_Base!O135,0)","v":297.79451016397587},{"$f":"IFERROR(PV_Base!P135,0)","v":283.08565690679143},{"$f":"IFERROR(PV_Base!Q135,0)","v":268.37680364960698},{"$f":"IFERROR(PV_Base!R135,0)","v":253.66795039242257},{"$f":"IFERROR(PV_Base!S135,0)","v":238.95909713523815},{"$f":"IFERROR(PV_Base!T135,0)","v":224.25024387805374},{"$f":"IFERROR(PV_Base!U135,0)","v":209.54139062086932},{"$f":"IFERROR(PV_Base!V135,0)","v":194.83253736368491},{"$f":"IFERROR(PV_Base!W135,0)","v":180.12368410650049},{"$f":"IFERROR(PV_Base!X135,0)","v":165.41483084931608}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,160,null,{"$f":"IFERROR(PV_Base!D161,0)","v":0},{"$f":"IFERROR(PV_Base!E161,0)","v":0},{"$f":"IFERROR(PV_Base!F161,0)","v":0},{"$f":"IFERROR(PV_Base!G161,0)","v":0},{"$f":"IFERROR(PV_Base!H161,0)","v":0},{"$f":"IFERROR(PV_Base!I161,0)","v":0},{"$f":"IFERROR(PV_Base!J161,0)","v":0},{"$f":"IFERROR(PV_Base!K161,0)","v":0},{"$f":"IFERROR(PV_Base!L161,0)","v":0},{"$f":"IFERROR(PV_Base!M161,0)","v":0},{"$f":"IFERROR(PV_Base!N161,0)","v":0},{"$f":"IFERROR(PV_Base!O161,0)","v":0},{"$f":"IFERROR(PV_Base!P161,0)","v":0},{"$f":"IFERROR(PV_Base!Q161,0)","v":0},{"$f":"IFERROR(PV_Base!R161,0)","v":0},{"$f":"IFERROR(PV_Base!S161,0)","v":0},{"$f":"IFERROR(PV_Base!T161,0)","v":0},{"$f":"IFERROR(PV_Base!U161,0)","v":0},{"$f":"IFERROR(PV_Base!V161,0)","v":0},{"$f":"IFERROR(PV_Base!W161,0)","v":0},{"$f":"IFERROR(PV_Base!X161,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$16","v":"Other Multilaterals"},null,null,null,null,{"$f":"SUM(F322:F324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Input 4 - External Financing'!B$17","v":"OTH_MULTI1"},null,null,{"$f":"D193+$D$313","v":186},null,{"$f":"IFERROR(PV_Base!D187,0)","v":0},{"$f":"IFERROR(PV_Base!E187,0)","v":0},{"$f":"IFERROR(PV_Base!F187,0)","v":0},{"$f":"IFERROR(PV_Base!G187,0)","v":0},{"$f":"IFERROR(PV_Base!H187,0)","v":0},{"$f":"IFERROR(PV_Base!I187,0)","v":0},{"$f":"IFERROR(PV_Base!J187,0)","v":0},{"$f":"IFERROR(PV_Base!K187,0)","v":0},{"$f":"IFERROR(PV_Base!L187,0)","v":0},{"$f":"IFERROR(PV_Base!M187,0)","v":0},{"$f":"IFERROR(PV_Base!N187,0)","v":0},{"$f":"IFERROR(PV_Base!O187,0)","v":0},{"$f":"IFERROR(PV_Base!P187,0)","v":0},{"$f":"IFERROR(PV_Base!Q187,0)","v":0},{"$f":"IFERROR(PV_Base!R187,0)","v":0},{"$f":"IFERROR(PV_Base!S187,0)","v":0},{"$f":"IFERROR(PV_Base!T187,0)","v":0},{"$f":"IFERROR(PV_Base!U187,0)","v":0},{"$f":"IFERROR(PV_Base!V187,0)","v":0},{"$f":"IFERROR(PV_Base!W187,0)","v":0},{"$f":"IFERROR(PV_Base!X187,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$18","v":"OTH_MULTI2"},null,null,{"$f":"D194+$D$313","v":212},null,{"$f":"IFERROR(PV_Base!D213,0)","v":0},{"$f":"IFERROR(PV_Base!E213,0)","v":0},{"$f":"IFERROR(PV_Base!F213,0)","v":0},{"$f":"IFERROR(PV_Base!G213,0)","v":0},{"$f":"IFERROR(PV_Base!H213,0)","v":0},{"$f":"IFERROR(PV_Base!I213,0)","v":0},{"$f":"IFERROR(PV_Base!J213,0)","v":0},{"$f":"IFERROR(PV_Base!K213,0)","v":0},{"$f":"IFERROR(PV_Base!L213,0)","v":0},{"$f":"IFERROR(PV_Base!M213,0)","v":0},{"$f":"IFERROR(PV_Base!N213,0)","v":0},{"$f":"IFERROR(PV_Base!O213,0)","v":0},{"$f":"IFERROR(PV_Base!P213,0)","v":0},{"$f":"IFERROR(PV_Base!Q213,0)","v":0},{"$f":"IFERROR(PV_Base!R213,0)","v":0},{"$f":"IFERROR(PV_Base!S213,0)","v":0},{"$f":"IFERROR(PV_Base!T213,0)","v":0},{"$f":"IFERROR(PV_Base!U213,0)","v":0},{"$f":"IFERROR(PV_Base!V213,0)","v":0},{"$f":"IFERROR(PV_Base!W213,0)","v":0},{"$f":"IFERROR(PV_Base!X213,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$19","v":"OTH_MULTI3"},null,null,{"$f":"D195+$D$313","v":238},null,{"$f":"IFERROR(PV_Base!D239,0)","v":0},{"$f":"IFERROR(PV_Base!E239,0)","v":0},{"$f":"IFERROR(PV_Base!F239,0)","v":0},{"$f":"IFERROR(PV_Base!G239,0)","v":0},{"$f":"IFERROR(PV_Base!H239,0)","v":0},{"$f":"IFERROR(PV_Base!I239,0)","v":0},{"$f":"IFERROR(PV_Base!J239,0)","v":0},{"$f":"IFERROR(PV_Base!K239,0)","v":0},{"$f":"IFERROR(PV_Base!L239,0)","v":0},{"$f":"IFERROR(PV_Base!M239,0)","v":0},{"$f":"IFERROR(PV_Base!N239,0)","v":0},{"$f":"IFERROR(PV_Base!O239,0)","v":0},{"$f":"IFERROR(PV_Base!P239,0)","v":0},{"$f":"IFERROR(PV_Base!Q239,0)","v":0},{"$f":"IFERROR(PV_Base!R239,0)","v":0},{"$f":"IFERROR(PV_Base!S239,0)","v":0},{"$f":"IFERROR(PV_Base!T239,0)","v":0},{"$f":"IFERROR(PV_Base!U239,0)","v":0},{"$f":"IFERROR(PV_Base!V239,0)","v":0},{"$f":"IFERROR(PV_Base!W239,0)","v":0},{"$f":"IFERROR(PV_Base!X239,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"},null,null,null,null,{"$f":"F326+F332","v":326.163191526074},{"$f":"G326+G332","v":851.95089859240102},1387.5328380003939,2065.4028380003942,2624.3328380003941,2946.8128380003941,3241.2671129368928,3735.7213878733914,4209.7359750490386,4642.8153539888153,5034.6961222048994,5374.433044267138,5671.1753509447608,5943.1115037762302,6191.9353489153909,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_OB"]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"},null,null,null,null,{"$f":"+SUM(F327:F331)","v":266.10594089106098},{"$f":"+SUM(G327:G331)","v":791.893647957388},1327.475587365381,2005.3455873653811,2564.2755873653809,2886.755587365381,3187.215587365381,3687.675587365381,4167.6958996045296,4606.7810036078072,5004.6674968873931,5350.4101440131326,5653.1581757542572,5931.1000536492274,6185.92962385189,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,{"$f":"D198+$D$313","v":264},null,{"$f":"IFERROR(PV_Base!D265,0)","v":266.10594089106098},{"$f":"IFERROR(PV_Base!E265,0)","v":791.893647957388},{"$f":"IFERROR(PV_Base!F265,0)","v":1327.475587365381},{"$f":"IFERROR(PV_Base!G265,0)","v":2005.3455873653811},{"$f":"IFERROR(PV_Base!H265,0)","v":2564.2755873653809},{"$f":"IFERROR(PV_Base!I265,0)","v":2886.755587365381},{"$f":"IFERROR(PV_Base!J265,0)","v":3187.215587365381},{"$f":"IFERROR(PV_Base!K265,0)","v":3687.675587365381},{"$f":"IFERROR(PV_Base!L265,0)","v":4167.6958996045296},{"$f":"IFERROR(PV_Base!M265,0)","v":4606.7810036078072},{"$f":"IFERROR(PV_Base!N265,0)","v":5004.6674968873931},{"$f":"IFERROR(PV_Base!O265,0)","v":5350.4101440131326},{"$f":"IFERROR(PV_Base!P265,0)","v":5653.1581757542572},{"$f":"IFERROR(PV_Base!Q265,0)","v":5931.1000536492274},{"$f":"IFERROR(PV_Base!R265,0)","v":6185.92962385189},{"$f":"IFERROR(PV_Base!S265,0)","v":6402.2622709776297},{"$f":"IFERROR(PV_Base!T265,0)","v":6480.0956873341393},{"$f":"IFERROR(PV_Base!U265,0)","v":6419.4675652291098},{"$f":"IFERROR(PV_Base!V265,0)","v":6220.3779046625423},{"$f":"IFERROR(PV_Base!W265,0)","v":5882.8267056344357},{"$f":"IFERROR(PV_Base!X265,0)","v":5406.813968144791}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,{"$f":"D199+$D$313","v":290},null,{"$f":"IFERROR(PV_Base!D291,0)","v":0},{"$f":"IFERROR(PV_Base!E291,0)","v":0},{"$f":"IFERROR(PV_Base!F291,0)","v":0},{"$f":"IFERROR(PV_Base!G291,0)","v":0},{"$f":"IFERROR(PV_Base!H291,0)","v":0},{"$f":"IFERROR(PV_Base!I291,0)","v":0},{"$f":"IFERROR(PV_Base!J291,0)","v":0},{"$f":"IFERROR(PV_Base!K291,0)","v":0},{"$f":"IFERROR(PV_Base!L291,0)","v":0},{"$f":"IFERROR(PV_Base!M291,0)","v":0},{"$f":"IFERROR(PV_Base!N291,0)","v":0},{"$f":"IFERROR(PV_Base!O291,0)","v":0},{"$f":"IFERROR(PV_Base!P291,0)","v":0},{"$f":"IFERROR(PV_Base!Q291,0)","v":0},{"$f":"IFERROR(PV_Base!R291,0)","v":0},{"$f":"IFERROR(PV_Base!S291,0)","v":0},{"$f":"IFERROR(PV_Base!T291,0)","v":0},{"$f":"IFERROR(PV_Base!U291,0)","v":0},{"$f":"IFERROR(PV_Base!V291,0)","v":0},{"$f":"IFERROR(PV_Base!W291,0)","v":0},{"$f":"IFERROR(PV_Base!X291,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,{"$f":"D200+$D$313","v":316},null,{"$f":"IFERROR(PV_Base!D317,0)","v":0},{"$f":"IFERROR(PV_Base!E317,0)","v":0},{"$f":"IFERROR(PV_Base!F317,0)","v":0},{"$f":"IFERROR(PV_Base!G317,0)","v":0},{"$f":"IFERROR(PV_Base!H317,0)","v":0},{"$f":"IFERROR(PV_Base!I317,0)","v":0},{"$f":"IFERROR(PV_Base!J317,0)","v":0},{"$f":"IFERROR(PV_Base!K317,0)","v":0},{"$f":"IFERROR(PV_Base!L317,0)","v":0},{"$f":"IFERROR(PV_Base!M317,0)","v":0},{"$f":"IFERROR(PV_Base!N317,0)","v":0},{"$f":"IFERROR(PV_Base!O317,0)","v":0},{"$f":"IFERROR(PV_Base!P317,0)","v":0},{"$f":"IFERROR(PV_Base!Q317,0)","v":0},{"$f":"IFERROR(PV_Base!R317,0)","v":0},{"$f":"IFERROR(PV_Base!S317,0)","v":0},{"$f":"IFERROR(PV_Base!T317,0)","v":0},{"$f":"IFERROR(PV_Base!U317,0)","v":0},{"$f":"IFERROR(PV_Base!V317,0)","v":0},{"$f":"IFERROR(PV_Base!W317,0)","v":0},{"$f":"IFERROR(PV_Base!X317,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,{"$f":"D201+$D$313","v":342},null,{"$f":"IFERROR(PV_Base!D343,0)","v":0},{"$f":"IFERROR(PV_Base!E343,0)","v":0},{"$f":"IFERROR(PV_Base!F343,0)","v":0},{"$f":"IFERROR(PV_Base!G343,0)","v":0},{"$f":"IFERROR(PV_Base!H343,0)","v":0},{"$f":"IFERROR(PV_Base!I343,0)","v":0},{"$f":"IFERROR(PV_Base!J343,0)","v":0},{"$f":"IFERROR(PV_Base!K343,0)","v":0},{"$f":"IFERROR(PV_Base!L343,0)","v":0},{"$f":"IFERROR(PV_Base!M343,0)","v":0},{"$f":"IFERROR(PV_Base!N343,0)","v":0},{"$f":"IFERROR(PV_Base!O343,0)","v":0},{"$f":"IFERROR(PV_Base!P343,0)","v":0},{"$f":"IFERROR(PV_Base!Q343,0)","v":0},{"$f":"IFERROR(PV_Base!R343,0)","v":0},{"$f":"IFERROR(PV_Base!S343,0)","v":0},{"$f":"IFERROR(PV_Base!T343,0)","v":0},{"$f":"IFERROR(PV_Base!U343,0)","v":0},{"$f":"IFERROR(PV_Base!V343,0)","v":0},{"$f":"IFERROR(PV_Base!W343,0)","v":0},{"$f":"IFERROR(PV_Base!X343,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,{"$f":"D202+$D$313","v":368},null,{"$f":"IFERROR(PV_Base!D369,0)","v":0},{"$f":"IFERROR(PV_Base!E369,0)","v":0},{"$f":"IFERROR(PV_Base!F369,0)","v":0},{"$f":"IFERROR(PV_Base!G369,0)","v":0},{"$f":"IFERROR(PV_Base!H369,0)","v":0},{"$f":"IFERROR(PV_Base!I369,0)","v":0},{"$f":"IFERROR(PV_Base!J369,0)","v":0},{"$f":"IFERROR(PV_Base!K369,0)","v":0},{"$f":"IFERROR(PV_Base!L369,0)","v":0},{"$f":"IFERROR(PV_Base!M369,0)","v":0},{"$f":"IFERROR(PV_Base!N369,0)","v":0},{"$f":"IFERROR(PV_Base!O369,0)","v":0},{"$f":"IFERROR(PV_Base!P369,0)","v":0},{"$f":"IFERROR(PV_Base!Q369,0)","v":0},{"$f":"IFERROR(PV_Base!R369,0)","v":0},{"$f":"IFERROR(PV_Base!S369,0)","v":0},{"$f":"IFERROR(PV_Base!T369,0)","v":0},{"$f":"IFERROR(PV_Base!U369,0)","v":0},{"$f":"IFERROR(PV_Base!V369,0)","v":0},{"$f":"IFERROR(PV_Base!W369,0)","v":0},{"$f":"IFERROR(PV_Base!X369,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"},null,null,null,null,{"$f":"+SUM(F333:F337)","v":60.057250635012998},{"$f":"+SUM(G333:G337)","v":60.057250635012998},60.057250635012998,60.057250635012998,60.057250635012998,60.057250635012998,54.051525571511696,48.045800508010394,42.040075444509093,36.034350381007791,30.028625317506489,24.022900254005187,18.017175190503885,12.011450127002584,6.0057250635012842,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,{"$f":"D204+$D$313","v":394},null,{"$f":"IFERROR(PV_Base!D395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!E395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!F395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!G395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!H395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!I395,0)","v":60.057250635012998},{"$f":"IFERROR(PV_Base!J395,0)","v":54.051525571511696},{"$f":"IFERROR(PV_Base!K395,0)","v":48.045800508010394},{"$f":"IFERROR(PV_Base!L395,0)","v":42.040075444509093},{"$f":"IFERROR(PV_Base!M395,0)","v":36.034350381007791},{"$f":"IFERROR(PV_Base!N395,0)","v":30.028625317506489},{"$f":"IFERROR(PV_Base!O395,0)","v":24.022900254005187},{"$f":"IFERROR(PV_Base!P395,0)","v":18.017175190503885},{"$f":"IFERROR(PV_Base!Q395,0)","v":12.011450127002584},{"$f":"IFERROR(PV_Base!R395,0)","v":6.0057250635012842},{"$f":"IFERROR(PV_Base!S395,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!T395,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!U395,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!V395,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!W395,0)","v":-1.5987211554602254E-14},{"$f":"IFERROR(PV_Base!X395,0)","v":-1.5987211554602254E-14}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,{"$f":"D205+$D$313","v":420},null,{"$f":"IFERROR(PV_Base!D421,0)","v":0},{"$f":"IFERROR(PV_Base!E421,0)","v":0},{"$f":"IFERROR(PV_Base!F421,0)","v":0},{"$f":"IFERROR(PV_Base!G421,0)","v":0},{"$f":"IFERROR(PV_Base!H421,0)","v":0},{"$f":"IFERROR(PV_Base!I421,0)","v":0},{"$f":"IFERROR(PV_Base!J421,0)","v":0},{"$f":"IFERROR(PV_Base!K421,0)","v":0},{"$f":"IFERROR(PV_Base!L421,0)","v":0},{"$f":"IFERROR(PV_Base!M421,0)","v":0},{"$f":"IFERROR(PV_Base!N421,0)","v":0},{"$f":"IFERROR(PV_Base!O421,0)","v":0},{"$f":"IFERROR(PV_Base!P421,0)","v":0},{"$f":"IFERROR(PV_Base!Q421,0)","v":0},{"$f":"IFERROR(PV_Base!R421,0)","v":0},{"$f":"IFERROR(PV_Base!S421,0)","v":0},{"$f":"IFERROR(PV_Base!T421,0)","v":0},{"$f":"IFERROR(PV_Base!U421,0)","v":0},{"$f":"IFERROR(PV_Base!V421,0)","v":0},{"$f":"IFERROR(PV_Base!W421,0)","v":0},{"$f":"IFERROR(PV_Base!X421,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,{"$f":"D206+$D$313","v":446},null,{"$f":"IFERROR(PV_Base!D447,0)","v":0},{"$f":"IFERROR(PV_Base!E447,0)","v":0},{"$f":"IFERROR(PV_Base!F447,0)","v":0},{"$f":"IFERROR(PV_Base!G447,0)","v":0},{"$f":"IFERROR(PV_Base!H447,0)","v":0},{"$f":"IFERROR(PV_Base!I447,0)","v":0},{"$f":"IFERROR(PV_Base!J447,0)","v":0},{"$f":"IFERROR(PV_Base!K447,0)","v":0},{"$f":"IFERROR(PV_Base!L447,0)","v":0},{"$f":"IFERROR(PV_Base!M447,0)","v":0},{"$f":"IFERROR(PV_Base!N447,0)","v":0},{"$f":"IFERROR(PV_Base!O447,0)","v":0},{"$f":"IFERROR(PV_Base!P447,0)","v":0},{"$f":"IFERROR(PV_Base!Q447,0)","v":0},{"$f":"IFERROR(PV_Base!R447,0)","v":0},{"$f":"IFERROR(PV_Base!S447,0)","v":0},{"$f":"IFERROR(PV_Base!T447,0)","v":0},{"$f":"IFERROR(PV_Base!U447,0)","v":0},{"$f":"IFERROR(PV_Base!V447,0)","v":0},{"$f":"IFERROR(PV_Base!W447,0)","v":0},{"$f":"IFERROR(PV_Base!X447,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,{"$f":"D207+$D$313","v":472},null,{"$f":"IFERROR(PV_Base!D473,0)","v":0},{"$f":"IFERROR(PV_Base!E473,0)","v":0},{"$f":"IFERROR(PV_Base!F473,0)","v":0},{"$f":"IFERROR(PV_Base!G473,0)","v":0},{"$f":"IFERROR(PV_Base!H473,0)","v":0},{"$f":"IFERROR(PV_Base!I473,0)","v":0},{"$f":"IFERROR(PV_Base!J473,0)","v":0},{"$f":"IFERROR(PV_Base!K473,0)","v":0},{"$f":"IFERROR(PV_Base!L473,0)","v":0},{"$f":"IFERROR(PV_Base!M473,0)","v":0},{"$f":"IFERROR(PV_Base!N473,0)","v":0},{"$f":"IFERROR(PV_Base!O473,0)","v":0},{"$f":"IFERROR(PV_Base!P473,0)","v":0},{"$f":"IFERROR(PV_Base!Q473,0)","v":0},{"$f":"IFERROR(PV_Base!R473,0)","v":0},{"$f":"IFERROR(PV_Base!S473,0)","v":0},{"$f":"IFERROR(PV_Base!T473,0)","v":0},{"$f":"IFERROR(PV_Base!U473,0)","v":0},{"$f":"IFERROR(PV_Base!V473,0)","v":0},{"$f":"IFERROR(PV_Base!W473,0)","v":0},{"$f":"IFERROR(PV_Base!X473,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,{"$f":"D208+$D$313","v":498},null,{"$f":"IFERROR(PV_Base!D499,0)","v":0},{"$f":"IFERROR(PV_Base!E499,0)","v":0},{"$f":"IFERROR(PV_Base!F499,0)","v":0},{"$f":"IFERROR(PV_Base!G499,0)","v":0},{"$f":"IFERROR(PV_Base!H499,0)","v":0},{"$f":"IFERROR(PV_Base!I499,0)","v":0},{"$f":"IFERROR(PV_Base!J499,0)","v":0},{"$f":"IFERROR(PV_Base!K499,0)","v":0},{"$f":"IFERROR(PV_Base!L499,0)","v":0},{"$f":"IFERROR(PV_Base!M499,0)","v":0},{"$f":"IFERROR(PV_Base!N499,0)","v":0},{"$f":"IFERROR(PV_Base!O499,0)","v":0},{"$f":"IFERROR(PV_Base!P499,0)","v":0},{"$f":"IFERROR(PV_Base!Q499,0)","v":0},{"$f":"IFERROR(PV_Base!R499,0)","v":0},{"$f":"IFERROR(PV_Base!S499,0)","v":0},{"$f":"IFERROR(PV_Base!T499,0)","v":0},{"$f":"IFERROR(PV_Base!U499,0)","v":0},{"$f":"IFERROR(PV_Base!V499,0)","v":0},{"$f":"IFERROR(PV_Base!W499,0)","v":0},{"$f":"IFERROR(PV_Base!X499,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"},null,null,null,null,{"$f":"+SUM(F339:F343)","v":595.78076719021101},{"$f":"+SUM(G339:G343)","v":894.38551472404401},1072.2843229406581,1570.6443229406582,2370.8353488084126,3487.8480693946299,5450.3077642230746,6785.1917422697943,8325.3558869892859,9837.0700920897907,10987.641760903327,12441.194674798569,13840.519397032702,15210.725156851326,16222.945715552938,17204.383096744721,18160.010587186855,19124.506847963999,20133.596525548739,21181.770725368504,22277.92716467183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_COM"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,{"$f":"D210+$D$313","v":524},null,{"$f":"IFERROR(PV_Base!D525,0)","v":0},{"$f":"IFERROR(PV_Base!E525,0)","v":0},{"$f":"IFERROR(PV_Base!F525,0)","v":0},{"$f":"IFERROR(PV_Base!G525,0)","v":250},{"$f":"IFERROR(PV_Base!H525,0)","v":500},{"$f":"IFERROR(PV_Base!I525,0)","v":750},{"$f":"IFERROR(PV_Base!J525,0)","v":1750},{"$f":"IFERROR(PV_Base!K525,0)","v":2083.333333333333},{"$f":"IFERROR(PV_Base!L525,0)","v":2416.6666666666661},{"$f":"IFERROR(PV_Base!M525,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!N525,0)","v":2749.9999999999991},{"$f":"IFERROR(PV_Base!O525,0)","v":3083.3333333333321},{"$f":"IFERROR(PV_Base!P525,0)","v":3416.6666666666652},{"$f":"IFERROR(PV_Base!Q525,0)","v":3749.9999999999986},{"$f":"IFERROR(PV_Base!R525,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!S525,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!T525,0)","v":3749.9999999999991},{"$f":"IFERROR(PV_Base!U525,0)","v":3749.9999999999995},{"$f":"IFERROR(PV_Base!V525,0)","v":3750.0000000000005},{"$f":"IFERROR(PV_Base!W525,0)","v":3750.0000000000005},{"$f":"IFERROR(PV_Base!X525,0)","v":3750.0000000000005}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,{"$f":"D211+$D$313","v":550},null,{"$f":"IFERROR(PV_Base!D551,0)","v":245.78076719021101},{"$f":"IFERROR(PV_Base!E551,0)","v":544.38551472404401},{"$f":"IFERROR(PV_Base!F551,0)","v":809.78432294065806},{"$f":"IFERROR(PV_Base!G551,0)","v":1145.6443229406582},{"$f":"IFERROR(PV_Base!H551,0)","v":1783.3353488084126},{"$f":"IFERROR(PV_Base!I551,0)","v":2737.8480693946299},{"$f":"IFERROR(PV_Base!J551,0)","v":3700.3077642230742},{"$f":"IFERROR(PV_Base!K551,0)","v":4701.8584089364613},{"$f":"IFERROR(PV_Base!L551,0)","v":5908.6892203226198},{"$f":"IFERROR(PV_Base!M551,0)","v":7087.0700920897907},{"$f":"IFERROR(PV_Base!N551,0)","v":8237.6417609033269},{"$f":"IFERROR(PV_Base!O551,0)","v":9357.8613414652373},{"$f":"IFERROR(PV_Base!P551,0)","v":10423.852730366036},{"$f":"IFERROR(PV_Base!Q551,0)","v":11460.725156851327},{"$f":"IFERROR(PV_Base!R551,0)","v":12472.94571555294},{"$f":"IFERROR(PV_Base!S551,0)","v":13454.383096744723},{"$f":"IFERROR(PV_Base!T551,0)","v":14410.010587186856},{"$f":"IFERROR(PV_Base!U551,0)","v":15374.506847963999},{"$f":"IFERROR(PV_Base!V551,0)","v":16383.596525548739},{"$f":"IFERROR(PV_Base!W551,0)","v":17431.770725368504},{"$f":"IFERROR(PV_Base!X551,0)","v":18527.92716467183}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,{"$f":"D212+$D$313","v":576},null,{"$f":"IFERROR(PV_Base!D577,0)","v":350},{"$f":"IFERROR(PV_Base!E577,0)","v":350},{"$f":"IFERROR(PV_Base!F577,0)","v":262.5},{"$f":"IFERROR(PV_Base!G577,0)","v":175},{"$f":"IFERROR(PV_Base!H577,0)","v":87.5},{"$f":"IFERROR(PV_Base!I577,0)","v":0},{"$f":"IFERROR(PV_Base!J577,0)","v":0},{"$f":"IFERROR(PV_Base!K577,0)","v":0},{"$f":"IFERROR(PV_Base!L577,0)","v":0},{"$f":"IFERROR(PV_Base!M577,0)","v":0},{"$f":"IFERROR(PV_Base!N577,0)","v":0},{"$f":"IFERROR(PV_Base!O577,0)","v":0},{"$f":"IFERROR(PV_Base!P577,0)","v":0},{"$f":"IFERROR(PV_Base!Q577,0)","v":0},{"$f":"IFERROR(PV_Base!R577,0)","v":0},{"$f":"IFERROR(PV_Base!S577,0)","v":0},{"$f":"IFERROR(PV_Base!T577,0)","v":0},{"$f":"IFERROR(PV_Base!U577,0)","v":0},{"$f":"IFERROR(PV_Base!V577,0)","v":0},{"$f":"IFERROR(PV_Base!W577,0)","v":0},{"$f":"IFERROR(PV_Base!X577,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,{"$f":"D213+$D$313","v":602},null,{"$f":"IFERROR(PV_Base!D603,0)","v":0},{"$f":"IFERROR(PV_Base!E603,0)","v":0},{"$f":"IFERROR(PV_Base!F603,0)","v":0},{"$f":"IFERROR(PV_Base!G603,0)","v":0},{"$f":"IFERROR(PV_Base!H603,0)","v":0},{"$f":"IFERROR(PV_Base!I603,0)","v":0},{"$f":"IFERROR(PV_Base!J603,0)","v":0},{"$f":"IFERROR(PV_Base!K603,0)","v":0},{"$f":"IFERROR(PV_Base!L603,0)","v":0},{"$f":"IFERROR(PV_Base!M603,0)","v":0},{"$f":"IFERROR(PV_Base!N603,0)","v":0},{"$f":"IFERROR(PV_Base!O603,0)","v":0},{"$f":"IFERROR(PV_Base!P603,0)","v":0},{"$f":"IFERROR(PV_Base!Q603,0)","v":0},{"$f":"IFERROR(PV_Base!R603,0)","v":0},{"$f":"IFERROR(PV_Base!S603,0)","v":0},{"$f":"IFERROR(PV_Base!T603,0)","v":0},{"$f":"IFERROR(PV_Base!U603,0)","v":0},{"$f":"IFERROR(PV_Base!V603,0)","v":0},{"$f":"IFERROR(PV_Base!W603,0)","v":0},{"$f":"IFERROR(PV_Base!X603,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,{"$f":"D214+$D$313","v":628},null,{"$f":"IFERROR(PV_Base!D629,0)","v":0},{"$f":"IFERROR(PV_Base!E629,0)","v":0},{"$f":"IFERROR(PV_Base!F629,0)","v":0},{"$f":"IFERROR(PV_Base!G629,0)","v":0},{"$f":"IFERROR(PV_Base!H629,0)","v":0},{"$f":"IFERROR(PV_Base!I629,0)","v":0},{"$f":"IFERROR(PV_Base!J629,0)","v":0},{"$f":"IFERROR(PV_Base!K629,0)","v":0},{"$f":"IFERROR(PV_Base!L629,0)","v":0},{"$f":"IFERROR(PV_Base!M629,0)","v":0},{"$f":"IFERROR(PV_Base!N629,0)","v":0},{"$f":"IFERROR(PV_Base!O629,0)","v":0},{"$f":"IFERROR(PV_Base!P629,0)","v":0},{"$f":"IFERROR(PV_Base!Q629,0)","v":0},{"$f":"IFERROR(PV_Base!R629,0)","v":0},{"$f":"IFERROR(PV_Base!S629,0)","v":0},{"$f":"IFERROR(PV_Base!T629,0)","v":0},{"$f":"IFERROR(PV_Base!U629,0)","v":0},{"$f":"IFERROR(PV_Base!V629,0)","v":0},{"$f":"IFERROR(PV_Base!W629,0)","v":0},{"$f":"IFERROR(PV_Base!X629,0)","v":0}]
[{"$f":"A$49","v":"Locally-issued debt held by non-residents"},null,null,null,null,{"$f":"F345+F349","v":3162.8294638542657},{"$f":"G345+G349","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387]
[{"$f":"A$102","v":"Denominated in local currency (LC)"},null,null,null,null,{"$f":"SUM(F346:F348)","v":3162.8294638542657},{"$f":"SUM(G346:G348)","v":5212.1567904003432},6365.5566181317845,7415.2982020806721,8218.1983993091981,8900.5326668639955,9273.7404206118445,8505.5629195130332,8392.8127736671322,8750.9647021297824,9094.5978874447173,10129.304855061069,11212.960756109665,12335.128482115106,13350.172827177275,14706.071125589286,15749.110697113181,17113.139921521146,18238.299862603999,19718.539907544222,21453.775320182387]
[{"$f":"A$103","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR1!D14,0)","v":323.98898469603279},{"$f":"IFERROR(PV_LC_NR1!E14,0)","v":1031.9449636855575},{"$f":"IFERROR(PV_LC_NR1!F14,0)","v":1511.7075088308893},{"$f":"IFERROR(PV_LC_NR1!G14,0)","v":1536.7820374810601},{"$f":"IFERROR(PV_LC_NR1!H14,0)","v":1737.0308366363752},{"$f":"IFERROR(PV_LC_NR1!I14,0)","v":2157.3725272548481},{"$f":"IFERROR(PV_LC_NR1!J14,0)","v":2179.6144321648335},{"$f":"IFERROR(PV_LC_NR1!K14,0)","v":2053.3100422696225},{"$f":"IFERROR(PV_LC_NR1!L14,0)","v":2214.7497874201604},{"$f":"IFERROR(PV_LC_NR1!M14,0)","v":2215.4364719607556},{"$f":"IFERROR(PV_LC_NR1!N14,0)","v":2005.7287401117048},{"$f":"IFERROR(PV_LC_NR1!O14,0)","v":1943.7491238797179},{"$f":"IFERROR(PV_LC_NR1!P14,0)","v":1945.5627407870957},{"$f":"IFERROR(PV_LC_NR1!Q14,0)","v":1944.5338935444634},{"$f":"IFERROR(PV_LC_NR1!R14,0)","v":1940.87221308272},{"$f":"IFERROR(PV_LC_NR1!S14,0)","v":1934.7756425865368},{"$f":"IFERROR(PV_LC_NR1!T14,0)","v":1926.4310178910182},{"$f":"IFERROR(PV_LC_NR1!U14,0)","v":1916.0146208362912},{"$f":"IFERROR(PV_LC_NR1!V14,0)","v":1903.6927067900635},{"$f":"IFERROR(PV_LC_NR1!W14,0)","v":1889.6220074955065},{"$f":"IFERROR(PV_LC_NR1!X14,0)","v":1873.9502103516229}]
[{"$f":"A$104","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR2!D14,0)","v":1081.8690222134157},{"$f":"IFERROR(PV_LC_NR2!E14,0)","v":1504.4002759142929},{"$f":"IFERROR(PV_LC_NR2!F14,0)","v":1775.2593465214184},{"$f":"IFERROR(PV_LC_NR2!G14,0)","v":2250.7411264487291},{"$f":"IFERROR(PV_LC_NR2!H14,0)","v":2342.4977215656531},{"$f":"IFERROR(PV_LC_NR2!I14,0)","v":2215.5924755165979},{"$f":"IFERROR(PV_LC_NR2!J14,0)","v":2335.3011773194644},{"$f":"IFERROR(PV_LC_NR2!K14,0)","v":2398.0263267382456},{"$f":"IFERROR(PV_LC_NR2!L14,0)","v":2380.6756672594556},{"$f":"IFERROR(PV_LC_NR2!M14,0)","v":2458.5094391037856},{"$f":"IFERROR(PV_LC_NR2!N14,0)","v":2719.7681715914723},{"$f":"IFERROR(PV_LC_NR2!O14,0)","v":3081.679074548374},{"$f":"IFERROR(PV_LC_NR2!P14,0)","v":3468.5542111229815},{"$f":"IFERROR(PV_LC_NR2!Q14,0)","v":3786.4727473068265},{"$f":"IFERROR(PV_LC_NR2!R14,0)","v":3975.916924078329},{"$f":"IFERROR(PV_LC_NR2!S14,0)","v":4046.4450582095569},{"$f":"IFERROR(PV_LC_NR2!T14,0)","v":4055.0840763341321},{"$f":"IFERROR(PV_LC_NR2!U14,0)","v":4042.0736252401975},{"$f":"IFERROR(PV_LC_NR2!V14,0)","v":4024.3866547686321},{"$f":"IFERROR(PV_LC_NR2!W14,0)","v":4002.3903324590751},{"$f":"IFERROR(PV_LC_NR2!X14,0)","v":3976.4309341607604}]
[{"$f":"A$105","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,{"$f":"IFERROR(PV_LC_NR3!D14,0)","v":1756.9714569448174},{"$f":"IFERROR(PV_LC_NR3!E14,0)","v":2675.811550800493},{"$f":"IFERROR(PV_LC_NR3!F14,0)","v":3078.5897627794766},{"$f":"IFERROR(PV_LC_NR3!G14,0)","v":3627.7750381508827},{"$f":"IFERROR(PV_LC_NR3!H14,0)","v":4138.6698411071702},{"$f":"IFERROR(PV_LC_NR3!I14,0)","v":4527.5676640925494},{"$f":"IFERROR(PV_LC_NR3!J14,0)","v":4758.824811127547},{"$f":"IFERROR(PV_LC_NR3!K14,0)","v":4054.226550505166},{"$f":"IFERROR(PV_LC_NR3!L14,0)","v":3797.3873189875158},{"$f":"IFERROR(PV_LC_NR3!M14,0)","v":4077.0187910652417},{"$f":"IFERROR(PV_LC_NR3!N14,0)","v":4369.1009757415413},{"$f":"IFERROR(PV_LC_NR3!O14,0)","v":5103.8766566329787},{"$f":"IFERROR(PV_LC_NR3!P14,0)","v":5798.8438041995887},{"$f":"IFERROR(PV_LC_NR3!Q14,0)","v":6604.1218412638154},{"$f":"IFERROR(PV_LC_NR3!R14,0)","v":7433.383690016226},{"$f":"IFERROR(PV_LC_NR3!S14,0)","v":8724.8504247931924},{"$f":"IFERROR(PV_LC_NR3!T14,0)","v":9767.59560288803},{"$f":"IFERROR(PV_LC_NR3!U14,0)","v":11155.051675444658},{"$f":"IFERROR(PV_LC_NR3!V14,0)","v":12310.220501045304},{"$f":"IFERROR(PV_LC_NR3!W14,0)","v":13826.527567589641},{"$f":"IFERROR(PV_LC_NR3!X14,0)","v":15603.394175670004}]
[{"$f":"A$106","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F350:F352)","v":0},{"$f":"SUM(G350:G352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$107","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D221+$D$313","v":654},null,{"$f":"IFERROR(PV_Base!D655,0)","v":0},{"$f":"IFERROR(PV_Base!E655,0)","v":0},{"$f":"IFERROR(PV_Base!F655,0)","v":0},{"$f":"IFERROR(PV_Base!G655,0)","v":0},{"$f":"IFERROR(PV_Base!H655,0)","v":0},{"$f":"IFERROR(PV_Base!I655,0)","v":0},{"$f":"IFERROR(PV_Base!J655,0)","v":0},{"$f":"IFERROR(PV_Base!K655,0)","v":0},{"$f":"IFERROR(PV_Base!L655,0)","v":0},{"$f":"IFERROR(PV_Base!M655,0)","v":0},{"$f":"IFERROR(PV_Base!N655,0)","v":0},{"$f":"IFERROR(PV_Base!O655,0)","v":0},{"$f":"IFERROR(PV_Base!P655,0)","v":0},{"$f":"IFERROR(PV_Base!Q655,0)","v":0},{"$f":"IFERROR(PV_Base!R655,0)","v":0},{"$f":"IFERROR(PV_Base!S655,0)","v":0},{"$f":"IFERROR(PV_Base!T655,0)","v":0},{"$f":"IFERROR(PV_Base!U655,0)","v":0},{"$f":"IFERROR(PV_Base!V655,0)","v":0},{"$f":"IFERROR(PV_Base!W655,0)","v":0},{"$f":"IFERROR(PV_Base!X655,0)","v":0}]
[{"$f":"A$108","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D222+$D$313","v":680},null,{"$f":"IFERROR(PV_Base!D681,0)","v":0},{"$f":"IFERROR(PV_Base!E681,0)","v":0},{"$f":"IFERROR(PV_Base!F681,0)","v":0},{"$f":"IFERROR(PV_Base!G681,0)","v":0},{"$f":"IFERROR(PV_Base!H681,0)","v":0},{"$f":"IFERROR(PV_Base!I681,0)","v":0},{"$f":"IFERROR(PV_Base!J681,0)","v":0},{"$f":"IFERROR(PV_Base!K681,0)","v":0},{"$f":"IFERROR(PV_Base!L681,0)","v":0},{"$f":"IFERROR(PV_Base!M681,0)","v":0},{"$f":"IFERROR(PV_Base!N681,0)","v":0},{"$f":"IFERROR(PV_Base!O681,0)","v":0},{"$f":"IFERROR(PV_Base!P681,0)","v":0},{"$f":"IFERROR(PV_Base!Q681,0)","v":0},{"$f":"IFERROR(PV_Base!R681,0)","v":0},{"$f":"IFERROR(PV_Base!S681,0)","v":0},{"$f":"IFERROR(PV_Base!T681,0)","v":0},{"$f":"IFERROR(PV_Base!U681,0)","v":0},{"$f":"IFERROR(PV_Base!V681,0)","v":0},{"$f":"IFERROR(PV_Base!W681,0)","v":0},{"$f":"IFERROR(PV_Base!X681,0)","v":0}]
[{"$f":"A$109","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D223+$D$313","v":706},null,{"$f":"IFERROR(PV_Base!D707,0)","v":0},{"$f":"IFERROR(PV_Base!E707,0)","v":0},{"$f":"IFERROR(PV_Base!F707,0)","v":0},{"$f":"IFERROR(PV_Base!G707,0)","v":0},{"$f":"IFERROR(PV_Base!H707,0)","v":0},{"$f":"IFERROR(PV_Base!I707,0)","v":0},{"$f":"IFERROR(PV_Base!J707,0)","v":0},{"$f":"IFERROR(PV_Base!K707,0)","v":0},{"$f":"IFERROR(PV_Base!L707,0)","v":0},{"$f":"IFERROR(PV_Base!M707,0)","v":0},{"$f":"IFERROR(PV_Base!N707,0)","v":0},{"$f":"IFERROR(PV_Base!O707,0)","v":0},{"$f":"IFERROR(PV_Base!P707,0)","v":0},{"$f":"IFERROR(PV_Base!Q707,0)","v":0},{"$f":"IFERROR(PV_Base!R707,0)","v":0},{"$f":"IFERROR(PV_Base!S707,0)","v":0},{"$f":"IFERROR(PV_Base!T707,0)","v":0},{"$f":"IFERROR(PV_Base!U707,0)","v":0},{"$f":"IFERROR(PV_Base!V707,0)","v":0},{"$f":"IFERROR(PV_Base!W707,0)","v":0},{"$f":"IFERROR(PV_Base!X707,0)","v":0}]
[{"$f":"A$110","v":"Locally-issued debt held by residents"}]
[{"$f":"A$111","v":"Denominated in foreign currency (FX)"},null,null,null,null,{"$f":"SUM(F355:F357)","v":0},{"$f":"SUM(G355:G357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$112","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D226+$D$313","v":732},null,{"$f":"IFERROR(PV_Base!D733,0)","v":0},{"$f":"IFERROR(PV_Base!E733,0)","v":0},{"$f":"IFERROR(PV_Base!F733,0)","v":0},{"$f":"IFERROR(PV_Base!G733,0)","v":0},{"$f":"IFERROR(PV_Base!H733,0)","v":0},{"$f":"IFERROR(PV_Base!I733,0)","v":0},{"$f":"IFERROR(PV_Base!J733,0)","v":0},{"$f":"IFERROR(PV_Base!K733,0)","v":0},{"$f":"IFERROR(PV_Base!L733,0)","v":0},{"$f":"IFERROR(PV_Base!M733,0)","v":0},{"$f":"IFERROR(PV_Base!N733,0)","v":0},{"$f":"IFERROR(PV_Base!O733,0)","v":0},{"$f":"IFERROR(PV_Base!P733,0)","v":0},{"$f":"IFERROR(PV_Base!Q733,0)","v":0},{"$f":"IFERROR(PV_Base!R733,0)","v":0},{"$f":"IFERROR(PV_Base!S733,0)","v":0},{"$f":"IFERROR(PV_Base!T733,0)","v":0},{"$f":"IFERROR(PV_Base!U733,0)","v":0},{"$f":"IFERROR(PV_Base!V733,0)","v":0},{"$f":"IFERROR(PV_Base!W733,0)","v":0},{"$f":"IFERROR(PV_Base!X733,0)","v":0}]
[{"$f":"A$113","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D227+$D$313","v":758},null,{"$f":"IFERROR(PV_Base!D759,0)","v":0},{"$f":"IFERROR(PV_Base!E759,0)","v":0},{"$f":"IFERROR(PV_Base!F759,0)","v":0},{"$f":"IFERROR(PV_Base!G759,0)","v":0},{"$f":"IFERROR(PV_Base!H759,0)","v":0},{"$f":"IFERROR(PV_Base!I759,0)","v":0},{"$f":"IFERROR(PV_Base!J759,0)","v":0},{"$f":"IFERROR(PV_Base!K759,0)","v":0},{"$f":"IFERROR(PV_Base!L759,0)","v":0},{"$f":"IFERROR(PV_Base!M759,0)","v":0},{"$f":"IFERROR(PV_Base!N759,0)","v":0},{"$f":"IFERROR(PV_Base!O759,0)","v":0},{"$f":"IFERROR(PV_Base!P759,0)","v":0},{"$f":"IFERROR(PV_Base!Q759,0)","v":0},{"$f":"IFERROR(PV_Base!R759,0)","v":0},{"$f":"IFERROR(PV_Base!S759,0)","v":0},{"$f":"IFERROR(PV_Base!T759,0)","v":0},{"$f":"IFERROR(PV_Base!U759,0)","v":0},{"$f":"IFERROR(PV_Base!V759,0)","v":0},{"$f":"IFERROR(PV_Base!W759,0)","v":0},{"$f":"IFERROR(PV_Base!X759,0)","v":0}]
[{"$f":"A$114","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D228+$D$313","v":784},null,{"$f":"IFERROR(PV_Base!D785,0)","v":0},{"$f":"IFERROR(PV_Base!E785,0)","v":0},{"$f":"IFERROR(PV_Base!F785,0)","v":0},{"$f":"IFERROR(PV_Base!G785,0)","v":0},{"$f":"IFERROR(PV_Base!H785,0)","v":0},{"$f":"IFERROR(PV_Base!I785,0)","v":0},{"$f":"IFERROR(PV_Base!J785,0)","v":0},{"$f":"IFERROR(PV_Base!K785,0)","v":0},{"$f":"IFERROR(PV_Base!L785,0)","v":0},{"$f":"IFERROR(PV_Base!M785,0)","v":0},{"$f":"IFERROR(PV_Base!N785,0)","v":0},{"$f":"IFERROR(PV_Base!O785,0)","v":0},{"$f":"IFERROR(PV_Base!P785,0)","v":0},{"$f":"IFERROR(PV_Base!Q785,0)","v":0},{"$f":"IFERROR(PV_Base!R785,0)","v":0},{"$f":"IFERROR(PV_Base!S785,0)","v":0},{"$f":"IFERROR(PV_Base!T785,0)","v":0},{"$f":"IFERROR(PV_Base!U785,0)","v":0},{"$f":"IFERROR(PV_Base!V785,0)","v":0},{"$f":"IFERROR(PV_Base!W785,0)","v":0},{"$f":"IFERROR(PV_Base!X785,0)","v":0}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C670,IF(START!L10=\"French\",translation!D670,IF(START!L10=\"Portuguese\",translation!E670,translation!F670)))","v":"Nominal value (=PV) of ST debt (excluding locally-issued debt)"},null,null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!W52","v":150},{"$f":"'Input 3 - Macro-Debt data(DMX)'!X52","v":100},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ52","v":0},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST"]
[{"$f":"++IF(START!L10=\"English\",translation!C671,IF(START!L10=\"French\",translation!D671,IF(START!L10=\"Portuguese\",translation!E671,translation!F671)))","v":"Interest"},null,null,null,0,{"$f":"E359*'Input 4 - External Financing'!$F$41","v":15},{"$f":"F359*'Input 4 - External Financing'!$F$41","v":10},{"$f":"G359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"H359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"I359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"J359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"K359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"L359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"M359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"N359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"O359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"P359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"Q359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"R359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"S359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"T359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"U359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"V359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"W359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"X359*'Input 4 - External Financing'!$F$41","v":0},{"$f":"Y359*'Input 4 - External Financing'!$F$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM_NEW_ST_I"]
[null,null,null,null,{"$f":"\"Note: interest associated with \"&E1-1&\" ST debt should be included in aggregate data.\"","v":"Note: interest associated with 2016 ST debt should be included in aggregate data."}]
[{"$f":"++IF(START!L10=\"English\",translation!C672,IF(START!L10=\"French\",translation!D672,IF(START!L10=\"Portuguese\",translation!E672,translation!F672)))","v":"Nominal value (=PV) of ST debt (locally-issued debt)"},null,null,null,0,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/F382,'Input 5 - Local-debt Financing'!J188/F382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/G382,'Input 5 - Local-debt Financing'!K188/G382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/H382,'Input 5 - Local-debt Financing'!L188/H382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/I382,'Input 5 - Local-debt Financing'!M188/I382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/J382,'Input 5 - Local-debt Financing'!N188/J382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/K382,'Input 5 - Local-debt Financing'!O188/K382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/L382,'Input 5 - Local-debt Financing'!P188/L382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/M382,'Input 5 - Local-debt Financing'!Q188/M382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/N382,'Input 5 - Local-debt Financing'!R188/N382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/O382,'Input 5 - Local-debt Financing'!S188/O382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/P382,'Input 5 - Local-debt Financing'!T188/P382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/Q382,'Input 5 - Local-debt Financing'!U188/Q382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/R382,'Input 5 - Local-debt Financing'!V188/R382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/S382,'Input 5 - Local-debt Financing'!W188/S382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/T382,'Input 5 - Local-debt Financing'!X188/T382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/U382,'Input 5 - Local-debt Financing'!Y188/U382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/V382,'Input 5 - Local-debt Financing'!Z188/V382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/W382,'Input 5 - Local-debt Financing'!AA188/W382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/X382,'Input 5 - Local-debt Financing'!AB188/X382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Y382,'Input 5 - Local-debt Financing'!AC188/Y382)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AD191+'Input 5 - Local-debt Financing'!AD193)/Z382,'Input 5 - Local-debt Financing'!AD188/Z382)","v":0}]
["Principal",null,null,null,0,0,{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J191+'Input 5 - Local-debt Financing'!J193)/G383,'Input 5 - Local-debt Financing'!J188/G383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K191+'Input 5 - Local-debt Financing'!K193)/H383,'Input 5 - Local-debt Financing'!K188/H383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L191+'Input 5 - Local-debt Financing'!L193)/I383,'Input 5 - Local-debt Financing'!L188/I383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M191+'Input 5 - Local-debt Financing'!M193)/J383,'Input 5 - Local-debt Financing'!M188/J383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N191+'Input 5 - Local-debt Financing'!N193)/K383,'Input 5 - Local-debt Financing'!N188/K383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O191+'Input 5 - Local-debt Financing'!O193)/L383,'Input 5 - Local-debt Financing'!O188/L383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P191+'Input 5 - Local-debt Financing'!P193)/M383,'Input 5 - Local-debt Financing'!P188/M383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q191+'Input 5 - Local-debt Financing'!Q193)/N383,'Input 5 - Local-debt Financing'!Q188/N383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R191+'Input 5 - Local-debt Financing'!R193)/O383,'Input 5 - Local-debt Financing'!R188/O383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S191+'Input 5 - Local-debt Financing'!S193)/P383,'Input 5 - Local-debt Financing'!S188/P383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T191+'Input 5 - Local-debt Financing'!T193)/Q383,'Input 5 - Local-debt Financing'!T188/Q383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U191+'Input 5 - Local-debt Financing'!U193)/R383,'Input 5 - Local-debt Financing'!U188/R383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V191+'Input 5 - Local-debt Financing'!V193)/S383,'Input 5 - Local-debt Financing'!V188/S383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W191+'Input 5 - Local-debt Financing'!W193)/T383,'Input 5 - Local-debt Financing'!W188/T383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X191+'Input 5 - Local-debt Financing'!X193)/U383,'Input 5 - Local-debt Financing'!X188/U383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y191+'Input 5 - Local-debt Financing'!Y193)/V383,'Input 5 - Local-debt Financing'!Y188/V383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z191+'Input 5 - Local-debt Financing'!Z193)/W383,'Input 5 - Local-debt Financing'!Z188/W383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA191+'Input 5 - Local-debt Financing'!AA193)/X383,'Input 5 - Local-debt Financing'!AA188/X383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB191+'Input 5 - Local-debt Financing'!AB193)/Y383,'Input 5 - Local-debt Financing'!AB188/Y383)","v":0},{"$f":"+IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC191+'Input 5 - Local-debt Financing'!AC193)/Z383,'Input 5 - Local-debt Financing'!AC188/Z383)","v":0}]
[{"$f":"A360","v":"Interest"},null,null,null,0,0,{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!J180+'Input 5 - Local-debt Financing'!J182)/G383,'Input 5 - Local-debt Financing'!J177/G383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!K180+'Input 5 - Local-debt Financing'!K182)/H383,'Input 5 - Local-debt Financing'!K177/H383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!L180+'Input 5 - Local-debt Financing'!L182)/I383,'Input 5 - Local-debt Financing'!L177/I383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!M180+'Input 5 - Local-debt Financing'!M182)/J383,'Input 5 - Local-debt Financing'!M177/J383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!N180+'Input 5 - Local-debt Financing'!N182)/K383,'Input 5 - Local-debt Financing'!N177/K383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!O180+'Input 5 - Local-debt Financing'!O182)/L383,'Input 5 - Local-debt Financing'!O177/L383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!P180+'Input 5 - Local-debt Financing'!P182)/M383,'Input 5 - Local-debt Financing'!P177/M383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Q180+'Input 5 - Local-debt Financing'!Q182)/N383,'Input 5 - Local-debt Financing'!Q177/N383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!R180+'Input 5 - Local-debt Financing'!R182)/O383,'Input 5 - Local-debt Financing'!R177/O383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!S180+'Input 5 - Local-debt Financing'!S182)/P383,'Input 5 - Local-debt Financing'!S177/P383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!T180+'Input 5 - Local-debt Financing'!T182)/Q383,'Input 5 - Local-debt Financing'!T177/Q383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!U180+'Input 5 - Local-debt Financing'!U182)/R383,'Input 5 - Local-debt Financing'!U177/R383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!V180+'Input 5 - Local-debt Financing'!V182)/S383,'Input 5 - Local-debt Financing'!V177/S383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!W180+'Input 5 - Local-debt Financing'!W182)/T383,'Input 5 - Local-debt Financing'!W177/T383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!X180+'Input 5 - Local-debt Financing'!X182)/U383,'Input 5 - Local-debt Financing'!X177/U383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Y180+'Input 5 - Local-debt Financing'!Y182)/V383,'Input 5 - Local-debt Financing'!Y177/V383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!Z180+'Input 5 - Local-debt Financing'!Z182)/W383,'Input 5 - Local-debt Financing'!Z177/W383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AA180+'Input 5 - Local-debt Financing'!AA182)/X383,'Input 5 - Local-debt Financing'!AA177/X383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AB180+'Input 5 - Local-debt Financing'!AB182)/Y383,'Input 5 - Local-debt Financing'!AB177/Y383)","v":0},{"$f":"IF($C$116=lookup!$X$4,('Input 5 - Local-debt Financing'!AC180+'Input 5 - Local-debt Financing'!AC182)/Z383,'Input 5 - Local-debt Financing'!AC177/Z383)","v":0}]
[null,null,null,null,{"$f":"\"Note: Debt service associated with \"&E1-1&\" and \"&E1&\" ST debt  is captured in aggregate data on existing debt.\"","v":"Note: Debt service associated with 2016 and 2017 ST debt  is captured in aggregate data on existing debt."}]
["Total ST external debt",null,null,null,{"$f":"E359+E362","v":150},{"$f":"F359+F362","v":100},{"$f":"G359+G362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Principal",null,null,null,{"$f":"D359+E363","v":0},{"$f":"E359+F363","v":150},{"$f":"F359+G363","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A360","v":"Interest"},null,null,null,{"$f":"E360+E364","v":0},{"$f":"F360+F364","v":15},{"$f":"G360+G364","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PV of net use of SDRs",null,null,null,{"$f":"'Input 8 - SDR'!B24","v":0},{"$f":"'Input 8 - SDR'!C24","v":0},{"$f":"'Input 8 - SDR'!D24","v":0},{"$f":"'Input 8 - SDR'!E24","v":0},{"$f":"'Input 8 - SDR'!F24","v":0},{"$f":"'Input 8 - SDR'!G24","v":0},{"$f":"'Input 8 - SDR'!H24","v":0},{"$f":"'Input 8 - SDR'!I24","v":0},{"$f":"'Input 8 - SDR'!J24","v":0},{"$f":"'Input 8 - SDR'!K24","v":0},{"$f":"'Input 8 - SDR'!L24","v":0},{"$f":"'Input 8 - SDR'!M24","v":0},{"$f":"'Input 8 - SDR'!N24","v":0},{"$f":"'Input 8 - SDR'!O24","v":0},{"$f":"'Input 8 - SDR'!P24","v":0},{"$f":"'Input 8 - SDR'!Q24","v":0},{"$f":"'Input 8 - SDR'!R24","v":0},{"$f":"'Input 8 - SDR'!S24","v":0},{"$f":"'Input 8 - SDR'!T24","v":0},{"$f":"'Input 8 - SDR'!U24","v":0},{"$f":"'Input 8 - SDR'!V24","v":0},{"$f":"'Input 8 - SDR'!W24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_SDR"]
[{"$f":"++IF(START!L10=\"English\",translation!C673,IF(START!L10=\"French\",translation!D673,IF(START!L10=\"Portuguese\",translation!E673,translation!F673)))","v":"Total PV of debt"},null,null,null,{"$f":"E230+E265+E267+E366+E370","v":18361.960658950429},20696.489343803707,21757.147533262108,22335.250757276175,23182.89968205215,23793.27383626892,24945.45665688171,25211.047779356129,25102.468808261754,25901.989523687025,27124.675562319055,28690.016228255467,30581.333065587201,32458.380681995382,34342.284546318748,36435.161306577051,38811.572714885784,40765.136497558975,42956.343124836829,44848.495578753231,47021.1063418544,49385.277420870218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_D_TOT"]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C675,IF(START!L10=\"French\",translation!D675,IF(START!L10=\"Portuguese\",translation!E675,translation!F675)))","v":"Nominal PPG debt check"},null,null,null,{"$f":"'Macro-Debt_Data'!T8-E313-E67-E359-E65","v":0},{"$f":"'Macro-Debt_Data'!U8-F313-F67-F359-F65","v":0},{"$f":"'Macro-Debt_Data'!V8-G313-G67-G359-G65","v":0},{"$f":"'Macro-Debt_Data'!W8-H313-H67-H359-H65","v":0},{"$f":"'Macro-Debt_Data'!X8-I313-I67-I359-I65","v":1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!Y8-J313-J67-J359-J65","v":0},{"$f":"'Macro-Debt_Data'!Z8-K313-K67-K359-K65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AA8-L313-L67-L359-L65","v":1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AB8-M313-M67-M359-M65","v":0},{"$f":"'Macro-Debt_Data'!AC8-N313-N67-N359-N65","v":0},{"$f":"'Macro-Debt_Data'!AD8-O313-O67-O359-O65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AE8-P313-P67-P359-P65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AF8-Q313-Q67-Q359-Q65","v":-3.637978807091713E-12},{"$f":"'Macro-Debt_Data'!AG8-R313-R67-R359-R65","v":2.7284841053187847E-12},{"$f":"'Macro-Debt_Data'!AH8-S313-S67-S359-S65","v":-9.0949470177292824E-13},{"$f":"'Macro-Debt_Data'!AI8-T313-T67-T359-T65","v":-4.5474735088646412E-13},{"$f":"'Macro-Debt_Data'!AJ8-U313-U67-U359-U65","v":-2.2737367544323206E-12},{"$f":"'Macro-Debt_Data'!AK8-V313-V67-V359-V65","v":-1.8189894035458565E-12},{"$f":"'Macro-Debt_Data'!AL8-W313-W67-W359-W65","v":-2.7284841053187847E-12},{"$f":"'Macro-Debt_Data'!AM8-X313-X67-X359-X65","v":2.2737367544323206E-13},{"$f":"'Macro-Debt_Data'!AN8-Y313-Y67-Y359-Y65","v":2.2737367544323206E-12},{"$f":"'Macro-Debt_Data'!AO8-Z313-Z67-Z359-Z65","v":2.2737367544323206E-12}]
[{"$f":"++IF(START!L10=\"English\",translation!C676,IF(START!L10=\"French\",translation!D676,IF(START!L10=\"Portuguese\",translation!E676,translation!F676)))","v":"Total public debt service"},null,null,null,{"$f":"E375+E376","v":2482.8964374435845},3212.2153436925501,3394.6490988948035,3329.4779185433558,3758.6755942752375,4553.4792548076457,4171.0378303992884,5521.3916272579327,5786.3126363951014,5207.6310295793819,5002.7292610208897,4689.5724969242856,5369.7341909382558,5534.0683298308741,5852.22762244773,5914.9351883407289,6406.7311914321544,7198.1981460017814,7629.8467462798035,8288.0502098988109,8288.3866511544893,8523.2993553197466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT"]
[{"$f":"++IF(START!L10=\"English\",translation!C677,IF(START!L10=\"French\",translation!D677,IF(START!L10=\"Portuguese\",translation!E677,translation!F677)))","v":"    of which: principal"},null,null,null,{"$f":"E62+E184+E367","v":1674.4184303546754},{"$f":"F62+F184+F367","v":2195.6931313452837},1920.2254597309125,1701.56316068767,2065.8816550656807,2905.4316449987805,2581.3699987749851,3160.8459221987523,4013.5038328846254,3537.9863576993876,3297.3471537519022,3197.3730684986836,3435.1708423436362,3438.8904439789681,3606.8082266605297,3847.5186580656641,4196.1439205639581,4816.4877513590727,5107.0027251026868,5596.2227960886121,5449.6106321239849,5507.6518095070223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_P"]
[{"$f":"++IF(START!L10=\"English\",translation!C678,IF(START!L10=\"French\",translation!D678,IF(START!L10=\"Portuguese\",translation!E678,translation!F678)))","v":"    of which: interest"},null,null,null,{"$f":"E63+E138+E368+'Input 8 - SDR'!B17","v":808.47800708890918},{"$f":"F63+F138+F368+'Input 8 - SDR'!C17","v":1016.5222123472663},{"$f":"G63+G138+G368+'Input 8 - SDR'!D17","v":1474.4236391638913},{"$f":"H63+H138+H368+'Input 8 - SDR'!E17","v":1627.9147578556858},{"$f":"I63+I138+I368+'Input 8 - SDR'!F17","v":1692.7939392095568},{"$f":"J63+J138+J368+'Input 8 - SDR'!G17","v":1648.0476098088654},{"$f":"K63+K138+K368+'Input 8 - SDR'!H17","v":1589.6678316243031},{"$f":"L63+L138+L368+'Input 8 - SDR'!I17","v":2360.5457050591804},{"$f":"M63+M138+M368+'Input 8 - SDR'!J17","v":1772.8088035104761},{"$f":"N63+N138+N368+'Input 8 - SDR'!K17","v":1669.6446718799946},{"$f":"O63+O138+O368+'Input 8 - SDR'!L17","v":1705.382107268988},{"$f":"P63+P138+P368+'Input 8 - SDR'!M17","v":1492.1994284256023},{"$f":"Q63+Q138+Q368+'Input 8 - SDR'!N17","v":1934.5633485946196},{"$f":"R63+R138+R368+'Input 8 - SDR'!O17","v":2095.177885851906},{"$f":"S63+S138+S368+'Input 8 - SDR'!P17","v":2245.4193957872008},{"$f":"T63+T138+T368+'Input 8 - SDR'!Q17","v":2067.4165302750653},{"$f":"U63+U138+U368+'Input 8 - SDR'!R17","v":2210.5872708681968},{"$f":"V63+V138+V368+'Input 8 - SDR'!S17","v":2381.7103946427087},{"$f":"W63+W138+W368+'Input 8 - SDR'!T17","v":2522.8440211771167},{"$f":"X63+X138+X368+'Input 8 - SDR'!U17","v":2691.8274138101997},{"$f":"Y63+Y138+Y368+'Input 8 - SDR'!V17","v":2838.7760190305044},{"$f":"Z63+Z138+Z368+'Input 8 - SDR'!W17","v":3015.6475458127243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DS_TOT_I"]
[]
["External debt outstanding",null,null,null,{"$f":"E313+E65+E67","v":19481.813878617282},21828.606935301334,23209.841614389308,24000.202893580496,25032.615136365501,25642.660011470474,26695.779824854944,27582.076459620053,27535.078739823581,28404.841964118117,29733.189292494124,31130.474946552957,33215.698322451164,35304.816996665082,37402.355933010476,39380.370023743206,41641.580931196491,43448.904950212433,45465.964390702866,47159.739580309964,49111.806918456874,51235.572860481239]
["FX-denominated debt outstanding",null,null,null,{"$f":"IF($C$116=lookup!$X$4,E45+'Input 5 - Local-debt Financing'!H164+'Input 5 - Local-debt Financing'!H168+E314+E321+E325+E338+E349+E359+'Input 5 - Local-debt Financing'!H200/E382,E378)","v":16871.401507777799},{"$f":"IF($C$116=lookup!$X$4,F45+'Input 5 - Local-debt Financing'!I164+'Input 5 - Local-debt Financing'!I168+F314+F321+F325+F338+F349+F359+'Input 5 - Local-debt Financing'!I200/F382,F378)","v":17065.179354630713},{"$f":"IF($C$116=lookup!$X$4,G45+'Input 5 - Local-debt Financing'!J164+'Input 5 - Local-debt Financing'!J168+G314+G321+G325+G338+G349+G359+'Input 5 - Local-debt Financing'!J200/G382,G378)","v":17126.004340628191},{"$f":"IF($C$116=lookup!$X$4,H45+'Input 5 - Local-debt Financing'!K164+'Input 5 - Local-debt Financing'!K168+H314+H321+H325+H338+H349+H359+'Input 5 - Local-debt Financing'!K200/H382,H378)","v":17089.333003856245},{"$f":"IF($C$116=lookup!$X$4,I45+'Input 5 - Local-debt Financing'!L164+'Input 5 - Local-debt Financing'!L168+I314+I321+I325+I338+I349+I359+'Input 5 - Local-debt Financing'!L200/I382,I378)","v":17202.982975452673},{"$f":"IF($C$116=lookup!$X$4,J45+'Input 5 - Local-debt Financing'!M164+'Input 5 - Local-debt Financing'!M168+J314+J321+J325+J338+J349+J359+'Input 5 - Local-debt Financing'!M200/J382,J378)","v":17366.64401999057},{"$f":"IF($C$116=lookup!$X$4,K45+'Input 5 - Local-debt Financing'!N164+'Input 5 - Local-debt Financing'!N168+K314+K321+K325+K338+K349+K359+'Input 5 - Local-debt Financing'!N200/K382,K378)","v":17739.587270231936},{"$f":"IF($C$116=lookup!$X$4,L45+'Input 5 - Local-debt Financing'!O164+'Input 5 - Local-debt Financing'!O168+L314+L321+L325+L338+L349+L359+'Input 5 - Local-debt Financing'!O200/L382,L378)","v":18254.753331928336},{"$f":"IF($C$116=lookup!$X$4,M45+'Input 5 - Local-debt Financing'!P164+'Input 5 - Local-debt Financing'!P168+M314+M321+M325+M338+M349+M359+'Input 5 - Local-debt Financing'!P200/M382,M378)","v":18977.932775255955},{"$f":"IF($C$116=lookup!$X$4,N45+'Input 5 - Local-debt Financing'!Q164+'Input 5 - Local-debt Financing'!Q168+N314+N321+N325+N338+N349+N359+'Input 5 - Local-debt Financing'!Q200/N382,N378)","v":19962.371181699426},{"$f":"IF($C$116=lookup!$X$4,O45+'Input 5 - Local-debt Financing'!R164+'Input 5 - Local-debt Financing'!R168+O314+O321+O325+O338+O349+O359+'Input 5 - Local-debt Financing'!R200/O382,O378)","v":20982.224590364342},{"$f":"IF($C$116=lookup!$X$4,P45+'Input 5 - Local-debt Financing'!S164+'Input 5 - Local-debt Financing'!S168+P314+P321+P325+P338+P349+P359+'Input 5 - Local-debt Financing'!S200/P382,P378)","v":22035.877059108239},{"$f":"IF($C$116=lookup!$X$4,Q45+'Input 5 - Local-debt Financing'!T164+'Input 5 - Local-debt Financing'!T168+Q314+Q321+Q325+Q338+Q349+Q359+'Input 5 - Local-debt Financing'!T200/Q382,Q378)","v":23086.393467390102},{"$f":"IF($C$116=lookup!$X$4,R45+'Input 5 - Local-debt Financing'!U164+'Input 5 - Local-debt Financing'!U168+R314+R321+R325+R338+R349+R359+'Input 5 - Local-debt Financing'!U200/R382,R378)","v":24091.856240555411},{"$f":"IF($C$116=lookup!$X$4,S45+'Input 5 - Local-debt Financing'!V164+'Input 5 - Local-debt Financing'!V168+S314+S321+S325+S338+S349+S359+'Input 5 - Local-debt Financing'!V200/S382,S378)","v":25067.227450895371},{"$f":"IF($C$116=lookup!$X$4,T45+'Input 5 - Local-debt Financing'!W164+'Input 5 - Local-debt Financing'!W168+T314+T321+T325+T338+T349+T359+'Input 5 - Local-debt Financing'!W200/T382,T378)","v":26030.197196565932},{"$f":"IF($C$116=lookup!$X$4,U45+'Input 5 - Local-debt Financing'!X164+'Input 5 - Local-debt Financing'!X168+U314+U321+U325+U338+U349+U359+'Input 5 - Local-debt Financing'!X200/U382,U378)","v":26935.509805607213},{"$f":"IF($C$116=lookup!$X$4,V45+'Input 5 - Local-debt Financing'!Y164+'Input 5 - Local-debt Financing'!Y168+V314+V321+V325+V338+V349+V359+'Input 5 - Local-debt Financing'!Y200/V382,V378)","v":27699.794253099251},{"$f":"IF($C$116=lookup!$X$4,W45+'Input 5 - Local-debt Financing'!Z164+'Input 5 - Local-debt Financing'!Z168+W314+W321+W325+W338+W349+W359+'Input 5 - Local-debt Financing'!Z200/W382,W378)","v":28352.824469181724},{"$f":"IF($C$116=lookup!$X$4,X45+'Input 5 - Local-debt Financing'!AA164+'Input 5 - Local-debt Financing'!AA168+X314+X321+X325+X338+X349+X359+'Input 5 - Local-debt Financing'!AA200/X382,X378)","v":28921.439717705958},{"$f":"IF($C$116=lookup!$X$4,Y45+'Input 5 - Local-debt Financing'!AB164+'Input 5 - Local-debt Financing'!AB168+Y314+Y321+Y325+Y338+Y349+Y359+'Input 5 - Local-debt Financing'!AB200/Y382,Y378)","v":29393.267010912648},{"$f":"IF($C$116=lookup!$X$4,Z45+'Input 5 - Local-debt Financing'!AC164+'Input 5 - Local-debt Financing'!AC168+Z314+Z321+Z325+Z338+Z349+Z359+'Input 5 - Local-debt Financing'!AC200/Z382,Z378)","v":29781.797540298849}]
[]
["Memorandum item"]
["Exchange rate (eop)",null,null,null,{"$f":"'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001}]
["Exchange rate (pa)",null,null,null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C681,IF(START!L10=\"French\",translation!D681,IF(START!L10=\"Portuguese\",translation!E681,translation!F681)))","v":"Calculation of grant implicit in new borrowing and average discount rates"}]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C683,IF(START!L10=\"French\",translation!D683,IF(START!L10=\"Portuguese\",translation!E683,translation!F683)))","v":"PV of new disbursements PPG"},null,null,null,null,{"$f":"F118*(1-F388/100)","v":4530.8810539159922},3327.7157040150928,2639.1768507847592,3187.1535083758004,3636.4121173611579,3851.9301551179728,4300.369112763774,4149.2925923913626,4573.7017108961545,4795.4859434944738,4776.8499793051869,5728.7937643402602,5776.6880299427648,5994.9684528773851,6156.7918102992562,6833.6959040716856,7077.193398619077,7654.6389505783018,7899.3313956868315,8091.977682468595,8414.2839753975386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV_NEW_DIS_GE"]
[{"$f":"++IF(START!L10=\"English\",translation!C684,IF(START!L10=\"French\",translation!D684,IF(START!L10=\"Portuguese\",translation!E684,translation!F684)))","v":"Grant element of new disbursement (percent)"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$I$10*F72+'Input 4 - External Financing'!$I$11*F73+'Input 4 - External Financing'!$I$12*F74+'Input 4 - External Financing'!$I$13*F75+'Input 4 - External Financing'!$I$14*F76+'Input 4 - External Financing'!$I$15*F77+'Input 4 - External Financing'!$I$17*F79+'Input 4 - External Financing'!$I$18*F80+'Input 4 - External Financing'!$I$19*F81+'Input 4 - External Financing'!$I$22*F84+'Input 4 - External Financing'!$I$23*F85+'Input 4 - External Financing'!$I$24*F86+'Input 4 - External Financing'!$I$25*F87+'Input 4 - External Financing'!$I$26*F88+'Input 4 - External Financing'!$I$28*F90+'Input 4 - External Financing'!$I$29*F91+'Input 4 - External Financing'!$I$30*F92+'Input 4 - External Financing'!$I$31*F93+'Input 4 - External Financing'!$I$32*F94+'Input 4 - External Financing'!$I$34*F96+'Input 4 - External Financing'!$I$35*F97+'Input 4 - External Financing'!$I$36*F98+'Input 4 - External Financing'!$I$37*F99+'Input 4 - External Financing'!$I$38*F100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*F103+'Input 4 - External Financing'!$I$46*F104+'Input 4 - External Financing'!$I$47*F105+'Input 4 - External Financing'!$I$50*F107+'Input 4 - External Financing'!$I$51*F108+'Input 4 - External Financing'!$I$52*F109,'Input 4 - External Financing'!$I$50*F107+'Input 4 - External Financing'!$I$51*F108+'Input 4 - External Financing'!$I$52*F109+'Input 4 - External Financing'!$I$55*F112+'Input 4 - External Financing'!$I$56*F113+'Input 4 - External Financing'!$I$57*F114))/F118","v":6.0626487881470839},{"$f":"(('Input 4 - External Financing'!$I$10*G72+'Input 4 - External Financing'!$I$11*G73+'Input 4 - External Financing'!$I$12*G74+'Input 4 - External Financing'!$I$13*G75+'Input 4 - External Financing'!$I$14*G76+'Input 4 - External Financing'!$I$15*G77+'Input 4 - External Financing'!$I$17*G79+'Input 4 - External Financing'!$I$18*G80+'Input 4 - External Financing'!$I$19*G81+'Input 4 - External Financing'!$I$22*G84+'Input 4 - External Financing'!$I$23*G85+'Input 4 - External Financing'!$I$24*G86+'Input 4 - External Financing'!$I$25*G87+'Input 4 - External Financing'!$I$26*G88+'Input 4 - External Financing'!$I$28*G90+'Input 4 - External Financing'!$I$29*G91+'Input 4 - External Financing'!$I$30*G92+'Input 4 - External Financing'!$I$31*G93+'Input 4 - External Financing'!$I$32*G94+'Input 4 - External Financing'!$I$34*G96+'Input 4 - External Financing'!$I$35*G97+'Input 4 - External Financing'!$I$36*G98+'Input 4 - External Financing'!$I$37*G99+'Input 4 - External Financing'!$I$38*G100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*G103+'Input 4 - External Financing'!$I$46*G104+'Input 4 - External Financing'!$I$47*G105+'Input 4 - External Financing'!$I$50*G107+'Input 4 - External Financing'!$I$51*G108+'Input 4 - External Financing'!$I$52*G109,'Input 4 - External Financing'!$I$50*G107+'Input 4 - External Financing'!$I$51*G108+'Input 4 - External Financing'!$I$52*G109+'Input 4 - External Financing'!$I$55*G112+'Input 4 - External Financing'!$I$56*G113+'Input 4 - External Financing'!$I$57*G114))/G118","v":8.9741056165583046},{"$f":"(('Input 4 - External Financing'!$I$10*H72+'Input 4 - External Financing'!$I$11*H73+'Input 4 - External Financing'!$I$12*H74+'Input 4 - External Financing'!$I$13*H75+'Input 4 - External Financing'!$I$14*H76+'Input 4 - External Financing'!$I$15*H77+'Input 4 - External Financing'!$I$17*H79+'Input 4 - External Financing'!$I$18*H80+'Input 4 - External Financing'!$I$19*H81+'Input 4 - External Financing'!$I$22*H84+'Input 4 - External Financing'!$I$23*H85+'Input 4 - External Financing'!$I$24*H86+'Input 4 - External Financing'!$I$25*H87+'Input 4 - External Financing'!$I$26*H88+'Input 4 - External Financing'!$I$28*H90+'Input 4 - External Financing'!$I$29*H91+'Input 4 - External Financing'!$I$30*H92+'Input 4 - External Financing'!$I$31*H93+'Input 4 - External Financing'!$I$32*H94+'Input 4 - External Financing'!$I$34*H96+'Input 4 - External Financing'!$I$35*H97+'Input 4 - External Financing'!$I$36*H98+'Input 4 - External Financing'!$I$37*H99+'Input 4 - External Financing'!$I$38*H100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*H103+'Input 4 - External Financing'!$I$46*H104+'Input 4 - External Financing'!$I$47*H105+'Input 4 - External Financing'!$I$50*H107+'Input 4 - External Financing'!$I$51*H108+'Input 4 - External Financing'!$I$52*H109,'Input 4 - External Financing'!$I$50*H107+'Input 4 - External Financing'!$I$51*H108+'Input 4 - External Financing'!$I$52*H109+'Input 4 - External Financing'!$I$55*H112+'Input 4 - External Financing'!$I$56*H113+'Input 4 - External Financing'!$I$57*H114))/H118","v":9.5686671925121711},{"$f":"(('Input 4 - External Financing'!$I$10*I72+'Input 4 - External Financing'!$I$11*I73+'Input 4 - External Financing'!$I$12*I74+'Input 4 - External Financing'!$I$13*I75+'Input 4 - External Financing'!$I$14*I76+'Input 4 - External Financing'!$I$15*I77+'Input 4 - External Financing'!$I$17*I79+'Input 4 - External Financing'!$I$18*I80+'Input 4 - External Financing'!$I$19*I81+'Input 4 - External Financing'!$I$22*I84+'Input 4 - External Financing'!$I$23*I85+'Input 4 - External Financing'!$I$24*I86+'Input 4 - External Financing'!$I$25*I87+'Input 4 - External Financing'!$I$26*I88+'Input 4 - External Financing'!$I$28*I90+'Input 4 - External Financing'!$I$29*I91+'Input 4 - External Financing'!$I$30*I92+'Input 4 - External Financing'!$I$31*I93+'Input 4 - External Financing'!$I$32*I94+'Input 4 - External Financing'!$I$34*I96+'Input 4 - External Financing'!$I$35*I97+'Input 4 - External Financing'!$I$36*I98+'Input 4 - External Financing'!$I$37*I99+'Input 4 - External Financing'!$I$38*I100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*I103+'Input 4 - External Financing'!$I$46*I104+'Input 4 - External Financing'!$I$47*I105+'Input 4 - External Financing'!$I$50*I107+'Input 4 - External Financing'!$I$51*I108+'Input 4 - External Financing'!$I$52*I109,'Input 4 - External Financing'!$I$50*I107+'Input 4 - External Financing'!$I$51*I108+'Input 4 - External Financing'!$I$52*I109+'Input 4 - External Financing'!$I$55*I112+'Input 4 - External Financing'!$I$56*I113+'Input 4 - External Financing'!$I$57*I114))/I118","v":7.6894824384979152},{"$f":"(('Input 4 - External Financing'!$I$10*J72+'Input 4 - External Financing'!$I$11*J73+'Input 4 - External Financing'!$I$12*J74+'Input 4 - External Financing'!$I$13*J75+'Input 4 - External Financing'!$I$14*J76+'Input 4 - External Financing'!$I$15*J77+'Input 4 - External Financing'!$I$17*J79+'Input 4 - External Financing'!$I$18*J80+'Input 4 - External Financing'!$I$19*J81+'Input 4 - External Financing'!$I$22*J84+'Input 4 - External Financing'!$I$23*J85+'Input 4 - External Financing'!$I$24*J86+'Input 4 - External Financing'!$I$25*J87+'Input 4 - External Financing'!$I$26*J88+'Input 4 - External Financing'!$I$28*J90+'Input 4 - External Financing'!$I$29*J91+'Input 4 - External Financing'!$I$30*J92+'Input 4 - External Financing'!$I$31*J93+'Input 4 - External Financing'!$I$32*J94+'Input 4 - External Financing'!$I$34*J96+'Input 4 - External Financing'!$I$35*J97+'Input 4 - External Financing'!$I$36*J98+'Input 4 - External Financing'!$I$37*J99+'Input 4 - External Financing'!$I$38*J100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*J103+'Input 4 - External Financing'!$I$46*J104+'Input 4 - External Financing'!$I$47*J105+'Input 4 - External Financing'!$I$50*J107+'Input 4 - External Financing'!$I$51*J108+'Input 4 - External Financing'!$I$52*J109,'Input 4 - External Financing'!$I$50*J107+'Input 4 - External Financing'!$I$51*J108+'Input 4 - External Financing'!$I$52*J109+'Input 4 - External Financing'!$I$55*J112+'Input 4 - External Financing'!$I$56*J113+'Input 4 - External Financing'!$I$57*J114))/J118","v":4.9984158010152537},{"$f":"(('Input 4 - External Financing'!$I$10*K72+'Input 4 - External Financing'!$I$11*K73+'Input 4 - External Financing'!$I$12*K74+'Input 4 - External Financing'!$I$13*K75+'Input 4 - External Financing'!$I$14*K76+'Input 4 - External Financing'!$I$15*K77+'Input 4 - External Financing'!$I$17*K79+'Input 4 - External Financing'!$I$18*K80+'Input 4 - External Financing'!$I$19*K81+'Input 4 - External Financing'!$I$22*K84+'Input 4 - External Financing'!$I$23*K85+'Input 4 - External Financing'!$I$24*K86+'Input 4 - External Financing'!$I$25*K87+'Input 4 - External Financing'!$I$26*K88+'Input 4 - External Financing'!$I$28*K90+'Input 4 - External Financing'!$I$29*K91+'Input 4 - External Financing'!$I$30*K92+'Input 4 - External Financing'!$I$31*K93+'Input 4 - External Financing'!$I$32*K94+'Input 4 - External Financing'!$I$34*K96+'Input 4 - External Financing'!$I$35*K97+'Input 4 - External Financing'!$I$36*K98+'Input 4 - External Financing'!$I$37*K99+'Input 4 - External Financing'!$I$38*K100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*K103+'Input 4 - External Financing'!$I$46*K104+'Input 4 - External Financing'!$I$47*K105+'Input 4 - External Financing'!$I$50*K107+'Input 4 - External Financing'!$I$51*K108+'Input 4 - External Financing'!$I$52*K109,'Input 4 - External Financing'!$I$50*K107+'Input 4 - External Financing'!$I$51*K108+'Input 4 - External Financing'!$I$52*K109+'Input 4 - External Financing'!$I$55*K112+'Input 4 - External Financing'!$I$56*K113+'Input 4 - External Financing'!$I$57*K114))/K118","v":2.7818104390802967},{"$f":"(('Input 4 - External Financing'!$I$10*L72+'Input 4 - External Financing'!$I$11*L73+'Input 4 - External Financing'!$I$12*L74+'Input 4 - External Financing'!$I$13*L75+'Input 4 - External Financing'!$I$14*L76+'Input 4 - External Financing'!$I$15*L77+'Input 4 - External Financing'!$I$17*L79+'Input 4 - External Financing'!$I$18*L80+'Input 4 - External Financing'!$I$19*L81+'Input 4 - External Financing'!$I$22*L84+'Input 4 - External Financing'!$I$23*L85+'Input 4 - External Financing'!$I$24*L86+'Input 4 - External Financing'!$I$25*L87+'Input 4 - External Financing'!$I$26*L88+'Input 4 - External Financing'!$I$28*L90+'Input 4 - External Financing'!$I$29*L91+'Input 4 - External Financing'!$I$30*L92+'Input 4 - External Financing'!$I$31*L93+'Input 4 - External Financing'!$I$32*L94+'Input 4 - External Financing'!$I$34*L96+'Input 4 - External Financing'!$I$35*L97+'Input 4 - External Financing'!$I$36*L98+'Input 4 - External Financing'!$I$37*L99+'Input 4 - External Financing'!$I$38*L100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*L103+'Input 4 - External Financing'!$I$46*L104+'Input 4 - External Financing'!$I$47*L105+'Input 4 - External Financing'!$I$50*L107+'Input 4 - External Financing'!$I$51*L108+'Input 4 - External Financing'!$I$52*L109,'Input 4 - External Financing'!$I$50*L107+'Input 4 - External Financing'!$I$51*L108+'Input 4 - External Financing'!$I$52*L109+'Input 4 - External Financing'!$I$55*L112+'Input 4 - External Financing'!$I$56*L113+'Input 4 - External Financing'!$I$57*L114))/L118","v":2.1485255738286351},{"$f":"(('Input 4 - External Financing'!$I$10*M72+'Input 4 - External Financing'!$I$11*M73+'Input 4 - External Financing'!$I$12*M74+'Input 4 - External Financing'!$I$13*M75+'Input 4 - External Financing'!$I$14*M76+'Input 4 - External Financing'!$I$15*M77+'Input 4 - External Financing'!$I$17*M79+'Input 4 - External Financing'!$I$18*M80+'Input 4 - External Financing'!$I$19*M81+'Input 4 - External Financing'!$I$22*M84+'Input 4 - External Financing'!$I$23*M85+'Input 4 - External Financing'!$I$24*M86+'Input 4 - External Financing'!$I$25*M87+'Input 4 - External Financing'!$I$26*M88+'Input 4 - External Financing'!$I$28*M90+'Input 4 - External Financing'!$I$29*M91+'Input 4 - External Financing'!$I$30*M92+'Input 4 - External Financing'!$I$31*M93+'Input 4 - External Financing'!$I$32*M94+'Input 4 - External Financing'!$I$34*M96+'Input 4 - External Financing'!$I$35*M97+'Input 4 - External Financing'!$I$36*M98+'Input 4 - External Financing'!$I$37*M99+'Input 4 - External Financing'!$I$38*M100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*M103+'Input 4 - External Financing'!$I$46*M104+'Input 4 - External Financing'!$I$47*M105+'Input 4 - External Financing'!$I$50*M107+'Input 4 - External Financing'!$I$51*M108+'Input 4 - External Financing'!$I$52*M109,'Input 4 - External Financing'!$I$50*M107+'Input 4 - External Financing'!$I$51*M108+'Input 4 - External Financing'!$I$52*M109+'Input 4 - External Financing'!$I$55*M112+'Input 4 - External Financing'!$I$56*M113+'Input 4 - External Financing'!$I$57*M114))/M118","v":3.651995709258268},{"$f":"(('Input 4 - External Financing'!$I$10*N72+'Input 4 - External Financing'!$I$11*N73+'Input 4 - External Financing'!$I$12*N74+'Input 4 - External Financing'!$I$13*N75+'Input 4 - External Financing'!$I$14*N76+'Input 4 - External Financing'!$I$15*N77+'Input 4 - External Financing'!$I$17*N79+'Input 4 - External Financing'!$I$18*N80+'Input 4 - External Financing'!$I$19*N81+'Input 4 - External Financing'!$I$22*N84+'Input 4 - External Financing'!$I$23*N85+'Input 4 - External Financing'!$I$24*N86+'Input 4 - External Financing'!$I$25*N87+'Input 4 - External Financing'!$I$26*N88+'Input 4 - External Financing'!$I$28*N90+'Input 4 - External Financing'!$I$29*N91+'Input 4 - External Financing'!$I$30*N92+'Input 4 - External Financing'!$I$31*N93+'Input 4 - External Financing'!$I$32*N94+'Input 4 - External Financing'!$I$34*N96+'Input 4 - External Financing'!$I$35*N97+'Input 4 - External Financing'!$I$36*N98+'Input 4 - External Financing'!$I$37*N99+'Input 4 - External Financing'!$I$38*N100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*N103+'Input 4 - External Financing'!$I$46*N104+'Input 4 - External Financing'!$I$47*N105+'Input 4 - External Financing'!$I$50*N107+'Input 4 - External Financing'!$I$51*N108+'Input 4 - External Financing'!$I$52*N109,'Input 4 - External Financing'!$I$50*N107+'Input 4 - External Financing'!$I$51*N108+'Input 4 - External Financing'!$I$52*N109+'Input 4 - External Financing'!$I$55*N112+'Input 4 - External Financing'!$I$56*N113+'Input 4 - External Financing'!$I$57*N114))/N118","v":3.3245731270451371},{"$f":"(('Input 4 - External Financing'!$I$10*O72+'Input 4 - External Financing'!$I$11*O73+'Input 4 - External Financing'!$I$12*O74+'Input 4 - External Financing'!$I$13*O75+'Input 4 - External Financing'!$I$14*O76+'Input 4 - External Financing'!$I$15*O77+'Input 4 - External Financing'!$I$17*O79+'Input 4 - External Financing'!$I$18*O80+'Input 4 - External Financing'!$I$19*O81+'Input 4 - External Financing'!$I$22*O84+'Input 4 - External Financing'!$I$23*O85+'Input 4 - External Financing'!$I$24*O86+'Input 4 - External Financing'!$I$25*O87+'Input 4 - External Financing'!$I$26*O88+'Input 4 - External Financing'!$I$28*O90+'Input 4 - External Financing'!$I$29*O91+'Input 4 - External Financing'!$I$30*O92+'Input 4 - External Financing'!$I$31*O93+'Input 4 - External Financing'!$I$32*O94+'Input 4 - External Financing'!$I$34*O96+'Input 4 - External Financing'!$I$35*O97+'Input 4 - External Financing'!$I$36*O98+'Input 4 - External Financing'!$I$37*O99+'Input 4 - External Financing'!$I$38*O100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*O103+'Input 4 - External Financing'!$I$46*O104+'Input 4 - External Financing'!$I$47*O105+'Input 4 - External Financing'!$I$50*O107+'Input 4 - External Financing'!$I$51*O108+'Input 4 - External Financing'!$I$52*O109,'Input 4 - External Financing'!$I$50*O107+'Input 4 - External Financing'!$I$51*O108+'Input 4 - External Financing'!$I$52*O109+'Input 4 - External Financing'!$I$55*O112+'Input 4 - External Financing'!$I$56*O113+'Input 4 - External Financing'!$I$57*O114))/O118","v":3.1726888215709197},{"$f":"(('Input 4 - External Financing'!$I$10*P72+'Input 4 - External Financing'!$I$11*P73+'Input 4 - External Financing'!$I$12*P74+'Input 4 - External Financing'!$I$13*P75+'Input 4 - External Financing'!$I$14*P76+'Input 4 - External Financing'!$I$15*P77+'Input 4 - External Financing'!$I$17*P79+'Input 4 - External Financing'!$I$18*P80+'Input 4 - External Financing'!$I$19*P81+'Input 4 - External Financing'!$I$22*P84+'Input 4 - External Financing'!$I$23*P85+'Input 4 - External Financing'!$I$24*P86+'Input 4 - External Financing'!$I$25*P87+'Input 4 - External Financing'!$I$26*P88+'Input 4 - External Financing'!$I$28*P90+'Input 4 - External Financing'!$I$29*P91+'Input 4 - External Financing'!$I$30*P92+'Input 4 - External Financing'!$I$31*P93+'Input 4 - External Financing'!$I$32*P94+'Input 4 - External Financing'!$I$34*P96+'Input 4 - External Financing'!$I$35*P97+'Input 4 - External Financing'!$I$36*P98+'Input 4 - External Financing'!$I$37*P99+'Input 4 - External Financing'!$I$38*P100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*P103+'Input 4 - External Financing'!$I$46*P104+'Input 4 - External Financing'!$I$47*P105+'Input 4 - External Financing'!$I$50*P107+'Input 4 - External Financing'!$I$51*P108+'Input 4 - External Financing'!$I$52*P109,'Input 4 - External Financing'!$I$50*P107+'Input 4 - External Financing'!$I$51*P108+'Input 4 - External Financing'!$I$52*P109+'Input 4 - External Financing'!$I$55*P112+'Input 4 - External Financing'!$I$56*P113+'Input 4 - External Financing'!$I$57*P114))/P118","v":3.1846722714411473},{"$f":"(('Input 4 - External Financing'!$I$10*Q72+'Input 4 - External Financing'!$I$11*Q73+'Input 4 - External Financing'!$I$12*Q74+'Input 4 - External Financing'!$I$13*Q75+'Input 4 - External Financing'!$I$14*Q76+'Input 4 - External Financing'!$I$15*Q77+'Input 4 - External Financing'!$I$17*Q79+'Input 4 - External Financing'!$I$18*Q80+'Input 4 - External Financing'!$I$19*Q81+'Input 4 - External Financing'!$I$22*Q84+'Input 4 - External Financing'!$I$23*Q85+'Input 4 - External Financing'!$I$24*Q86+'Input 4 - External Financing'!$I$25*Q87+'Input 4 - External Financing'!$I$26*Q88+'Input 4 - External Financing'!$I$28*Q90+'Input 4 - External Financing'!$I$29*Q91+'Input 4 - External Financing'!$I$30*Q92+'Input 4 - External Financing'!$I$31*Q93+'Input 4 - External Financing'!$I$32*Q94+'Input 4 - External Financing'!$I$34*Q96+'Input 4 - External Financing'!$I$35*Q97+'Input 4 - External Financing'!$I$36*Q98+'Input 4 - External Financing'!$I$37*Q99+'Input 4 - External Financing'!$I$38*Q100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Q103+'Input 4 - External Financing'!$I$46*Q104+'Input 4 - External Financing'!$I$47*Q105+'Input 4 - External Financing'!$I$50*Q107+'Input 4 - External Financing'!$I$51*Q108+'Input 4 - External Financing'!$I$52*Q109,'Input 4 - External Financing'!$I$50*Q107+'Input 4 - External Financing'!$I$51*Q108+'Input 4 - External Financing'!$I$52*Q109+'Input 4 - External Financing'!$I$55*Q112+'Input 4 - External Financing'!$I$56*Q113+'Input 4 - External Financing'!$I$57*Q114))/Q118","v":2.669608108796214},{"$f":"(('Input 4 - External Financing'!$I$10*R72+'Input 4 - External Financing'!$I$11*R73+'Input 4 - External Financing'!$I$12*R74+'Input 4 - External Financing'!$I$13*R75+'Input 4 - External Financing'!$I$14*R76+'Input 4 - External Financing'!$I$15*R77+'Input 4 - External Financing'!$I$17*R79+'Input 4 - External Financing'!$I$18*R80+'Input 4 - External Financing'!$I$19*R81+'Input 4 - External Financing'!$I$22*R84+'Input 4 - External Financing'!$I$23*R85+'Input 4 - External Financing'!$I$24*R86+'Input 4 - External Financing'!$I$25*R87+'Input 4 - External Financing'!$I$26*R88+'Input 4 - External Financing'!$I$28*R90+'Input 4 - External Financing'!$I$29*R91+'Input 4 - External Financing'!$I$30*R92+'Input 4 - External Financing'!$I$31*R93+'Input 4 - External Financing'!$I$32*R94+'Input 4 - External Financing'!$I$34*R96+'Input 4 - External Financing'!$I$35*R97+'Input 4 - External Financing'!$I$36*R98+'Input 4 - External Financing'!$I$37*R99+'Input 4 - External Financing'!$I$38*R100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*R103+'Input 4 - External Financing'!$I$46*R104+'Input 4 - External Financing'!$I$47*R105+'Input 4 - External Financing'!$I$50*R107+'Input 4 - External Financing'!$I$51*R108+'Input 4 - External Financing'!$I$52*R109,'Input 4 - External Financing'!$I$50*R107+'Input 4 - External Financing'!$I$51*R108+'Input 4 - External Financing'!$I$52*R109+'Input 4 - External Financing'!$I$55*R112+'Input 4 - External Financing'!$I$56*R113+'Input 4 - External Financing'!$I$57*R114))/R118","v":2.6480606169685217},{"$f":"(('Input 4 - External Financing'!$I$10*S72+'Input 4 - External Financing'!$I$11*S73+'Input 4 - External Financing'!$I$12*S74+'Input 4 - External Financing'!$I$13*S75+'Input 4 - External Financing'!$I$14*S76+'Input 4 - External Financing'!$I$15*S77+'Input 4 - External Financing'!$I$17*S79+'Input 4 - External Financing'!$I$18*S80+'Input 4 - External Financing'!$I$19*S81+'Input 4 - External Financing'!$I$22*S84+'Input 4 - External Financing'!$I$23*S85+'Input 4 - External Financing'!$I$24*S86+'Input 4 - External Financing'!$I$25*S87+'Input 4 - External Financing'!$I$26*S88+'Input 4 - External Financing'!$I$28*S90+'Input 4 - External Financing'!$I$29*S91+'Input 4 - External Financing'!$I$30*S92+'Input 4 - External Financing'!$I$31*S93+'Input 4 - External Financing'!$I$32*S94+'Input 4 - External Financing'!$I$34*S96+'Input 4 - External Financing'!$I$35*S97+'Input 4 - External Financing'!$I$36*S98+'Input 4 - External Financing'!$I$37*S99+'Input 4 - External Financing'!$I$38*S100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*S103+'Input 4 - External Financing'!$I$46*S104+'Input 4 - External Financing'!$I$47*S105+'Input 4 - External Financing'!$I$50*S107+'Input 4 - External Financing'!$I$51*S108+'Input 4 - External Financing'!$I$52*S109,'Input 4 - External Financing'!$I$50*S107+'Input 4 - External Financing'!$I$51*S108+'Input 4 - External Financing'!$I$52*S109+'Input 4 - External Financing'!$I$55*S112+'Input 4 - External Financing'!$I$56*S113+'Input 4 - External Financing'!$I$57*S114))/S118","v":2.5541057347677505},{"$f":"(('Input 4 - External Financing'!$I$10*T72+'Input 4 - External Financing'!$I$11*T73+'Input 4 - External Financing'!$I$12*T74+'Input 4 - External Financing'!$I$13*T75+'Input 4 - External Financing'!$I$14*T76+'Input 4 - External Financing'!$I$15*T77+'Input 4 - External Financing'!$I$17*T79+'Input 4 - External Financing'!$I$18*T80+'Input 4 - External Financing'!$I$19*T81+'Input 4 - External Financing'!$I$22*T84+'Input 4 - External Financing'!$I$23*T85+'Input 4 - External Financing'!$I$24*T86+'Input 4 - External Financing'!$I$25*T87+'Input 4 - External Financing'!$I$26*T88+'Input 4 - External Financing'!$I$28*T90+'Input 4 - External Financing'!$I$29*T91+'Input 4 - External Financing'!$I$30*T92+'Input 4 - External Financing'!$I$31*T93+'Input 4 - External Financing'!$I$32*T94+'Input 4 - External Financing'!$I$34*T96+'Input 4 - External Financing'!$I$35*T97+'Input 4 - External Financing'!$I$36*T98+'Input 4 - External Financing'!$I$37*T99+'Input 4 - External Financing'!$I$38*T100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*T103+'Input 4 - External Financing'!$I$46*T104+'Input 4 - External Financing'!$I$47*T105+'Input 4 - External Financing'!$I$50*T107+'Input 4 - External Financing'!$I$51*T108+'Input 4 - External Financing'!$I$52*T109,'Input 4 - External Financing'!$I$50*T107+'Input 4 - External Financing'!$I$51*T108+'Input 4 - External Financing'!$I$52*T109+'Input 4 - External Financing'!$I$55*T112+'Input 4 - External Financing'!$I$56*T113+'Input 4 - External Financing'!$I$57*T114))/T118","v":2.4886450110250218},{"$f":"(('Input 4 - External Financing'!$I$10*U72+'Input 4 - External Financing'!$I$11*U73+'Input 4 - External Financing'!$I$12*U74+'Input 4 - External Financing'!$I$13*U75+'Input 4 - External Financing'!$I$14*U76+'Input 4 - External Financing'!$I$15*U77+'Input 4 - External Financing'!$I$17*U79+'Input 4 - External Financing'!$I$18*U80+'Input 4 - External Financing'!$I$19*U81+'Input 4 - External Financing'!$I$22*U84+'Input 4 - External Financing'!$I$23*U85+'Input 4 - External Financing'!$I$24*U86+'Input 4 - External Financing'!$I$25*U87+'Input 4 - External Financing'!$I$26*U88+'Input 4 - External Financing'!$I$28*U90+'Input 4 - External Financing'!$I$29*U91+'Input 4 - External Financing'!$I$30*U92+'Input 4 - External Financing'!$I$31*U93+'Input 4 - External Financing'!$I$32*U94+'Input 4 - External Financing'!$I$34*U96+'Input 4 - External Financing'!$I$35*U97+'Input 4 - External Financing'!$I$36*U98+'Input 4 - External Financing'!$I$37*U99+'Input 4 - External Financing'!$I$38*U100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*U103+'Input 4 - External Financing'!$I$46*U104+'Input 4 - External Financing'!$I$47*U105+'Input 4 - External Financing'!$I$50*U107+'Input 4 - External Financing'!$I$51*U108+'Input 4 - External Financing'!$I$52*U109,'Input 4 - External Financing'!$I$50*U107+'Input 4 - External Financing'!$I$51*U108+'Input 4 - External Financing'!$I$52*U109+'Input 4 - External Financing'!$I$55*U112+'Input 4 - External Financing'!$I$56*U113+'Input 4 - External Financing'!$I$57*U114))/U118","v":2.2476758112249864},{"$f":"(('Input 4 - External Financing'!$I$10*V72+'Input 4 - External Financing'!$I$11*V73+'Input 4 - External Financing'!$I$12*V74+'Input 4 - External Financing'!$I$13*V75+'Input 4 - External Financing'!$I$14*V76+'Input 4 - External Financing'!$I$15*V77+'Input 4 - External Financing'!$I$17*V79+'Input 4 - External Financing'!$I$18*V80+'Input 4 - External Financing'!$I$19*V81+'Input 4 - External Financing'!$I$22*V84+'Input 4 - External Financing'!$I$23*V85+'Input 4 - External Financing'!$I$24*V86+'Input 4 - External Financing'!$I$25*V87+'Input 4 - External Financing'!$I$26*V88+'Input 4 - External Financing'!$I$28*V90+'Input 4 - External Financing'!$I$29*V91+'Input 4 - External Financing'!$I$30*V92+'Input 4 - External Financing'!$I$31*V93+'Input 4 - External Financing'!$I$32*V94+'Input 4 - External Financing'!$I$34*V96+'Input 4 - External Financing'!$I$35*V97+'Input 4 - External Financing'!$I$36*V98+'Input 4 - External Financing'!$I$37*V99+'Input 4 - External Financing'!$I$38*V100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*V103+'Input 4 - External Financing'!$I$46*V104+'Input 4 - External Financing'!$I$47*V105+'Input 4 - External Financing'!$I$50*V107+'Input 4 - External Financing'!$I$51*V108+'Input 4 - External Financing'!$I$52*V109,'Input 4 - External Financing'!$I$50*V107+'Input 4 - External Financing'!$I$51*V108+'Input 4 - External Financing'!$I$52*V109+'Input 4 - External Financing'!$I$55*V112+'Input 4 - External Financing'!$I$56*V113+'Input 4 - External Financing'!$I$57*V114))/V118","v":1.7451989089810998},{"$f":"(('Input 4 - External Financing'!$I$10*W72+'Input 4 - External Financing'!$I$11*W73+'Input 4 - External Financing'!$I$12*W74+'Input 4 - External Financing'!$I$13*W75+'Input 4 - External Financing'!$I$14*W76+'Input 4 - External Financing'!$I$15*W77+'Input 4 - External Financing'!$I$17*W79+'Input 4 - External Financing'!$I$18*W80+'Input 4 - External Financing'!$I$19*W81+'Input 4 - External Financing'!$I$22*W84+'Input 4 - External Financing'!$I$23*W85+'Input 4 - External Financing'!$I$24*W86+'Input 4 - External Financing'!$I$25*W87+'Input 4 - External Financing'!$I$26*W88+'Input 4 - External Financing'!$I$28*W90+'Input 4 - External Financing'!$I$29*W91+'Input 4 - External Financing'!$I$30*W92+'Input 4 - External Financing'!$I$31*W93+'Input 4 - External Financing'!$I$32*W94+'Input 4 - External Financing'!$I$34*W96+'Input 4 - External Financing'!$I$35*W97+'Input 4 - External Financing'!$I$36*W98+'Input 4 - External Financing'!$I$37*W99+'Input 4 - External Financing'!$I$38*W100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*W103+'Input 4 - External Financing'!$I$46*W104+'Input 4 - External Financing'!$I$47*W105+'Input 4 - External Financing'!$I$50*W107+'Input 4 - External Financing'!$I$51*W108+'Input 4 - External Financing'!$I$52*W109,'Input 4 - External Financing'!$I$50*W107+'Input 4 - External Financing'!$I$51*W108+'Input 4 - External Financing'!$I$52*W109+'Input 4 - External Financing'!$I$55*W112+'Input 4 - External Financing'!$I$56*W113+'Input 4 - External Financing'!$I$57*W114))/W118","v":1.2166689782694591},{"$f":"(('Input 4 - External Financing'!$I$10*X72+'Input 4 - External Financing'!$I$11*X73+'Input 4 - External Financing'!$I$12*X74+'Input 4 - External Financing'!$I$13*X75+'Input 4 - External Financing'!$I$14*X76+'Input 4 - External Financing'!$I$15*X77+'Input 4 - External Financing'!$I$17*X79+'Input 4 - External Financing'!$I$18*X80+'Input 4 - External Financing'!$I$19*X81+'Input 4 - External Financing'!$I$22*X84+'Input 4 - External Financing'!$I$23*X85+'Input 4 - External Financing'!$I$24*X86+'Input 4 - External Financing'!$I$25*X87+'Input 4 - External Financing'!$I$26*X88+'Input 4 - External Financing'!$I$28*X90+'Input 4 - External Financing'!$I$29*X91+'Input 4 - External Financing'!$I$30*X92+'Input 4 - External Financing'!$I$31*X93+'Input 4 - External Financing'!$I$32*X94+'Input 4 - External Financing'!$I$34*X96+'Input 4 - External Financing'!$I$35*X97+'Input 4 - External Financing'!$I$36*X98+'Input 4 - External Financing'!$I$37*X99+'Input 4 - External Financing'!$I$38*X100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*X103+'Input 4 - External Financing'!$I$46*X104+'Input 4 - External Financing'!$I$47*X105+'Input 4 - External Financing'!$I$50*X107+'Input 4 - External Financing'!$I$51*X108+'Input 4 - External Financing'!$I$52*X109,'Input 4 - External Financing'!$I$50*X107+'Input 4 - External Financing'!$I$51*X108+'Input 4 - External Financing'!$I$52*X109+'Input 4 - External Financing'!$I$55*X112+'Input 4 - External Financing'!$I$56*X113+'Input 4 - External Financing'!$I$57*X114))/X118","v":0.78938708891501108},{"$f":"(('Input 4 - External Financing'!$I$10*Y72+'Input 4 - External Financing'!$I$11*Y73+'Input 4 - External Financing'!$I$12*Y74+'Input 4 - External Financing'!$I$13*Y75+'Input 4 - External Financing'!$I$14*Y76+'Input 4 - External Financing'!$I$15*Y77+'Input 4 - External Financing'!$I$17*Y79+'Input 4 - External Financing'!$I$18*Y80+'Input 4 - External Financing'!$I$19*Y81+'Input 4 - External Financing'!$I$22*Y84+'Input 4 - External Financing'!$I$23*Y85+'Input 4 - External Financing'!$I$24*Y86+'Input 4 - External Financing'!$I$25*Y87+'Input 4 - External Financing'!$I$26*Y88+'Input 4 - External Financing'!$I$28*Y90+'Input 4 - External Financing'!$I$29*Y91+'Input 4 - External Financing'!$I$30*Y92+'Input 4 - External Financing'!$I$31*Y93+'Input 4 - External Financing'!$I$32*Y94+'Input 4 - External Financing'!$I$34*Y96+'Input 4 - External Financing'!$I$35*Y97+'Input 4 - External Financing'!$I$36*Y98+'Input 4 - External Financing'!$I$37*Y99+'Input 4 - External Financing'!$I$38*Y100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Y103+'Input 4 - External Financing'!$I$46*Y104+'Input 4 - External Financing'!$I$47*Y105+'Input 4 - External Financing'!$I$50*Y107+'Input 4 - External Financing'!$I$51*Y108+'Input 4 - External Financing'!$I$52*Y109,'Input 4 - External Financing'!$I$50*Y107+'Input 4 - External Financing'!$I$51*Y108+'Input 4 - External Financing'!$I$52*Y109+'Input 4 - External Financing'!$I$55*Y112+'Input 4 - External Financing'!$I$56*Y113+'Input 4 - External Financing'!$I$57*Y114))/Y118","v":0.38686031123547593},{"$f":"(('Input 4 - External Financing'!$I$10*Z72+'Input 4 - External Financing'!$I$11*Z73+'Input 4 - External Financing'!$I$12*Z74+'Input 4 - External Financing'!$I$13*Z75+'Input 4 - External Financing'!$I$14*Z76+'Input 4 - External Financing'!$I$15*Z77+'Input 4 - External Financing'!$I$17*Z79+'Input 4 - External Financing'!$I$18*Z80+'Input 4 - External Financing'!$I$19*Z81+'Input 4 - External Financing'!$I$22*Z84+'Input 4 - External Financing'!$I$23*Z85+'Input 4 - External Financing'!$I$24*Z86+'Input 4 - External Financing'!$I$25*Z87+'Input 4 - External Financing'!$I$26*Z88+'Input 4 - External Financing'!$I$28*Z90+'Input 4 - External Financing'!$I$29*Z91+'Input 4 - External Financing'!$I$30*Z92+'Input 4 - External Financing'!$I$31*Z93+'Input 4 - External Financing'!$I$32*Z94+'Input 4 - External Financing'!$I$34*Z96+'Input 4 - External Financing'!$I$35*Z97+'Input 4 - External Financing'!$I$36*Z98+'Input 4 - External Financing'!$I$37*Z99+'Input 4 - External Financing'!$I$38*Z100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$I$45*Z103+'Input 4 - External Financing'!$I$46*Z104+'Input 4 - External Financing'!$I$47*Z105+'Input 4 - External Financing'!$I$50*Z107+'Input 4 - External Financing'!$I$51*Z108+'Input 4 - External Financing'!$I$52*Z109,'Input 4 - External Financing'!$I$50*Z107+'Input 4 - External Financing'!$I$51*Z108+'Input 4 - External Financing'!$I$52*Z109+'Input 4 - External Financing'!$I$55*Z112+'Input 4 - External Financing'!$I$56*Z113+'Input 4 - External Financing'!$I$57*Z114))/Z118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_PCT"]
[{"$f":"++IF(START!L10=\"English\",translation!C685,IF(START!L10=\"French\",translation!D685,IF(START!L10=\"Portuguese\",translation!E685,translation!F685)))","v":"Grant implicit in new disbursements (US billion)"},null,null,null,null,{"$f":"F388*F118/100","v":292.41979017283961},328.07447146757693,279.25503432645087,265.49045091340236,191.32628092127743,110.2194925096895,94.423237563444843,157.27568884710644,157.28511671479902,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915404,157.13112820915401,157.13112820915401,125.70490256732323,94.27867692549242,62.852451283661615,31.426225641830808,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_DIS_GE_USD"]
[{"$f":"++IF(START!L10=\"English\",translation!C686,IF(START!L10=\"French\",translation!D686,IF(START!L10=\"Portuguese\",translation!E686,translation!F686)))","v":"Average discount rate"},null,null,null,null,{"$f":"(('Input 4 - External Financing'!$E$10*F72+'Input 4 - External Financing'!$E$11*F73+'Input 4 - External Financing'!$E$12*F74+'Input 4 - External Financing'!$E$13*F75+'Input 4 - External Financing'!$E$14*F76+'Input 4 - External Financing'!$E$15*F77+'Input 4 - External Financing'!$E$17*F79+'Input 4 - External Financing'!$E$18*F80+'Input 4 - External Financing'!$E$19*F81+'Input 4 - External Financing'!$E$22*F84+'Input 4 - External Financing'!$E$23*F85+'Input 4 - External Financing'!$E$24*F86+'Input 4 - External Financing'!$E$25*F87+'Input 4 - External Financing'!$E$26*F88+'Input 4 - External Financing'!$E$28*F90+'Input 4 - External Financing'!$E$29*F91+'Input 4 - External Financing'!$E$30*F92+'Input 4 - External Financing'!$E$31*F93+'Input 4 - External Financing'!$E$32*F94+'Input 4 - External Financing'!$E$34*F96+'Input 4 - External Financing'!$E$35*F97+'Input 4 - External Financing'!$E$36*F98+'Input 4 - External Financing'!$E$37*F99+'Input 4 - External Financing'!$E$38*F100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*F103+'Input 4 - External Financing'!$E$46*F104+'Input 4 - External Financing'!$E$47*F105+'Input 4 - External Financing'!$E$50*F107+'Input 4 - External Financing'!$E$51*F108+'Input 4 - External Financing'!$E$52*F109,'Input 4 - External Financing'!$E$50*F107+'Input 4 - External Financing'!$E$51*F108+'Input 4 - External Financing'!$E$52*F109+'Input 4 - External Financing'!$E$55*F112+'Input 4 - External Financing'!$E$56*F113+'Input 4 - External Financing'!$E$57*F114))/F118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*G72+'Input 4 - External Financing'!$E$11*G73+'Input 4 - External Financing'!$E$12*G74+'Input 4 - External Financing'!$E$13*G75+'Input 4 - External Financing'!$E$14*G76+'Input 4 - External Financing'!$E$15*G77+'Input 4 - External Financing'!$E$17*G79+'Input 4 - External Financing'!$E$18*G80+'Input 4 - External Financing'!$E$19*G81+'Input 4 - External Financing'!$E$22*G84+'Input 4 - External Financing'!$E$23*G85+'Input 4 - External Financing'!$E$24*G86+'Input 4 - External Financing'!$E$25*G87+'Input 4 - External Financing'!$E$26*G88+'Input 4 - External Financing'!$E$28*G90+'Input 4 - External Financing'!$E$29*G91+'Input 4 - External Financing'!$E$30*G92+'Input 4 - External Financing'!$E$31*G93+'Input 4 - External Financing'!$E$32*G94+'Input 4 - External Financing'!$E$34*G96+'Input 4 - External Financing'!$E$35*G97+'Input 4 - External Financing'!$E$36*G98+'Input 4 - External Financing'!$E$37*G99+'Input 4 - External Financing'!$E$38*G100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*G103+'Input 4 - External Financing'!$E$46*G104+'Input 4 - External Financing'!$E$47*G105+'Input 4 - External Financing'!$E$50*G107+'Input 4 - External Financing'!$E$51*G108+'Input 4 - External Financing'!$E$52*G109,'Input 4 - External Financing'!$E$50*G107+'Input 4 - External Financing'!$E$51*G108+'Input 4 - External Financing'!$E$52*G109+'Input 4 - External Financing'!$E$55*G112+'Input 4 - External Financing'!$E$56*G113+'Input 4 - External Financing'!$E$57*G114))/G118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*H72+'Input 4 - External Financing'!$E$11*H73+'Input 4 - External Financing'!$E$12*H74+'Input 4 - External Financing'!$E$13*H75+'Input 4 - External Financing'!$E$14*H76+'Input 4 - External Financing'!$E$15*H77+'Input 4 - External Financing'!$E$17*H79+'Input 4 - External Financing'!$E$18*H80+'Input 4 - External Financing'!$E$19*H81+'Input 4 - External Financing'!$E$22*H84+'Input 4 - External Financing'!$E$23*H85+'Input 4 - External Financing'!$E$24*H86+'Input 4 - External Financing'!$E$25*H87+'Input 4 - External Financing'!$E$26*H88+'Input 4 - External Financing'!$E$28*H90+'Input 4 - External Financing'!$E$29*H91+'Input 4 - External Financing'!$E$30*H92+'Input 4 - External Financing'!$E$31*H93+'Input 4 - External Financing'!$E$32*H94+'Input 4 - External Financing'!$E$34*H96+'Input 4 - External Financing'!$E$35*H97+'Input 4 - External Financing'!$E$36*H98+'Input 4 - External Financing'!$E$37*H99+'Input 4 - External Financing'!$E$38*H100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*H103+'Input 4 - External Financing'!$E$46*H104+'Input 4 - External Financing'!$E$47*H105+'Input 4 - External Financing'!$E$50*H107+'Input 4 - External Financing'!$E$51*H108+'Input 4 - External Financing'!$E$52*H109,'Input 4 - External Financing'!$E$50*H107+'Input 4 - External Financing'!$E$51*H108+'Input 4 - External Financing'!$E$52*H109+'Input 4 - External Financing'!$E$55*H112+'Input 4 - External Financing'!$E$56*H113+'Input 4 - External Financing'!$E$57*H114))/H118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*I72+'Input 4 - External Financing'!$E$11*I73+'Input 4 - External Financing'!$E$12*I74+'Input 4 - External Financing'!$E$13*I75+'Input 4 - External Financing'!$E$14*I76+'Input 4 - External Financing'!$E$15*I77+'Input 4 - External Financing'!$E$17*I79+'Input 4 - External Financing'!$E$18*I80+'Input 4 - External Financing'!$E$19*I81+'Input 4 - External Financing'!$E$22*I84+'Input 4 - External Financing'!$E$23*I85+'Input 4 - External Financing'!$E$24*I86+'Input 4 - External Financing'!$E$25*I87+'Input 4 - External Financing'!$E$26*I88+'Input 4 - External Financing'!$E$28*I90+'Input 4 - External Financing'!$E$29*I91+'Input 4 - External Financing'!$E$30*I92+'Input 4 - External Financing'!$E$31*I93+'Input 4 - External Financing'!$E$32*I94+'Input 4 - External Financing'!$E$34*I96+'Input 4 - External Financing'!$E$35*I97+'Input 4 - External Financing'!$E$36*I98+'Input 4 - External Financing'!$E$37*I99+'Input 4 - External Financing'!$E$38*I100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*I103+'Input 4 - External Financing'!$E$46*I104+'Input 4 - External Financing'!$E$47*I105+'Input 4 - External Financing'!$E$50*I107+'Input 4 - External Financing'!$E$51*I108+'Input 4 - External Financing'!$E$52*I109,'Input 4 - External Financing'!$E$50*I107+'Input 4 - External Financing'!$E$51*I108+'Input 4 - External Financing'!$E$52*I109+'Input 4 - External Financing'!$E$55*I112+'Input 4 - External Financing'!$E$56*I113+'Input 4 - External Financing'!$E$57*I114))/I118*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*J72+'Input 4 - External Financing'!$E$11*J73+'Input 4 - External Financing'!$E$12*J74+'Input 4 - External Financing'!$E$13*J75+'Input 4 - External Financing'!$E$14*J76+'Input 4 - External Financing'!$E$15*J77+'Input 4 - External Financing'!$E$17*J79+'Input 4 - External Financing'!$E$18*J80+'Input 4 - External Financing'!$E$19*J81+'Input 4 - External Financing'!$E$22*J84+'Input 4 - External Financing'!$E$23*J85+'Input 4 - External Financing'!$E$24*J86+'Input 4 - External Financing'!$E$25*J87+'Input 4 - External Financing'!$E$26*J88+'Input 4 - External Financing'!$E$28*J90+'Input 4 - External Financing'!$E$29*J91+'Input 4 - External Financing'!$E$30*J92+'Input 4 - External Financing'!$E$31*J93+'Input 4 - External Financing'!$E$32*J94+'Input 4 - External Financing'!$E$34*J96+'Input 4 - External Financing'!$E$35*J97+'Input 4 - External Financing'!$E$36*J98+'Input 4 - External Financing'!$E$37*J99+'Input 4 - External Financing'!$E$38*J100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*J103+'Input 4 - External Financing'!$E$46*J104+'Input 4 - External Financing'!$E$47*J105+'Input 4 - External Financing'!$E$50*J107+'Input 4 - External Financing'!$E$51*J108+'Input 4 - External Financing'!$E$52*J109,'Input 4 - External Financing'!$E$50*J107+'Input 4 - External Financing'!$E$51*J108+'Input 4 - External Financing'!$E$52*J109+'Input 4 - External Financing'!$E$55*J112+'Input 4 - External Financing'!$E$56*J113+'Input 4 - External Financing'!$E$57*J114))/J118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*K72+'Input 4 - External Financing'!$E$11*K73+'Input 4 - External Financing'!$E$12*K74+'Input 4 - External Financing'!$E$13*K75+'Input 4 - External Financing'!$E$14*K76+'Input 4 - External Financing'!$E$15*K77+'Input 4 - External Financing'!$E$17*K79+'Input 4 - External Financing'!$E$18*K80+'Input 4 - External Financing'!$E$19*K81+'Input 4 - External Financing'!$E$22*K84+'Input 4 - External Financing'!$E$23*K85+'Input 4 - External Financing'!$E$24*K86+'Input 4 - External Financing'!$E$25*K87+'Input 4 - External Financing'!$E$26*K88+'Input 4 - External Financing'!$E$28*K90+'Input 4 - External Financing'!$E$29*K91+'Input 4 - External Financing'!$E$30*K92+'Input 4 - External Financing'!$E$31*K93+'Input 4 - External Financing'!$E$32*K94+'Input 4 - External Financing'!$E$34*K96+'Input 4 - External Financing'!$E$35*K97+'Input 4 - External Financing'!$E$36*K98+'Input 4 - External Financing'!$E$37*K99+'Input 4 - External Financing'!$E$38*K100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*K103+'Input 4 - External Financing'!$E$46*K104+'Input 4 - External Financing'!$E$47*K105+'Input 4 - External Financing'!$E$50*K107+'Input 4 - External Financing'!$E$51*K108+'Input 4 - External Financing'!$E$52*K109,'Input 4 - External Financing'!$E$50*K107+'Input 4 - External Financing'!$E$51*K108+'Input 4 - External Financing'!$E$52*K109+'Input 4 - External Financing'!$E$55*K112+'Input 4 - External Financing'!$E$56*K113+'Input 4 - External Financing'!$E$57*K114))/K118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*L72+'Input 4 - External Financing'!$E$11*L73+'Input 4 - External Financing'!$E$12*L74+'Input 4 - External Financing'!$E$13*L75+'Input 4 - External Financing'!$E$14*L76+'Input 4 - External Financing'!$E$15*L77+'Input 4 - External Financing'!$E$17*L79+'Input 4 - External Financing'!$E$18*L80+'Input 4 - External Financing'!$E$19*L81+'Input 4 - External Financing'!$E$22*L84+'Input 4 - External Financing'!$E$23*L85+'Input 4 - External Financing'!$E$24*L86+'Input 4 - External Financing'!$E$25*L87+'Input 4 - External Financing'!$E$26*L88+'Input 4 - External Financing'!$E$28*L90+'Input 4 - External Financing'!$E$29*L91+'Input 4 - External Financing'!$E$30*L92+'Input 4 - External Financing'!$E$31*L93+'Input 4 - External Financing'!$E$32*L94+'Input 4 - External Financing'!$E$34*L96+'Input 4 - External Financing'!$E$35*L97+'Input 4 - External Financing'!$E$36*L98+'Input 4 - External Financing'!$E$37*L99+'Input 4 - External Financing'!$E$38*L100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*L103+'Input 4 - External Financing'!$E$46*L104+'Input 4 - External Financing'!$E$47*L105+'Input 4 - External Financing'!$E$50*L107+'Input 4 - External Financing'!$E$51*L108+'Input 4 - External Financing'!$E$52*L109,'Input 4 - External Financing'!$E$50*L107+'Input 4 - External Financing'!$E$51*L108+'Input 4 - External Financing'!$E$52*L109+'Input 4 - External Financing'!$E$55*L112+'Input 4 - External Financing'!$E$56*L113+'Input 4 - External Financing'!$E$57*L114))/L118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*M72+'Input 4 - External Financing'!$E$11*M73+'Input 4 - External Financing'!$E$12*M74+'Input 4 - External Financing'!$E$13*M75+'Input 4 - External Financing'!$E$14*M76+'Input 4 - External Financing'!$E$15*M77+'Input 4 - External Financing'!$E$17*M79+'Input 4 - External Financing'!$E$18*M80+'Input 4 - External Financing'!$E$19*M81+'Input 4 - External Financing'!$E$22*M84+'Input 4 - External Financing'!$E$23*M85+'Input 4 - External Financing'!$E$24*M86+'Input 4 - External Financing'!$E$25*M87+'Input 4 - External Financing'!$E$26*M88+'Input 4 - External Financing'!$E$28*M90+'Input 4 - External Financing'!$E$29*M91+'Input 4 - External Financing'!$E$30*M92+'Input 4 - External Financing'!$E$31*M93+'Input 4 - External Financing'!$E$32*M94+'Input 4 - External Financing'!$E$34*M96+'Input 4 - External Financing'!$E$35*M97+'Input 4 - External Financing'!$E$36*M98+'Input 4 - External Financing'!$E$37*M99+'Input 4 - External Financing'!$E$38*M100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*M103+'Input 4 - External Financing'!$E$46*M104+'Input 4 - External Financing'!$E$47*M105+'Input 4 - External Financing'!$E$50*M107+'Input 4 - External Financing'!$E$51*M108+'Input 4 - External Financing'!$E$52*M109,'Input 4 - External Financing'!$E$50*M107+'Input 4 - External Financing'!$E$51*M108+'Input 4 - External Financing'!$E$52*M109+'Input 4 - External Financing'!$E$55*M112+'Input 4 - External Financing'!$E$56*M113+'Input 4 - External Financing'!$E$57*M114))/M118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*N72+'Input 4 - External Financing'!$E$11*N73+'Input 4 - External Financing'!$E$12*N74+'Input 4 - External Financing'!$E$13*N75+'Input 4 - External Financing'!$E$14*N76+'Input 4 - External Financing'!$E$15*N77+'Input 4 - External Financing'!$E$17*N79+'Input 4 - External Financing'!$E$18*N80+'Input 4 - External Financing'!$E$19*N81+'Input 4 - External Financing'!$E$22*N84+'Input 4 - External Financing'!$E$23*N85+'Input 4 - External Financing'!$E$24*N86+'Input 4 - External Financing'!$E$25*N87+'Input 4 - External Financing'!$E$26*N88+'Input 4 - External Financing'!$E$28*N90+'Input 4 - External Financing'!$E$29*N91+'Input 4 - External Financing'!$E$30*N92+'Input 4 - External Financing'!$E$31*N93+'Input 4 - External Financing'!$E$32*N94+'Input 4 - External Financing'!$E$34*N96+'Input 4 - External Financing'!$E$35*N97+'Input 4 - External Financing'!$E$36*N98+'Input 4 - External Financing'!$E$37*N99+'Input 4 - External Financing'!$E$38*N100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*N103+'Input 4 - External Financing'!$E$46*N104+'Input 4 - External Financing'!$E$47*N105+'Input 4 - External Financing'!$E$50*N107+'Input 4 - External Financing'!$E$51*N108+'Input 4 - External Financing'!$E$52*N109,'Input 4 - External Financing'!$E$50*N107+'Input 4 - External Financing'!$E$51*N108+'Input 4 - External Financing'!$E$52*N109+'Input 4 - External Financing'!$E$55*N112+'Input 4 - External Financing'!$E$56*N113+'Input 4 - External Financing'!$E$57*N114))/N118*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*O72+'Input 4 - External Financing'!$E$11*O73+'Input 4 - External Financing'!$E$12*O74+'Input 4 - External Financing'!$E$13*O75+'Input 4 - External Financing'!$E$14*O76+'Input 4 - External Financing'!$E$15*O77+'Input 4 - External Financing'!$E$17*O79+'Input 4 - External Financing'!$E$18*O80+'Input 4 - External Financing'!$E$19*O81+'Input 4 - External Financing'!$E$22*O84+'Input 4 - External Financing'!$E$23*O85+'Input 4 - External Financing'!$E$24*O86+'Input 4 - External Financing'!$E$25*O87+'Input 4 - External Financing'!$E$26*O88+'Input 4 - External Financing'!$E$28*O90+'Input 4 - External Financing'!$E$29*O91+'Input 4 - External Financing'!$E$30*O92+'Input 4 - External Financing'!$E$31*O93+'Input 4 - External Financing'!$E$32*O94+'Input 4 - External Financing'!$E$34*O96+'Input 4 - External Financing'!$E$35*O97+'Input 4 - External Financing'!$E$36*O98+'Input 4 - External Financing'!$E$37*O99+'Input 4 - External Financing'!$E$38*O100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*O103+'Input 4 - External Financing'!$E$46*O104+'Input 4 - External Financing'!$E$47*O105+'Input 4 - External Financing'!$E$50*O107+'Input 4 - External Financing'!$E$51*O108+'Input 4 - External Financing'!$E$52*O109,'Input 4 - External Financing'!$E$50*O107+'Input 4 - External Financing'!$E$51*O108+'Input 4 - External Financing'!$E$52*O109+'Input 4 - External Financing'!$E$55*O112+'Input 4 - External Financing'!$E$56*O113+'Input 4 - External Financing'!$E$57*O114))/O118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*P72+'Input 4 - External Financing'!$E$11*P73+'Input 4 - External Financing'!$E$12*P74+'Input 4 - External Financing'!$E$13*P75+'Input 4 - External Financing'!$E$14*P76+'Input 4 - External Financing'!$E$15*P77+'Input 4 - External Financing'!$E$17*P79+'Input 4 - External Financing'!$E$18*P80+'Input 4 - External Financing'!$E$19*P81+'Input 4 - External Financing'!$E$22*P84+'Input 4 - External Financing'!$E$23*P85+'Input 4 - External Financing'!$E$24*P86+'Input 4 - External Financing'!$E$25*P87+'Input 4 - External Financing'!$E$26*P88+'Input 4 - External Financing'!$E$28*P90+'Input 4 - External Financing'!$E$29*P91+'Input 4 - External Financing'!$E$30*P92+'Input 4 - External Financing'!$E$31*P93+'Input 4 - External Financing'!$E$32*P94+'Input 4 - External Financing'!$E$34*P96+'Input 4 - External Financing'!$E$35*P97+'Input 4 - External Financing'!$E$36*P98+'Input 4 - External Financing'!$E$37*P99+'Input 4 - External Financing'!$E$38*P100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*P103+'Input 4 - External Financing'!$E$46*P104+'Input 4 - External Financing'!$E$47*P105+'Input 4 - External Financing'!$E$50*P107+'Input 4 - External Financing'!$E$51*P108+'Input 4 - External Financing'!$E$52*P109,'Input 4 - External Financing'!$E$50*P107+'Input 4 - External Financing'!$E$51*P108+'Input 4 - External Financing'!$E$52*P109+'Input 4 - External Financing'!$E$55*P112+'Input 4 - External Financing'!$E$56*P113+'Input 4 - External Financing'!$E$57*P114))/P118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Q72+'Input 4 - External Financing'!$E$11*Q73+'Input 4 - External Financing'!$E$12*Q74+'Input 4 - External Financing'!$E$13*Q75+'Input 4 - External Financing'!$E$14*Q76+'Input 4 - External Financing'!$E$15*Q77+'Input 4 - External Financing'!$E$17*Q79+'Input 4 - External Financing'!$E$18*Q80+'Input 4 - External Financing'!$E$19*Q81+'Input 4 - External Financing'!$E$22*Q84+'Input 4 - External Financing'!$E$23*Q85+'Input 4 - External Financing'!$E$24*Q86+'Input 4 - External Financing'!$E$25*Q87+'Input 4 - External Financing'!$E$26*Q88+'Input 4 - External Financing'!$E$28*Q90+'Input 4 - External Financing'!$E$29*Q91+'Input 4 - External Financing'!$E$30*Q92+'Input 4 - External Financing'!$E$31*Q93+'Input 4 - External Financing'!$E$32*Q94+'Input 4 - External Financing'!$E$34*Q96+'Input 4 - External Financing'!$E$35*Q97+'Input 4 - External Financing'!$E$36*Q98+'Input 4 - External Financing'!$E$37*Q99+'Input 4 - External Financing'!$E$38*Q100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Q103+'Input 4 - External Financing'!$E$46*Q104+'Input 4 - External Financing'!$E$47*Q105+'Input 4 - External Financing'!$E$50*Q107+'Input 4 - External Financing'!$E$51*Q108+'Input 4 - External Financing'!$E$52*Q109,'Input 4 - External Financing'!$E$50*Q107+'Input 4 - External Financing'!$E$51*Q108+'Input 4 - External Financing'!$E$52*Q109+'Input 4 - External Financing'!$E$55*Q112+'Input 4 - External Financing'!$E$56*Q113+'Input 4 - External Financing'!$E$57*Q114))/Q118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*R72+'Input 4 - External Financing'!$E$11*R73+'Input 4 - External Financing'!$E$12*R74+'Input 4 - External Financing'!$E$13*R75+'Input 4 - External Financing'!$E$14*R76+'Input 4 - External Financing'!$E$15*R77+'Input 4 - External Financing'!$E$17*R79+'Input 4 - External Financing'!$E$18*R80+'Input 4 - External Financing'!$E$19*R81+'Input 4 - External Financing'!$E$22*R84+'Input 4 - External Financing'!$E$23*R85+'Input 4 - External Financing'!$E$24*R86+'Input 4 - External Financing'!$E$25*R87+'Input 4 - External Financing'!$E$26*R88+'Input 4 - External Financing'!$E$28*R90+'Input 4 - External Financing'!$E$29*R91+'Input 4 - External Financing'!$E$30*R92+'Input 4 - External Financing'!$E$31*R93+'Input 4 - External Financing'!$E$32*R94+'Input 4 - External Financing'!$E$34*R96+'Input 4 - External Financing'!$E$35*R97+'Input 4 - External Financing'!$E$36*R98+'Input 4 - External Financing'!$E$37*R99+'Input 4 - External Financing'!$E$38*R100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*R103+'Input 4 - External Financing'!$E$46*R104+'Input 4 - External Financing'!$E$47*R105+'Input 4 - External Financing'!$E$50*R107+'Input 4 - External Financing'!$E$51*R108+'Input 4 - External Financing'!$E$52*R109,'Input 4 - External Financing'!$E$50*R107+'Input 4 - External Financing'!$E$51*R108+'Input 4 - External Financing'!$E$52*R109+'Input 4 - External Financing'!$E$55*R112+'Input 4 - External Financing'!$E$56*R113+'Input 4 - External Financing'!$E$57*R114))/R118*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*S72+'Input 4 - External Financing'!$E$11*S73+'Input 4 - External Financing'!$E$12*S74+'Input 4 - External Financing'!$E$13*S75+'Input 4 - External Financing'!$E$14*S76+'Input 4 - External Financing'!$E$15*S77+'Input 4 - External Financing'!$E$17*S79+'Input 4 - External Financing'!$E$18*S80+'Input 4 - External Financing'!$E$19*S81+'Input 4 - External Financing'!$E$22*S84+'Input 4 - External Financing'!$E$23*S85+'Input 4 - External Financing'!$E$24*S86+'Input 4 - External Financing'!$E$25*S87+'Input 4 - External Financing'!$E$26*S88+'Input 4 - External Financing'!$E$28*S90+'Input 4 - External Financing'!$E$29*S91+'Input 4 - External Financing'!$E$30*S92+'Input 4 - External Financing'!$E$31*S93+'Input 4 - External Financing'!$E$32*S94+'Input 4 - External Financing'!$E$34*S96+'Input 4 - External Financing'!$E$35*S97+'Input 4 - External Financing'!$E$36*S98+'Input 4 - External Financing'!$E$37*S99+'Input 4 - External Financing'!$E$38*S100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*S103+'Input 4 - External Financing'!$E$46*S104+'Input 4 - External Financing'!$E$47*S105+'Input 4 - External Financing'!$E$50*S107+'Input 4 - External Financing'!$E$51*S108+'Input 4 - External Financing'!$E$52*S109,'Input 4 - External Financing'!$E$50*S107+'Input 4 - External Financing'!$E$51*S108+'Input 4 - External Financing'!$E$52*S109+'Input 4 - External Financing'!$E$55*S112+'Input 4 - External Financing'!$E$56*S113+'Input 4 - External Financing'!$E$57*S114))/S118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*T72+'Input 4 - External Financing'!$E$11*T73+'Input 4 - External Financing'!$E$12*T74+'Input 4 - External Financing'!$E$13*T75+'Input 4 - External Financing'!$E$14*T76+'Input 4 - External Financing'!$E$15*T77+'Input 4 - External Financing'!$E$17*T79+'Input 4 - External Financing'!$E$18*T80+'Input 4 - External Financing'!$E$19*T81+'Input 4 - External Financing'!$E$22*T84+'Input 4 - External Financing'!$E$23*T85+'Input 4 - External Financing'!$E$24*T86+'Input 4 - External Financing'!$E$25*T87+'Input 4 - External Financing'!$E$26*T88+'Input 4 - External Financing'!$E$28*T90+'Input 4 - External Financing'!$E$29*T91+'Input 4 - External Financing'!$E$30*T92+'Input 4 - External Financing'!$E$31*T93+'Input 4 - External Financing'!$E$32*T94+'Input 4 - External Financing'!$E$34*T96+'Input 4 - External Financing'!$E$35*T97+'Input 4 - External Financing'!$E$36*T98+'Input 4 - External Financing'!$E$37*T99+'Input 4 - External Financing'!$E$38*T100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*T103+'Input 4 - External Financing'!$E$46*T104+'Input 4 - External Financing'!$E$47*T105+'Input 4 - External Financing'!$E$50*T107+'Input 4 - External Financing'!$E$51*T108+'Input 4 - External Financing'!$E$52*T109,'Input 4 - External Financing'!$E$50*T107+'Input 4 - External Financing'!$E$51*T108+'Input 4 - External Financing'!$E$52*T109+'Input 4 - External Financing'!$E$55*T112+'Input 4 - External Financing'!$E$56*T113+'Input 4 - External Financing'!$E$57*T114))/T118*100","v":5.0000000000000018},{"$f":"(('Input 4 - External Financing'!$E$10*U72+'Input 4 - External Financing'!$E$11*U73+'Input 4 - External Financing'!$E$12*U74+'Input 4 - External Financing'!$E$13*U75+'Input 4 - External Financing'!$E$14*U76+'Input 4 - External Financing'!$E$15*U77+'Input 4 - External Financing'!$E$17*U79+'Input 4 - External Financing'!$E$18*U80+'Input 4 - External Financing'!$E$19*U81+'Input 4 - External Financing'!$E$22*U84+'Input 4 - External Financing'!$E$23*U85+'Input 4 - External Financing'!$E$24*U86+'Input 4 - External Financing'!$E$25*U87+'Input 4 - External Financing'!$E$26*U88+'Input 4 - External Financing'!$E$28*U90+'Input 4 - External Financing'!$E$29*U91+'Input 4 - External Financing'!$E$30*U92+'Input 4 - External Financing'!$E$31*U93+'Input 4 - External Financing'!$E$32*U94+'Input 4 - External Financing'!$E$34*U96+'Input 4 - External Financing'!$E$35*U97+'Input 4 - External Financing'!$E$36*U98+'Input 4 - External Financing'!$E$37*U99+'Input 4 - External Financing'!$E$38*U100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*U103+'Input 4 - External Financing'!$E$46*U104+'Input 4 - External Financing'!$E$47*U105+'Input 4 - External Financing'!$E$50*U107+'Input 4 - External Financing'!$E$51*U108+'Input 4 - External Financing'!$E$52*U109,'Input 4 - External Financing'!$E$50*U107+'Input 4 - External Financing'!$E$51*U108+'Input 4 - External Financing'!$E$52*U109+'Input 4 - External Financing'!$E$55*U112+'Input 4 - External Financing'!$E$56*U113+'Input 4 - External Financing'!$E$57*U114))/U118*100","v":5.0000000000000009},{"$f":"(('Input 4 - External Financing'!$E$10*V72+'Input 4 - External Financing'!$E$11*V73+'Input 4 - External Financing'!$E$12*V74+'Input 4 - External Financing'!$E$13*V75+'Input 4 - External Financing'!$E$14*V76+'Input 4 - External Financing'!$E$15*V77+'Input 4 - External Financing'!$E$17*V79+'Input 4 - External Financing'!$E$18*V80+'Input 4 - External Financing'!$E$19*V81+'Input 4 - External Financing'!$E$22*V84+'Input 4 - External Financing'!$E$23*V85+'Input 4 - External Financing'!$E$24*V86+'Input 4 - External Financing'!$E$25*V87+'Input 4 - External Financing'!$E$26*V88+'Input 4 - External Financing'!$E$28*V90+'Input 4 - External Financing'!$E$29*V91+'Input 4 - External Financing'!$E$30*V92+'Input 4 - External Financing'!$E$31*V93+'Input 4 - External Financing'!$E$32*V94+'Input 4 - External Financing'!$E$34*V96+'Input 4 - External Financing'!$E$35*V97+'Input 4 - External Financing'!$E$36*V98+'Input 4 - External Financing'!$E$37*V99+'Input 4 - External Financing'!$E$38*V100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*V103+'Input 4 - External Financing'!$E$46*V104+'Input 4 - External Financing'!$E$47*V105+'Input 4 - External Financing'!$E$50*V107+'Input 4 - External Financing'!$E$51*V108+'Input 4 - External Financing'!$E$52*V109,'Input 4 - External Financing'!$E$50*V107+'Input 4 - External Financing'!$E$51*V108+'Input 4 - External Financing'!$E$52*V109+'Input 4 - External Financing'!$E$55*V112+'Input 4 - External Financing'!$E$56*V113+'Input 4 - External Financing'!$E$57*V114))/V118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*W72+'Input 4 - External Financing'!$E$11*W73+'Input 4 - External Financing'!$E$12*W74+'Input 4 - External Financing'!$E$13*W75+'Input 4 - External Financing'!$E$14*W76+'Input 4 - External Financing'!$E$15*W77+'Input 4 - External Financing'!$E$17*W79+'Input 4 - External Financing'!$E$18*W80+'Input 4 - External Financing'!$E$19*W81+'Input 4 - External Financing'!$E$22*W84+'Input 4 - External Financing'!$E$23*W85+'Input 4 - External Financing'!$E$24*W86+'Input 4 - External Financing'!$E$25*W87+'Input 4 - External Financing'!$E$26*W88+'Input 4 - External Financing'!$E$28*W90+'Input 4 - External Financing'!$E$29*W91+'Input 4 - External Financing'!$E$30*W92+'Input 4 - External Financing'!$E$31*W93+'Input 4 - External Financing'!$E$32*W94+'Input 4 - External Financing'!$E$34*W96+'Input 4 - External Financing'!$E$35*W97+'Input 4 - External Financing'!$E$36*W98+'Input 4 - External Financing'!$E$37*W99+'Input 4 - External Financing'!$E$38*W100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*W103+'Input 4 - External Financing'!$E$46*W104+'Input 4 - External Financing'!$E$47*W105+'Input 4 - External Financing'!$E$50*W107+'Input 4 - External Financing'!$E$51*W108+'Input 4 - External Financing'!$E$52*W109,'Input 4 - External Financing'!$E$50*W107+'Input 4 - External Financing'!$E$51*W108+'Input 4 - External Financing'!$E$52*W109+'Input 4 - External Financing'!$E$55*W112+'Input 4 - External Financing'!$E$56*W113+'Input 4 - External Financing'!$E$57*W114))/W118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*X72+'Input 4 - External Financing'!$E$11*X73+'Input 4 - External Financing'!$E$12*X74+'Input 4 - External Financing'!$E$13*X75+'Input 4 - External Financing'!$E$14*X76+'Input 4 - External Financing'!$E$15*X77+'Input 4 - External Financing'!$E$17*X79+'Input 4 - External Financing'!$E$18*X80+'Input 4 - External Financing'!$E$19*X81+'Input 4 - External Financing'!$E$22*X84+'Input 4 - External Financing'!$E$23*X85+'Input 4 - External Financing'!$E$24*X86+'Input 4 - External Financing'!$E$25*X87+'Input 4 - External Financing'!$E$26*X88+'Input 4 - External Financing'!$E$28*X90+'Input 4 - External Financing'!$E$29*X91+'Input 4 - External Financing'!$E$30*X92+'Input 4 - External Financing'!$E$31*X93+'Input 4 - External Financing'!$E$32*X94+'Input 4 - External Financing'!$E$34*X96+'Input 4 - External Financing'!$E$35*X97+'Input 4 - External Financing'!$E$36*X98+'Input 4 - External Financing'!$E$37*X99+'Input 4 - External Financing'!$E$38*X100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*X103+'Input 4 - External Financing'!$E$46*X104+'Input 4 - External Financing'!$E$47*X105+'Input 4 - External Financing'!$E$50*X107+'Input 4 - External Financing'!$E$51*X108+'Input 4 - External Financing'!$E$52*X109,'Input 4 - External Financing'!$E$50*X107+'Input 4 - External Financing'!$E$51*X108+'Input 4 - External Financing'!$E$52*X109+'Input 4 - External Financing'!$E$55*X112+'Input 4 - External Financing'!$E$56*X113+'Input 4 - External Financing'!$E$57*X114))/X118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Y72+'Input 4 - External Financing'!$E$11*Y73+'Input 4 - External Financing'!$E$12*Y74+'Input 4 - External Financing'!$E$13*Y75+'Input 4 - External Financing'!$E$14*Y76+'Input 4 - External Financing'!$E$15*Y77+'Input 4 - External Financing'!$E$17*Y79+'Input 4 - External Financing'!$E$18*Y80+'Input 4 - External Financing'!$E$19*Y81+'Input 4 - External Financing'!$E$22*Y84+'Input 4 - External Financing'!$E$23*Y85+'Input 4 - External Financing'!$E$24*Y86+'Input 4 - External Financing'!$E$25*Y87+'Input 4 - External Financing'!$E$26*Y88+'Input 4 - External Financing'!$E$28*Y90+'Input 4 - External Financing'!$E$29*Y91+'Input 4 - External Financing'!$E$30*Y92+'Input 4 - External Financing'!$E$31*Y93+'Input 4 - External Financing'!$E$32*Y94+'Input 4 - External Financing'!$E$34*Y96+'Input 4 - External Financing'!$E$35*Y97+'Input 4 - External Financing'!$E$36*Y98+'Input 4 - External Financing'!$E$37*Y99+'Input 4 - External Financing'!$E$38*Y100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Y103+'Input 4 - External Financing'!$E$46*Y104+'Input 4 - External Financing'!$E$47*Y105+'Input 4 - External Financing'!$E$50*Y107+'Input 4 - External Financing'!$E$51*Y108+'Input 4 - External Financing'!$E$52*Y109,'Input 4 - External Financing'!$E$50*Y107+'Input 4 - External Financing'!$E$51*Y108+'Input 4 - External Financing'!$E$52*Y109+'Input 4 - External Financing'!$E$55*Y112+'Input 4 - External Financing'!$E$56*Y113+'Input 4 - External Financing'!$E$57*Y114))/Y118*100","v":5},{"$f":"(('Input 4 - External Financing'!$E$10*Z72+'Input 4 - External Financing'!$E$11*Z73+'Input 4 - External Financing'!$E$12*Z74+'Input 4 - External Financing'!$E$13*Z75+'Input 4 - External Financing'!$E$14*Z76+'Input 4 - External Financing'!$E$15*Z77+'Input 4 - External Financing'!$E$17*Z79+'Input 4 - External Financing'!$E$18*Z80+'Input 4 - External Financing'!$E$19*Z81+'Input 4 - External Financing'!$E$22*Z84+'Input 4 - External Financing'!$E$23*Z85+'Input 4 - External Financing'!$E$24*Z86+'Input 4 - External Financing'!$E$25*Z87+'Input 4 - External Financing'!$E$26*Z88+'Input 4 - External Financing'!$E$28*Z90+'Input 4 - External Financing'!$E$29*Z91+'Input 4 - External Financing'!$E$30*Z92+'Input 4 - External Financing'!$E$31*Z93+'Input 4 - External Financing'!$E$32*Z94+'Input 4 - External Financing'!$E$34*Z96+'Input 4 - External Financing'!$E$35*Z97+'Input 4 - External Financing'!$E$36*Z98+'Input 4 - External Financing'!$E$37*Z99+'Input 4 - External Financing'!$E$38*Z100)+IF($C$116=lookup!$X$4,'Input 4 - External Financing'!$E$45*Z103+'Input 4 - External Financing'!$E$46*Z104+'Input 4 - External Financing'!$E$47*Z105+'Input 4 - External Financing'!$E$50*Z107+'Input 4 - External Financing'!$E$51*Z108+'Input 4 - External Financing'!$E$52*Z109,'Input 4 - External Financing'!$E$50*Z107+'Input 4 - External Financing'!$E$51*Z108+'Input 4 - External Financing'!$E$52*Z109+'Input 4 - External Financing'!$E$55*Z112+'Input 4 - External Financing'!$E$56*Z113+'Input 4 - External Financing'!$E$57*Z114))/Z118*100","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIS_RATE_AVG"]
[]
[]
[{"$f":"++IF(START!L10=\"English\",translation!C689,IF(START!L10=\"French\",translation!D689,IF(START!L10=\"Portuguese\",translation!E689,translation!F689)))","v":"1/ After rescheduling if a rescheduling has been agreed or is imminent. For HIPCs that have reached their decision or completion points, "}]
[{"$f":"++IF(START!L10=\"English\",translation!C690,IF(START!L10=\"French\",translation!D690,IF(START!L10=\"Portuguese\",translation!E690,translation!F690)))","v":"enter debt service due after HIPC assistance (including additional bilateral assistance for completion point cases)."}]
[]
[]
[{"$f":"+'Macro-Debt_Data'!E54","v":"Concessional loans"},{"$f":"'Input 1 - Basics'!B15","v":"Minimum Concessionality Requirement"},null,{"$f":"+IF(ISNUMBER('Input 1 - Basics'!C15),('Input 1 - Basics'!C15),0.35)","v":0.35},null,{"$f":"+SUM(F399:F423)","v":375.42768263497783},{"$f":"+SUM(G399:G423)","v":250.26668169364098},203.41793744441679,137.27000000000001,41.5,24.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++IF(START!L$10=\"English\",translation!C$617,IF(START!L$10=\"French\",translation!D$617,IF(START!L$10=\"Portuguese\",translation!E$617,translation!F$617)))","v":"Multilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$10","v":"IMF"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,F72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,G72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,H72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,I72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,J72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,K72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,L72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,M72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,N72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,O72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,P72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Q72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,R72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,S72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,T72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,U72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,V72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,W72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,X72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Y72,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I10/100>=$D$397,Z72,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$11","v":"IDA - blend"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,F73,0)","v":285.75383105508899},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,G73,0)","v":101.61917893099501},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,H73,0)","v":114.697960357341},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,I73,0)","v":105.62},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,J73,0)","v":33.47},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,K73,0)","v":23.7},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,L73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,M73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,N73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,O73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,P73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Q73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,R73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,S73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,T73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,U73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,V73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,W73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,X73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Y73,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I11/100>=$D$397,Z73,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$12","v":"IDA - blend"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,F74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,G74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,H74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,I74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,J74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,K74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,L74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,M74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,N74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,O74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,P74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Q74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,R74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,S74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,T74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,U74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,V74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,W74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,X74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Y74,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I12/100>=$D$397,Z74,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$13","v":"MULTI1"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,F75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,G75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,H75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,I75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,J75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,K75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,L75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,M75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,N75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,O75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,P75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Q75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,R75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,S75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,T75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,U75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,V75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,W75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,X75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Y75,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I13/100>=$D$397,Z75,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$14","v":"MULTI2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,F76,0)","v":89.673851579888805},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,G76,0)","v":148.64750276264598},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,H76,0)","v":88.719977087075804},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,I76,0)","v":31.65},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,J76,0)","v":8.0299999999999994},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,K76,0)","v":1},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,L76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,M76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,N76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,O76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,P76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Q76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,R76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,S76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,T76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,U76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,V76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,W76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,X76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Y76,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I14/100>=$D$397,Z76,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$15","v":"MULTI3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,F77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,G77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,H77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,I77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,J77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,K77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,L77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,M77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,N77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,O77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,P77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Q77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,R77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,S77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,T77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,U77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,V77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,W77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,X77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Y77,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I15/100>=$D$397,Z77,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$623,IF(START!L$10=\"French\",translation!D$623,IF(START!L$10=\"Portuguese\",translation!E$623,translation!F$623)))","v":"Official Bilaterals"}]
[{"$f":"'Input 4 - External Financing'!B$21","v":"   Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$22","v":"Export Credit Agencies"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,F84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,G84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,H84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,I84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,J84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,K84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,L84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,M84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,N84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,O84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,P84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Q84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,R84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,S84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,T84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,U84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,V84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,W84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,X84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Y84,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I22/100>=$D$397,Z84,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$23","v":"PC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,F85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,G85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,H85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,I85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,J85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,K85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,L85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,M85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,N85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,O85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,P85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Q85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,R85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,S85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,T85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,U85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,V85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,W85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,X85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Y85,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I23/100>=$D$397,Z85,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$24","v":"PC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,F86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,G86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,H86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,I86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,J86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,K86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,L86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,M86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,N86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,O86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,P86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Q86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,R86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,S86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,T86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,U86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,V86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,W86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,X86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Y86,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I24/100>=$D$397,Z86,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$25","v":"PC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,F87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,G87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,H87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,I87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,J87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,K87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,L87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,M87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,N87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,O87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,P87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Q87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,R87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,S87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,T87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,U87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,V87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,W87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,X87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Y87,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I25/100>=$D$397,Z87,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$26","v":"PC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,F88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,G88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,H88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,I88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,J88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,K88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,L88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,M88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,N88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,O88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,P88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Q88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,R88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,S88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,T88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,U88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,V88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,W88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,X88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Y88,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I26/100>=$D$397,Z88,0)","v":0}]
[{"$f":"++IF(START!L$10=\"English\",translation!C$628,IF(START!L$10=\"French\",translation!D$628,IF(START!L$10=\"Portuguese\",translation!E$628,translation!F$628)))","v":"   Non-Paris Club"}]
[{"$f":"'Input 4 - External Financing'!B$28","v":"Export Import Bank of NPC"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,F90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,G90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,H90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,I90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,J90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,K90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,L90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,M90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,N90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,O90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,P90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Q90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,R90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,S90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,T90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,U90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,V90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,W90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,X90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Y90,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I28/100>=$D$397,Z90,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$29","v":"NPC2"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,F91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,G91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,H91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,I91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,J91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,K91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,L91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,M91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,N91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,O91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,P91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Q91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,R91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,S91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,T91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,U91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,V91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,W91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,X91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Y91,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I29/100>=$D$397,Z91,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$30","v":"NPC3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,F92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,G92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,H92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,I92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,J92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,K92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,L92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,M92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,N92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,O92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,P92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Q92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,R92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,S92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,T92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,U92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,V92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,W92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,X92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Y92,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I30/100>=$D$397,Z92,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$31","v":"NPC4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,F93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,G93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,H93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,I93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,J93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,K93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,L93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,M93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,N93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,O93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,P93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Q93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,R93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,S93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,T93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,U93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,V93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,W93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,X93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Y93,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I31/100>=$D$397,Z93,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$32","v":"NPC5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,F94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,G94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,H94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,I94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,J94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,K94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,L94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,M94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,N94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,O94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,P94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Q94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,R94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,S94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,T94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,U94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,V94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,W94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,X94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Y94,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I32/100>=$D$397,Z94,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$33","v":"Commercial"}]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,F96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,G96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,H96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,I96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,J96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,K96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,L96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,M96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,N96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,O96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,P96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Q96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,R96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,S96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,T96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,U96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,V96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,W96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,X96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Y96,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I34/100>=$D$397,Z96,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,F97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,G97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,H97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,I97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,J97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,K97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,L97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,M97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,N97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,O97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,P97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Q97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,R97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,S97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,T97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,U97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,V97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,W97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,X97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Y97,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I35/100>=$D$397,Z97,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,F98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,G98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,H98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,I98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,J98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,K98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,L98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,M98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,N98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,O98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,P98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Q98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,R98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,S98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,T98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,U98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,V98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,W98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,X98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Y98,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I36/100>=$D$397,Z98,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,F99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,G99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,H99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,I99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,J99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,K99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,L99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,M99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,N99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,O99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,P99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Q99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,R99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,S99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,T99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,U99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,V99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,W99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,X99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Y99,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I37/100>=$D$397,Z99,0)","v":0}]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,null,{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,F100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,G100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,H100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,I100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,J100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,K100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,L100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,M100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,N100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,O100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,P100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Q100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,R100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,S100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,T100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,U100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,V100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,W100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,X100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Y100,0)","v":0},{"$f":"+IF('Input 4 - External Financing'!$I38/100>=$D$397,Z100,0)","v":0}]

{"sheet":"PV_Base","index":33,"n_rows":789,"n_cols":56,"rows_kept":789,"cut":false,"hidden":false,"merged":[[713,44,713,47],[713,48,713,51],[713,52,713,55],[713,24,713,27],[713,28,713,31],[713,32,713,35],[713,36,713,39],[713,40,713,43],[713,4,713,7],[713,8,713,11],[713,12,713,15],[713,16,713,19],[713,20,713,23],[635,48,635,51],[635,52,635,55],[635,4,635,7],[635,8,635,11],[635,12,635,15],[635,16,635,19],[635,20,635,23],[635,24,635,27],[635,28,635,31],[635,32,635,35],[635,36,635,39],[505,24,505,27],[505,28,505,31],[505,32,505,35],[635,40,635,43],[635,44,635,47],[505,4,505,7],[505,8,505,11],[505,12,505,15],[505,16,505,19],[505,20,505,23],[245,48,245,51],[245,52,245,55],[505,36,505,39],[505,40,505,43],[505,44,505,47],[505,48,505,51],[505,52,505,55],[245,28,245,31],[245,32,245,35],[245,36,245,39],[245,40,245,43],[245,44,245,47],[167,24,167,27],[245,4,245,7],[245,8,245,11],[245,12,245,15],[245,16,245,19],[245,20,245,23],[245,24,245,27],[167,4,167,7],[167,8,167,11],[167,12,167,15],[167,16,167,19],[167,20,167,23],[167,52,167,55],[167,28,167,31],[167,32,167,35],[167,36,167,39],[167,40,167,43],[167,44,167,47],[167,48,167,51],[2,4,2,7],[2,8,2,11],[2,12,2,15],[2,16,2,19],[2,20,2,23],[2,48,2,51],[2,52,2,55],[2,24,2,27],[2,28,2,31],[2,32,2,35],[2,36,2,39],[2,40,2,43],[2,44,2,47]]}
[]
["NPV Calculations for New Loans"]
[{"$f":"Ext_Debt_Data!A11","v":"Multilaterals"}]
[]
[]
[null,null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,null,null,{"$f":"ProjectionYear","v":2018},{"$f":"E42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+'Input 4 - External Financing'!B10","v":"IMF"}]
[{"$f":"+\"Grace \"& PV_Base!A8&\"\"","v":"Grace IMF"},{"$f":"'Input 4 - External Financing'!G10","v":5},"Base",100]
[{"$f":"+\"Maturity \"& PV_Base!A8&\"\"","v":"Maturity IMF"},{"$f":"'Input 4 - External Financing'!H10","v":10},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D9-D11","v":100},{"$f":"D10-E11","v":100},100,100,100,100,80,60,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ10-AR11","v":0},{"$f":"AR10-AS11","v":0},{"$f":"AS10-AT11","v":0},{"$f":"AT10-AU11","v":0},{"$f":"AU10-AV11","v":0},{"$f":"AV10-AW11","v":0},{"$f":"AW10-AX11","v":0},{"$f":"AX10-AY11","v":0},{"$f":"AY10-AZ11","v":0},{"$f":"AZ10-BA11","v":0},{"$f":"BA10-BB11","v":0},{"$f":"BB10-BC11","v":0},{"$f":"BC10-BD11","v":0}]
[{"$f":"+\"Interest \"& PV_Base!A8&\"\"","v":"Interest IMF"},{"$f":"'Input 4 - External Financing'!F10","v":2.5000000000000001E-3},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D6-D6-1<B9,0,IF(D6-D6-1<B10,D9/(B10-B9),0))","v":0},{"$f":"IF(E6-$D6-1<$B9,0,IF(E6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK6-$D6-1<$B9,0,IF(AK6-$D6-1<$B10,$D9/($B10-$B9),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A8&\"\"","v":"Discount IMF"},{"$f":"'Input 4 - External Financing'!E10","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"IF(E7<=2018,0,$B11*D10)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.2,0.15,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK7<=2018,0,$B11*AJ10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D11+D12","v":0},0.25,0.25,0.25,0.25,0.25,20.25,20.2,20.149999999999999,20.100000000000001,20.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR11+AR12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B11>=$B12, D10, NPV($B12,E13:$BD13))","v":69.452906912525862},{"$f":"IF($B11>=$B12, E10, NPV($B12,F13:$BD13))","v":72.675552258152138},{"$f":"IF($B11>=$B12, F10, NPV($B12,G13:$BD13))","v":76.059329871059759},{"$f":"IF($B11>=$B12, G10, NPV($B12,H13:$BD13))","v":79.612296364612746},{"$f":"IF($B11>=$B12, H10, NPV($B12,I13:$BD13))","v":83.34291118284338},{"$f":"IF($B11>=$B12, I10, NPV($B12,J13:$BD13))","v":87.260056741985551},{"$f":"IF($B11>=$B12, J10, NPV($B12,K13:$BD13))","v":71.373059579084838},{"$f":"IF($B11>=$B12, K10, NPV($B12,L13:$BD13))","v":54.74171255803909},{"$f":"IF($B11>=$B12, L10, NPV($B12,M13:$BD13))","v":37.328798185941039},{"$f":"IF($B11>=$B12, M10, NPV($B12,N13:$BD13))","v":19.095238095238095},{"$f":"IF($B11>=$B12, N10, NPV($B12,O13:$BD13))","v":0},{"$f":"IF($B11>=$B12, O10, NPV($B12,P13:$BD13))","v":0},{"$f":"IF($B11>=$B12, P10, NPV($B12,Q13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Q10, NPV($B12,R13:$BD13))","v":0},{"$f":"IF($B11>=$B12, R10, NPV($B12,S13:$BD13))","v":0},{"$f":"IF($B11>=$B12, S10, NPV($B12,T13:$BD13))","v":0},{"$f":"IF($B11>=$B12, T10, NPV($B12,U13:$BD13))","v":0},{"$f":"IF($B11>=$B12, U10, NPV($B12,V13:$BD13))","v":0},{"$f":"IF($B11>=$B12, V10, NPV($B12,W13:$BD13))","v":0},{"$f":"IF($B11>=$B12, W10, NPV($B12,X13:$BD13))","v":0},{"$f":"IF($B11>=$B12, X10, NPV($B12,Y13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Y10, NPV($B12,Z13:$BD13))","v":0},{"$f":"IF($B11>=$B12, Z10, NPV($B12,AA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AA10, NPV($B12,AB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AB10, NPV($B12,AC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AC10, NPV($B12,AD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AD10, NPV($B12,AE13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AE10, NPV($B12,AF13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AF10, NPV($B12,AG13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AG10, NPV($B12,AH13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AH10, NPV($B12,AI13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AI10, NPV($B12,AJ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AJ10, NPV($B12,AK13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AK10, NPV($B12,AL13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AL10, NPV($B12,AM13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AM10, NPV($B12,AN13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AN10, NPV($B12,AO13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AO10, NPV($B12,AP13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AP10, NPV($B12,AQ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AQ10, NPV($B12,AR13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AR10, NPV($B12,AS13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AS10, NPV($B12,AT13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AT10, NPV($B12,AU13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AU10, NPV($B12,AV13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AV10, NPV($B12,AW13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AW10, NPV($B12,AX13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AX10, NPV($B12,AY13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AY10, NPV($B12,AZ13:$BD13))","v":0},{"$f":"IF($B11>=$B12, AZ10, NPV($B12,BA13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BA10, NPV($B12,BB13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BB10, NPV($B12,BC13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BC10, NPV($B12,BD13:$BD13))","v":0},{"$f":"IF($B11>=$B12, BD10, NPV($B12,$BD13:BD13))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D14=0,0,(1-D14/D10)*100)","v":30.547093087474142},{"$f":"IF(E14=0,0,(1-E14/E10)*100)","v":27.324447741847855},23.940670128940244,20.387703635387254,16.65708881715662,12.739943258014453,10.783675526143954,8.7638124032681795,6.6780045351473971,4.5238095238095299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF14=0,0,(1-AF14/AF10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR14=0,0,(1-AR14/AR10)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D41-B9>0,D41-B9,0)","v":0},{"$f":"IF(E41-B9>0,E41-B9,0)","v":0},{"$f":"IF(F41-B9>0,F41-B9,0)","v":0},{"$f":"IF(G41-B9>0,G41-B9,0)","v":0},{"$f":"IF(H41-B9>0,H41-B9,0)","v":0},{"$f":"IF(I41-B9>0,I41-B9,0)","v":0},{"$f":"IF(J41-B9>0,J41-B9,0)","v":1},{"$f":"IF(K41-B9>0,K41-B9,0)","v":2},{"$f":"IF(L41-B9>0,L41-B9,0)","v":3},{"$f":"IF(M41-B9>0,M41-B9,0)","v":4},{"$f":"IF(N41-B9>0,N41-B9,0)","v":5},{"$f":"IF(O41-B9>0,O41-B9,0)","v":6},{"$f":"IF(P41-B9>0,P41-B9,0)","v":7},{"$f":"IF(Q41-B9>0,Q41-B9,0)","v":8},{"$f":"IF(R41-B9>0,R41-B9,0)","v":9},{"$f":"IF(S41-B9>0,S41-B9,0)","v":10},{"$f":"IF(T41-B9>0,T41-B9,0)","v":11},{"$f":"IF(U41-B9>0,U41-B9,0)","v":12},{"$f":"IF(V41-B9>0,V41-B9,0)","v":13},{"$f":"IF(W41-B9>0,W41-B9,0)","v":14},{"$f":"IF(X41-B9>0,X41-B9,0)","v":15},{"$f":"IF(Y41-B9>0,Y41-B9,0)","v":16},{"$f":"IF(Z41-B9>0,Z41-B9,0)","v":17},{"$f":"IF(AA41-B9>0,AA41-B9,0)","v":18},{"$f":"IF(AB41-B9>0,AB41-B9,0)","v":19},{"$f":"IF(AC41-B9>0,AC41-B9,0)","v":20},{"$f":"IF(AD41-B9>0,AD41-B9,0)","v":21},{"$f":"IF(AE41-B9>0,AE41-B9,0)","v":22}]
[null,null,null,{"$f":"IF(D16=0,0,CHOOSE(D16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(E16=0,0,CHOOSE(E16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(F16=0,0,CHOOSE(F16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(G16=0,0,CHOOSE(G16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(H16=0,0,CHOOSE(H16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(I16=0,0,CHOOSE(I16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":0},{"$f":"IF(J16=0,0,CHOOSE(J16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":184.32033843051201},{"$f":"IF(K16=0,0,CHOOSE(K16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":368.54793388328},{"$f":"IF(L16=0,0,CHOOSE(L16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(M16=0,0,CHOOSE(M16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(N16=0,0,CHOOSE(N16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(O16=0,0,CHOOSE(O16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(P16=0,0,CHOOSE(P16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(Q16=0,0,CHOOSE(Q16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(R16=0,0,CHOOSE(R16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(S16=0,0,CHOOSE(S16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(T16=0,0,CHOOSE(T16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(U16=0,0,CHOOSE(U16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(V16=0,0,CHOOSE(V16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(W16=0,0,CHOOSE(W16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(X16=0,0,CHOOSE(X16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(Y16=0,0,CHOOSE(Y16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(Z16=0,0,CHOOSE(Z16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(AA16=0,0,CHOOSE(AA16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(AB16=0,0,CHOOSE(AB16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(AC16=0,0,CHOOSE(AC16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(AD16=0,0,CHOOSE(AD16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722},{"$f":"IF(AE16=0,0,CHOOSE(AE16,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23,AF23))","v":460.79987595102722}]
[null,null,"t-m condition",{"$f":"IF(D41-B10>0,D41-B10,0)","v":0},{"$f":"IF(E41-B10>0,E41-B10,0)","v":0},{"$f":"IF(F41-B10>0,F41-B10,0)","v":0},{"$f":"IF(G41-B10>0,G41-B10,0)","v":0},{"$f":"IF(H41-B10>0,H41-B10,0)","v":0},{"$f":"IF(I41-B10>0,I41-B10,0)","v":0},{"$f":"IF(J41-B10>0,J41-B10,0)","v":0},{"$f":"IF(K41-B10>0,K41-B10,0)","v":0},{"$f":"IF(L41-B10>0,L41-B10,0)","v":0},{"$f":"IF(M41-B10>0,M41-B10,0)","v":0},{"$f":"IF(N41-B10>0,N41-B10,0)","v":0},{"$f":"IF(O41-B10>0,O41-B10,0)","v":1},{"$f":"IF(P41-B10>0,P41-B10,0)","v":2},{"$f":"IF(Q41-B10>0,Q41-B10,0)","v":3},{"$f":"IF(R41-B10>0,R41-B10,0)","v":4},{"$f":"IF(S41-B10>0,S41-B10,0)","v":5},{"$f":"IF(T41-B10>0,T41-B10,0)","v":6},{"$f":"IF(U41-B10>0,U41-B10,0)","v":7},{"$f":"IF(V41-B10>0,V41-B10,0)","v":8},{"$f":"IF(W41-B10>0,W41-B10,0)","v":9},{"$f":"IF(X41-B10>0,X41-B10,0)","v":10},{"$f":"IF(Y41-B10>0,Y41-B10,0)","v":11},{"$f":"IF(Z41-B10>0,Z41-B10,0)","v":12},{"$f":"IF(AA41-B10>0,AA41-B10,0)","v":13},{"$f":"IF(AB41-B10>0,AB41-B10,0)","v":14},{"$f":"IF(AC41-B10>0,AC41-B10,0)","v":15},{"$f":"IF(AD41-B10>0,AD41-B10,0)","v":16},{"$f":"IF(AE41-B10>0,AE41-B10,0)","v":17}]
[null,null,null,{"$f":"IF(D18=0,0,CHOOSE(D18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(E18=0,0,CHOOSE(E18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(F18=0,0,CHOOSE(F18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(G18=0,0,CHOOSE(G18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(H18=0,0,CHOOSE(H18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(I18=0,0,CHOOSE(I18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(J18=0,0,CHOOSE(J18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(K18=0,0,CHOOSE(K18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(L18=0,0,CHOOSE(L18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(M18=0,0,CHOOSE(M18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(N18=0,0,CHOOSE(N18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":0},{"$f":"IF(O18=0,0,CHOOSE(O18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":184.32033843051201},{"$f":"IF(P18=0,0,CHOOSE(P18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":368.54793388328},{"$f":"IF(Q18=0,0,CHOOSE(Q18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(R18=0,0,CHOOSE(R18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(S18=0,0,CHOOSE(S18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(T18=0,0,CHOOSE(T18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(U18=0,0,CHOOSE(U18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(V18=0,0,CHOOSE(V18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(W18=0,0,CHOOSE(W18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(X18=0,0,CHOOSE(X18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(Y18=0,0,CHOOSE(Y18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(Z18=0,0,CHOOSE(Z18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(AA18=0,0,CHOOSE(AA18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(AB18=0,0,CHOOSE(AB18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(AC18=0,0,CHOOSE(AC18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(AD18=0,0,CHOOSE(AD18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722},{"$f":"IF(AE18=0,0,CHOOSE(AE18,D23,E23,F23,G23,H23,I23,J23,K23,L23,M23,N23,O23,P23,Q23,R23,S23,T23,U23,V23,W23,X23,Y23,Z23,AA23,AB23,AC23,AD23,AE23))","v":460.79987595102722}]
[]
[{"$f":"+\"Output \"& PV_Base!A8&\"\"","v":"Output IMF"},null,null,{"$f":"D$7","v":2018},{"$f":"D21+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F72","v":184.32033843051201},{"$f":"Ext_Debt_Data!G72","v":184.22759545276799},{"$f":"Ext_Debt_Data!H72","v":92.251942067747208},{"$f":"Ext_Debt_Data!I72","v":0},{"$f":"Ext_Debt_Data!J72","v":0},{"$f":"Ext_Debt_Data!K72","v":0},{"$f":"Ext_Debt_Data!L72","v":0},{"$f":"Ext_Debt_Data!M72","v":0},{"$f":"Ext_Debt_Data!N72","v":0},{"$f":"Ext_Debt_Data!O72","v":0},{"$f":"Ext_Debt_Data!P72","v":0},{"$f":"Ext_Debt_Data!Q72","v":0},{"$f":"Ext_Debt_Data!R72","v":0},{"$f":"Ext_Debt_Data!S72","v":0},{"$f":"Ext_Debt_Data!T72","v":0},{"$f":"Ext_Debt_Data!U72","v":0},{"$f":"Ext_Debt_Data!V72","v":0},{"$f":"Ext_Debt_Data!W72","v":0},{"$f":"Ext_Debt_Data!X72","v":0},{"$f":"Ext_Debt_Data!Y72","v":0},{"$f":"Ext_Debt_Data!Z72","v":0},{"$f":"Ext_Debt_Data!AA72","v":0},{"$f":"Ext_Debt_Data!AB72","v":0},{"$f":"Ext_Debt_Data!AC72","v":0},{"$f":"Ext_Debt_Data!AD72","v":0},{"$f":"Ext_Debt_Data!AE72","v":0},{"$f":"Ext_Debt_Data!AF72","v":0},{"$f":"Ext_Debt_Data!AG72","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D22","v":184.32033843051201},{"$f":"SUM(D22:E22)","v":368.54793388328},{"$f":"SUM(D22:F22)","v":460.79987595102722},{"$f":"SUM(D22:G22)","v":460.79987595102722},{"$f":"SUM(D22:H22)","v":460.79987595102722},{"$f":"SUM(D22:I22)","v":460.79987595102722},{"$f":"SUM(D22:J22)","v":460.79987595102722},{"$f":"SUM(D22:K22)","v":460.79987595102722},{"$f":"SUM(D22:L22)","v":460.79987595102722},{"$f":"SUM(D22:M22)","v":460.79987595102722},{"$f":"SUM(D22:N22)","v":460.79987595102722},{"$f":"SUM(D22:O22)","v":460.79987595102722},{"$f":"SUM(D22:P22)","v":460.79987595102722},{"$f":"SUM(D22:Q22)","v":460.79987595102722},{"$f":"SUM(D22:R22)","v":460.79987595102722},{"$f":"SUM(D22:S22)","v":460.79987595102722},{"$f":"SUM(D22:T22)","v":460.79987595102722},{"$f":"SUM(D22:U22)","v":460.79987595102722},{"$f":"SUM(D22:V22)","v":460.79987595102722},{"$f":"SUM(D22:W22)","v":460.79987595102722},{"$f":"SUM(D22:X22)","v":460.79987595102722},{"$f":"SUM(D22:Y22)","v":460.79987595102722},{"$f":"SUM(D22:Z22)","v":460.79987595102722},{"$f":"SUM(D22:AA22)","v":460.79987595102722},{"$f":"SUM(D22:AB22)","v":460.79987595102722},{"$f":"SUM(D22:AC22)","v":460.79987595102722},{"$f":"SUM(D22:AD22)","v":460.79987595102722},{"$f":"SUM(D22:AE22)","v":460.79987595102722}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D22-D28","v":184.32033843051201},{"$f":"D24+E22-E28","v":368.54793388328},460.79987595102722,460.79987595102722,460.79987595102722,460.79987595102722,423.93580826492484,350.22622148826883,258.06624629806339,165.90627110785795,73.746295917652503,18.450388413549454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C14,\"#\")&\"   \"&TEXT(A8,\"#\")","v":"PV of debt   IMF"},{"$f":"D22*D14/100","v":128.01583307099614},{"$f":"IF((D25*(1+$B12)-E26)<=0,E22*$D14/100,D25*(1+$B12)-E26+E22*$D14/100)","v":261.90724425546534},338.15289208284025,353.9085369971047,370.45196415708239,387.82256267505892,369.1976234328319,312.88807830715518,235.49694147858685,154.4666477465656,69.615239265918802,17.615727985317569,1.3145040611561853E-13,1.3802292642139947E-13,1.4492407274246945E-13,1.5217027637959292E-13,1.5977879019857258E-13,1.6776772970850122E-13,1.7615611619392629E-13,1.8496392200362262E-13,1.9421211810380374E-13,2.0392272400899394E-13,2.1411886020944366E-13,2.2482480321991586E-13,2.3606604338091166E-13,2.4786934554995724E-13,2.6026281282745513E-13,2.732759534688279E-13]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D27+D28","v":0},0.46080084607628002,0.9213698347082,1.1519996898775682,1.1519996898775682,1.1519996898775682,38.016067375979972,74.769426297318304,93.03554074392612,92.8051408059506,92.574740867975095,55.48027324389718,{"$f":"P27+P28","v":18.496514384583318},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B11*D24","v":0.46080084607628002},0.9213698347082,1.1519996898775682,1.1519996898775682,1.1519996898775682,1.1519996898775682,1.0598395206623121,0.87556555372067213,0.64516561574515852,0.4147656777696449,0.18436573979413126,4.6125971033873635E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D17-D19)/(B10-B9)","v":0},{"$f":"(E17-E19)/(B10-B9)","v":0},{"$f":"(F17-F19)/(B10-B9)","v":0},{"$f":"(G17-G19)/(B10-B9)","v":0},{"$f":"(H17-H19)/(B10-B9)","v":0},{"$f":"(I17-I19)/(B10-B9)","v":0},{"$f":"(J17-J19)/(B10-B9)","v":36.864067686102402},{"$f":"(K17-K19)/(B10-B9)","v":73.709586776655996},{"$f":"(L17-L19)/(B10-B9)","v":92.159975190205444},{"$f":"(M17-M19)/(B10-B9)","v":92.159975190205444},{"$f":"(N17-N19)/(B10-B9)","v":92.159975190205444},{"$f":"(O17-O19)/(B10-B9)","v":55.295907504103049},{"$f":"(P17-P19)/(B10-B9)","v":18.450388413549444},{"$f":"(Q17-Q19)/(B10-B9)","v":0},{"$f":"(R17-R19)/(B10-B9)","v":0},{"$f":"(S17-S19)/(B10-B9)","v":0},{"$f":"(T17-T19)/(B10-B9)","v":0},{"$f":"(U17-U19)/(B10-B9)","v":0},{"$f":"(V17-V19)/(B10-B9)","v":0},{"$f":"(W17-W19)/(B10-B9)","v":0},{"$f":"(X17-X19)/(B10-B9)","v":0},{"$f":"(Y17-Y19)/(B10-B9)","v":0},{"$f":"(Z17-Z19)/(B10-B9)","v":0},{"$f":"(AA17-AA19)/(B10-B9)","v":0},{"$f":"(AB17-AB19)/(B10-B9)","v":0},{"$f":"(AC17-AC19)/(B10-B9)","v":0},{"$f":"(AD17-AD19)/(B10-B9)","v":0},{"$f":"(AE17-AE19)/(B10-B9)","v":0}]
[]
[]
[]
[]
[null,null,null,{"$f":"D6","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ6","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[null,null,"Repayment schedule",{"$f":"D7","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ7","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,"Small economy",{"$f":"'Input 4 - External Financing'!H63","v":0},{"$f":"'Input 4 - External Financing'!I63","v":0},{"$f":"'Input 4 - External Financing'!J63","v":0},{"$f":"'Input 4 - External Financing'!K63","v":0},{"$f":"'Input 4 - External Financing'!L63","v":0},{"$f":"'Input 4 - External Financing'!M63","v":0},{"$f":"'Input 4 - External Financing'!N63","v":0},{"$f":"'Input 4 - External Financing'!O63","v":0},{"$f":"'Input 4 - External Financing'!P63","v":0},{"$f":"'Input 4 - External Financing'!Q63","v":0},{"$f":"'Input 4 - External Financing'!R63","v":0},{"$f":"'Input 4 - External Financing'!S63","v":0.02},{"$f":"'Input 4 - External Financing'!T63","v":0.02},{"$f":"'Input 4 - External Financing'!U63","v":0.02},{"$f":"'Input 4 - External Financing'!V63","v":0.02},{"$f":"'Input 4 - External Financing'!W63","v":0.02},{"$f":"'Input 4 - External Financing'!X63","v":0.02},{"$f":"'Input 4 - External Financing'!Y63","v":0.02},{"$f":"'Input 4 - External Financing'!Z63","v":0.02},{"$f":"'Input 4 - External Financing'!AA63","v":0.02},{"$f":"'Input 4 - External Financing'!AB63","v":0.02},{"$f":"'Input 4 - External Financing'!AC63","v":0.04},{"$f":"'Input 4 - External Financing'!AD63","v":0.04},{"$f":"'Input 4 - External Financing'!AE63","v":0.04},{"$f":"'Input 4 - External Financing'!AF63","v":0.04},{"$f":"'Input 4 - External Financing'!AG63","v":0.04},{"$f":"'Input 4 - External Financing'!AH63","v":0.04},{"$f":"'Input 4 - External Financing'!AI63","v":0.04},{"$f":"'Input 4 - External Financing'!AJ63","v":0.04},{"$f":"'Input 4 - External Financing'!AK63","v":0.04},{"$f":"'Input 4 - External Financing'!AL63","v":0.04},{"$f":"'Input 4 - External Financing'!AM63","v":0.04},{"$f":"'Input 4 - External Financing'!AN63","v":0.04},{"$f":"'Input 4 - External Financing'!AO63","v":0.04},{"$f":"'Input 4 - External Financing'!AP63","v":0.04},{"$f":"'Input 4 - External Financing'!AQ63","v":0.04},{"$f":"'Input 4 - External Financing'!AR63","v":0.04},{"$f":"'Input 4 - External Financing'!AS63","v":0.04},{"$f":"'Input 4 - External Financing'!AT63","v":0.04},{"$f":"'Input 4 - External Financing'!AU63","v":0.04},{"$f":"'Input 4 - External Financing'!AV63","v":0.04},{"$f":"'Input 4 - External Financing'!AW63","v":0},{"$f":"'Input 4 - External Financing'!AX63","v":0},{"$f":"'Input 4 - External Financing'!AY63","v":0},{"$f":"'Input 4 - External Financing'!AZ63","v":0},{"$f":"'Input 4 - External Financing'!BA63","v":0},{"$f":"'Input 4 - External Financing'!BB63","v":0},{"$f":"'Input 4 - External Financing'!BC63","v":0},{"$f":"'Input 4 - External Financing'!BD63","v":0},{"$f":"'Input 4 - External Financing'!BE63","v":0},{"$f":"'Input 4 - External Financing'!BF63","v":0},{"$f":"'Input 4 - External Financing'!BG63","v":0},{"$f":"'Input 4 - External Financing'!BH63","v":0}]
[null,null,"Regular",{"$f":"'Input 4 - External Financing'!H64","v":0},{"$f":"'Input 4 - External Financing'!I64","v":0},{"$f":"'Input 4 - External Financing'!J64","v":0},{"$f":"'Input 4 - External Financing'!K64","v":0},{"$f":"'Input 4 - External Financing'!L64","v":0},{"$f":"'Input 4 - External Financing'!M64","v":0},{"$f":"'Input 4 - External Financing'!N64","v":0},{"$f":"'Input 4 - External Financing'!O64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!P64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Q64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!R64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!S64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!T64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!U64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!V64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!W64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!X64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Y64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!Z64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AA64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AB64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AC64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AD64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AE64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AF64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AG64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AH64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AI64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AJ64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AK64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AL64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AM64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AN64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AO64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AP64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AQ64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AR64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AS64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AT64","v":3.125E-2},{"$f":"'Input 4 - External Financing'!AU64","v":0},{"$f":"'Input 4 - External Financing'!AV64","v":0},{"$f":"'Input 4 - External Financing'!AW64","v":0},{"$f":"'Input 4 - External Financing'!AX64","v":0},{"$f":"'Input 4 - External Financing'!AY64","v":0},{"$f":"'Input 4 - External Financing'!AZ64","v":0},{"$f":"'Input 4 - External Financing'!BA64","v":0},{"$f":"'Input 4 - External Financing'!BB64","v":0},{"$f":"'Input 4 - External Financing'!BC64","v":0},{"$f":"'Input 4 - External Financing'!BD64","v":0},{"$f":"'Input 4 - External Financing'!BE64","v":0},{"$f":"'Input 4 - External Financing'!BF64","v":0},{"$f":"'Input 4 - External Financing'!BG64","v":0},{"$f":"'Input 4 - External Financing'!BH64","v":0}]
[null,null,"Blend",{"$f":"'Input 4 - External Financing'!H65","v":0},{"$f":"'Input 4 - External Financing'!I65","v":0},{"$f":"'Input 4 - External Financing'!J65","v":0},{"$f":"'Input 4 - External Financing'!K65","v":0},{"$f":"'Input 4 - External Financing'!L65","v":0},{"$f":"'Input 4 - External Financing'!M65","v":0},{"$f":"'Input 4 - External Financing'!N65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!O65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!P65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Q65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!R65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!S65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!T65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!U65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!V65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!W65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!X65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Y65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!Z65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AA65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AB65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AC65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AD65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AE65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AF65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AG65","v":3.3000000000000002E-2},{"$f":"'Input 4 - External Financing'!AH65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AI65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AJ65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AK65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AL65","v":6.8000000000000005E-2},{"$f":"'Input 4 - External Financing'!AM65","v":0},{"$f":"'Input 4 - External Financing'!AN65","v":0},{"$f":"'Input 4 - External Financing'!AO65","v":0},{"$f":"'Input 4 - External Financing'!AP65","v":0},{"$f":"'Input 4 - External Financing'!AQ65","v":0},{"$f":"'Input 4 - External Financing'!AR65","v":0},{"$f":"'Input 4 - External Financing'!AS65","v":0},{"$f":"'Input 4 - External Financing'!AT65","v":0},{"$f":"'Input 4 - External Financing'!AU65","v":0},{"$f":"'Input 4 - External Financing'!AV65","v":0},{"$f":"'Input 4 - External Financing'!AW65","v":0},{"$f":"'Input 4 - External Financing'!AX65","v":0},{"$f":"'Input 4 - External Financing'!AY65","v":0},{"$f":"'Input 4 - External Financing'!AZ65","v":0},{"$f":"'Input 4 - External Financing'!BA65","v":0},{"$f":"'Input 4 - External Financing'!BB65","v":0},{"$f":"'Input 4 - External Financing'!BC65","v":0},{"$f":"'Input 4 - External Financing'!BD65","v":0},{"$f":"'Input 4 - External Financing'!BE65","v":0},{"$f":"'Input 4 - External Financing'!BF65","v":0},{"$f":"'Input 4 - External Financing'!BG65","v":0},{"$f":"'Input 4 - External Financing'!BH65","v":0}]
[]
[null,null,null,{"$f":"CONCATENATE(A41,\" repayment schedule\")","v":"IDA - blend repayment schedule"}]
[null,null,null,{"$f":"IF($A41='Input 4 - External Financing'!$B$63,D$35,IF($A41='Input 4 - External Financing'!$B$64,D$36,D$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,E$35,IF($A41='Input 4 - External Financing'!$B$64,E$36,E$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,F$35,IF($A41='Input 4 - External Financing'!$B$64,F$36,F$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,G$35,IF($A41='Input 4 - External Financing'!$B$64,G$36,G$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,H$35,IF($A41='Input 4 - External Financing'!$B$64,H$36,H$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,I$35,IF($A41='Input 4 - External Financing'!$B$64,I$36,I$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,J$35,IF($A41='Input 4 - External Financing'!$B$64,J$36,J$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,K$35,IF($A41='Input 4 - External Financing'!$B$64,K$36,K$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,L$35,IF($A41='Input 4 - External Financing'!$B$64,L$36,L$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,M$35,IF($A41='Input 4 - External Financing'!$B$64,M$36,M$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,N$35,IF($A41='Input 4 - External Financing'!$B$64,N$36,N$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,O$35,IF($A41='Input 4 - External Financing'!$B$64,O$36,O$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,P$35,IF($A41='Input 4 - External Financing'!$B$64,P$36,P$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Q$35,IF($A41='Input 4 - External Financing'!$B$64,Q$36,Q$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,R$35,IF($A41='Input 4 - External Financing'!$B$64,R$36,R$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,S$35,IF($A41='Input 4 - External Financing'!$B$64,S$36,S$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,T$35,IF($A41='Input 4 - External Financing'!$B$64,T$36,T$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,U$35,IF($A41='Input 4 - External Financing'!$B$64,U$36,U$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,V$35,IF($A41='Input 4 - External Financing'!$B$64,V$36,V$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,W$35,IF($A41='Input 4 - External Financing'!$B$64,W$36,W$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,X$35,IF($A41='Input 4 - External Financing'!$B$64,X$36,X$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Y$35,IF($A41='Input 4 - External Financing'!$B$64,Y$36,Y$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,Z$35,IF($A41='Input 4 - External Financing'!$B$64,Z$36,Z$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AA$35,IF($A41='Input 4 - External Financing'!$B$64,AA$36,AA$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AB$35,IF($A41='Input 4 - External Financing'!$B$64,AB$36,AB$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AC$35,IF($A41='Input 4 - External Financing'!$B$64,AC$36,AC$37))","v":3.3000000000000002E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AD$35,IF($A41='Input 4 - External Financing'!$B$64,AD$36,AD$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AE$35,IF($A41='Input 4 - External Financing'!$B$64,AE$36,AE$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AF$35,IF($A41='Input 4 - External Financing'!$B$64,AF$36,AF$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AG$35,IF($A41='Input 4 - External Financing'!$B$64,AG$36,AG$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AH$35,IF($A41='Input 4 - External Financing'!$B$64,AH$36,AH$37))","v":6.8000000000000005E-2},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AI$35,IF($A41='Input 4 - External Financing'!$B$64,AI$36,AI$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AJ$35,IF($A41='Input 4 - External Financing'!$B$64,AJ$36,AJ$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AK$35,IF($A41='Input 4 - External Financing'!$B$64,AK$36,AK$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AL$35,IF($A41='Input 4 - External Financing'!$B$64,AL$36,AL$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AM$35,IF($A41='Input 4 - External Financing'!$B$64,AM$36,AM$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AN$35,IF($A41='Input 4 - External Financing'!$B$64,AN$36,AN$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AO$35,IF($A41='Input 4 - External Financing'!$B$64,AO$36,AO$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AP$35,IF($A41='Input 4 - External Financing'!$B$64,AP$36,AP$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AQ$35,IF($A41='Input 4 - External Financing'!$B$64,AQ$36,AQ$37))","v":0},{"$f":"IF($A41='Input 4 - External Financing'!$B$63,AR$35,IF($A41='Input 4 - External Financing'!$B$64,AR$36,AR$37))","v":0}]
[{"$f":"+'Input 4 - External Financing'!B11","v":"IDA - blend"},null,null,0,{"$f":"D41+1","v":1},{"$f":"E41+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A41&\"\"","v":"Grace IDA - blend"},{"$f":"'Input 4 - External Financing'!G11","v":5},null,{"$f":"D55","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A41&\"\"","v":"Maturity IDA - blend"},{"$f":"'Input 4 - External Financing'!H11","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A41&\"\"","v":"Interest IDA - blend"},{"$f":"'Input 4 - External Financing'!F11","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D43-D45","v":100},{"$f":"D44-E45","v":100},{"$f":"E44-F45","v":100},100,100,100,96.7,93.4,90.100000000000009,86.800000000000011,83.500000000000014,80.200000000000017,76.90000000000002,73.600000000000023,70.300000000000026,67.000000000000028,63.700000000000031,60.400000000000034,57.100000000000037,53.80000000000004,50.500000000000043,47.200000000000045,43.900000000000048,40.600000000000051,37.300000000000054,34.000000000000057,27.200000000000056,20.400000000000055,13.600000000000055,6.800000000000054,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,{"$f":"AQ44-AR45","v":5.3290705182007514E-14},5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14]
[{"$f":"+\"Discount \"& PV_Base!A41&\"\"","v":"Discount IDA - blend"},{"$f":"'Input 4 - External Financing'!E11","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D41-$D41<$B42,0,IF(D41-$D41<=$B43,$D43*D40,0))","v":0},0,0,0,0,0,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,0,{"$f":"IF(AJ41-$D41<$B42,0,IF(AJ41-$D41<=$B43,$D43*AJ40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B44*D44","v":2},2,2,2,2,2,1.9340000000000002,1.8680000000000001,1.8020000000000003,1.7360000000000002,1.6700000000000004,1.6040000000000003,1.5380000000000005,1.4720000000000004,1.4060000000000006,1.3400000000000005,1.2740000000000007,1.2080000000000006,1.1420000000000008,1.0760000000000007,1.0100000000000009,0.94400000000000095,0.878000000000001,0.81200000000000105,0.74600000000000111,0.68000000000000116,0.54400000000000115,0.40800000000000114,0.27200000000000107,0.13600000000000109,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"$B44*AJ44","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D45+D46","v":0},2,2,2,2,2,5.3000000000000007,5.234,5.1680000000000001,5.1020000000000003,5.0360000000000005,4.9700000000000006,4.9040000000000008,4.838000000000001,4.7720000000000002,4.7060000000000013,4.6400000000000006,4.5740000000000007,4.5080000000000009,4.4420000000000011,4.3760000000000012,4.3100000000000014,4.2440000000000015,4.1780000000000008,4.112000000000001,4.0460000000000012,7.4800000000000022,7.3440000000000021,7.208000000000002,7.0720000000000018,6.9360000000000017,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"AR45+AR46","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF(Interest_IDA>=Discount_IDA,D44,NPV($B45,E47:$BD47))","v":64.549952793138928},{"$f":"IF(Interest_IDA>=Discount_IDA,E44,NPV($B45,F47:$BD47))","v":65.777450432795874},{"$f":"IF(Interest_IDA>=Discount_IDA,F44,NPV($B45,G47:$BD47))","v":67.066322954435677},{"$f":"IF(Interest_IDA>=Discount_IDA,G44,NPV($B45,H47:$BD47))","v":68.419639102157461},{"$f":"IF(Interest_IDA>=Discount_IDA,H44,NPV($B45,I47:$BD47))","v":69.840621057265352},{"$f":"IF(Interest_IDA>=Discount_IDA,I44,NPV($B45,J47:$BD47))","v":71.33265211012862},{"$f":"IF(Interest_IDA>=Discount_IDA,J44,NPV($B45,K47:$BD47))","v":69.599284715635051},{"$f":"IF(Interest_IDA>=Discount_IDA,K44,NPV($B45,L47:$BD47))","v":67.845248951416792},{"$f":"IF(Interest_IDA>=Discount_IDA,L44,NPV($B45,M47:$BD47))","v":66.069511398987643},{"$f":"IF(Interest_IDA>=Discount_IDA,M44,NPV($B45,N47:$BD47))","v":64.270986968937024},{"$f":"IF(Interest_IDA>=Discount_IDA,N44,NPV($B45,O47:$BD47))","v":62.448536317383891},{"$f":"IF(Interest_IDA>=Discount_IDA,O44,NPV($B45,P47:$BD47))","v":60.600963133253089},{"$f":"IF(Interest_IDA>=Discount_IDA,P44,NPV($B45,Q47:$BD47))","v":58.727011289915737},{"$f":"IF(Interest_IDA>=Discount_IDA,Q44,NPV($B45,R47:$BD47))","v":56.825361854411526},{"$f":"IF(Interest_IDA>=Discount_IDA,R44,NPV($B45,S47:$BD47))","v":54.894629947132103},{"$f":"IF(Interest_IDA>=Discount_IDA,S44,NPV($B45,T47:$BD47))","v":52.933361444488717},{"$f":"IF(Interest_IDA>=Discount_IDA,T44,NPV($B45,U47:$BD47))","v":50.940029516713153},{"$f":"IF(Interest_IDA>=Discount_IDA,U44,NPV($B45,V47:$BD47))","v":48.913030992548805},{"$f":"IF(Interest_IDA>=Discount_IDA,V44,NPV($B45,W47:$BD47))","v":46.850682542176251},{"$f":"IF(Interest_IDA>=Discount_IDA,W44,NPV($B45,X47:$BD47))","v":44.751216669285064},{"$f":"IF(Interest_IDA>=Discount_IDA,X44,NPV($B45,Y47:$BD47))","v":42.612777502749317},{"$f":"IF(Interest_IDA>=Discount_IDA,Y44,NPV($B45,Z47:$BD47))","v":40.433416377886786},{"$f":"IF(Interest_IDA>=Discount_IDA,Z44,NPV($B45,AA47:$BD47))","v":38.211087196781122},{"$f":"IF(Interest_IDA>=Discount_IDA,AA44,NPV($B45,AB47:$BD47))","v":35.943641556620179},{"$f":"IF(Interest_IDA>=Discount_IDA,AB44,NPV($B45,AC47:$BD47))","v":33.628823634451187},{"$f":"IF(Interest_IDA>=Discount_IDA,AC44,NPV($B45,AD47:$BD47))","v":31.264264816173746},{"$f":"IF(Interest_IDA>=Discount_IDA,AD44,NPV($B45,AE47:$BD47))","v":25.347478056982432},{"$f":"IF(Interest_IDA>=Discount_IDA,AE44,NPV($B45,AF47:$BD47))","v":19.270851959831553},{"$f":"IF(Interest_IDA>=Discount_IDA,AF44,NPV($B45,AG47:$BD47))","v":13.026394557823133},{"$f":"IF(Interest_IDA>=Discount_IDA,AG44,NPV($B45,AH47:$BD47))","v":6.6057142857143019},{"$f":"IF(Interest_IDA>=Discount_IDA,AH44,NPV($B45,AI47:$BD47))","v":1.4029313794169221E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AI44,NPV($B45,AJ47:$BD47))","v":1.3664965380237533E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AJ44,NPV($B45,AK47:$BD47))","v":1.3282399545609258E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AK44,NPV($B45,AL47:$BD47))","v":1.2880705419249571E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AL44,NPV($B45,AM47:$BD47))","v":1.2458926586571901E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AM44,NPV($B45,AN47:$BD47))","v":1.2016058812260345E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AN44,NPV($B45,AO47:$BD47))","v":1.1551047649233214E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AO44,NPV($B45,AP47:$BD47))","v":1.1062785928054725E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AP44,NPV($B45,AQ47:$BD47))","v":1.0550111120817312E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AQ44,NPV($B45,AR47:$BD47))","v":1.0011802573218029E-14},{"$f":"IF(Interest_IDA>=Discount_IDA,AR44,NPV($B45,AS47:$BD47))","v":9.4465785982387789E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AS44,NPV($B45,AT47:$BD47))","v":8.8530934245105676E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AT44,NPV($B45,AU47:$BD47))","v":8.2299339920959459E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AU44,NPV($B45,AV47:$BD47))","v":7.5756165880605946E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AV44,NPV($B45,AW47:$BD47))","v":6.8885833138234745E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AW44,NPV($B45,AX47:$BD47))","v":6.1671983758744989E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AX44,NPV($B45,AY47:$BD47))","v":5.4097441910280738E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AY44,NPV($B45,AZ47:$BD47))","v":4.614417296939328E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,AZ44,NPV($B45,BA47:$BD47))","v":3.7793240581461438E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BA44,NPV($B45,BB47:$BD47))","v":2.9024761574133015E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BB44,NPV($B45,BC47:$BD47))","v":1.9817858616438167E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BC44,NPV($B45,BD47:$BD47))","v":1.0150610510858574E-15},{"$f":"IF(Interest_IDA>=Discount_IDA,BD44,NPV($B45,$BD47:BD47))","v":1.0150610510858574E-15}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D48=0,0,(1-D48/D44)*100)","v":35.450047206861072},{"$f":"IF(E48=0,0,(1-E48/E44)*100)","v":34.222549567204133},32.933677045564323,31.580360897842542,30.159378942734648,28.667347889871376,28.025558722197463,27.360547161223991,26.670908547183537,25.955084137169337,25.211333751636069,24.437701828861503,23.631974915584241,22.791627915201751,21.913755409484949,20.994982918673589,20.031350837185048,19.018160608362955,17.949767877099443,16.819299871217417,15.6182623707935,14.335982250239942,12.958799096170658,11.468863161034148,9.8422958861899783,8.0462799524303126,6.8107424375647767,5.535039412590681,4.2176870748302893,2.857142857143391,73.673994843464882,74.357694585638129,75.075579314920034,75.829358280666042,76.620826194699347,77.451867504434318,78.324460879656016,79.240683923638827,80.202718119820759,81.212854025811794,{"$f":"IF(AR48=0,0,(1-AR48/AR44)*100)","v":82.273496727102398},83.387171563457514,84.556530141630375,85.784356648711906,87.073574481147503,88.427253205204863,89.848615865465106,91.341046658738364,92.908098991675274,94.553503941259038,96.281179138321988,98.095238095238088,98.095238095238088]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-Grace_IDA>0,D41-Grace_IDA,0)","v":0},0,0,{"$f":"IF(G41-Grace_IDA>0,G41-Grace_IDA,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D50=0,0,CHOOSE(D50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(E50=0,0,CHOOSE(E50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(F50=0,0,CHOOSE(F50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(G50=0,0,CHOOSE(G50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(H50=0,0,CHOOSE(H50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(I50=0,0,CHOOSE(I50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":0},{"$f":"IF(J50=0,0,CHOOSE(J50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":285.75383105508899},{"$f":"IF(K50=0,0,CHOOSE(K50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":387.37300998608401},{"$f":"IF(L50=0,0,CHOOSE(L50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":502.07097034342502},{"$f":"IF(M50=0,0,CHOOSE(M50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":607.69097034342508},{"$f":"IF(N50=0,0,CHOOSE(N50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":641.16097034342511},{"$f":"IF(O50=0,0,CHOOSE(O50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(P50=0,0,CHOOSE(P50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(Q50=0,0,CHOOSE(Q50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(R50=0,0,CHOOSE(R50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(S50=0,0,CHOOSE(S50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(T50=0,0,CHOOSE(T50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(U50=0,0,CHOOSE(U50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(V50=0,0,CHOOSE(V50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(W50=0,0,CHOOSE(W50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(X50=0,0,CHOOSE(X50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(Y50=0,0,CHOOSE(Y50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(Z50=0,0,CHOOSE(Z50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(AA50=0,0,CHOOSE(AA50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(AB50=0,0,CHOOSE(AB50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(AC50=0,0,CHOOSE(AC50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(AD50=0,0,CHOOSE(AD50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515},{"$f":"IF(AE50=0,0,CHOOSE(AE50,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57,AF57))","v":664.86097034342515}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-Maturity_IDA>0,D41-Maturity_IDA,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D52=0,0,CHOOSE(D52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(E52=0,0,CHOOSE(E52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(F52=0,0,CHOOSE(F52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(J52=0,0,CHOOSE(J52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(K52=0,0,CHOOSE(K52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(L52=0,0,CHOOSE(L52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(M52=0,0,CHOOSE(M52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(N52=0,0,CHOOSE(N52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(O52=0,0,CHOOSE(O52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(P52=0,0,CHOOSE(P52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Q52=0,0,CHOOSE(Q52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(R52=0,0,CHOOSE(R52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(S52=0,0,CHOOSE(S52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(T52=0,0,CHOOSE(T52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(U52=0,0,CHOOSE(U52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(V52=0,0,CHOOSE(V52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(W52=0,0,CHOOSE(W52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(X52=0,0,CHOOSE(X52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Y52=0,0,CHOOSE(Y52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(Z52=0,0,CHOOSE(Z52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AA52=0,0,CHOOSE(AA52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AB52=0,0,CHOOSE(AB52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AC52=0,0,CHOOSE(AC52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AD52=0,0,CHOOSE(AD52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0},{"$f":"IF(AE52=0,0,CHOOSE(AE52,D57,E57,F57,G57,H57,I57,J57,K57,L57,M57,N57,O57,P57,Q57,R57,S57,T57,U57,V57,W57,X57,Y57,Z57,AA57,AB57,AC57,AD57,AE57))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A41&\"\"","v":"Output IDA - blend"},null,null,{"$f":"D$7","v":2018},{"$f":"D55+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,{"$f":"AG55+1","v":2048},2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F73","v":285.75383105508899},{"$f":"Ext_Debt_Data!G73","v":101.61917893099501},{"$f":"Ext_Debt_Data!H73","v":114.697960357341},{"$f":"Ext_Debt_Data!I73","v":105.62},{"$f":"Ext_Debt_Data!J73","v":33.47},{"$f":"Ext_Debt_Data!K73","v":23.7},{"$f":"Ext_Debt_Data!L73","v":0},{"$f":"Ext_Debt_Data!M73","v":0},{"$f":"Ext_Debt_Data!N73","v":0},{"$f":"Ext_Debt_Data!O73","v":0},{"$f":"Ext_Debt_Data!P73","v":0},{"$f":"Ext_Debt_Data!Q73","v":0},{"$f":"Ext_Debt_Data!R73","v":0},{"$f":"Ext_Debt_Data!S73","v":0},{"$f":"Ext_Debt_Data!T73","v":0},{"$f":"Ext_Debt_Data!U73","v":0},{"$f":"Ext_Debt_Data!V73","v":0},{"$f":"Ext_Debt_Data!W73","v":0},{"$f":"Ext_Debt_Data!X73","v":0},{"$f":"Ext_Debt_Data!Y73","v":0},{"$f":"Ext_Debt_Data!Z73","v":0},{"$f":"Ext_Debt_Data!AA73","v":0},{"$f":"Ext_Debt_Data!AB73","v":0},{"$f":"Ext_Debt_Data!AC73","v":0},{"$f":"Ext_Debt_Data!AD73","v":0},{"$f":"Ext_Debt_Data!AE73","v":0},{"$f":"Ext_Debt_Data!AF73","v":0},{"$f":"Ext_Debt_Data!AG73","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D56","v":285.75383105508899},{"$f":"SUM(D56:E56)","v":387.37300998608401},{"$f":"SUM(D56:F56)","v":502.07097034342502},{"$f":"SUM(D56:G56)","v":607.69097034342508},{"$f":"SUM(D56:H56)","v":641.16097034342511},{"$f":"SUM(D56:I56)","v":664.86097034342515},{"$f":"SUM(D56:J56)","v":664.86097034342515},{"$f":"SUM(D56:K56)","v":664.86097034342515},{"$f":"SUM(D56:L56)","v":664.86097034342515},{"$f":"SUM(D56:M56)","v":664.86097034342515},{"$f":"SUM(D56:N56)","v":664.86097034342515},{"$f":"SUM(D56:O56)","v":664.86097034342515},{"$f":"SUM(D56:P56)","v":664.86097034342515},{"$f":"SUM(D56:Q56)","v":664.86097034342515},{"$f":"SUM(D56:R56)","v":664.86097034342515},{"$f":"SUM(D56:S56)","v":664.86097034342515},{"$f":"SUM(D56:T56)","v":664.86097034342515},{"$f":"SUM(D56:U56)","v":664.86097034342515},{"$f":"SUM(D56:V56)","v":664.86097034342515},{"$f":"SUM(D56:W56)","v":664.86097034342515},{"$f":"SUM(D56:X56)","v":664.86097034342515},{"$f":"SUM(D56:Y56)","v":664.86097034342515},{"$f":"SUM(D56:Z56)","v":664.86097034342515},{"$f":"SUM(D56:AA56)","v":664.86097034342515},{"$f":"SUM(D56:AB56)","v":664.86097034342515},{"$f":"SUM(D56:AC56)","v":664.86097034342515},{"$f":"SUM(D56:AD56)","v":664.86097034342515},{"$f":"SUM(D56:AE56)","v":664.86097034342515}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D56-D62","v":285.75383105508899},{"$f":"D58+E56-E62","v":387.37300998608401},502.07097034342502,607.69097034342508,641.16097034342511,664.86097034342515,653.43081710122158,637.93589670177823,617.85305788804123,593.54541907430428,567.89898026056733,541.30454144683029,514.71010263309324,488.11566381935626,461.52122500561927,434.92678619188229,408.3323473781453,381.73790856440831,355.14346975067133,328.54903093693434,301.95459212319736,275.36015330946037,248.76571449572336,222.17127568198634,195.57683686824933,168.98239805451232,142.3879592407753,115.79352042703829]
[null,null,{"$f":"+TEXT(C48,\"#\")&\"   \"&TEXT(A41,\"#\")","v":"PV of debt   IDA - blend"},{"$f":"D56*D48/100","v":184.45396305064591},{"$f":"IF((D59*(1+$B45)-E60)<=0,E56*$D48/100,D59*(1+$B45)-E60+E56*$D48/100)","v":253.55671661080908},332.52457150698467,407.28704081557879,437.10244264935284,461.43268418692588,459.77694574720016,454.20225629309243,444.07081235997447,429.60965300647536,413.57278846157607,396.29900946570655,378.6934302963183,360.73946094473536,342.41968190184798,323.715802683091,304.60861827967091,285.07796343235458,265.10266461894713,244.66048964114407,223.72809469072558,202.28096876906093,180.2933753275878,157.73829099031573,134.58734121245479,110.81073272197553,86.377182583247048,61.253843713856895]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D61+D62","v":0},{"$f":"E61+E62","v":5.7150766211017796},{"$f":"F61+F62","v":7.7474601997216803},10.041419406868501,12.153819406868502,12.823219406868503,24.727372649072063,28.563536741467793,32.841556747772565,36.664699971497825,37.517347195223088,37.952418418948355,37.420529642673614,36.888640866398873,36.356752090124132,35.824863313849391,35.292974537574651,34.76108576129991,34.229196985025176,33.697308208750435,33.165419432475694,32.633530656200954,32.101641879926213,31.569753103651475,31.037864327376735,30.505975551101994,29.974086774827253,29.442197998552512]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B44*D58","v":5.7150766211017796},7.7474601997216803,10.041419406868501,12.153819406868502,12.823219406868503,13.297219406868503,13.068616342024432,12.758717934035564,12.357061157760825,11.870908381486085,11.357979605211346,10.826090828936605,10.294202052661864,9.7623132763871254,9.2304245001123864,8.6985357238376455,8.1666469475629064,7.6347581712881665,7.1028693950134265,6.5709806187386874,6.0390918424639475,5.5072030661892075,4.9753142899144676,4.4434255136397267,3.9115367373649867,3.3796479610902463,2.8477591848155059]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D51-D53)/(B43-B42)","v":0},{"$f":"(E51-E53)/(B43-B42)","v":0},{"$f":"(F51-F53)/(B43-B42)","v":0},{"$f":"(G51-G53)/(B43-B42)","v":0},{"$f":"(H51-H53)/(B43-B42)","v":0},{"$f":"(I51-I53)/(B43-B42)","v":0},{"$f":"(J51-J53)/(B43-B42)","v":11.430153242203559},{"$f":"(K51-K53)/(B43-B42)","v":15.494920399443361},{"$f":"(L51-L53)/(B43-B42)","v":20.082838813737002},{"$f":"(M51-M53)/(B43-B42)","v":24.307638813737004},{"$f":"(N51-N53)/(B43-B42)","v":25.646438813737003},{"$f":"(O51-O53)/(B43-B42)","v":26.594438813737007},{"$f":"(P51-P53)/(B43-B42)","v":26.594438813737007},{"$f":"(Q51-Q53)/(B43-B42)","v":26.594438813737007},{"$f":"(R51-R53)/(B43-B42)","v":26.594438813737007},{"$f":"(S51-S53)/(B43-B42)","v":26.594438813737007},{"$f":"(T51-T53)/(B43-B42)","v":26.594438813737007},{"$f":"(U51-U53)/(B43-B42)","v":26.594438813737007},{"$f":"(V51-V53)/(B43-B42)","v":26.594438813737007},{"$f":"(W51-W53)/(B43-B42)","v":26.594438813737007},{"$f":"(X51-X53)/(B43-B42)","v":26.594438813737007},{"$f":"(Y51-Y53)/(B43-B42)","v":26.594438813737007},{"$f":"(Z51-Z53)/(B43-B42)","v":26.594438813737007},{"$f":"(AA51-AA53)/(B43-B42)","v":26.594438813737007},{"$f":"(AB51-AB53)/(B43-B42)","v":26.594438813737007},{"$f":"(AC51-AC53)/(B43-B42)","v":26.594438813737007},{"$f":"(AD51-AD53)/(B43-B42)","v":26.594438813737007},{"$f":"(AE51-AE53)/(B43-B42)","v":26.594438813737007}]
[]
[]
[null,null,null,{"$f":"CONCATENATE(A67,\" repayment schedule\")","v":"IDA - blend repayment schedule"}]
[null,null,null,{"$f":"IF($A67='Input 4 - External Financing'!$B$63,D$35,IF($A67='Input 4 - External Financing'!$B$64,D$36,D$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,E$35,IF($A67='Input 4 - External Financing'!$B$64,E$36,E$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,F$35,IF($A67='Input 4 - External Financing'!$B$64,F$36,F$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,G$35,IF($A67='Input 4 - External Financing'!$B$64,G$36,G$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,H$35,IF($A67='Input 4 - External Financing'!$B$64,H$36,H$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,I$35,IF($A67='Input 4 - External Financing'!$B$64,I$36,I$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,J$35,IF($A67='Input 4 - External Financing'!$B$64,J$36,J$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,K$35,IF($A67='Input 4 - External Financing'!$B$64,K$36,K$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,L$35,IF($A67='Input 4 - External Financing'!$B$64,L$36,L$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,M$35,IF($A67='Input 4 - External Financing'!$B$64,M$36,M$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,N$35,IF($A67='Input 4 - External Financing'!$B$64,N$36,N$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,O$35,IF($A67='Input 4 - External Financing'!$B$64,O$36,O$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,P$35,IF($A67='Input 4 - External Financing'!$B$64,P$36,P$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Q$35,IF($A67='Input 4 - External Financing'!$B$64,Q$36,Q$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,R$35,IF($A67='Input 4 - External Financing'!$B$64,R$36,R$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,S$35,IF($A67='Input 4 - External Financing'!$B$64,S$36,S$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,T$35,IF($A67='Input 4 - External Financing'!$B$64,T$36,T$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,U$35,IF($A67='Input 4 - External Financing'!$B$64,U$36,U$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,V$35,IF($A67='Input 4 - External Financing'!$B$64,V$36,V$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,W$35,IF($A67='Input 4 - External Financing'!$B$64,W$36,W$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,X$35,IF($A67='Input 4 - External Financing'!$B$64,X$36,X$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Y$35,IF($A67='Input 4 - External Financing'!$B$64,Y$36,Y$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,Z$35,IF($A67='Input 4 - External Financing'!$B$64,Z$36,Z$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AA$35,IF($A67='Input 4 - External Financing'!$B$64,AA$36,AA$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AB$35,IF($A67='Input 4 - External Financing'!$B$64,AB$36,AB$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AC$35,IF($A67='Input 4 - External Financing'!$B$64,AC$36,AC$37))","v":3.3000000000000002E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AD$35,IF($A67='Input 4 - External Financing'!$B$64,AD$36,AD$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AE$35,IF($A67='Input 4 - External Financing'!$B$64,AE$36,AE$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AF$35,IF($A67='Input 4 - External Financing'!$B$64,AF$36,AF$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AG$35,IF($A67='Input 4 - External Financing'!$B$64,AG$36,AG$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AH$35,IF($A67='Input 4 - External Financing'!$B$64,AH$36,AH$37))","v":6.8000000000000005E-2},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AI$35,IF($A67='Input 4 - External Financing'!$B$64,AI$36,AI$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AJ$35,IF($A67='Input 4 - External Financing'!$B$64,AJ$36,AJ$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AK$35,IF($A67='Input 4 - External Financing'!$B$64,AK$36,AK$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AL$35,IF($A67='Input 4 - External Financing'!$B$64,AL$36,AL$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AM$35,IF($A67='Input 4 - External Financing'!$B$64,AM$36,AM$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AN$35,IF($A67='Input 4 - External Financing'!$B$64,AN$36,AN$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AO$35,IF($A67='Input 4 - External Financing'!$B$64,AO$36,AO$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AP$35,IF($A67='Input 4 - External Financing'!$B$64,AP$36,AP$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AQ$35,IF($A67='Input 4 - External Financing'!$B$64,AQ$36,AQ$37))","v":0},{"$f":"IF($A67='Input 4 - External Financing'!$B$63,AR$35,IF($A67='Input 4 - External Financing'!$B$64,AR$36,AR$37))","v":0}]
[{"$f":"+'Input 4 - External Financing'!B12","v":"IDA - blend"},null,null,{"$f":"+D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A67&\"\"","v":"Grace IDA - blend"},{"$f":"+'Input 4 - External Financing'!G12","v":5},null,{"$f":"+D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"+AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A67&\"\"","v":"Maturity IDA - blend"},{"$f":"+'Input 4 - External Financing'!H12","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A67&\"\"","v":"Interest IDA - blend"},{"$f":"+'Input 4 - External Financing'!F12","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D69-D71","v":100},{"$f":"D70-E71","v":100},100,100,100,100,96.7,93.4,90.100000000000009,86.800000000000011,83.500000000000014,80.200000000000017,76.90000000000002,73.600000000000023,70.300000000000026,67.000000000000028,63.700000000000031,60.400000000000034,57.100000000000037,53.80000000000004,50.500000000000043,47.200000000000045,43.900000000000048,40.600000000000051,37.300000000000054,34.000000000000057,27.200000000000056,20.400000000000055,13.600000000000055,6.800000000000054,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,5.3290705182007514E-14,{"$f":"AQ70-AR71","v":5.3290705182007514E-14},{"$f":"AR70-AS71","v":5.3290705182007514E-14},{"$f":"AS70-AT71","v":5.3290705182007514E-14},{"$f":"AT70-AU71","v":5.3290705182007514E-14},{"$f":"AU70-AV71","v":5.3290705182007514E-14},{"$f":"AV70-AW71","v":5.3290705182007514E-14},{"$f":"AW70-AX71","v":5.3290705182007514E-14},{"$f":"AX70-AY71","v":5.3290705182007514E-14},{"$f":"AY70-AZ71","v":5.3290705182007514E-14},{"$f":"AZ70-BA71","v":5.3290705182007514E-14},{"$f":"BA70-BB71","v":5.3290705182007514E-14},{"$f":"BB70-BC71","v":5.3290705182007514E-14},{"$f":"BC70-BD71","v":5.3290705182007514E-14}]
[{"$f":"+\"Discount \"& PV_Base!A67&\"\"","v":"Discount IDA - blend"},{"$f":"+'Input 4 - External Financing'!E12","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D67-$D67<$B68,0,IF(D67-$D67<=$B69,$D69*D66,0))","v":0},0,0,0,0,0,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3000000000000003,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,6.8000000000000007,0,{"$f":"IF(AJ67-$D67<$B68,0,IF(AJ67-$D67<=$B69,$D69*AJ66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B70*D70","v":2},{"$f":"$B70*E70","v":2},2,2,2,2,1.9340000000000002,1.8680000000000001,1.8020000000000003,1.7360000000000002,1.6700000000000004,1.6040000000000003,1.5380000000000005,1.4720000000000004,1.4060000000000006,1.3400000000000005,1.2740000000000007,1.2080000000000006,1.1420000000000008,1.0760000000000007,1.0100000000000009,0.94400000000000095,0.878000000000001,0.81200000000000105,0.74600000000000111,0.68000000000000116,0.54400000000000115,0.40800000000000114,0.27200000000000107,0.13600000000000109,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D71+D72","v":0},2,2,2,2,2,5.3000000000000007,5.234,5.1680000000000001,5.1020000000000003,5.0360000000000005,4.9700000000000006,4.9040000000000008,4.838000000000001,4.7720000000000002,4.7060000000000013,4.6400000000000006,4.5740000000000007,4.5080000000000009,4.4420000000000011,4.3760000000000012,4.3100000000000014,4.2440000000000015,4.1780000000000008,4.112000000000001,4.0460000000000012,7.4800000000000022,7.3440000000000021,7.208000000000002,7.0720000000000018,6.9360000000000017,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,{"$f":"AR71+AR72","v":1.0658141036401502E-15},1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15,1.0658141036401502E-15]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B70>=$B71, D70, NPV($B71,E73:$BD73))","v":64.549952793138928},{"$f":"IF($B70>=$B71, E70, NPV($B71,F73:$BD73))","v":65.777450432795874},{"$f":"IF($B70>=$B71, F70, NPV($B71,G73:$BD73))","v":67.066322954435677},{"$f":"IF($B70>=$B71, G70, NPV($B71,H73:$BD73))","v":68.419639102157461},{"$f":"IF($B70>=$B71, H70, NPV($B71,I73:$BD73))","v":69.840621057265352},{"$f":"IF($B70>=$B71, I70, NPV($B71,J73:$BD73))","v":71.33265211012862},{"$f":"IF($B70>=$B71, J70, NPV($B71,K73:$BD73))","v":69.599284715635051},{"$f":"IF($B70>=$B71, K70, NPV($B71,L73:$BD73))","v":67.845248951416792},{"$f":"IF($B70>=$B71, L70, NPV($B71,M73:$BD73))","v":66.069511398987643},{"$f":"IF($B70>=$B71, M70, NPV($B71,N73:$BD73))","v":64.270986968937024},{"$f":"IF($B70>=$B71, N70, NPV($B71,O73:$BD73))","v":62.448536317383891},{"$f":"IF($B70>=$B71, O70, NPV($B71,P73:$BD73))","v":60.600963133253089},{"$f":"IF($B70>=$B71, P70, NPV($B71,Q73:$BD73))","v":58.727011289915737},{"$f":"IF($B70>=$B71, Q70, NPV($B71,R73:$BD73))","v":56.825361854411526},{"$f":"IF($B70>=$B71, R70, NPV($B71,S73:$BD73))","v":54.894629947132103},{"$f":"IF($B70>=$B71, S70, NPV($B71,T73:$BD73))","v":52.933361444488717},{"$f":"IF($B70>=$B71, T70, NPV($B71,U73:$BD73))","v":50.940029516713153},{"$f":"IF($B70>=$B71, U70, NPV($B71,V73:$BD73))","v":48.913030992548805},{"$f":"IF($B70>=$B71, V70, NPV($B71,W73:$BD73))","v":46.850682542176251},{"$f":"IF($B70>=$B71, W70, NPV($B71,X73:$BD73))","v":44.751216669285064},{"$f":"IF($B70>=$B71, X70, NPV($B71,Y73:$BD73))","v":42.612777502749317},{"$f":"IF($B70>=$B71, Y70, NPV($B71,Z73:$BD73))","v":40.433416377886786},{"$f":"IF($B70>=$B71, Z70, NPV($B71,AA73:$BD73))","v":38.211087196781122},{"$f":"IF($B70>=$B71, AA70, NPV($B71,AB73:$BD73))","v":35.943641556620179},{"$f":"IF($B70>=$B71, AB70, NPV($B71,AC73:$BD73))","v":33.628823634451187},{"$f":"IF($B70>=$B71, AC70, NPV($B71,AD73:$BD73))","v":31.264264816173746},{"$f":"IF($B70>=$B71, AD70, NPV($B71,AE73:$BD73))","v":25.347478056982432},{"$f":"IF($B70>=$B71, AE70, NPV($B71,AF73:$BD73))","v":19.270851959831553},{"$f":"IF($B70>=$B71, AF70, NPV($B71,AG73:$BD73))","v":13.026394557823133},{"$f":"IF($B70>=$B71, AG70, NPV($B71,AH73:$BD73))","v":6.6057142857143019},{"$f":"IF($B70>=$B71, AH70, NPV($B71,AI73:$BD73))","v":1.4029313794169221E-14},{"$f":"IF($B70>=$B71, AI70, NPV($B71,AJ73:$BD73))","v":1.3664965380237533E-14},{"$f":"IF($B70>=$B71, AJ70, NPV($B71,AK73:$BD73))","v":1.3282399545609258E-14},{"$f":"IF($B70>=$B71, AK70, NPV($B71,AL73:$BD73))","v":1.2880705419249571E-14},{"$f":"IF($B70>=$B71, AL70, NPV($B71,AM73:$BD73))","v":1.2458926586571901E-14},{"$f":"IF($B70>=$B71, AM70, NPV($B71,AN73:$BD73))","v":1.2016058812260345E-14},{"$f":"IF($B70>=$B71, AN70, NPV($B71,AO73:$BD73))","v":1.1551047649233214E-14},{"$f":"IF($B70>=$B71, AO70, NPV($B71,AP73:$BD73))","v":1.1062785928054725E-14},{"$f":"IF($B70>=$B71, AP70, NPV($B71,AQ73:$BD73))","v":1.0550111120817312E-14},{"$f":"IF($B70>=$B71, AQ70, NPV($B71,AR73:$BD73))","v":1.0011802573218029E-14},{"$f":"IF($B70>=$B71, AR70, NPV($B71,AS73:$BD73))","v":9.4465785982387789E-15},{"$f":"IF($B70>=$B71, AS70, NPV($B71,AT73:$BD73))","v":8.8530934245105676E-15},{"$f":"IF($B70>=$B71, AT70, NPV($B71,AU73:$BD73))","v":8.2299339920959459E-15},{"$f":"IF($B70>=$B71, AU70, NPV($B71,AV73:$BD73))","v":7.5756165880605946E-15},{"$f":"IF($B70>=$B71, AV70, NPV($B71,AW73:$BD73))","v":6.8885833138234745E-15},{"$f":"IF($B70>=$B71, AW70, NPV($B71,AX73:$BD73))","v":6.1671983758744989E-15},{"$f":"IF($B70>=$B71, AX70, NPV($B71,AY73:$BD73))","v":5.4097441910280738E-15},{"$f":"IF($B70>=$B71, AY70, NPV($B71,AZ73:$BD73))","v":4.614417296939328E-15},{"$f":"IF($B70>=$B71, AZ70, NPV($B71,BA73:$BD73))","v":3.7793240581461438E-15},{"$f":"IF($B70>=$B71, BA70, NPV($B71,BB73:$BD73))","v":2.9024761574133015E-15},{"$f":"IF($B70>=$B71, BB70, NPV($B71,BC73:$BD73))","v":1.9817858616438167E-15},{"$f":"IF($B70>=$B71, BC70, NPV($B71,BD73:$BD73))","v":1.0150610510858574E-15},{"$f":"IF($B70>=$B71, BD70, NPV($B71,$BD73:BD73))","v":1.0150610510858574E-15}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D74=0,0,(1-D74/D70)*100)","v":35.450047206861072},{"$f":"IF(E74=0,0,(1-E74/E70)*100)","v":34.222549567204133},32.933677045564323,31.580360897842542,30.159378942734648,28.667347889871376,28.025558722197463,27.360547161223991,26.670908547183537,25.955084137169337,25.211333751636069,24.437701828861503,23.631974915584241,22.791627915201751,21.913755409484949,20.994982918673589,20.031350837185048,19.018160608362955,17.949767877099443,16.819299871217417,15.6182623707935,14.335982250239942,12.958799096170658,11.468863161034148,9.8422958861899783,8.0462799524303126,6.8107424375647767,5.535039412590681,4.2176870748302893,2.857142857143391,73.673994843464882,74.357694585638129,75.075579314920034,75.829358280666042,76.620826194699347,77.451867504434318,78.324460879656016,79.240683923638827,80.202718119820759,81.212854025811794,{"$f":"IF(AR74=0,0,(1-AR74/AR70)*100)","v":82.273496727102398},83.387171563457514,84.556530141630375,85.784356648711906,87.073574481147503,88.427253205204863,89.848615865465106,91.341046658738364,92.908098991675274,94.553503941259038,96.281179138321988,98.095238095238088,98.095238095238088]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B68>0,D41-B68,0)","v":0},{"$f":"IF(E41-B68>0,E41-B68,0)","v":0},{"$f":"IF(F41-B68>0,F41-B68,0)","v":0},{"$f":"IF(G41-B68>0,G41-B68,0)","v":0},{"$f":"IF(H41-B68>0,H41-B68,0)","v":0},{"$f":"IF(I41-B68>0,I41-B68,0)","v":0},{"$f":"IF(J41-B68>0,J41-B68,0)","v":1},{"$f":"IF(K41-B68>0,K41-B68,0)","v":2},{"$f":"IF(L41-B68>0,L41-B68,0)","v":3},{"$f":"IF(M41-B68>0,M41-B68,0)","v":4},{"$f":"IF(N41-B68>0,N41-B68,0)","v":5},{"$f":"IF(O41-B68>0,O41-B68,0)","v":6},{"$f":"IF(P41-B68>0,P41-B68,0)","v":7},{"$f":"IF(Q41-B68>0,Q41-B68,0)","v":8},{"$f":"IF(R41-B68>0,R41-B68,0)","v":9},{"$f":"IF(S41-B68>0,S41-B68,0)","v":10},{"$f":"IF(T41-B68>0,T41-B68,0)","v":11},{"$f":"IF(U41-B68>0,U41-B68,0)","v":12},{"$f":"IF(V41-B68>0,V41-B68,0)","v":13},{"$f":"IF(W41-B68>0,W41-B68,0)","v":14},{"$f":"IF(X41-B68>0,X41-B68,0)","v":15},{"$f":"IF(Y41-B68>0,Y41-B68,0)","v":16},{"$f":"IF(Z41-B68>0,Z41-B68,0)","v":17},{"$f":"IF(AA41-B68>0,AA41-B68,0)","v":18},{"$f":"IF(AB41-B68>0,AB41-B68,0)","v":19},{"$f":"IF(AC41-B68>0,AC41-B68,0)","v":20},{"$f":"IF(AD41-B68>0,AD41-B68,0)","v":21},{"$f":"IF(AE41-B68>0,AE41-B68,0)","v":22}]
[null,null,null,{"$f":"IF(D76=0,0,CHOOSE(D76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E76=0,0,CHOOSE(E76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F76=0,0,CHOOSE(F76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G76=0,0,CHOOSE(G76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H76=0,0,CHOOSE(H76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I76=0,0,CHOOSE(I76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J76=0,0,CHOOSE(J76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K76=0,0,CHOOSE(K76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L76=0,0,CHOOSE(L76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M76=0,0,CHOOSE(M76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N76=0,0,CHOOSE(N76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(O76=0,0,CHOOSE(O76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(P76=0,0,CHOOSE(P76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Q76=0,0,CHOOSE(Q76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(R76=0,0,CHOOSE(R76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(S76=0,0,CHOOSE(S76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(T76=0,0,CHOOSE(T76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(U76=0,0,CHOOSE(U76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(V76=0,0,CHOOSE(V76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(W76=0,0,CHOOSE(W76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(X76=0,0,CHOOSE(X76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Y76=0,0,CHOOSE(Y76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(Z76=0,0,CHOOSE(Z76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AA76=0,0,CHOOSE(AA76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AB76=0,0,CHOOSE(AB76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AC76=0,0,CHOOSE(AC76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AD76=0,0,CHOOSE(AD76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(AE76=0,0,CHOOSE(AE76,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B69>0,D41-B69,0)","v":0},{"$f":"IF(E41-B69>0,E41-B69,0)","v":0},{"$f":"IF(F41-B69>0,F41-B69,0)","v":0},{"$f":"IF(G41-B69>0,G41-B69,0)","v":0},{"$f":"IF(H41-B69>0,H41-B69,0)","v":0},{"$f":"IF(I41-B69>0,I41-B69,0)","v":0},{"$f":"IF(J41-B69>0,J41-B69,0)","v":0},{"$f":"IF(K41-B69>0,K41-B69,0)","v":0},{"$f":"IF(L41-B69>0,L41-B69,0)","v":0},{"$f":"IF(M41-B69>0,M41-B69,0)","v":0},{"$f":"IF(N41-B69>0,N41-B69,0)","v":0},{"$f":"IF(O41-B69>0,O41-B69,0)","v":0},{"$f":"IF(P41-B69>0,P41-B69,0)","v":0},{"$f":"IF(Q41-B69>0,Q41-B69,0)","v":0},{"$f":"IF(R41-B69>0,R41-B69,0)","v":0},{"$f":"IF(S41-B69>0,S41-B69,0)","v":0},{"$f":"IF(T41-B69>0,T41-B69,0)","v":0},{"$f":"IF(U41-B69>0,U41-B69,0)","v":0},{"$f":"IF(V41-B69>0,V41-B69,0)","v":0},{"$f":"IF(W41-B69>0,W41-B69,0)","v":0},{"$f":"IF(X41-B69>0,X41-B69,0)","v":0},{"$f":"IF(Y41-B69>0,Y41-B69,0)","v":0},{"$f":"IF(Z41-B69>0,Z41-B69,0)","v":0},{"$f":"IF(AA41-B69>0,AA41-B69,0)","v":0},{"$f":"IF(AB41-B69>0,AB41-B69,0)","v":0},{"$f":"IF(AC41-B69>0,AC41-B69,0)","v":0},{"$f":"IF(AD41-B69>0,AD41-B69,0)","v":0},{"$f":"IF(AE41-B69>0,AE41-B69,0)","v":0}]
[null,null,null,{"$f":"IF(D78=0,0,CHOOSE(D78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E78=0,0,CHOOSE(E78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F78=0,0,CHOOSE(F78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G78=0,0,CHOOSE(G78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H78=0,0,CHOOSE(H78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I78=0,0,CHOOSE(I78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J78=0,0,CHOOSE(J78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K78=0,0,CHOOSE(K78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L78=0,0,CHOOSE(L78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M78=0,0,CHOOSE(M78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N78=0,0,CHOOSE(N78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O78=0,0,CHOOSE(O78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(P78=0,0,CHOOSE(P78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Q78=0,0,CHOOSE(Q78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(R78=0,0,CHOOSE(R78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(S78=0,0,CHOOSE(S78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(T78=0,0,CHOOSE(T78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(U78=0,0,CHOOSE(U78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(V78=0,0,CHOOSE(V78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(W78=0,0,CHOOSE(W78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(X78=0,0,CHOOSE(X78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Y78=0,0,CHOOSE(Y78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(Z78=0,0,CHOOSE(Z78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AA78=0,0,CHOOSE(AA78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AB78=0,0,CHOOSE(AB78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AC78=0,0,CHOOSE(AC78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AD78=0,0,CHOOSE(AD78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(AE78=0,0,CHOOSE(AE78,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A67&\"\"","v":"Output IDA - blend"},null,null,{"$f":"D$7","v":2018},{"$f":"D81+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F74","v":0},{"$f":"Ext_Debt_Data!G74","v":0},{"$f":"Ext_Debt_Data!H74","v":0},{"$f":"Ext_Debt_Data!I74","v":0},{"$f":"Ext_Debt_Data!J74","v":0},{"$f":"Ext_Debt_Data!K74","v":0},{"$f":"Ext_Debt_Data!L74","v":0},{"$f":"Ext_Debt_Data!M74","v":0},{"$f":"Ext_Debt_Data!N74","v":0},{"$f":"Ext_Debt_Data!O74","v":0},{"$f":"Ext_Debt_Data!P74","v":0},{"$f":"Ext_Debt_Data!Q74","v":0},{"$f":"Ext_Debt_Data!R74","v":0},{"$f":"Ext_Debt_Data!S74","v":0},{"$f":"Ext_Debt_Data!T74","v":0},{"$f":"Ext_Debt_Data!U74","v":0},{"$f":"Ext_Debt_Data!V74","v":0},{"$f":"Ext_Debt_Data!W74","v":0},{"$f":"Ext_Debt_Data!X74","v":0},{"$f":"Ext_Debt_Data!Y74","v":0},{"$f":"Ext_Debt_Data!Z74","v":0},{"$f":"Ext_Debt_Data!AA74","v":0},{"$f":"Ext_Debt_Data!AB74","v":0},{"$f":"Ext_Debt_Data!AC74","v":0},{"$f":"Ext_Debt_Data!AD74","v":0},{"$f":"Ext_Debt_Data!AE74","v":0},{"$f":"Ext_Debt_Data!AF74","v":0},{"$f":"Ext_Debt_Data!AG74","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":0},{"$f":"SUM(D82:H82)","v":0},{"$f":"SUM(D82:I82)","v":0},{"$f":"SUM(D82:J82)","v":0},{"$f":"SUM(D82:K82)","v":0},{"$f":"SUM(D82:L82)","v":0},{"$f":"SUM(D82:M82)","v":0},{"$f":"SUM(D82:N82)","v":0},{"$f":"SUM(D82:O82)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"SUM(D82:Q82)","v":0},{"$f":"SUM(D82:R82)","v":0},{"$f":"SUM(D82:S82)","v":0},{"$f":"SUM(D82:T82)","v":0},{"$f":"SUM(D82:U82)","v":0},{"$f":"SUM(D82:V82)","v":0},{"$f":"SUM(D82:W82)","v":0},{"$f":"SUM(D82:X82)","v":0},{"$f":"SUM(D82:Y82)","v":0},{"$f":"SUM(D82:Z82)","v":0},{"$f":"SUM(D82:AA82)","v":0},{"$f":"SUM(D82:AB82)","v":0},{"$f":"SUM(D82:AC82)","v":0},{"$f":"SUM(D82:AD82)","v":0},{"$f":"SUM(D82:AE82)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D82-D88","v":0},{"$f":"D84+E82-E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C74,\"#\")&\"   \"&TEXT(A67,\"#\")","v":"PV of debt   IDA - blend"},{"$f":"D82*D74/100","v":0},{"$f":"IF((D85*(1+$B71)-E86)<=0,E82*$D74/100,D85*(1+$B71)-E86+E82*$D74/100)","v":0},{"$f":"IF((E85*(1+$B71)-F86)<=0,F82*$D74/100,E85*(1+$B71)-F86+F82*$D74/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D87+D88","v":0},{"$f":"E87+E88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B70*D84","v":0},{"$f":"$B70*E84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D77-D79)/(B69-B68)","v":0},{"$f":"(E77-E79)/(B69-B68)","v":0},{"$f":"(F77-F79)/(B69-B68)","v":0},{"$f":"(G77-G79)/(B69-B68)","v":0},{"$f":"(H77-H79)/(B69-B68)","v":0},{"$f":"(I77-I79)/(B69-B68)","v":0},{"$f":"(J77-J79)/(B69-B68)","v":0},{"$f":"(K77-K79)/(B69-B68)","v":0},{"$f":"(L77-L79)/(B69-B68)","v":0},{"$f":"(M77-M79)/(B69-B68)","v":0},{"$f":"(N77-N79)/(B69-B68)","v":0},{"$f":"(O77-O79)/(B69-B68)","v":0},{"$f":"(P77-P79)/(B69-B68)","v":0},{"$f":"(Q77-Q79)/(B69-B68)","v":0},{"$f":"(R77-R79)/(B69-B68)","v":0},{"$f":"(S77-S79)/(B69-B68)","v":0},{"$f":"(T77-T79)/(B69-B68)","v":0},{"$f":"(U77-U79)/(B69-B68)","v":0},{"$f":"(V77-V79)/(B69-B68)","v":0},{"$f":"(W77-W79)/(B69-B68)","v":0},{"$f":"(X77-X79)/(B69-B68)","v":0},{"$f":"(Y77-Y79)/(B69-B68)","v":0},{"$f":"(Z77-Z79)/(B69-B68)","v":0},{"$f":"(AA77-AA79)/(B69-B68)","v":0},{"$f":"(AB77-AB79)/(B69-B68)","v":0},{"$f":"(AC77-AC79)/(B69-B68)","v":0},{"$f":"(AD77-AD79)/(B69-B68)","v":0},{"$f":"(AE77-AE79)/(B69-B68)","v":0}]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B13","v":"MULTI1"},null,null,{"$f":"+D67","v":0},{"$f":"+E67","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A92&\"\"","v":"Grace MULTI1"},{"$f":"+'Input 4 - External Financing'!G13","v":6},null,{"$f":"+D68","v":2018},{"$f":"+E68","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A92&\"\"","v":"Maturity MULTI1"},{"$f":"+'Input 4 - External Financing'!H13","v":38},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A92&\"\"","v":"Interest MULTI1"},{"$f":"+'Input 4 - External Financing'!F13","v":7.4999999999999997E-3},{"$f":"$C$10","v":"Debt stock"},{"$f":"D94-D96","v":100},{"$f":"D95-E96","v":100},100,100,100,100,100,{"$f":"J95-K96","v":96.875},93.75,90.625,87.5,84.375,81.25,78.125,75,71.875,68.75,65.625,62.5,59.375,56.25,53.125,50,46.875,43.75,40.625,37.5,34.375,31.25,28.125,25,21.875,18.75,15.625,12.5,9.375,6.25,3.125,0,0,{"$f":"AQ95-AR96","v":0},{"$f":"AR95-AS96","v":0},{"$f":"AS95-AT96","v":0},{"$f":"AT95-AU96","v":0},{"$f":"AU95-AV96","v":0},{"$f":"AV95-AW96","v":0},{"$f":"AW95-AX96","v":0},{"$f":"AX95-AY96","v":0},{"$f":"AY95-AZ96","v":0},{"$f":"AZ95-BA96","v":0},{"$f":"BA95-BB96","v":0},{"$f":"BB95-BC96","v":0},{"$f":"BC95-BD96","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A92&\"\"","v":"Discount MULTI1"},{"$f":"+'Input 4 - External Financing'!E13","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D92-$D92-1<$B93,0,IF(D92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(E92-$D92-1<$B93,0,IF(E92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(F92-$D92-1<$B93,0,IF(F92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},{"$f":"IF(G92-$D92-1<$B93,0,IF(G92-$D92-1<$B94,$D94/($B94-$B93),0))","v":0},0,0,0,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,3.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B95*D95","v":0.75},{"$f":"$B95*E95","v":0.75},0.75,0.75,0.75,0.75,0.75,0.7265625,0.703125,0.6796875,0.65625,0.6328125,0.609375,0.5859375,0.5625,0.5390625,0.515625,0.4921875,0.46875,0.4453125,0.421875,0.3984375,0.375,0.3515625,0.328125,0.3046875,0.28125,0.2578125,0.234375,0.2109375,0.1875,0.1640625,0.140625,0.1171875,9.375E-2,7.03125E-2,4.6875E-2,2.34375E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D96+D97","v":0},{"$f":"E96+E97","v":0.75},0.75,0.75,0.75,0.75,0.75,3.875,3.8515625,3.828125,3.8046875,3.78125,3.7578125,3.734375,3.7109375,3.6875,3.6640625,3.640625,3.6171875,3.59375,3.5703125,3.546875,3.5234375,3.5,3.4765625,3.453125,3.4296875,3.40625,3.3828125,3.359375,3.3359375,3.3125,3.2890625,3.265625,3.2421875,3.21875,3.1953125,3.171875,3.1484375,0,{"$f":"AR96+AR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B95>=$B96, D95, NPV($B96,E98:$BD98))","v":46.323032944717802},{"$f":"IF($B95>=$B96, E95, NPV($B96,F98:$BD98))","v":47.889184591953715},{"$f":"IF($B95>=$B96, F95, NPV($B96,G98:$BD98))","v":49.533643821551401},{"$f":"IF($B95>=$B96, G95, NPV($B96,H98:$BD98))","v":51.260326012628965},{"$f":"IF($B95>=$B96, H95, NPV($B96,I98:$BD98))","v":53.073342313260426},{"$f":"IF($B95>=$B96, I95, NPV($B96,J98:$BD98))","v":54.977009428923438},{"$f":"IF($B95>=$B96, J95, NPV($B96,K98:$BD98))","v":56.97585990036962},{"$f":"IF($B95>=$B96, K95, NPV($B96,L98:$BD98))","v":55.949652895388084},{"$f":"IF($B95>=$B96, L95, NPV($B96,M98:$BD98))","v":54.895573040157494},{"$f":"IF($B95>=$B96, M95, NPV($B96,N98:$BD98))","v":53.812226692165382},{"$f":"IF($B95>=$B96, N95, NPV($B96,O98:$BD98))","v":52.698150526773659},{"$f":"IF($B95>=$B96, O95, NPV($B96,P98:$BD98))","v":51.551808053112339},{"$f":"IF($B95>=$B96, P95, NPV($B96,Q98:$BD98))","v":50.371585955767955},{"$f":"IF($B95>=$B96, Q95, NPV($B96,R98:$BD98))","v":49.155790253556368},{"$f":"IF($B95>=$B96, R95, NPV($B96,S98:$BD98))","v":47.902642266234182},{"$f":"IF($B95>=$B96, S95, NPV($B96,T98:$BD98))","v":46.610274379545892},{"$f":"IF($B95>=$B96, T95, NPV($B96,U98:$BD98))","v":45.276725598523193},{"$f":"IF($B95>=$B96, U95, NPV($B96,V98:$BD98))","v":43.89993687844936},{"$f":"IF($B95>=$B96, V95, NPV($B96,W98:$BD98))","v":42.477746222371827},{"$f":"IF($B95>=$B96, W95, NPV($B96,X98:$BD98))","v":41.007883533490414},{"$f":"IF($B95>=$B96, X95, NPV($B96,Y98:$BD98))","v":39.487965210164937},{"$f":"IF($B95>=$B96, Y95, NPV($B96,Z98:$BD98))","v":37.915488470673182},{"$f":"IF($B95>=$B96, Z95, NPV($B96,AA98:$BD98))","v":36.287825394206848},{"$f":"IF($B95>=$B96, AA95, NPV($B96,AB98:$BD98))","v":34.602216663917197},{"$f":"IF($B95>=$B96, AB95, NPV($B96,AC98:$BD98))","v":32.855764997113049},{"$f":"IF($B95>=$B96, AC95, NPV($B96,AD98:$BD98))","v":31.045428246968715},{"$f":"IF($B95>=$B96, AD95, NPV($B96,AE98:$BD98))","v":29.168012159317147},{"$f":"IF($B95>=$B96, AE95, NPV($B96,AF98:$BD98))","v":27.220162767282996},{"$f":"IF($B95>=$B96, AF95, NPV($B96,AG98:$BD98))","v":25.198358405647152},{"$f":"IF($B95>=$B96, AG95, NPV($B96,AH98:$BD98))","v":23.098901325929511},{"$f":"IF($B95>=$B96, AH95, NPV($B96,AI98:$BD98))","v":20.917908892225988},{"$f":"IF($B95>=$B96, AI95, NPV($B96,AJ98:$BD98))","v":18.651304336837285},{"$f":"IF($B95>=$B96, AJ95, NPV($B96,AK98:$BD98))","v":16.294807053679154},{"$f":"IF($B95>=$B96, AK95, NPV($B96,AL98:$BD98))","v":13.843922406363111},{"$f":"IF($B95>=$B96, AL95, NPV($B96,AM98:$BD98))","v":11.293931026681269},{"$f":"IF($B95>=$B96, AM95, NPV($B96,AN98:$BD98))","v":8.6398775780153318},{"$f":"IF($B95>=$B96, AN95, NPV($B96,AO98:$BD98))","v":5.8765589569160994},{"$f":"IF($B95>=$B96, AO95, NPV($B96,AP98:$BD98))","v":2.9985119047619047},{"$f":"IF($B95>=$B96, AP95, NPV($B96,AQ98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AQ95, NPV($B96,AR98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AR95, NPV($B96,AS98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AS95, NPV($B96,AT98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AT95, NPV($B96,AU98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AU95, NPV($B96,AV98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AV95, NPV($B96,AW98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AW95, NPV($B96,AX98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AX95, NPV($B96,AY98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AY95, NPV($B96,AZ98:$BD98))","v":0},{"$f":"IF($B95>=$B96, AZ95, NPV($B96,BA98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BA95, NPV($B96,BB98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BB95, NPV($B96,BC98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BC95, NPV($B96,BD98:$BD98))","v":0},{"$f":"IF($B95>=$B96, BD95, NPV($B96,$BD98:BD98))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D99=0,0,(1-D99/D95)*100)","v":53.676967055282198},52.110815408046285,50.466356178448599,48.739673987371035,46.926657686739567,45.022990571076562,43.02414009963038,42.245519591857459,41.444722090498672,40.620991236231305,39.773542255115814,38.901560825940926,38.00420190059328,37.080588475447854,36.129810311687763,35.15092260237094,34.142944583966262,33.104858089981924,32.035606044205082,30.934090890963517,29.799172959706777,28.629668761085782,27.424349211586307,26.181937783643317,24.901108578027319,23.580484315153928,22.218634241820943,20.814071949722191,19.365253101929113,17.870573063361739,16.328364431096041,14.736894460172412,13.094362380377845,11.398896599276087,9.6485517865498416,7.8413058345031317,5.9750566893424057,4.0476190476190554,0,0,{"$f":"IF(AR99=0,0,(1-AR99/AR95)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B93>0,D41-B93,0)","v":0},{"$f":"IF(E41-B93>0,E41-B93,0)","v":0},{"$f":"IF(F41-B93>0,F41-B93,0)","v":0},{"$f":"IF(G41-B93>0,G41-B93,0)","v":0},{"$f":"IF(H41-B93>0,H41-B93,0)","v":0},{"$f":"IF(I41-B93>0,I41-B93,0)","v":0},{"$f":"IF(J41-B93>0,J41-B93,0)","v":0},{"$f":"IF(K41-B93>0,K41-B93,0)","v":1},{"$f":"IF(L41-B93>0,L41-B93,0)","v":2},{"$f":"IF(M41-B93>0,M41-B93,0)","v":3},{"$f":"IF(N41-B93>0,N41-B93,0)","v":4},{"$f":"IF(O41-B93>0,O41-B93,0)","v":5},{"$f":"IF(P41-B93>0,P41-B93,0)","v":6},{"$f":"IF(Q41-B93>0,Q41-B93,0)","v":7},{"$f":"IF(R41-B93>0,R41-B93,0)","v":8},{"$f":"IF(S41-B93>0,S41-B93,0)","v":9},{"$f":"IF(T41-B93>0,T41-B93,0)","v":10},{"$f":"IF(U41-B93>0,U41-B93,0)","v":11},{"$f":"IF(V41-B93>0,V41-B93,0)","v":12},{"$f":"IF(W41-B93>0,W41-B93,0)","v":13},{"$f":"IF(X41-B93>0,X41-B93,0)","v":14},{"$f":"IF(Y41-B93>0,Y41-B93,0)","v":15},{"$f":"IF(Z41-B93>0,Z41-B93,0)","v":16},{"$f":"IF(AA41-B93>0,AA41-B93,0)","v":17},{"$f":"IF(AB41-B93>0,AB41-B93,0)","v":18},{"$f":"IF(AC41-B93>0,AC41-B93,0)","v":19},{"$f":"IF(AD41-B93>0,AD41-B93,0)","v":20},{"$f":"IF(AE41-B93>0,AE41-B93,0)","v":21}]
[null,null,null,{"$f":"IF(D101=0,0,CHOOSE(D101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(E101=0,0,CHOOSE(E101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(F101=0,0,CHOOSE(F101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(G101=0,0,CHOOSE(G101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(H101=0,0,CHOOSE(H101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(I101=0,0,CHOOSE(I101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(J101=0,0,CHOOSE(J101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(K101=0,0,CHOOSE(K101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(L101=0,0,CHOOSE(L101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(M101=0,0,CHOOSE(M101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(N101=0,0,CHOOSE(N101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(O101=0,0,CHOOSE(O101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(P101=0,0,CHOOSE(P101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Q101=0,0,CHOOSE(Q101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(R101=0,0,CHOOSE(R101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(S101=0,0,CHOOSE(S101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(T101=0,0,CHOOSE(T101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(U101=0,0,CHOOSE(U101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(V101=0,0,CHOOSE(V101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(W101=0,0,CHOOSE(W101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(X101=0,0,CHOOSE(X101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Y101=0,0,CHOOSE(Y101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(Z101=0,0,CHOOSE(Z101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AA101=0,0,CHOOSE(AA101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AB101=0,0,CHOOSE(AB101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AC101=0,0,CHOOSE(AC101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AD101=0,0,CHOOSE(AD101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0},{"$f":"IF(AE101=0,0,CHOOSE(AE101,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108,AF108))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B94>0,D41-B94,0)","v":0},{"$f":"IF(E41-B94>0,E41-B94,0)","v":0},{"$f":"IF(F41-B94>0,F41-B94,0)","v":0},{"$f":"IF(G41-B94>0,G41-B94,0)","v":0},{"$f":"IF(H41-B94>0,H41-B94,0)","v":0},{"$f":"IF(I41-B94>0,I41-B94,0)","v":0},{"$f":"IF(J41-B94>0,J41-B94,0)","v":0},{"$f":"IF(K41-B94>0,K41-B94,0)","v":0},{"$f":"IF(L41-B94>0,L41-B94,0)","v":0},{"$f":"IF(M41-B94>0,M41-B94,0)","v":0},{"$f":"IF(N41-B94>0,N41-B94,0)","v":0},{"$f":"IF(O41-B94>0,O41-B94,0)","v":0},{"$f":"IF(P41-B94>0,P41-B94,0)","v":0},{"$f":"IF(Q41-B94>0,Q41-B94,0)","v":0},{"$f":"IF(R41-B94>0,R41-B94,0)","v":0},{"$f":"IF(S41-B94>0,S41-B94,0)","v":0},{"$f":"IF(T41-B94>0,T41-B94,0)","v":0},{"$f":"IF(U41-B94>0,U41-B94,0)","v":0},{"$f":"IF(V41-B94>0,V41-B94,0)","v":0},{"$f":"IF(W41-B94>0,W41-B94,0)","v":0},{"$f":"IF(X41-B94>0,X41-B94,0)","v":0},{"$f":"IF(Y41-B94>0,Y41-B94,0)","v":0},{"$f":"IF(Z41-B94>0,Z41-B94,0)","v":0},{"$f":"IF(AA41-B94>0,AA41-B94,0)","v":0},{"$f":"IF(AB41-B94>0,AB41-B94,0)","v":0},{"$f":"IF(AC41-B94>0,AC41-B94,0)","v":0},{"$f":"IF(AD41-B94>0,AD41-B94,0)","v":0},{"$f":"IF(AE41-B94>0,AE41-B94,0)","v":0}]
[null,null,null,{"$f":"IF(D103=0,0,CHOOSE(D103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(E103=0,0,CHOOSE(E103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(F103=0,0,CHOOSE(F103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(G103=0,0,CHOOSE(G103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(H103=0,0,CHOOSE(H103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(I103=0,0,CHOOSE(I103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(J103=0,0,CHOOSE(J103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(K103=0,0,CHOOSE(K103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(L103=0,0,CHOOSE(L103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(M103=0,0,CHOOSE(M103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(N103=0,0,CHOOSE(N103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(O103=0,0,CHOOSE(O103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(P103=0,0,CHOOSE(P103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Q103=0,0,CHOOSE(Q103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(R103=0,0,CHOOSE(R103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(S103=0,0,CHOOSE(S103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(T103=0,0,CHOOSE(T103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(U103=0,0,CHOOSE(U103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(V103=0,0,CHOOSE(V103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(W103=0,0,CHOOSE(W103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(X103=0,0,CHOOSE(X103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Y103=0,0,CHOOSE(Y103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(Z103=0,0,CHOOSE(Z103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AA103=0,0,CHOOSE(AA103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AB103=0,0,CHOOSE(AB103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AC103=0,0,CHOOSE(AC103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AD103=0,0,CHOOSE(AD103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0},{"$f":"IF(AE103=0,0,CHOOSE(AE103,D108,E108,F108,G108,H108,I108,J108,K108,L108,M108,N108,O108,P108,Q108,R108,S108,T108,U108,V108,W108,X108,Y108,Z108,AA108,AB108,AC108,AD108,AE108))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A92&\"\"","v":"Output MULTI1"},null,null,{"$f":"D$7","v":2018},{"$f":"D106+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F75","v":0},{"$f":"Ext_Debt_Data!G75","v":0},{"$f":"Ext_Debt_Data!H75","v":0},{"$f":"Ext_Debt_Data!I75","v":0},{"$f":"Ext_Debt_Data!J75","v":0},{"$f":"Ext_Debt_Data!K75","v":0},{"$f":"Ext_Debt_Data!L75","v":0},{"$f":"Ext_Debt_Data!M75","v":0},{"$f":"Ext_Debt_Data!N75","v":0},{"$f":"Ext_Debt_Data!O75","v":0},{"$f":"Ext_Debt_Data!P75","v":0},{"$f":"Ext_Debt_Data!Q75","v":0},{"$f":"Ext_Debt_Data!R75","v":0},{"$f":"Ext_Debt_Data!S75","v":0},{"$f":"Ext_Debt_Data!T75","v":0},{"$f":"Ext_Debt_Data!U75","v":0},{"$f":"Ext_Debt_Data!V75","v":0},{"$f":"Ext_Debt_Data!W75","v":0},{"$f":"Ext_Debt_Data!X75","v":0},{"$f":"Ext_Debt_Data!Y75","v":0},{"$f":"Ext_Debt_Data!Z75","v":0},{"$f":"Ext_Debt_Data!AA75","v":0},{"$f":"Ext_Debt_Data!AB75","v":0},{"$f":"Ext_Debt_Data!AC75","v":0},{"$f":"Ext_Debt_Data!AD75","v":0},{"$f":"Ext_Debt_Data!AE75","v":0},{"$f":"Ext_Debt_Data!AF75","v":0},{"$f":"Ext_Debt_Data!AG75","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D107","v":0},{"$f":"SUM(D107:E107)","v":0},{"$f":"SUM(D107:F107)","v":0},{"$f":"SUM(D107:G107)","v":0},{"$f":"SUM(D107:H107)","v":0},{"$f":"SUM(D107:I107)","v":0},{"$f":"SUM(D107:J107)","v":0},{"$f":"SUM(D107:K107)","v":0},{"$f":"SUM(D107:L107)","v":0},{"$f":"SUM(D107:M107)","v":0},{"$f":"SUM(D107:N107)","v":0},{"$f":"SUM(D107:O107)","v":0},{"$f":"SUM(D107:P107)","v":0},{"$f":"SUM(D107:Q107)","v":0},{"$f":"SUM(D107:R107)","v":0},{"$f":"SUM(D107:S107)","v":0},{"$f":"SUM(D107:T107)","v":0},{"$f":"SUM(D107:U107)","v":0},{"$f":"SUM(D107:V107)","v":0},{"$f":"SUM(D107:W107)","v":0},{"$f":"SUM(D107:X107)","v":0},{"$f":"SUM(D107:Y107)","v":0},{"$f":"SUM(D107:Z107)","v":0},{"$f":"SUM(D107:AA107)","v":0},{"$f":"SUM(D107:AB107)","v":0},{"$f":"SUM(D107:AC107)","v":0},{"$f":"SUM(D107:AD107)","v":0},{"$f":"SUM(D107:AE107)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D107-D113","v":0},{"$f":"D109+E107-E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C99,\"#\")&\"   \"&TEXT(A92,\"#\")","v":"PV of debt   MULTI1"},{"$f":"IF($B95>=$B96,D107,D107*D99/100)","v":0},{"$f":"IF($B95>=$B96,D110-E113+E107,D110*(1+$B96)-E111+E107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,E110-F113+F107,E110*(1+$B96)-F111+F107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,F110-G113+G107,F110*(1+$B96)-G111+G107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,G110-H113+H107,G110*(1+$B96)-H111+H107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,H110-I113+I107,H110*(1+$B96)-I111+I107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,I110-J113+J107,I110*(1+$B96)-J111+J107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,J110-K113+K107,J110*(1+$B96)-K111+K107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,K110-L113+L107,K110*(1+$B96)-L111+L107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,L110-M113+M107,L110*(1+$B96)-M111+M107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,M110-N113+N107,M110*(1+$B96)-N111+N107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,N110-O113+O107,N110*(1+$B96)-O111+O107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,O110-P113+P107,O110*(1+$B96)-P111+P107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,P110-Q113+Q107,P110*(1+$B96)-Q111+Q107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,Q110-R113+R107,Q110*(1+$B96)-R111+R107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,R110-S113+S107,R110*(1+$B96)-S111+S107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,S110-T113+T107,S110*(1+$B96)-T111+T107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,T110-U113+U107,T110*(1+$B96)-U111+U107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,U110-V113+V107,U110*(1+$B96)-V111+V107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,V110-W113+W107,V110*(1+$B96)-W111+W107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,W110-X113+X107,W110*(1+$B96)-X111+X107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,X110-Y113+Y107,X110*(1+$B96)-Y111+Y107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,Y110-Z113+Z107,Y110*(1+$B96)-Z111+Z107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,Z110-AA113+AA107,Z110*(1+$B96)-AA111+AA107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,AA110-AB113+AB107,AA110*(1+$B96)-AB111+AB107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,AB110-AC113+AC107,AB110*(1+$B96)-AC111+AC107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,AC110-AD113+AD107,AC110*(1+$B96)-AD111+AD107*$D99/100)","v":0},{"$f":"IF($B95>=$B96,AD110-AE113+AE107,AD110*(1+$B96)-AE111+AE107*$D99/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D112+D113","v":0},{"$f":"E112+E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B95*D109","v":0},{"$f":"$B95*E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D102-D104)/(B94-B93)","v":0},{"$f":"(E102-E104)/(B94-B93)","v":0},{"$f":"(F102-F104)/(B94-B93)","v":0},{"$f":"(G102-G104)/(B94-B93)","v":0},{"$f":"(H102-H104)/(B94-B93)","v":0},{"$f":"(I102-I104)/(B94-B93)","v":0},{"$f":"(J102-J104)/(B94-B93)","v":0},{"$f":"(K102-K104)/(B94-B93)","v":0},{"$f":"(L102-L104)/(B94-B93)","v":0},{"$f":"(M102-M104)/(B94-B93)","v":0},{"$f":"(N102-N104)/(B94-B93)","v":0},{"$f":"(O102-O104)/(B94-B93)","v":0},{"$f":"(P102-P104)/(B94-B93)","v":0},{"$f":"(Q102-Q104)/(B94-B93)","v":0},{"$f":"(R102-R104)/(B94-B93)","v":0},{"$f":"(S102-S104)/(B94-B93)","v":0},{"$f":"(T102-T104)/(B94-B93)","v":0},{"$f":"(U102-U104)/(B94-B93)","v":0},{"$f":"(V102-V104)/(B94-B93)","v":0},{"$f":"(W102-W104)/(B94-B93)","v":0},{"$f":"(X102-X104)/(B94-B93)","v":0},{"$f":"(Y102-Y104)/(B94-B93)","v":0},{"$f":"(Z102-Z104)/(B94-B93)","v":0},{"$f":"(AA102-AA104)/(B94-B93)","v":0},{"$f":"(AB102-AB104)/(B94-B93)","v":0},{"$f":"(AC102-AC104)/(B94-B93)","v":0},{"$f":"(AD102-AD104)/(B94-B93)","v":0},{"$f":"(AE102-AE104)/(B94-B93)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B14","v":"MULTI2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A118&\"\"","v":"Grace MULTI2"},{"$f":"'Input 4 - External Financing'!G14","v":5},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A118&\"\"","v":"Maturity MULTI2"},{"$f":"'Input 4 - External Financing'!H14","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A118&\"\"","v":"Interest MULTI2"},{"$f":"'Input 4 - External Financing'!F14","v":7.4999999999999997E-3},{"$f":"$C$10","v":"Debt stock"},{"$f":"D120-D122","v":100},{"$f":"D121-E122","v":100},100,100,100,100,96,92,88,84,80,76,72,68,64,60,56,52,48,44,40,36,32,28,24,20,16,12,8,4,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ121-AR122","v":0},{"$f":"AR121-AS122","v":0},{"$f":"AS121-AT122","v":0},{"$f":"AT121-AU122","v":0},{"$f":"AU121-AV122","v":0},{"$f":"AV121-AW122","v":0},{"$f":"AW121-AX122","v":0},{"$f":"AX121-AY122","v":0},{"$f":"AY121-AZ122","v":0},{"$f":"AZ121-BA122","v":0},{"$f":"BA121-BB122","v":0},{"$f":"BB121-BC122","v":0},{"$f":"BC121-BD122","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A118&\"\"","v":"Discount MULTI2"},{"$f":"'Input 4 - External Financing'!E14","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D118-$D118-1<$B119,0,IF(D118-$D118-1<$B120,$D120/($B120-$B119),0))","v":0},0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD118-$D118-1<$B119,0,IF(BD118-$D118-1<$B120,$D120/($B120-$B119),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B121*D121","v":0.75},{"$f":"$B121*E121","v":0.75},0.75,0.75,0.75,0.75,0.72,0.69,0.65999999999999992,0.63,0.6,0.56999999999999995,0.54,0.51,0.48,0.44999999999999996,0.42,0.39,0.36,0.32999999999999996,0.3,0.27,0.24,0.21,0.18,0.15,0.12,0.09,0.06,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D122+D123","v":0},0.75,0.75,0.75,0.75,0.75,4.75,4.72,4.6899999999999995,4.66,4.63,4.5999999999999996,4.57,4.54,4.51,4.4800000000000004,4.45,4.42,4.3899999999999997,4.3600000000000003,4.33,4.3,4.2699999999999996,4.24,4.21,4.18,4.1500000000000004,4.12,4.09,4.0599999999999996,4.03,0,0,0,0,0,0,0,0,0,{"$f":"AR122+AR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B121>=$B122, D121, NPV($B122,E124:$BD124))","v":52.546112811256819},{"$f":"IF($B121>=$B122, E121, NPV($B122,F124:$BD124))","v":54.423418451819664},{"$f":"IF($B121>=$B122, F121, NPV($B122,G124:$BD124))","v":56.39458937441065},{"$f":"IF($B121>=$B122, G121, NPV($B122,H124:$BD124))","v":58.464318843131188},{"$f":"IF($B121>=$B122, H121, NPV($B122,I124:$BD124))","v":60.637534785287741},{"$f":"IF($B121>=$B122, I121, NPV($B122,J124:$BD124))","v":62.919411524552146},{"$f":"IF($B121>=$B122, J121, NPV($B122,K124:$BD124))","v":61.315382100779765},{"$f":"IF($B121>=$B122, K121, NPV($B122,L124:$BD124))","v":59.661151205818733},{"$f":"IF($B121>=$B122, L121, NPV($B122,M124:$BD124))","v":57.954208766109673},{"$f":"IF($B121>=$B122, M121, NPV($B122,N124:$BD124))","v":56.191919204415179},{"$f":"IF($B121>=$B122, N121, NPV($B122,O124:$BD124))","v":54.371515164635937},{"$f":"IF($B121>=$B122, O121, NPV($B122,P124:$BD124))","v":52.490090922867729},{"$f":"IF($B121>=$B122, P121, NPV($B122,Q124:$BD124))","v":50.544595469011107},{"$f":"IF($B121>=$B122, Q121, NPV($B122,R124:$BD124))","v":48.531825242461686},{"$f":"IF($B121>=$B122, R121, NPV($B122,S124:$BD124))","v":46.44841650458477},{"$f":"IF($B121>=$B122, S121, NPV($B122,T124:$BD124))","v":44.290837329813996},{"$f":"IF($B121>=$B122, T121, NPV($B122,U124:$BD124))","v":42.055379196304706},{"$f":"IF($B121>=$B122, U121, NPV($B122,V124:$BD124))","v":39.738148156119941},{"$f":"IF($B121>=$B122, V121, NPV($B122,W124:$BD124))","v":37.335055563925941},{"$f":"IF($B121>=$B122, W121, NPV($B122,X124:$BD124))","v":34.841808342122249},{"$f":"IF($B121>=$B122, X121, NPV($B122,Y124:$BD124))","v":32.253898759228356},{"$f":"IF($B121>=$B122, Y121, NPV($B122,Z124:$BD124))","v":29.566593697189777},{"$f":"IF($B121>=$B122, Z121, NPV($B122,AA124:$BD124))","v":26.774923382049266},{"$f":"IF($B121>=$B122, AA121, NPV($B122,AB124:$BD124))","v":23.873669551151728},{"$f":"IF($B121>=$B122, AB121, NPV($B122,AC124:$BD124))","v":20.857353028709316},{"$f":"IF($B121>=$B122, AC121, NPV($B122,AD124:$BD124))","v":17.720220680144784},{"$f":"IF($B121>=$B122, AD121, NPV($B122,AE124:$BD124))","v":14.456231714152024},{"$f":"IF($B121>=$B122, AE121, NPV($B122,AF124:$BD124))","v":11.059043299859626},{"$f":"IF($B121>=$B122, AF121, NPV($B122,AG124:$BD124))","v":7.5219954648526066},{"$f":"IF($B121>=$B122, AG121, NPV($B122,AH124:$BD124))","v":3.8380952380952382},{"$f":"IF($B121>=$B122, AH121, NPV($B122,AI124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AI121, NPV($B122,AJ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AJ121, NPV($B122,AK124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AK121, NPV($B122,AL124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AL121, NPV($B122,AM124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AM121, NPV($B122,AN124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AN121, NPV($B122,AO124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AO121, NPV($B122,AP124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AP121, NPV($B122,AQ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AQ121, NPV($B122,AR124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AR121, NPV($B122,AS124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AS121, NPV($B122,AT124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AT121, NPV($B122,AU124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AU121, NPV($B122,AV124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AV121, NPV($B122,AW124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AW121, NPV($B122,AX124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AX121, NPV($B122,AY124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AY121, NPV($B122,AZ124:$BD124))","v":0},{"$f":"IF($B121>=$B122, AZ121, NPV($B122,BA124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BA121, NPV($B122,BB124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BB121, NPV($B122,BC124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BC121, NPV($B122,BD124:$BD124))","v":0},{"$f":"IF($B121>=$B122, BD121, NPV($B122,$BD124:BD124))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D125=0,0,(1-D125/D121)*100)","v":47.453887188743181},45.576581548180343,43.60541062558935,41.535681156868812,39.362465214712259,37.080588475447854,36.129810311687748,35.15092260237094,34.142944583966283,33.104858089981924,32.035606044205082,30.934090890963517,29.799172959706798,28.629668761085757,27.424349211586296,26.181937783643338,24.901108578027308,23.58048431515396,22.218634241820958,20.814071949722155,19.365253101929113,17.870573063361729,16.328364431096041,14.736894460172401,13.094362380377856,11.398896599276076,9.6485517865498522,7.841305834503121,5.9750566893424173,4.0476190476190439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B119>0,D41-B119,0)","v":0},{"$f":"IF(E41-B119>0,E41-B119,0)","v":0},{"$f":"IF(F41-B119>0,F41-B119,0)","v":0},{"$f":"IF(G41-B119>0,G41-B119,0)","v":0},{"$f":"IF(H41-B119>0,H41-B119,0)","v":0},{"$f":"IF(I41-B119>0,I41-B119,0)","v":0},{"$f":"IF(J41-B119>0,J41-B119,0)","v":1},{"$f":"IF(K41-B119>0,K41-B119,0)","v":2},{"$f":"IF(L41-B119>0,L41-B119,0)","v":3},{"$f":"IF(M41-B119>0,M41-B119,0)","v":4},{"$f":"IF(N41-B119>0,N41-B119,0)","v":5},{"$f":"IF(O41-B119>0,O41-B119,0)","v":6},{"$f":"IF(P41-B119>0,P41-B119,0)","v":7},{"$f":"IF(Q41-B119>0,Q41-B119,0)","v":8},{"$f":"IF(R41-B119>0,R41-B119,0)","v":9},{"$f":"IF(S41-B119>0,S41-B119,0)","v":10},{"$f":"IF(T41-B119>0,T41-B119,0)","v":11},{"$f":"IF(U41-B119>0,U41-B119,0)","v":12},{"$f":"IF(V41-B119>0,V41-B119,0)","v":13},{"$f":"IF(W41-B119>0,W41-B119,0)","v":14},{"$f":"IF(X41-B119>0,X41-B119,0)","v":15},{"$f":"IF(Y41-B119>0,Y41-B119,0)","v":16},{"$f":"IF(Z41-B119>0,Z41-B119,0)","v":17},{"$f":"IF(AA41-B119>0,AA41-B119,0)","v":18},{"$f":"IF(AB41-B119>0,AB41-B119,0)","v":19},{"$f":"IF(AC41-B119>0,AC41-B119,0)","v":20},{"$f":"IF(AD41-B119>0,AD41-B119,0)","v":21},{"$f":"IF(AE41-$B119>0,AE41-$B119,0)","v":22}]
[null,null,null,{"$f":"IF(D127=0,0,CHOOSE(D127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(E127=0,0,CHOOSE(E127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(F127=0,0,CHOOSE(F127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(G127=0,0,CHOOSE(G127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(H127=0,0,CHOOSE(H127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(I127=0,0,CHOOSE(I127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":0},{"$f":"IF(J127=0,0,CHOOSE(J127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":89.673851579888805},{"$f":"IF(K127=0,0,CHOOSE(K127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":238.32135434253479},{"$f":"IF(L127=0,0,CHOOSE(L127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":327.04133142961058},{"$f":"IF(M127=0,0,CHOOSE(M127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":358.69133142961056},{"$f":"IF(N127=0,0,CHOOSE(N127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":366.72133142961053},{"$f":"IF(O127=0,0,CHOOSE(O127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(P127=0,0,CHOOSE(P127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(Q127=0,0,CHOOSE(Q127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(R127=0,0,CHOOSE(R127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(S127=0,0,CHOOSE(S127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(T127=0,0,CHOOSE(T127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(U127=0,0,CHOOSE(U127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(V127=0,0,CHOOSE(V127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(W127=0,0,CHOOSE(W127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(X127=0,0,CHOOSE(X127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(Y127=0,0,CHOOSE(Y127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(Z127=0,0,CHOOSE(Z127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(AA127=0,0,CHOOSE(AA127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(AB127=0,0,CHOOSE(AB127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(AC127=0,0,CHOOSE(AC127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(AD127=0,0,CHOOSE(AD127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053},{"$f":"IF(AE127=0,0,CHOOSE(AE127,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134,AF134))","v":367.72133142961053}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B120>0,D41-B120,0)","v":0},{"$f":"IF(E41-B120>0,E41-B120,0)","v":0},{"$f":"IF(F41-B120>0,F41-B120,0)","v":0},{"$f":"IF(G41-B120>0,G41-B120,0)","v":0},{"$f":"IF(H41-B120>0,H41-B120,0)","v":0},{"$f":"IF(I41-B120>0,I41-B120,0)","v":0},{"$f":"IF(J41-B120>0,J41-B120,0)","v":0},{"$f":"IF(K41-B120>0,K41-B120,0)","v":0},{"$f":"IF(L41-B120>0,L41-B120,0)","v":0},{"$f":"IF(M41-B120>0,M41-B120,0)","v":0},{"$f":"IF(N41-B120>0,N41-B120,0)","v":0},{"$f":"IF(O41-B120>0,O41-B120,0)","v":0},{"$f":"IF(P41-B120>0,P41-B120,0)","v":0},{"$f":"IF(Q41-B120>0,Q41-B120,0)","v":0},{"$f":"IF(R41-B120>0,R41-B120,0)","v":0},{"$f":"IF(S41-B120>0,S41-B120,0)","v":0},{"$f":"IF(T41-B120>0,T41-B120,0)","v":0},{"$f":"IF(U41-B120>0,U41-B120,0)","v":0},{"$f":"IF(V41-B120>0,V41-B120,0)","v":0},{"$f":"IF(W41-B120>0,W41-B120,0)","v":0},{"$f":"IF(X41-B120>0,X41-B120,0)","v":0},{"$f":"IF(Y41-B120>0,Y41-B120,0)","v":0},{"$f":"IF(Z41-B120>0,Z41-B120,0)","v":0},{"$f":"IF(AA41-B120>0,AA41-B120,0)","v":0},{"$f":"IF(AB41-B120>0,AB41-B120,0)","v":0},{"$f":"IF(AC41-B120>0,AC41-B120,0)","v":0},{"$f":"IF(AD41-B120>0,AD41-B120,0)","v":0},{"$f":"IF(AE41-B120>0,AE41-B120,0)","v":0}]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(R129=0,0,CHOOSE(R129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(S129=0,0,CHOOSE(S129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(T129=0,0,CHOOSE(T129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(U129=0,0,CHOOSE(U129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(V129=0,0,CHOOSE(V129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(W129=0,0,CHOOSE(W129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(X129=0,0,CHOOSE(X129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D134,E134,F134,G134,H134,I134,J134,K134,L134,M134,N134,O134,P134,Q134,R134,S134,T134,U134,V134,W134,X134,Y134,Z134,AA134,AB134,AC134,AD134,AE134))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A118&\"\"","v":"Output MULTI2"},null,null,{"$f":"D$7","v":2018},{"$f":"D132+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F76","v":89.673851579888805},{"$f":"Ext_Debt_Data!G76","v":148.64750276264598},{"$f":"Ext_Debt_Data!H76","v":88.719977087075804},{"$f":"Ext_Debt_Data!I76","v":31.65},{"$f":"Ext_Debt_Data!J76","v":8.0299999999999994},{"$f":"Ext_Debt_Data!K76","v":1},{"$f":"Ext_Debt_Data!L76","v":0},{"$f":"Ext_Debt_Data!M76","v":0},{"$f":"Ext_Debt_Data!N76","v":0},{"$f":"Ext_Debt_Data!O76","v":0},{"$f":"Ext_Debt_Data!P76","v":0},{"$f":"Ext_Debt_Data!Q76","v":0},{"$f":"Ext_Debt_Data!R76","v":0},{"$f":"Ext_Debt_Data!S76","v":0},{"$f":"Ext_Debt_Data!T76","v":0},{"$f":"Ext_Debt_Data!U76","v":0},{"$f":"Ext_Debt_Data!V76","v":0},{"$f":"Ext_Debt_Data!W76","v":0},{"$f":"Ext_Debt_Data!X76","v":0},{"$f":"Ext_Debt_Data!Y76","v":0},{"$f":"Ext_Debt_Data!Z76","v":0},{"$f":"Ext_Debt_Data!AA76","v":0},{"$f":"Ext_Debt_Data!AB76","v":0},{"$f":"Ext_Debt_Data!AC76","v":0},{"$f":"Ext_Debt_Data!AD76","v":0},{"$f":"Ext_Debt_Data!AE76","v":0},{"$f":"Ext_Debt_Data!AF76","v":0},{"$f":"Ext_Debt_Data!AG76","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D133","v":89.673851579888805},{"$f":"SUM(D133:E133)","v":238.32135434253479},{"$f":"SUM(D133:F133)","v":327.04133142961058},{"$f":"SUM(D133:G133)","v":358.69133142961056},{"$f":"SUM(D133:H133)","v":366.72133142961053},{"$f":"SUM(D133:I133)","v":367.72133142961053},{"$f":"SUM(D133:J133)","v":367.72133142961053},{"$f":"SUM(D133:K133)","v":367.72133142961053},{"$f":"SUM(D133:L133)","v":367.72133142961053},{"$f":"SUM(D133:M133)","v":367.72133142961053},{"$f":"SUM(D133:N133)","v":367.72133142961053},{"$f":"SUM(D133:O133)","v":367.72133142961053},{"$f":"SUM(D133:P133)","v":367.72133142961053},{"$f":"SUM(D133:Q133)","v":367.72133142961053},{"$f":"SUM(D133:R133)","v":367.72133142961053},{"$f":"SUM(D133:S133)","v":367.72133142961053},{"$f":"SUM(D133:T133)","v":367.72133142961053},{"$f":"SUM(D133:U133)","v":367.72133142961053},{"$f":"SUM(D133:V133)","v":367.72133142961053},{"$f":"SUM(D133:W133)","v":367.72133142961053},{"$f":"SUM(D133:X133)","v":367.72133142961053},{"$f":"SUM(D133:Y133)","v":367.72133142961053},{"$f":"SUM(D133:Z133)","v":367.72133142961053},{"$f":"SUM(D133:AA133)","v":367.72133142961053},{"$f":"SUM(D133:AB133)","v":367.72133142961053},{"$f":"SUM(D133:AC133)","v":367.72133142961053},{"$f":"SUM(D133:AD133)","v":367.72133142961053},{"$f":"SUM(D133:AE133)","v":367.72133142961053}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D133-D139","v":89.673851579888805},{"$f":"D135+E133-E139","v":238.32135434253479},327.04133142961058,358.69133142961056,366.72133142961053,367.72133142961053,364.13437736641498,354.60152319271361,341.51986993552919,327.17221667834474,312.50336342116032,297.79451016397587,283.08565690679143,268.37680364960698,253.66795039242257,238.95909713523815,224.25024387805374,209.54139062086932,194.83253736368491,180.12368410650049,165.41483084931608,150.70597759213166,135.99712433494724,121.28827107776283,106.57941782057841,91.870564563393998,77.161711306209583,62.45285804902516]
[null,null,{"$f":"+TEXT(C125,\"#\")&\"   \"&TEXT(A118,\"#\")","v":"PV of debt   MULTI2"},{"$f":"IF($B121>=$B122,D133,D133*D125/100)","v":47.120123213367378},{"$f":"IF($B121>=$B122,D136-E139+E133,D136*(1+$B122)-E137+E133*$D125/100)","v":126.91205997996263},{"$f":"IF($B121>=$B122,E136-F139+F133,E136*(1+$B122)-F137+F133*$D125/100)","v":178.08915206768782},{"$f":"IF($B121>=$B122,F136-G139+G133,F136*(1+$B122)-G137+G133*$D125/100)","v":201.17164439011293},{"$f":"IF($B121>=$B122,G136-H139+H133,G136*(1+$B122)-H137+H133*$D125/100)","v":212.75949448264043},{"$f":"IF($B121>=$B122,H136-I139+I133,H136*(1+$B122)-I137+I133*$D125/100)","v":221.17252034916294},{"$f":"IF($B121>=$B122,I136-J139+J133,I136*(1+$B122)-J137+J133*$D125/100)","v":225.88628231770346},{"$f":"IF($B121>=$B122,J136-K139+K133,J136*(1+$B122)-K137+K133*$D125/100)","v":224.91673442963915},{"$f":"IF($B121>=$B122,K136-L139+L133,K136*(1+$B122)-L137+L133*$D125/100)","v":220.42140646999133},{"$f":"IF($B121>=$B122,L136-M139+M133,L136*(1+$B122)-M137+M133*$D125/100)","v":214.53342451179},{"$f":"IF($B121>=$B122,M136-N139+N133,M136*(1+$B122)-N137+N133*$D125/100)","v":208.13745085510752},{"$f":"IF($B121>=$B122,N136-O139+O133,N136*(1+$B122)-O137+O133*$D125/100)","v":201.49169491501979},{"$f":"IF($B121>=$B122,O136-P139+P133,O136*(1+$B122)-P137+P133*$D125/100)","v":194.62396757735655},{"$f":"IF($B121>=$B122,P136-Q139+Q133,P136*(1+$B122)-Q137+Q133*$D125/100)","v":187.52317027223904},{"$f":"IF($B121>=$B122,Q136-R139+R133,Q136*(1+$B122)-R137+R133*$D125/100)","v":180.17764950129452},{"$f":"IF($B121>=$B122,R136-S139+S133,R136*(1+$B122)-S137+S133*$D125/100)","v":172.57516909123166},{"$f":"IF($B121>=$B122,S136-T139+T133,S136*(1+$B122)-T137+T133*$D125/100)","v":164.70288106009454},{"$f":"IF($B121>=$B122,T136-U139+U133,T136*(1+$B122)-U137+U133*$D125/100)","v":156.54729502682946},{"$f":"IF($B121>=$B122,U136-V139+V133,U136*(1+$B122)-V137+V133*$D125/100)","v":148.09424609133001},{"$f":"IF($B121>=$B122,V136-W139+W133,V136*(1+$B122)-W137+W133*$D125/100)","v":139.32886110848446},{"$f":"IF($B121>=$B122,W136-X139+X133,W136*(1+$B122)-X137+X133*$D125/100)","v":130.23552327592552},{"$f":"IF($B121>=$B122,X136-Y139+Y133,X136*(1+$B122)-Y137+Y133*$D125/100)","v":120.79783495116749},{"$f":"IF($B121>=$B122,Y136-Z139+Z133,Y136*(1+$B122)-Z137+Z133*$D125/100)","v":110.99857860960046},{"$f":"IF($B121>=$B122,Z136-AA139+AA133,Z136*(1+$B122)-AA137+AA133*$D125/100)","v":100.81967585038396},{"$f":"IF($B121>=$B122,AA136-AB139+AB133,AA136*(1+$B122)-AB137+AB133*$D125/100)","v":90.24214435263552},{"$f":"IF($B121>=$B122,AB136-AC139+AC133,AB136*(1+$B122)-AC137+AC133*$D125/100)","v":79.246052679428544},{"$f":"IF($B121>=$B122,AC136-AD139+AD133,AC136*(1+$B122)-AD137+AD133*$D125/100)","v":67.810472821990103},{"$f":"IF($B121>=$B122,AD136-AE139+AE133,AD136*(1+$B122)-AE137+AE133*$D125/100)","v":55.913430371108618}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D138+D139","v":0},0.67255388684916606,1.7874101575690109,2.4528099857220793,2.690184985722079,2.750409985722079,6.3448640489176311,12.263862003949503,15.741164681129774,16.909052281700891,17.122644882272006,17.052628482843122,16.94231208341424,16.831995683985355,16.721679284556473,16.611362885127591,16.501046485698708,16.390730086269823,16.280413686840941,16.170097287412059,16.059780887983173,15.949464488554291,15.839148089125409,15.728831689696525,15.618515290267641,15.508198890838759,15.397882491409876,15.287566091980993]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B121*D135","v":0.67255388684916606},{"$f":"$B121*E135","v":1.7874101575690109},2.4528099857220793,2.690184985722079,2.750409985722079,2.7579099857220788,2.7310078302481124,2.6595114239453519,2.5613990245164686,2.4537916250875855,2.3437752256587023,2.2334588262298189,2.1231424268009356,2.0128260273720522,1.9025096279431692,1.7921932285142861,1.6818768290854029,1.5715604296565198,1.4612440302276368,1.3509276307987537,1.2406112313698705,1.1302948319409873,1.0199784325121044,0.90966203308322113,0.79934563365433808,0.68902923422545492,0.57871283479657187]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D128-D130)/(B120-B119)","v":0},{"$f":"(E128-E130)/(B120-B119)","v":0},{"$f":"(F128-F130)/(B120-B119)","v":0},{"$f":"(G128-G130)/(B120-B119)","v":0},{"$f":"(H128-H130)/(B120-B119)","v":0},{"$f":"(I128-I130)/(B120-B119)","v":0},{"$f":"(J128-J130)/(B120-B119)","v":3.5869540631955523},{"$f":"(K128-K130)/(B120-B119)","v":9.5328541737013914},{"$f":"(L128-L130)/(B120-B119)","v":13.081653257184422},{"$f":"(M128-M130)/(B120-B119)","v":14.347653257184422},{"$f":"(N128-N130)/(B120-B119)","v":14.668853257184422},{"$f":"(O128-O130)/(B120-B119)","v":14.708853257184421},{"$f":"(P128-P130)/(B120-B119)","v":14.708853257184421},{"$f":"(Q128-Q130)/(B120-B119)","v":14.708853257184421},{"$f":"(R128-R130)/(B120-B119)","v":14.708853257184421},{"$f":"(S128-S130)/(B120-B119)","v":14.708853257184421},{"$f":"(T128-T130)/(B120-B119)","v":14.708853257184421},{"$f":"(U128-U130)/(B120-B119)","v":14.708853257184421},{"$f":"(V128-V130)/(B120-B119)","v":14.708853257184421},{"$f":"(W128-W130)/(B120-B119)","v":14.708853257184421},{"$f":"(X128-X130)/(B120-B119)","v":14.708853257184421},{"$f":"(Y128-Y130)/(B120-B119)","v":14.708853257184421},{"$f":"(Z128-Z130)/(B120-B119)","v":14.708853257184421},{"$f":"(AA128-AA130)/(B120-B119)","v":14.708853257184421},{"$f":"(AB128-AB130)/(B120-B119)","v":14.708853257184421},{"$f":"(AC128-AC130)/(B120-B119)","v":14.708853257184421},{"$f":"(AD128-AD130)/(B120-B119)","v":14.708853257184421},{"$f":"(AE128-AE130)/(B120-B119)","v":14.708853257184421}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B15","v":"MULTI3"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A144&\"\"","v":"Grace MULTI3"},{"$f":"'Input 4 - External Financing'!G15","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A144&\"\"","v":"Maturity MULTI3"},{"$f":"'Input 4 - External Financing'!H15","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A144&\"\"","v":"Interest MULTI3"},{"$f":"'Input 4 - External Financing'!F15","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D146-D148","v":100},{"$f":"D147-E148","v":100},{"$f":"E147-F148","v":100},{"$f":"F147-G148","v":100},{"$f":"G147-H148","v":100},{"$f":"H147-I148","v":100},{"$f":"I147-J148","v":96},{"$f":"J147-K148","v":92},{"$f":"K147-L148","v":88},{"$f":"L147-M148","v":84},{"$f":"M147-N148","v":80},{"$f":"N147-O148","v":76},{"$f":"O147-P148","v":72},{"$f":"P147-Q148","v":68},{"$f":"Q147-R148","v":64},{"$f":"R147-S148","v":60},{"$f":"S147-T148","v":56},{"$f":"T147-U148","v":52},{"$f":"U147-V148","v":48},{"$f":"V147-W148","v":44},{"$f":"W147-X148","v":40},{"$f":"X147-Y148","v":36},{"$f":"Y147-Z148","v":32},{"$f":"Z147-AA148","v":28},{"$f":"AA147-AB148","v":24},{"$f":"AB147-AC148","v":20},{"$f":"AC147-AD148","v":16},{"$f":"AD147-AE148","v":12},{"$f":"AE147-AF148","v":8},{"$f":"AF147-AG148","v":4},{"$f":"AG147-AH148","v":0},{"$f":"AH147-AI148","v":0},{"$f":"AI147-AJ148","v":0},{"$f":"AJ147-AK148","v":0},{"$f":"AK147-AL148","v":0},{"$f":"AL147-AM148","v":0},{"$f":"AM147-AN148","v":0},{"$f":"AN147-AO148","v":0},{"$f":"AO147-AP148","v":0},{"$f":"AP147-AQ148","v":0},{"$f":"AQ147-AR148","v":0},{"$f":"AR147-AS148","v":0},{"$f":"AS147-AT148","v":0},{"$f":"AT147-AU148","v":0},{"$f":"AU147-AV148","v":0},{"$f":"AV147-AW148","v":0},{"$f":"AW147-AX148","v":0},{"$f":"AX147-AY148","v":0},{"$f":"AY147-AZ148","v":0},{"$f":"AZ147-BA148","v":0},{"$f":"BA147-BB148","v":0},{"$f":"BB147-BC148","v":0},{"$f":"BC147-BD148","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A144&\"\"","v":"Discount MULTI3"},{"$f":"'Input 4 - External Financing'!E15","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D144-$D144-1<$B145,0,IF(D144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},0,0,0,{"$f":"IF(H144-$D144-1<$B145,0,IF(H144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},{"$f":"IF(I144-$D144-1<$B145,0,IF(I144-$D144-1<$B146,$D146/($B146-$B145),0))","v":0},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B147*D147","v":0},{"$f":"$B147*E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D148+D149","v":0},0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"AR148+AR149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B147>=$B148, D147, NPV($B148,E150:$BD150))","v":44.171897425008019},{"$f":"IF($B147>=$B148, E147, NPV($B148,F150:$BD150))","v":46.380492296258431},{"$f":"IF($B147>=$B148, F147, NPV($B148,G150:$BD150))","v":48.699516911071356},{"$f":"IF($B147>=$B148, G147, NPV($B148,H150:$BD150))","v":51.134492756624937},{"$f":"IF($B147>=$B148, H147, NPV($B148,I150:$BD150))","v":53.691217394456196},{"$f":"IF($B147>=$B148, I147, NPV($B148,J150:$BD150))","v":56.375778264179004},{"$f":"IF($B147>=$B148, J147, NPV($B148,K150:$BD150))","v":55.19456717738796},{"$f":"IF($B147>=$B148, K147, NPV($B148,L150:$BD150))","v":53.954295536257362},{"$f":"IF($B147>=$B148, L147, NPV($B148,M150:$BD150))","v":52.652010313070235},{"$f":"IF($B147>=$B148, M147, NPV($B148,N150:$BD150))","v":51.28461082872375},{"$f":"IF($B147>=$B148, N147, NPV($B148,O150:$BD150))","v":49.848841370159938},{"$f":"IF($B147>=$B148, O147, NPV($B148,P150:$BD150))","v":48.341283438667936},{"$f":"IF($B147>=$B148, P147, NPV($B148,Q150:$BD150))","v":46.758347610601334},{"$f":"IF($B147>=$B148, Q147, NPV($B148,R150:$BD150))","v":45.096264991131399},{"$f":"IF($B147>=$B148, R147, NPV($B148,S150:$BD150))","v":43.351078240687968},{"$f":"IF($B147>=$B148, S147, NPV($B148,T150:$BD150))","v":41.518632152722368},{"$f":"IF($B147>=$B148, T147, NPV($B148,U150:$BD150))","v":39.59456376035849},{"$f":"IF($B147>=$B148, U147, NPV($B148,V150:$BD150))","v":37.574291948376413},{"$f":"IF($B147>=$B148, V147, NPV($B148,W150:$BD150))","v":35.453006545795233},{"$f":"IF($B147>=$B148, W147, NPV($B148,X150:$BD150))","v":33.225656873084993},{"$f":"IF($B147>=$B148, X147, NPV($B148,Y150:$BD150))","v":30.886939716739246},{"$f":"IF($B147>=$B148, Y147, NPV($B148,Z150:$BD150))","v":28.431286702576212},{"$f":"IF($B147>=$B148, Z147, NPV($B148,AA150:$BD150))","v":25.852851037705022},{"$f":"IF($B147>=$B148, AA147, NPV($B148,AB150:$BD150))","v":23.145493589590274},{"$f":"IF($B147>=$B148, AB147, NPV($B148,AC150:$BD150))","v":20.302768269069787},{"$f":"IF($B147>=$B148, AC147, NPV($B148,AD150:$BD150))","v":17.317906682523276},{"$f":"IF($B147>=$B148, AD147, NPV($B148,AE150:$BD150))","v":14.183802016649441},{"$f":"IF($B147>=$B148, AE147, NPV($B148,AF150:$BD150))","v":10.892992117481914},{"$f":"IF($B147>=$B148, AF147, NPV($B148,AG150:$BD150))","v":7.4376417233560081},{"$f":"IF($B147>=$B148, AG147, NPV($B148,AH150:$BD150))","v":3.8095238095238093},{"$f":"IF($B147>=$B148, AH147, NPV($B148,AI150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AI147, NPV($B148,AJ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AJ147, NPV($B148,AK150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AK147, NPV($B148,AL150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AL147, NPV($B148,AM150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AM147, NPV($B148,AN150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AN147, NPV($B148,AO150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AO147, NPV($B148,AP150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AP147, NPV($B148,AQ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AQ147, NPV($B148,AR150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AR147, NPV($B148,AS150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AS147, NPV($B148,AT150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AT147, NPV($B148,AU150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AU147, NPV($B148,AV150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AV147, NPV($B148,AW150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AW147, NPV($B148,AX150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AX147, NPV($B148,AY150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AY147, NPV($B148,AZ150:$BD150))","v":0},{"$f":"IF($B147>=$B148, AZ147, NPV($B148,BA150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BA147, NPV($B148,BB150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BB147, NPV($B148,BC150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BC147, NPV($B148,BD150:$BD150))","v":0},{"$f":"IF($B147>=$B148, BD147, NPV($B148,$BD150:BD150))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D151=0,0,(1-D151/D147)*100)","v":55.828102574991981},53.619507703741576,51.300483088928651,48.865507243375063,46.308782605543811,43.624221735821003,42.505659190220882,41.354026591024606,40.168170098783825,38.946891870566972,37.688948287300072,36.393048107015872,35.057850540831481,33.681963248336174,32.263940248925053,30.802279745462723,29.295421856502703,27.74174625312228,26.139569696259933,24.487143470261373,22.782650708151884,21.024203603954959,19.209840507171805,17.337522894320458,15.405132212209216,13.410466587383619,11.351237395940995,9.2250656876507247,7.0294784580498977,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D144-$B145>0,D144-$B145,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D153=0,0,CHOOSE(D153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(E153=0,0,CHOOSE(E153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(F153=0,0,CHOOSE(F153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(G153=0,0,CHOOSE(G153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(H153=0,0,CHOOSE(H153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(I153=0,0,CHOOSE(I153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(J153=0,0,CHOOSE(J153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(K153=0,0,CHOOSE(K153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(L153=0,0,CHOOSE(L153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(M153=0,0,CHOOSE(M153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(N153=0,0,CHOOSE(N153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(O153=0,0,CHOOSE(O153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(P153=0,0,CHOOSE(P153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Q153=0,0,CHOOSE(Q153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(R153=0,0,CHOOSE(R153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(S153=0,0,CHOOSE(S153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(T153=0,0,CHOOSE(T153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(U153=0,0,CHOOSE(U153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(V153=0,0,CHOOSE(V153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(W153=0,0,CHOOSE(W153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(X153=0,0,CHOOSE(X153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Y153=0,0,CHOOSE(Y153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(Z153=0,0,CHOOSE(Z153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AA153=0,0,CHOOSE(AA153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AB153=0,0,CHOOSE(AB153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AC153=0,0,CHOOSE(AC153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AD153=0,0,CHOOSE(AD153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0},{"$f":"IF(AE153=0,0,CHOOSE(AE153,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160,AF160))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D144-$B146>0,D144-$B146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D155=0,0,CHOOSE(D155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(E155=0,0,CHOOSE(E155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(F155=0,0,CHOOSE(F155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(G155=0,0,CHOOSE(G155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(H155=0,0,CHOOSE(H155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(I155=0,0,CHOOSE(I155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(J155=0,0,CHOOSE(J155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(K155=0,0,CHOOSE(K155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(L155=0,0,CHOOSE(L155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(M155=0,0,CHOOSE(M155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(N155=0,0,CHOOSE(N155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(O155=0,0,CHOOSE(O155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(P155=0,0,CHOOSE(P155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Q155=0,0,CHOOSE(Q155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(R155=0,0,CHOOSE(R155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(S155=0,0,CHOOSE(S155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(T155=0,0,CHOOSE(T155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(U155=0,0,CHOOSE(U155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(V155=0,0,CHOOSE(V155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(W155=0,0,CHOOSE(W155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(X155=0,0,CHOOSE(X155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Y155=0,0,CHOOSE(Y155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(Z155=0,0,CHOOSE(Z155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AA155=0,0,CHOOSE(AA155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AB155=0,0,CHOOSE(AB155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AC155=0,0,CHOOSE(AC155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AD155=0,0,CHOOSE(AD155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0},{"$f":"IF(AE155=0,0,CHOOSE(AE155,D160,E160,F160,G160,H160,I160,J160,K160,L160,M160,N160,O160,P160,Q160,R160,S160,T160,U160,V160,W160,X160,Y160,Z160,AA160,AB160,AC160,AD160,AE160))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A144&\"\"","v":"Output MULTI3"},null,null,{"$f":"D$7","v":2018},{"$f":"D158+1","v":2019},{"$f":"E158+1","v":2020},{"$f":"F158+1","v":2021},{"$f":"G158+1","v":2022},{"$f":"H158+1","v":2023},{"$f":"I158+1","v":2024},{"$f":"J158+1","v":2025},{"$f":"K158+1","v":2026},{"$f":"L158+1","v":2027},{"$f":"M158+1","v":2028},{"$f":"N158+1","v":2029},{"$f":"O158+1","v":2030},{"$f":"P158+1","v":2031},{"$f":"Q158+1","v":2032},{"$f":"R158+1","v":2033},{"$f":"S158+1","v":2034},{"$f":"T158+1","v":2035},{"$f":"U158+1","v":2036},{"$f":"V158+1","v":2037},{"$f":"W158+1","v":2038},{"$f":"X158+1","v":2039},{"$f":"Y158+1","v":2040},{"$f":"Z158+1","v":2041},{"$f":"AA158+1","v":2042},{"$f":"AB158+1","v":2043},{"$f":"AC158+1","v":2044},{"$f":"AD158+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F77","v":0},{"$f":"Ext_Debt_Data!G77","v":0},{"$f":"Ext_Debt_Data!H77","v":0},{"$f":"Ext_Debt_Data!I77","v":0},{"$f":"Ext_Debt_Data!J77","v":0},{"$f":"Ext_Debt_Data!K77","v":0},{"$f":"Ext_Debt_Data!L77","v":0},{"$f":"Ext_Debt_Data!M77","v":0},{"$f":"Ext_Debt_Data!N77","v":0},{"$f":"Ext_Debt_Data!O77","v":0},{"$f":"Ext_Debt_Data!P77","v":0},{"$f":"Ext_Debt_Data!Q77","v":0},{"$f":"Ext_Debt_Data!R77","v":0},{"$f":"Ext_Debt_Data!S77","v":0},{"$f":"Ext_Debt_Data!T77","v":0},{"$f":"Ext_Debt_Data!U77","v":0},{"$f":"Ext_Debt_Data!V77","v":0},{"$f":"Ext_Debt_Data!W77","v":0},{"$f":"Ext_Debt_Data!X77","v":0},{"$f":"Ext_Debt_Data!Y77","v":0},{"$f":"Ext_Debt_Data!Z77","v":0},{"$f":"Ext_Debt_Data!AA77","v":0},{"$f":"Ext_Debt_Data!AB77","v":0},{"$f":"Ext_Debt_Data!AC77","v":0},{"$f":"Ext_Debt_Data!AD77","v":0},{"$f":"Ext_Debt_Data!AE77","v":0},{"$f":"Ext_Debt_Data!AF77","v":0},{"$f":"Ext_Debt_Data!AG77","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D159","v":0},{"$f":"SUM(D159:E159)","v":0},{"$f":"SUM(D159:F159)","v":0},{"$f":"SUM(D159:G159)","v":0},{"$f":"SUM(D159:H159)","v":0},{"$f":"SUM(D159:I159)","v":0},{"$f":"SUM(D159:J159)","v":0},{"$f":"SUM(D159:K159)","v":0},{"$f":"SUM(D159:L159)","v":0},{"$f":"SUM(D159:M159)","v":0},{"$f":"SUM(D159:N159)","v":0},{"$f":"SUM(D159:O159)","v":0},{"$f":"SUM(D159:P159)","v":0},{"$f":"SUM(D159:Q159)","v":0},{"$f":"SUM(D159:R159)","v":0},{"$f":"SUM(D159:S159)","v":0},{"$f":"SUM(D159:T159)","v":0},{"$f":"SUM(D159:U159)","v":0},{"$f":"SUM(D159:V159)","v":0},{"$f":"SUM(D159:W159)","v":0},{"$f":"SUM(D159:X159)","v":0},{"$f":"SUM(D159:Y159)","v":0},{"$f":"SUM(D159:Z159)","v":0},{"$f":"SUM(D159:AA159)","v":0},{"$f":"SUM(D159:AB159)","v":0},{"$f":"SUM(D159:AC159)","v":0},{"$f":"SUM(D159:AD159)","v":0},{"$f":"SUM(D159:AE159)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D159-D165","v":0},{"$f":"D161+E159-E165","v":0},{"$f":"E161+F159-F165","v":0},{"$f":"F161+G159-G165","v":0},{"$f":"G161+H159-H165","v":0},{"$f":"H161+I159-I165","v":0},{"$f":"I161+J159-J165","v":0},{"$f":"J161+K159-K165","v":0},{"$f":"K161+L159-L165","v":0},{"$f":"L161+M159-M165","v":0},{"$f":"M161+N159-N165","v":0},{"$f":"N161+O159-O165","v":0},{"$f":"O161+P159-P165","v":0},{"$f":"P161+Q159-Q165","v":0},{"$f":"Q161+R159-R165","v":0},{"$f":"R161+S159-S165","v":0},{"$f":"S161+T159-T165","v":0},{"$f":"T161+U159-U165","v":0},{"$f":"U161+V159-V165","v":0},{"$f":"V161+W159-W165","v":0},{"$f":"W161+X159-X165","v":0},{"$f":"X161+Y159-Y165","v":0},{"$f":"Y161+Z159-Z165","v":0},{"$f":"Z161+AA159-AA165","v":0},{"$f":"AA161+AB159-AB165","v":0},{"$f":"AB161+AC159-AC165","v":0},{"$f":"AC161+AD159-AD165","v":0},{"$f":"AD161+AE159-AE165","v":0}]
[null,null,{"$f":"+TEXT(C151,\"#\")&\"   \"&TEXT(A144,\"#\")","v":"PV of debt   MULTI3"},{"$f":"IF($B147>=$B148,D159,D159*D151/100)","v":0},{"$f":"IF($B147>=$B148,D162-E165+E159,D162*(1+$B148)-E163+E159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,E162-F165+F159,E162*(1+$B148)-F163+F159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,F162-G165+G159,F162*(1+$B148)-G163+G159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,G162-H165+H159,G162*(1+$B148)-H163+H159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,H162-I165+I159,H162*(1+$B148)-I163+I159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,I162-J165+J159,I162*(1+$B148)-J163+J159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,J162-K165+K159,J162*(1+$B148)-K163+K159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,K162-L165+L159,K162*(1+$B148)-L163+L159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,L162-M165+M159,L162*(1+$B148)-M163+M159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,M162-N165+N159,M162*(1+$B148)-N163+N159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,N162-O165+O159,N162*(1+$B148)-O163+O159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,O162-P165+P159,O162*(1+$B148)-P163+P159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,P162-Q165+Q159,P162*(1+$B148)-Q163+Q159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,Q162-R165+R159,Q162*(1+$B148)-R163+R159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,R162-S165+S159,R162*(1+$B148)-S163+S159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,S162-T165+T159,S162*(1+$B148)-T163+T159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,T162-U165+U159,T162*(1+$B148)-U163+U159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,U162-V165+V159,U162*(1+$B148)-V163+V159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,V162-W165+W159,V162*(1+$B148)-W163+W159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,W162-X165+X159,W162*(1+$B148)-X163+X159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,X162-Y165+Y159,X162*(1+$B148)-Y163+Y159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,Y162-Z165+Z159,Y162*(1+$B148)-Z163+Z159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,Z162-AA165+AA159,Z162*(1+$B148)-AA163+AA159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,AA162-AB165+AB159,AA162*(1+$B148)-AB163+AB159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,AB162-AC165+AC159,AB162*(1+$B148)-AC163+AC159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,AC162-AD165+AD159,AC162*(1+$B148)-AD163+AD159*$D151/100)","v":0},{"$f":"IF($B147>=$B148,AD162-AE165+AE159,AD162*(1+$B148)-AE163+AE159*$D151/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B147*D161","v":0},{"$f":"$B147*E161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D154-D156)/(B146-B145)","v":0},{"$f":"(E154-E156)/(B146-B145)","v":0},{"$f":"(F154-F156)/(B146-B145)","v":0},{"$f":"(G154-G156)/(B146-B145)","v":0},{"$f":"(H154-H156)/(B146-B145)","v":0},{"$f":"(I154-I156)/(B146-B145)","v":0},{"$f":"(J154-J156)/(B146-B145)","v":0},{"$f":"(K154-K156)/(B146-B145)","v":0},{"$f":"(L154-L156)/(B146-B145)","v":0},{"$f":"(M154-M156)/(B146-B145)","v":0},{"$f":"(N154-N156)/(B146-B145)","v":0},{"$f":"(O154-O156)/(B146-B145)","v":0},{"$f":"(P154-P156)/(B146-B145)","v":0},{"$f":"(Q154-Q156)/(B146-B145)","v":0},{"$f":"(R154-R156)/(B146-B145)","v":0},{"$f":"(S154-S156)/(B146-B145)","v":0},{"$f":"(T154-T156)/(B146-B145)","v":0},{"$f":"(U154-U156)/(B146-B145)","v":0},{"$f":"(V154-V156)/(B146-B145)","v":0},{"$f":"(W154-W156)/(B146-B145)","v":0},{"$f":"(X154-X156)/(B146-B145)","v":0},{"$f":"(Y154-Y156)/(B146-B145)","v":0},{"$f":"(Z154-Z156)/(B146-B145)","v":0},{"$f":"(AA154-AA156)/(B146-B145)","v":0},{"$f":"(AB154-AB156)/(B146-B145)","v":0},{"$f":"(AC154-AC156)/(B146-B145)","v":0},{"$f":"(AD154-AD156)/(B146-B145)","v":0},{"$f":"(AE154-AE156)/(B146-B145)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A18","v":"Other Multilaterals"}]
[]
[{"$f":"+'Input 4 - External Financing'!B17","v":"OTH_MULTI1"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A170&\"\"","v":"Grace OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!G17","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A170&\"\"","v":"Maturity OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!H17","v":20},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A170&\"\"","v":"Interest OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!F17","v":2.5000000000000001E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D172-D174","v":100},{"$f":"D173-E174","v":100},{"$f":"E173-F174","v":100},{"$f":"F173-G174","v":100},{"$f":"G173-H174","v":100},{"$f":"H173-I174","v":100},{"$f":"I173-J174","v":93.333333333333329},{"$f":"J173-K174","v":86.666666666666657},{"$f":"K173-L174","v":79.999999999999986},{"$f":"L173-M174","v":73.333333333333314},{"$f":"M173-N174","v":66.666666666666643},{"$f":"N173-O174","v":59.999999999999979},{"$f":"O173-P174","v":53.333333333333314},{"$f":"P173-Q174","v":46.66666666666665},{"$f":"Q173-R174","v":39.999999999999986},{"$f":"R173-S174","v":33.333333333333321},{"$f":"S173-T174","v":26.666666666666654},{"$f":"T173-U174","v":19.999999999999986},{"$f":"U173-V174","v":13.333333333333318},{"$f":"V173-W174","v":6.666666666666651},{"$f":"W173-X174","v":-1.5987211554602254E-14},{"$f":"X173-Y174","v":-1.5987211554602254E-14},{"$f":"Y173-Z174","v":-1.5987211554602254E-14},{"$f":"Z173-AA174","v":-1.5987211554602254E-14},{"$f":"AA173-AB174","v":-1.5987211554602254E-14},{"$f":"AB173-AC174","v":-1.5987211554602254E-14},{"$f":"AC173-AD174","v":-1.5987211554602254E-14},{"$f":"AD173-AE174","v":-1.5987211554602254E-14},{"$f":"AE173-AF174","v":-1.5987211554602254E-14},{"$f":"AF173-AG174","v":-1.5987211554602254E-14},{"$f":"AG173-AH174","v":-1.5987211554602254E-14},{"$f":"AH173-AI174","v":-1.5987211554602254E-14},{"$f":"AI173-AJ174","v":-1.5987211554602254E-14},{"$f":"AJ173-AK174","v":-1.5987211554602254E-14},{"$f":"AK173-AL174","v":-1.5987211554602254E-14},{"$f":"AL173-AM174","v":-1.5987211554602254E-14},{"$f":"AM173-AN174","v":-1.5987211554602254E-14},{"$f":"AN173-AO174","v":-1.5987211554602254E-14},{"$f":"AO173-AP174","v":-1.5987211554602254E-14},{"$f":"AP173-AQ174","v":-1.5987211554602254E-14},{"$f":"AQ173-AR174","v":-1.5987211554602254E-14},{"$f":"AR173-AS174","v":-1.5987211554602254E-14},{"$f":"AS173-AT174","v":-1.5987211554602254E-14},{"$f":"AT173-AU174","v":-1.5987211554602254E-14},{"$f":"AU173-AV174","v":-1.5987211554602254E-14},{"$f":"AV173-AW174","v":-1.5987211554602254E-14},{"$f":"AW173-AX174","v":-1.5987211554602254E-14},{"$f":"AX173-AY174","v":-1.5987211554602254E-14},{"$f":"AY173-AZ174","v":-1.5987211554602254E-14},{"$f":"AZ173-BA174","v":-1.5987211554602254E-14},{"$f":"BA173-BB174","v":-1.5987211554602254E-14},{"$f":"BB173-BC174","v":-1.5987211554602254E-14},{"$f":"BC173-BD174","v":-1.5987211554602254E-14}]
[{"$f":"+\"Discount \"& PV_Base!A170&\"\"","v":"Discount OTH_MULTI1"},{"$f":"'Input 4 - External Financing'!E17","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D170-$D170-1<$B171,0,IF(D170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},0,0,{"$f":"IF(G170-$D170-1<$B171,0,IF(G170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},{"$f":"IF(H170-$D170-1<$B171,0,IF(H170-$D170-1<$B172,$D172/($B172-$B171),0))","v":0},0,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,6.666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B173*D173","v":2.5},{"$f":"$B173*E173","v":2.5},2.5,2.5,2.5,2.5,2.3333333333333335,2.1666666666666665,1.9999999999999998,1.833333333333333,1.6666666666666661,1.4999999999999996,1.333333333333333,1.1666666666666663,0.99999999999999967,0.83333333333333304,0.66666666666666641,0.49999999999999967,0.33333333333333298,0.1666666666666663,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D174+D175","v":0},2.5,2.5,2.5,2.5,2.5,9.1666666666666679,9,8.8333333333333339,8.6666666666666661,8.5,8.3333333333333321,8.1666666666666661,8,7.833333333333333,7.666666666666667,7.5,7.333333333333333,7.166666666666667,7,6.833333333333333,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,{"$f":"AR174+AR175","v":-3.9968028886505636E-16},-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16,-3.9968028886505636E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B173>=$B174, D173, NPV($B174,E176:$BD176))","v":77.109112239697197},{"$f":"IF($B173>=$B174, E173, NPV($B174,F176:$BD176))","v":78.464567851682048},{"$f":"IF($B173>=$B174, F173, NPV($B174,G176:$BD176))","v":79.88779624426617},{"$f":"IF($B173>=$B174, G173, NPV($B174,H176:$BD176))","v":81.382186056479469},{"$f":"IF($B173>=$B174, H173, NPV($B174,I176:$BD176))","v":82.95129535930343},{"$f":"IF($B173>=$B174, I173, NPV($B174,J176:$BD176))","v":84.598860127268622},{"$f":"IF($B173>=$B174, J173, NPV($B174,K176:$BD176))","v":79.662136466965379},{"$f":"IF($B173>=$B174, K173, NPV($B174,L176:$BD176))","v":74.645243290313658},{"$f":"IF($B173>=$B174, L173, NPV($B174,M176:$BD176))","v":69.544172121496018},{"$f":"IF($B173>=$B174, M173, NPV($B174,N176:$BD176))","v":64.354714060904158},{"$f":"IF($B173>=$B174, N173, NPV($B174,O176:$BD176))","v":59.072449763949358},{"$f":"IF($B173>=$B174, O173, NPV($B174,P176:$BD176))","v":53.692738918813504},{"$f":"IF($B173>=$B174, P173, NPV($B174,Q176:$BD176))","v":48.2107091980875},{"$f":"IF($B173>=$B174, Q173, NPV($B174,R176:$BD176))","v":42.621244657991895},{"$f":"IF($B173>=$B174, R173, NPV($B174,S176:$BD176))","v":36.918973557558154},{"$f":"IF($B173>=$B174, S173, NPV($B174,T176:$BD176))","v":31.098255568769396},{"$f":"IF($B173>=$B174, T173, NPV($B174,U176:$BD176))","v":25.153168347207867},{"$f":"IF($B173>=$B174, U173, NPV($B174,V176:$BD176))","v":19.077493431234927},{"$f":"IF($B173>=$B174, V173, NPV($B174,W176:$BD176))","v":12.864701436130005},{"$f":"IF($B173>=$B174, W173, NPV($B174,X176:$BD176))","v":6.507936507936507},{"$f":"IF($B173>=$B174, X173, NPV($B174,Y176:$BD176))","v":-6.3160183756569846E-15},{"$f":"IF($B173>=$B174, Y173, NPV($B174,Z176:$BD176))","v":-6.232139005574778E-15},{"$f":"IF($B173>=$B174, Z173, NPV($B174,AA176:$BD176))","v":-6.1440656669884616E-15},{"$f":"IF($B173>=$B174, AA173, NPV($B174,AB176:$BD176))","v":-6.0515886614728282E-15},{"$f":"IF($B173>=$B174, AB173, NPV($B174,AC176:$BD176))","v":-5.9544878056814132E-15},{"$f":"IF($B173>=$B174, AC173, NPV($B174,AD176:$BD176))","v":-5.8525319071004283E-15},{"$f":"IF($B173>=$B174, AD173, NPV($B174,AE176:$BD176))","v":-5.7454782135903931E-15},{"$f":"IF($B173>=$B174, AE173, NPV($B174,AF176:$BD176))","v":-5.6330718354048571E-15},{"$f":"IF($B173>=$B174, AF173, NPV($B174,AG176:$BD176))","v":-5.5150451383100434E-15},{"$f":"IF($B173>=$B174, AG173, NPV($B174,AH176:$BD176))","v":-5.3911171063604897E-15},{"$f":"IF($B173>=$B174, AH173, NPV($B174,AI176:$BD176))","v":-5.2609926728134581E-15},{"$f":"IF($B173>=$B174, AI173, NPV($B174,AJ176:$BD176))","v":-5.1243620175890746E-15},{"$f":"IF($B173>=$B174, AJ173, NPV($B174,AK176:$BD176))","v":-4.9808998296034721E-15},{"$f":"IF($B173>=$B174, AK173, NPV($B174,AL176:$BD176))","v":-4.8302645322185905E-15},{"$f":"IF($B173>=$B174, AL173, NPV($B174,AM176:$BD176))","v":-4.6720974699644642E-15},{"$f":"IF($B173>=$B174, AM173, NPV($B174,AN176:$BD176))","v":-4.5060220545976307E-15},{"$f":"IF($B173>=$B174, AN173, NPV($B174,AO176:$BD176))","v":-4.331642868462457E-15},{"$f":"IF($B173>=$B174, AO173, NPV($B174,AP176:$BD176))","v":-4.1485447230205233E-15},{"$f":"IF($B173>=$B174, AP173, NPV($B174,AQ176:$BD176))","v":-3.9562916703064929E-15},{"$f":"IF($B173>=$B174, AQ173, NPV($B174,AR176:$BD176))","v":-3.7544259649567614E-15},{"$f":"IF($B173>=$B174, AR173, NPV($B174,AS176:$BD176))","v":-3.5424669743395431E-15},{"$f":"IF($B173>=$B174, AS173, NPV($B174,AT176:$BD176))","v":-3.3199100341914644E-15},{"$f":"IF($B173>=$B174, AT173, NPV($B174,AU176:$BD176))","v":-3.0862252470359811E-15},{"$f":"IF($B173>=$B174, AU173, NPV($B174,AV176:$BD176))","v":-2.8408562205227242E-15},{"$f":"IF($B173>=$B174, AV173, NPV($B174,AW176:$BD176))","v":-2.5832187426838038E-15},{"$f":"IF($B173>=$B174, AW173, NPV($B174,AX176:$BD176))","v":-2.3126993909529381E-15},{"$f":"IF($B173>=$B174, AX173, NPV($B174,AY176:$BD176))","v":-2.0286540716355284E-15},{"$f":"IF($B173>=$B174, AY173, NPV($B174,AZ176:$BD176))","v":-1.7304064863522483E-15},{"$f":"IF($B173>=$B174, AZ173, NPV($B174,BA176:$BD176))","v":-1.4172465218048044E-15},{"$f":"IF($B173>=$B174, BA173, NPV($B174,BB176:$BD176))","v":-1.0884285590299881E-15},{"$f":"IF($B173>=$B174, BB173, NPV($B174,BC176:$BD176))","v":-7.4316969811643125E-16},{"$f":"IF($B173>=$B174, BC173, NPV($B174,BD176:$BD176))","v":-3.8064789415719651E-16},{"$f":"IF($B173>=$B174, BD173, NPV($B174,$BD176:BD176))","v":-3.8064789415719651E-16}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D177=0,0,(1-D177/D173)*100)","v":22.890887760302803},21.535432148317955,20.112203755733827,18.617813943520535,17.048704640696567,15.401139872731374,14.647710928251378,13.870873126561156,13.069784848129961,12.243571735130676,11.391325354075931,10.512101801977458,9.6049202535859024,8.6687614471601897,7.7025661061045803,6.7052332936917818,5.675618697970453,4.6125328438252904,3.5147392290248547,2.3809523809521616,60.493308329063886,61.017973745517075,61.568872432792922,62.147316054432579,62.754681857154203,63.392415950011902,64.062036747512494,64.76513858488812,65.503395514132535,66.27856528983915,67.092493554331114,67.947118232047671,68.844474143650046,69.786697850832553,70.776032743374159,71.814834380542877,72.905576099570027,74.05085490454853,75.253397649775948,76.516067532264742,77.841870908877979,79.233964454321864,80.695662677037973,82.230445810889861,83.841968101434361,85.534066506506079,87.310769831831379,89.176308323422944,91.135123739594093,93.191879926573804,95.3514739229025,97.61904761904762,97.61904761904762]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D170-$B171>0,D170-$B171,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D179=0,0,CHOOSE(D179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(E179=0,0,CHOOSE(E179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(F179=0,0,CHOOSE(F179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(G179=0,0,CHOOSE(G179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(H179=0,0,CHOOSE(H179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(I179=0,0,CHOOSE(I179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(J179=0,0,CHOOSE(J179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(K179=0,0,CHOOSE(K179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(L179=0,0,CHOOSE(L179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(M179=0,0,CHOOSE(M179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(N179=0,0,CHOOSE(N179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(O179=0,0,CHOOSE(O179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(P179=0,0,CHOOSE(P179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Q179=0,0,CHOOSE(Q179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(R179=0,0,CHOOSE(R179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(S179=0,0,CHOOSE(S179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(T179=0,0,CHOOSE(T179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(U179=0,0,CHOOSE(U179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(V179=0,0,CHOOSE(V179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(W179=0,0,CHOOSE(W179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(X179=0,0,CHOOSE(X179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Y179=0,0,CHOOSE(Y179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(Z179=0,0,CHOOSE(Z179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AA179=0,0,CHOOSE(AA179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AB179=0,0,CHOOSE(AB179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AC179=0,0,CHOOSE(AC179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AD179=0,0,CHOOSE(AD179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0},{"$f":"IF(AE179=0,0,CHOOSE(AE179,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186,AF186))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D170-$B172>0,D170-$B172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7]
[null,null,null,{"$f":"IF(D181=0,0,CHOOSE(D181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(E181=0,0,CHOOSE(E181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(F181=0,0,CHOOSE(F181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(G181=0,0,CHOOSE(G181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(H181=0,0,CHOOSE(H181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(I181=0,0,CHOOSE(I181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(J181=0,0,CHOOSE(J181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(K181=0,0,CHOOSE(K181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(L181=0,0,CHOOSE(L181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(M181=0,0,CHOOSE(M181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(N181=0,0,CHOOSE(N181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(O181=0,0,CHOOSE(O181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(P181=0,0,CHOOSE(P181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Q181=0,0,CHOOSE(Q181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(R181=0,0,CHOOSE(R181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(S181=0,0,CHOOSE(S181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(T181=0,0,CHOOSE(T181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(U181=0,0,CHOOSE(U181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(V181=0,0,CHOOSE(V181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(W181=0,0,CHOOSE(W181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(X181=0,0,CHOOSE(X181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Y181=0,0,CHOOSE(Y181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(Z181=0,0,CHOOSE(Z181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AA181=0,0,CHOOSE(AA181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AB181=0,0,CHOOSE(AB181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AC181=0,0,CHOOSE(AC181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AD181=0,0,CHOOSE(AD181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0},{"$f":"IF(AE181=0,0,CHOOSE(AE181,D186,E186,F186,G186,H186,I186,J186,K186,L186,M186,N186,O186,P186,Q186,R186,S186,T186,U186,V186,W186,X186,Y186,Z186,AA186,AB186,AC186,AD186,AE186))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A170&\"\"","v":"Output OTH_MULTI1"},null,null,{"$f":"D$7","v":2018},{"$f":"D184+1","v":2019},{"$f":"E184+1","v":2020},{"$f":"F184+1","v":2021},{"$f":"G184+1","v":2022},{"$f":"H184+1","v":2023},{"$f":"I184+1","v":2024},{"$f":"J184+1","v":2025},{"$f":"K184+1","v":2026},{"$f":"L184+1","v":2027},{"$f":"M184+1","v":2028},{"$f":"N184+1","v":2029},{"$f":"O184+1","v":2030},{"$f":"P184+1","v":2031},{"$f":"Q184+1","v":2032},{"$f":"R184+1","v":2033},{"$f":"S184+1","v":2034},{"$f":"T184+1","v":2035},{"$f":"U184+1","v":2036},{"$f":"V184+1","v":2037},{"$f":"W184+1","v":2038},{"$f":"X184+1","v":2039},{"$f":"Y184+1","v":2040},{"$f":"Z184+1","v":2041},{"$f":"AA184+1","v":2042},{"$f":"AB184+1","v":2043},{"$f":"AC184+1","v":2044},{"$f":"AD184+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F79","v":0},{"$f":"Ext_Debt_Data!G79","v":0},{"$f":"Ext_Debt_Data!H79","v":0},{"$f":"Ext_Debt_Data!I79","v":0},{"$f":"Ext_Debt_Data!J79","v":0},{"$f":"Ext_Debt_Data!K79","v":0},{"$f":"Ext_Debt_Data!L79","v":0},{"$f":"Ext_Debt_Data!M79","v":0},{"$f":"Ext_Debt_Data!N79","v":0},{"$f":"Ext_Debt_Data!O79","v":0},{"$f":"Ext_Debt_Data!P79","v":0},{"$f":"Ext_Debt_Data!Q79","v":0},{"$f":"Ext_Debt_Data!R79","v":0},{"$f":"Ext_Debt_Data!S79","v":0},{"$f":"Ext_Debt_Data!T79","v":0},{"$f":"Ext_Debt_Data!U79","v":0},{"$f":"Ext_Debt_Data!V79","v":0},{"$f":"Ext_Debt_Data!W79","v":0},{"$f":"Ext_Debt_Data!X79","v":0},{"$f":"Ext_Debt_Data!Y79","v":0},{"$f":"Ext_Debt_Data!Z79","v":0},{"$f":"Ext_Debt_Data!AA79","v":0},{"$f":"Ext_Debt_Data!AB79","v":0},{"$f":"Ext_Debt_Data!AC79","v":0},{"$f":"Ext_Debt_Data!AD79","v":0},{"$f":"Ext_Debt_Data!AE79","v":0},{"$f":"Ext_Debt_Data!AF79","v":0},{"$f":"Ext_Debt_Data!AG79","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D185","v":0},{"$f":"SUM(D185:E185)","v":0},{"$f":"SUM(D185:F185)","v":0},{"$f":"SUM(D185:G185)","v":0},{"$f":"SUM(D185:H185)","v":0},{"$f":"SUM(D185:I185)","v":0},{"$f":"SUM(D185:J185)","v":0},{"$f":"SUM(D185:K185)","v":0},{"$f":"SUM(D185:L185)","v":0},{"$f":"SUM(D185:M185)","v":0},{"$f":"SUM(D185:N185)","v":0},{"$f":"SUM(D185:O185)","v":0},{"$f":"SUM(D185:P185)","v":0},{"$f":"SUM(D185:Q185)","v":0},{"$f":"SUM(D185:R185)","v":0},{"$f":"SUM(D185:S185)","v":0},{"$f":"SUM(D185:T185)","v":0},{"$f":"SUM(D185:U185)","v":0},{"$f":"SUM(D185:V185)","v":0},{"$f":"SUM(D185:W185)","v":0},{"$f":"SUM(D185:X185)","v":0},{"$f":"SUM(D185:Y185)","v":0},{"$f":"SUM(D185:Z185)","v":0},{"$f":"SUM(D185:AA185)","v":0},{"$f":"SUM(D185:AB185)","v":0},{"$f":"SUM(D185:AC185)","v":0},{"$f":"SUM(D185:AD185)","v":0},{"$f":"SUM(D185:AE185)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D185-D191","v":0},{"$f":"D187+E185-E191","v":0},{"$f":"E187+F185-F191","v":0},{"$f":"F187+G185-G191","v":0},{"$f":"G187+H185-H191","v":0},{"$f":"H187+I185-I191","v":0},{"$f":"I187+J185-J191","v":0},{"$f":"J187+K185-K191","v":0},{"$f":"K187+L185-L191","v":0},{"$f":"L187+M185-M191","v":0},{"$f":"M187+N185-N191","v":0},{"$f":"N187+O185-O191","v":0},{"$f":"O187+P185-P191","v":0},{"$f":"P187+Q185-Q191","v":0},{"$f":"Q187+R185-R191","v":0},{"$f":"R187+S185-S191","v":0},{"$f":"S187+T185-T191","v":0},{"$f":"T187+U185-U191","v":0},{"$f":"U187+V185-V191","v":0},{"$f":"V187+W185-W191","v":0},{"$f":"W187+X185-X191","v":0},{"$f":"X187+Y185-Y191","v":0},{"$f":"Y187+Z185-Z191","v":0},{"$f":"Z187+AA185-AA191","v":0},{"$f":"AA187+AB185-AB191","v":0},{"$f":"AB187+AC185-AC191","v":0},{"$f":"AC187+AD185-AD191","v":0},{"$f":"AD187+AE185-AE191","v":0}]
[null,null,{"$f":"+TEXT(C177,\"#\")&\"   \"&TEXT(A170,\"#\")","v":"PV of debt   OTH_MULTI1"},{"$f":"IF($B173>=$B174,D185,D185*D177/100)","v":0},{"$f":"IF($B173>=$B174,D188-E191+E185,D188*(1+$B174)-E189+E185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,E188-F191+F185,E188*(1+$B174)-F189+F185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,F188-G191+G185,F188*(1+$B174)-G189+G185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,G188-H191+H185,G188*(1+$B174)-H189+H185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,H188-I191+I185,H188*(1+$B174)-I189+I185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,I188-J191+J185,I188*(1+$B174)-J189+J185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,J188-K191+K185,J188*(1+$B174)-K189+K185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,K188-L191+L185,K188*(1+$B174)-L189+L185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,L188-M191+M185,L188*(1+$B174)-M189+M185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,M188-N191+N185,M188*(1+$B174)-N189+N185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,N188-O191+O185,N188*(1+$B174)-O189+O185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,O188-P191+P185,O188*(1+$B174)-P189+P185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,P188-Q191+Q185,P188*(1+$B174)-Q189+Q185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,Q188-R191+R185,Q188*(1+$B174)-R189+R185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,R188-S191+S185,R188*(1+$B174)-S189+S185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,S188-T191+T185,S188*(1+$B174)-T189+T185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,T188-U191+U185,T188*(1+$B174)-U189+U185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,U188-V191+V185,U188*(1+$B174)-V189+V185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,V188-W191+W185,V188*(1+$B174)-W189+W185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,W188-X191+X185,W188*(1+$B174)-X189+X185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,X188-Y191+Y185,X188*(1+$B174)-Y189+Y185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,Y188-Z191+Z185,Y188*(1+$B174)-Z189+Z185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,Z188-AA191+AA185,Z188*(1+$B174)-AA189+AA185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,AA188-AB191+AB185,AA188*(1+$B174)-AB189+AB185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,AB188-AC191+AC185,AB188*(1+$B174)-AC189+AC185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,AC188-AD191+AD185,AC188*(1+$B174)-AD189+AD185*$D177/100)","v":0},{"$f":"IF($B173>=$B174,AD188-AE191+AE185,AD188*(1+$B174)-AE189+AE185*$D177/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D190+D191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B173*D187","v":0},{"$f":"$B173*E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D180-D182)/(B172-B171)","v":0},{"$f":"(E180-E182)/(B172-B171)","v":0},{"$f":"(F180-F182)/(B172-B171)","v":0},{"$f":"(G180-G182)/(B172-B171)","v":0},{"$f":"(H180-H182)/(B172-B171)","v":0},{"$f":"(I180-I182)/(B172-B171)","v":0},{"$f":"(J180-J182)/(B172-B171)","v":0},{"$f":"(K180-K182)/(B172-B171)","v":0},{"$f":"(L180-L182)/(B172-B171)","v":0},{"$f":"(M180-M182)/(B172-B171)","v":0},{"$f":"(N180-N182)/(B172-B171)","v":0},{"$f":"(O180-O182)/(B172-B171)","v":0},{"$f":"(P180-P182)/(B172-B171)","v":0},{"$f":"(Q180-Q182)/(B172-B171)","v":0},{"$f":"(R180-R182)/(B172-B171)","v":0},{"$f":"(S180-S182)/(B172-B171)","v":0},{"$f":"(T180-T182)/(B172-B171)","v":0},{"$f":"(U180-U182)/(B172-B171)","v":0},{"$f":"(V180-V182)/(B172-B171)","v":0},{"$f":"(W180-W182)/(B172-B171)","v":0},{"$f":"(X180-X182)/(B172-B171)","v":0},{"$f":"(Y180-Y182)/(B172-B171)","v":0},{"$f":"(Z180-Z182)/(B172-B171)","v":0},{"$f":"(AA180-AA182)/(B172-B171)","v":0},{"$f":"(AB180-AB182)/(B172-B171)","v":0},{"$f":"(AC180-AC182)/(B172-B171)","v":0},{"$f":"(AD180-AD182)/(B172-B171)","v":0},{"$f":"(AE180-AE182)/(B172-B171)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B18","v":"OTH_MULTI2"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A196&\"\"","v":"Grace OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!G18","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A196&\"\"","v":"Maturity OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!H18","v":25},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A196&\"\"","v":"Interest OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!F18","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D198-D200","v":100},{"$f":"D199-E200","v":100},{"$f":"E199-F200","v":100},{"$f":"F199-G200","v":100},{"$f":"G199-H200","v":100},{"$f":"H199-I200","v":100},{"$f":"I199-J200","v":95},{"$f":"J199-K200","v":90},{"$f":"K199-L200","v":85},{"$f":"L199-M200","v":80},{"$f":"M199-N200","v":75},{"$f":"N199-O200","v":70},{"$f":"O199-P200","v":65},{"$f":"P199-Q200","v":60},{"$f":"Q199-R200","v":55},{"$f":"R199-S200","v":50},{"$f":"S199-T200","v":45},{"$f":"T199-U200","v":40},{"$f":"U199-V200","v":35},{"$f":"V199-W200","v":30},{"$f":"W199-X200","v":25},{"$f":"X199-Y200","v":20},{"$f":"Y199-Z200","v":15},{"$f":"Z199-AA200","v":10},{"$f":"AA199-AB200","v":5},{"$f":"AB199-AC200","v":0},{"$f":"AC199-AD200","v":0},{"$f":"AD199-AE200","v":0},{"$f":"AE199-AF200","v":0},{"$f":"AF199-AG200","v":0},{"$f":"AG199-AH200","v":0},{"$f":"AH199-AI200","v":0},{"$f":"AI199-AJ200","v":0},{"$f":"AJ199-AK200","v":0},{"$f":"AK199-AL200","v":0},{"$f":"AL199-AM200","v":0},{"$f":"AM199-AN200","v":0},{"$f":"AN199-AO200","v":0},{"$f":"AO199-AP200","v":0},{"$f":"AP199-AQ200","v":0},{"$f":"AQ199-AR200","v":0},{"$f":"AR199-AS200","v":0},{"$f":"AS199-AT200","v":0},{"$f":"AT199-AU200","v":0},{"$f":"AU199-AV200","v":0},{"$f":"AV199-AW200","v":0},{"$f":"AW199-AX200","v":0},{"$f":"AX199-AY200","v":0},{"$f":"AY199-AZ200","v":0},{"$f":"AZ199-BA200","v":0},{"$f":"BA199-BB200","v":0},{"$f":"BB199-BC200","v":0},{"$f":"BC199-BD200","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A196&\"\"","v":"Discount OTH_MULTI2"},{"$f":"'Input 4 - External Financing'!E18","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D196-$D196-1<$B197,0,IF(D196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},{"$f":"IF(E196-$D196-1<$B197,0,IF(E196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR196-$D196-1<$B197,0,IF(AR196-$D196-1<$B198,$D198/($B198-$B197),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B199*D199","v":2},{"$f":"$B199*E199","v":2},2,2,2,2,1.9000000000000001,1.8,1.7,1.6,1.5,1.4000000000000001,1.3,1.2,1.1000000000000001,1,0.9,0.8,0.70000000000000007,0.6,0.5,0.4,0.3,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B199*AQ199","v":0},{"$f":"$B199*AR199","v":0},{"$f":"$B199*AS199","v":0},{"$f":"$B199*AT199","v":0},{"$f":"$B199*AU199","v":0},{"$f":"$B199*AV199","v":0},{"$f":"$B199*AW199","v":0},{"$f":"$B199*AX199","v":0},{"$f":"$B199*AY199","v":0},{"$f":"$B199*AZ199","v":0},{"$f":"$B199*BA199","v":0},{"$f":"$B199*BB199","v":0},{"$f":"$B199*BC199","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D200+D201","v":0},2,2,2,2,2,7,6.9,6.8,6.7,6.6,6.5,6.4,6.3,6.2,6.1,6,5.9,5.8,5.7,5.6,5.5,5.4,5.3,5.2,5.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR200+AR201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B199>=$B200, D199, NPV($B200,E202:$BD202))","v":69.293403686241774},{"$f":"IF($B199>=$B200, E199, NPV($B200,F202:$BD202))","v":70.758073870553858},{"$f":"IF($B199>=$B200, F199, NPV($B200,G202:$BD202))","v":72.295977564081568},{"$f":"IF($B199>=$B200, G199, NPV($B200,H202:$BD202))","v":73.910776442285638},{"$f":"IF($B199>=$B200, H199, NPV($B200,I202:$BD202))","v":75.606315264399925},{"$f":"IF($B199>=$B200, I199, NPV($B200,J202:$BD202))","v":77.386631027619941},{"$f":"IF($B199>=$B200, J199, NPV($B200,K202:$BD202))","v":74.255962579000922},{"$f":"IF($B199>=$B200, K199, NPV($B200,L202:$BD202))","v":71.068760707951},{"$f":"IF($B199>=$B200, L199, NPV($B200,M202:$BD202))","v":67.822198743348522},{"$f":"IF($B199>=$B200, M199, NPV($B200,N202:$BD202))","v":64.513308680515962},{"$f":"IF($B199>=$B200, N199, NPV($B200,O202:$BD202))","v":61.13897411454176},{"$f":"IF($B199>=$B200, O199, NPV($B200,P202:$BD202))","v":57.695922820268855},{"$f":"IF($B199>=$B200, P199, NPV($B200,Q202:$BD202))","v":54.180718961282295},{"$f":"IF($B199>=$B200, Q199, NPV($B200,R202:$BD202))","v":50.589754909346411},{"$f":"IF($B199>=$B200, R199, NPV($B200,S202:$BD202))","v":46.91924265481375},{"$f":"IF($B199>=$B200, S199, NPV($B200,T202:$BD202))","v":43.165204787554423},{"$f":"IF($B199>=$B200, T199, NPV($B200,U202:$BD202))","v":39.323465026932155},{"$f":"IF($B199>=$B200, U199, NPV($B200,V202:$BD202))","v":35.38963827827876},{"$f":"IF($B199>=$B200, V199, NPV($B200,W202:$BD202))","v":31.359120192192698},{"$f":"IF($B199>=$B200, W199, NPV($B200,X202:$BD202))","v":27.227076201802337},{"$f":"IF($B199>=$B200, X199, NPV($B200,Y202:$BD202))","v":22.988430011892454},{"$f":"IF($B199>=$B200, Y199, NPV($B200,Z202:$BD202))","v":18.637851512487078},{"$f":"IF($B199>=$B200, Z199, NPV($B200,AA202:$BD202))","v":14.169744088111434},{"$f":"IF($B199>=$B200, AA199, NPV($B200,AB202:$BD202))","v":9.5782312925170068},{"$f":"IF($B199>=$B200, AB199, NPV($B200,AC202:$BD202))","v":4.8571428571428568},{"$f":"IF($B199>=$B200, AC199, NPV($B200,AD202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AD199, NPV($B200,AE202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AE199, NPV($B200,AF202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AF199, NPV($B200,AG202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AG199, NPV($B200,AH202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AH199, NPV($B200,AI202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AI199, NPV($B200,AJ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AJ199, NPV($B200,AK202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AK199, NPV($B200,AL202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AL199, NPV($B200,AM202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AM199, NPV($B200,AN202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AN199, NPV($B200,AO202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AO199, NPV($B200,AP202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AP199, NPV($B200,AQ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AQ199, NPV($B200,AR202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AR199, NPV($B200,AS202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AS199, NPV($B200,AT202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AT199, NPV($B200,AU202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AU199, NPV($B200,AV202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AV199, NPV($B200,AW202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AW199, NPV($B200,AX202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AX199, NPV($B200,AY202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AY199, NPV($B200,AZ202:$BD202))","v":0},{"$f":"IF($B199>=$B200, AZ199, NPV($B200,BA202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BA199, NPV($B200,BB202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BB199, NPV($B200,BC202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BC199, NPV($B200,BD202:$BD202))","v":0},{"$f":"IF($B199>=$B200, BD199, NPV($B200,$BD202:BE202))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D203=0,0,(1-D203/D199)*100)","v":30.706596313758226},29.241926129446139,27.704022435918429,26.089223557714359,24.393684735600075,22.613368972380055,21.83582886420956,21.034710324498885,20.209177949001734,19.358364149355044,18.481367847277653,17.577253113901637,16.645047751873388,15.68374181775598,14.692286082156814,13.669590424891155,12.614522162372987,11.525904304303102,10.40251373659229,9.2430793273255425,8.0462799524301793,6.8107424375646097,5.5350394125904367,4.217687074829934,2.8571428571428692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR203=0,0,(1-AR203/AR199)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D196-$B197>0,D196-$B197,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(U205=0,0,CHOOSE(U205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(V205=0,0,CHOOSE(V205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(W205=0,0,CHOOSE(W205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(X205=0,0,CHOOSE(X205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212,AF212))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D196-$B198>0,D196-$B198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(V207=0,0,CHOOSE(V207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(W207=0,0,CHOOSE(W207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(X207=0,0,CHOOSE(X207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D212,E212,F212,G212,H212,I212,J212,K212,L212,M212,N212,O212,P212,Q212,R212,S212,T212,U212,V212,W212,X212,Y212,Z212,AA212,AB212,AC212,AD212,AE212))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A196&\"\"","v":"Output OTH_MULTI2"},null,null,{"$f":"D$7","v":2018},{"$f":"D210+1","v":2019},{"$f":"E210+1","v":2020},{"$f":"F210+1","v":2021},{"$f":"G210+1","v":2022},{"$f":"H210+1","v":2023},{"$f":"I210+1","v":2024},{"$f":"J210+1","v":2025},{"$f":"K210+1","v":2026},{"$f":"L210+1","v":2027},{"$f":"M210+1","v":2028},{"$f":"N210+1","v":2029},{"$f":"O210+1","v":2030},{"$f":"P210+1","v":2031},{"$f":"Q210+1","v":2032},{"$f":"R210+1","v":2033},{"$f":"S210+1","v":2034},{"$f":"T210+1","v":2035},{"$f":"U210+1","v":2036},{"$f":"V210+1","v":2037},{"$f":"W210+1","v":2038},{"$f":"X210+1","v":2039},{"$f":"Y210+1","v":2040},{"$f":"Z210+1","v":2041},{"$f":"AA210+1","v":2042},{"$f":"AB210+1","v":2043},{"$f":"AC210+1","v":2044},{"$f":"AD210+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F80","v":0},{"$f":"Ext_Debt_Data!G80","v":0},{"$f":"Ext_Debt_Data!H80","v":0},{"$f":"Ext_Debt_Data!I80","v":0},{"$f":"Ext_Debt_Data!J80","v":0},{"$f":"Ext_Debt_Data!K80","v":0},{"$f":"Ext_Debt_Data!L80","v":0},{"$f":"Ext_Debt_Data!M80","v":0},{"$f":"Ext_Debt_Data!N80","v":0},{"$f":"Ext_Debt_Data!O80","v":0},{"$f":"Ext_Debt_Data!P80","v":0},{"$f":"Ext_Debt_Data!Q80","v":0},{"$f":"Ext_Debt_Data!R80","v":0},{"$f":"Ext_Debt_Data!S80","v":0},{"$f":"Ext_Debt_Data!T80","v":0},{"$f":"Ext_Debt_Data!U80","v":0},{"$f":"Ext_Debt_Data!V80","v":0},{"$f":"Ext_Debt_Data!W80","v":0},{"$f":"Ext_Debt_Data!X80","v":0},{"$f":"Ext_Debt_Data!Y80","v":0},{"$f":"Ext_Debt_Data!Z80","v":0},{"$f":"Ext_Debt_Data!AA80","v":0},{"$f":"Ext_Debt_Data!AB80","v":0},{"$f":"Ext_Debt_Data!AC80","v":0},{"$f":"Ext_Debt_Data!AD80","v":0},{"$f":"Ext_Debt_Data!AE80","v":0},{"$f":"Ext_Debt_Data!AF80","v":0},{"$f":"Ext_Debt_Data!AG80","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D211","v":0},{"$f":"SUM(D211:E211)","v":0},{"$f":"SUM(D211:F211)","v":0},{"$f":"SUM(D211:G211)","v":0},{"$f":"SUM(D211:H211)","v":0},{"$f":"SUM(D211:I211)","v":0},{"$f":"SUM(D211:J211)","v":0},{"$f":"SUM(D211:K211)","v":0},{"$f":"SUM(D211:L211)","v":0},{"$f":"SUM(D211:M211)","v":0},{"$f":"SUM(D211:N211)","v":0},{"$f":"SUM(D211:O211)","v":0},{"$f":"SUM(D211:P211)","v":0},{"$f":"SUM(D211:Q211)","v":0},{"$f":"SUM(D211:R211)","v":0},{"$f":"SUM(D211:S211)","v":0},{"$f":"SUM(D211:T211)","v":0},{"$f":"SUM(D211:U211)","v":0},{"$f":"SUM(D211:V211)","v":0},{"$f":"SUM(D211:W211)","v":0},{"$f":"SUM(D211:X211)","v":0},{"$f":"SUM(D211:Y211)","v":0},{"$f":"SUM(D211:Z211)","v":0},{"$f":"SUM(D211:AA211)","v":0},{"$f":"SUM(D211:AB211)","v":0},{"$f":"SUM(D211:AC211)","v":0},{"$f":"SUM(D211:AD211)","v":0},{"$f":"SUM(D211:AE211)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D211-D217","v":0},{"$f":"D213+E211-E217","v":0},{"$f":"E213+F211-F217","v":0},{"$f":"F213+G211-G217","v":0},{"$f":"G213+H211-H217","v":0},{"$f":"H213+I211-I217","v":0},{"$f":"I213+J211-J217","v":0},{"$f":"J213+K211-K217","v":0},{"$f":"K213+L211-L217","v":0},{"$f":"L213+M211-M217","v":0},{"$f":"M213+N211-N217","v":0},{"$f":"N213+O211-O217","v":0},{"$f":"O213+P211-P217","v":0},{"$f":"P213+Q211-Q217","v":0},{"$f":"Q213+R211-R217","v":0},{"$f":"R213+S211-S217","v":0},{"$f":"S213+T211-T217","v":0},{"$f":"T213+U211-U217","v":0},{"$f":"U213+V211-V217","v":0},{"$f":"V213+W211-W217","v":0},{"$f":"W213+X211-X217","v":0},{"$f":"X213+Y211-Y217","v":0},{"$f":"Y213+Z211-Z217","v":0},{"$f":"Z213+AA211-AA217","v":0},{"$f":"AA213+AB211-AB217","v":0},{"$f":"AB213+AC211-AC217","v":0},{"$f":"AC213+AD211-AD217","v":0},{"$f":"AD213+AE211-AE217","v":0}]
[null,null,{"$f":"+TEXT(C203,\"#\")&\"   \"&TEXT(A196,\"#\")","v":"PV of debt   OTH_MULTI2"},{"$f":"IF($B199>=$B200,D211,D211*D203/100)","v":0},{"$f":"IF($B199>=$B200,D214-E217+E211,D214*(1+$B200)-E215+E211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,E214-F217+F211,E214*(1+$B200)-F215+F211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,F214-G217+G211,F214*(1+$B200)-G215+G211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,G214-H217+H211,G214*(1+$B200)-H215+H211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,H214-I217+I211,H214*(1+$B200)-I215+I211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,I214-J217+J211,I214*(1+$B200)-J215+J211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,J214-K217+K211,J214*(1+$B200)-K215+K211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,K214-L217+L211,K214*(1+$B200)-L215+L211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,L214-M217+M211,L214*(1+$B200)-M215+M211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,M214-N217+N211,M214*(1+$B200)-N215+N211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,N214-O217+O211,N214*(1+$B200)-O215+O211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,O214-P217+P211,O214*(1+$B200)-P215+P211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,P214-Q217+Q211,P214*(1+$B200)-Q215+Q211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,Q214-R217+R211,Q214*(1+$B200)-R215+R211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,R214-S217+S211,R214*(1+$B200)-S215+S211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,S214-T217+T211,S214*(1+$B200)-T215+T211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,T214-U217+U211,T214*(1+$B200)-U215+U211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,U214-V217+V211,U214*(1+$B200)-V215+V211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,V214-W217+W211,V214*(1+$B200)-W215+W211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,W214-X217+X211,W214*(1+$B200)-X215+X211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,X214-Y217+Y211,X214*(1+$B200)-Y215+Y211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,Y214-Z217+Z211,Y214*(1+$B200)-Z215+Z211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,Z214-AA217+AA211,Z214*(1+$B200)-AA215+AA211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,AA214-AB217+AB211,AA214*(1+$B200)-AB215+AB211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,AB214-AC217+AC211,AB214*(1+$B200)-AC215+AC211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,AC214-AD217+AD211,AC214*(1+$B200)-AD215+AD211*$D203/100)","v":0},{"$f":"IF($B199>=$B200,AD214-AE217+AE211,AD214*(1+$B200)-AE215+AE211*$D203/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D216+D217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B199*D213","v":0},{"$f":"$B199*E213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D206-D208)/(B198-B197)","v":0},{"$f":"(E206-E208)/(B198-B197)","v":0},{"$f":"(F206-F208)/(B198-B197)","v":0},{"$f":"(G206-G208)/(B198-B197)","v":0},{"$f":"(H206-H208)/(B198-B197)","v":0},{"$f":"(I206-I208)/(B198-B197)","v":0},{"$f":"(J206-J208)/(B198-B197)","v":0},{"$f":"(K206-K208)/(B198-B197)","v":0},{"$f":"(L206-L208)/(B198-B197)","v":0},{"$f":"(M206-M208)/(B198-B197)","v":0},{"$f":"(N206-N208)/(B198-B197)","v":0},{"$f":"(O206-O208)/(B198-B197)","v":0},{"$f":"(P206-P208)/(B198-B197)","v":0},{"$f":"(Q206-Q208)/(B198-B197)","v":0},{"$f":"(R206-R208)/(B198-B197)","v":0},{"$f":"(S206-S208)/(B198-B197)","v":0},{"$f":"(T206-T208)/(B198-B197)","v":0},{"$f":"(U206-U208)/(B198-B197)","v":0},{"$f":"(V206-V208)/(B198-B197)","v":0},{"$f":"(W206-W208)/(B198-B197)","v":0},{"$f":"(X206-X208)/(B198-B197)","v":0},{"$f":"(Y206-Y208)/(B198-B197)","v":0},{"$f":"(Z206-Z208)/(B198-B197)","v":0},{"$f":"(AA206-AA208)/(B198-B197)","v":0},{"$f":"(AB206-AB208)/(B198-B197)","v":0},{"$f":"(AC206-AC208)/(B198-B197)","v":0},{"$f":"(AD206-AD208)/(B198-B197)","v":0},{"$f":"(AE206-AE208)/(B198-B197)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B19","v":"OTH_MULTI3"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A222&\"\"","v":"Grace OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!G19","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A222&\"\"","v":"Maturity OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!H19","v":30},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A222&\"\"","v":"Interest OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!F19","v":0.02},{"$f":"$C$10","v":"Debt stock"},{"$f":"D224-D226","v":100},{"$f":"D225-E226","v":100},{"$f":"E225-F226","v":100},{"$f":"F225-G226","v":100},{"$f":"G225-H226","v":100},{"$f":"H225-I226","v":100},{"$f":"I225-J226","v":96},{"$f":"J225-K226","v":92},{"$f":"K225-L226","v":88},{"$f":"L225-M226","v":84},{"$f":"M225-N226","v":80},{"$f":"N225-O226","v":76},{"$f":"O225-P226","v":72},{"$f":"P225-Q226","v":68},{"$f":"Q225-R226","v":64},{"$f":"R225-S226","v":60},{"$f":"S225-T226","v":56},{"$f":"T225-U226","v":52},{"$f":"U225-V226","v":48},{"$f":"V225-W226","v":44},{"$f":"W225-X226","v":40},{"$f":"X225-Y226","v":36},{"$f":"Y225-Z226","v":32},{"$f":"Z225-AA226","v":28},{"$f":"AA225-AB226","v":24},{"$f":"AB225-AC226","v":20},{"$f":"AC225-AD226","v":16},{"$f":"AD225-AE226","v":12},{"$f":"AE225-AF226","v":8},{"$f":"AF225-AG226","v":4},{"$f":"AG225-AH226","v":0},{"$f":"AH225-AI226","v":0},{"$f":"AI225-AJ226","v":0},{"$f":"AJ225-AK226","v":0},{"$f":"AK225-AL226","v":0},{"$f":"AL225-AM226","v":0},{"$f":"AM225-AN226","v":0},{"$f":"AN225-AO226","v":0},{"$f":"AO225-AP226","v":0},{"$f":"AP225-AQ226","v":0},{"$f":"AQ225-AR226","v":0},{"$f":"AR225-AS226","v":0},{"$f":"AS225-AT226","v":0},{"$f":"AT225-AU226","v":0},{"$f":"AU225-AV226","v":0},{"$f":"AV225-AW226","v":0},{"$f":"AW225-AX226","v":0},{"$f":"AX225-AY226","v":0},{"$f":"AY225-AZ226","v":0},{"$f":"AZ225-BA226","v":0},{"$f":"BA225-BB226","v":0},{"$f":"BB225-BC226","v":0},{"$f":"BC225-BD226","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A222&\"\"","v":"Discount OTH_MULTI3"},{"$f":"'Input 4 - External Financing'!E19","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D222-$D222-1<$B223,0,IF(D222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},{"$f":"IF(E222-$D222-1<$B223,0,IF(E222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},0,0,0,0,{"$f":"IF(J222-$D222-1<$B223,0,IF(J222-$D222-1<$B224,$D224/($B224-$B223),0))","v":4},{"$f":"IF(K222-$D222-1<$B223,0,IF(K222-$D222-1<$B224,$D224/($B224-$B223),0))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR222-$D222-1<$B223,0,IF(AR222-$D222-1<$B224,$D224/($B224-$B223),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B225*D225","v":2},{"$f":"$B225*E225","v":2},2,2,2,2,1.92,1.84,1.76,1.68,1.6,1.52,1.44,1.36,1.28,1.2,1.1200000000000001,1.04,0.96,0.88,0.8,0.72,0.64,0.56000000000000005,0.48,0.4,0.32,0.24,0.16,0.08,0,0,0,0,0,0,0,0,0,{"$f":"$B225*AQ225","v":0},{"$f":"$B225*AR225","v":0},{"$f":"$B225*AS225","v":0},{"$f":"$B225*AT225","v":0},{"$f":"$B225*AU225","v":0},{"$f":"$B225*AV225","v":0},{"$f":"$B225*AW225","v":0},{"$f":"$B225*AX225","v":0},{"$f":"$B225*AY225","v":0},{"$f":"$B225*AZ225","v":0},{"$f":"$B225*BA225","v":0},{"$f":"$B225*BB225","v":0},{"$f":"$B225*BC225","v":0}]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D226+D227","v":0},2,2,2,2,2,6,5.92,5.84,5.76,5.68,5.6,5.52,5.4399999999999995,5.36,5.28,5.2,5.12,5.04,4.96,4.88,4.8,4.72,4.6399999999999997,4.5600000000000005,4.4800000000000004,4.4000000000000004,4.32,4.24,4.16,4.08,0,0,0,0,0,0,0,0,0,{"$f":"AR226+AR227","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B225>=$B226, D225, NPV($B226,E228:$BD228))","v":66.503138455004802},{"$f":"IF($B225>=$B226, E225, NPV($B226,F228:$BD228))","v":67.82829537775504},{"$f":"IF($B225>=$B226, F225, NPV($B226,G228:$BD228))","v":69.219710146642811},{"$f":"IF($B225>=$B226, G225, NPV($B226,H228:$BD228))","v":70.680695653974936},{"$f":"IF($B225>=$B226, H225, NPV($B226,I228:$BD228))","v":72.21473043667369},{"$f":"IF($B225>=$B226, I225, NPV($B226,J228:$BD228))","v":73.825466958507363},{"$f":"IF($B225>=$B226, J225, NPV($B226,K228:$BD228))","v":71.516740306432737},{"$f":"IF($B225>=$B226, K225, NPV($B226,L228:$BD228))","v":69.172577321754403},{"$f":"IF($B225>=$B226, L225, NPV($B226,M228:$BD228))","v":66.791206187842135},{"$f":"IF($B225>=$B226, M225, NPV($B226,N228:$BD228))","v":64.370766497234229},{"$f":"IF($B225>=$B226, N225, NPV($B226,O228:$BD228))","v":61.909304822095926},{"$f":"IF($B225>=$B226, O225, NPV($B226,P228:$BD228))","v":59.404770063200736},{"$f":"IF($B225>=$B226, P225, NPV($B226,Q228:$BD228))","v":56.855008566360787},{"$f":"IF($B225>=$B226, Q225, NPV($B226,R228:$BD228))","v":54.257758994678831},{"$f":"IF($B225>=$B226, R225, NPV($B226,S228:$BD228))","v":51.610646944412771},{"$f":"IF($B225>=$B226, S225, NPV($B226,T228:$BD228))","v":48.911179291633417},{"$f":"IF($B225>=$B226, T225, NPV($B226,U228:$BD228))","v":46.156738256215085},{"$f":"IF($B225>=$B226, U225, NPV($B226,V228:$BD228))","v":43.344575169025838},{"$f":"IF($B225>=$B226, V225, NPV($B226,W228:$BD228))","v":40.471803927477133},{"$f":"IF($B225>=$B226, W225, NPV($B226,X228:$BD228))","v":37.535394123850985},{"$f":"IF($B225>=$B226, X225, NPV($B226,Y228:$BD228))","v":34.532163830043537},{"$f":"IF($B225>=$B226, Y225, NPV($B226,Z228:$BD228))","v":31.458772021545723},{"$f":"IF($B225>=$B226, Z225, NPV($B226,AA228:$BD228))","v":28.311710622623007},{"$f":"IF($B225>=$B226, AA225, NPV($B226,AB228:$BD228))","v":25.087296153754167},{"$f":"IF($B225>=$B226, AB225, NPV($B226,AC228:$BD228))","v":21.781660961441872},{"$f":"IF($B225>=$B226, AC225, NPV($B226,AD228:$BD228))","v":18.390744009513966},{"$f":"IF($B225>=$B226, AD225, NPV($B226,AE228:$BD228))","v":14.910281209989662},{"$f":"IF($B225>=$B226, AE225, NPV($B226,AF228:$BD228))","v":11.335795270489148},{"$f":"IF($B225>=$B226, AF225, NPV($B226,AG228:$BD228))","v":7.6625850340136052},{"$f":"IF($B225>=$B226, AG225, NPV($B226,AH228:$BD228))","v":3.8857142857142857},{"$f":"IF($B225>=$B226, AH225, NPV($B226,AI228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AI225, NPV($B226,AJ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AJ225, NPV($B226,AK228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AK225, NPV($B226,AL228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AL225, NPV($B226,AM228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AM225, NPV($B226,AN228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AN225, NPV($B226,AO228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AO225, NPV($B226,AP228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AP225, NPV($B226,AQ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AQ225, NPV($B226,AR228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AR225, NPV($B226,AS228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AS225, NPV($B226,AT228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AT225, NPV($B226,AU228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AU225, NPV($B226,AV228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AV225, NPV($B226,AW228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AW225, NPV($B226,AX228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AX225, NPV($B226,AY228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AY225, NPV($B226,AZ228:$BD228))","v":0},{"$f":"IF($B225>=$B226, AZ225, NPV($B226,BA228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BA225, NPV($B226,BB228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BB225, NPV($B226,BC228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BC225, NPV($B226,BD228:$BD228))","v":0},{"$f":"IF($B225>=$B226, BD225, NPV($B226,$BD228:BE228))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D229=0,0,(1-D229/D225)*100)","v":33.496861544995191},32.17170462224496,30.780289853357189,29.319304346025067,27.78526956332631,26.174533041492644,25.503395514132563,24.812415954614774,24.1009020592703,23.368135122340206,22.613368972380087,21.83582886420956,21.034710324498906,20.20917794900172,19.358364149355044,18.481367847277642,17.577253113901637,16.645047751873388,15.683741817755969,14.692286082156858,13.669590424891155,12.614522162372987,11.525904304303102,10.402513736592256,9.2430793273255318,8.0462799524301687,6.8107424375646097,5.5350394125904252,4.217687074829934,2.8571428571428581,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR229=0,0,(1-AR229/AR225)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D222-$B223>0,D222-$B223,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D231=0,0,CHOOSE(D231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(E231=0,0,CHOOSE(E231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(F231=0,0,CHOOSE(F231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(G231=0,0,CHOOSE(G231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(H231=0,0,CHOOSE(H231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(I231=0,0,CHOOSE(I231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(J231=0,0,CHOOSE(J231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(K231=0,0,CHOOSE(K231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(L231=0,0,CHOOSE(L231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(M231=0,0,CHOOSE(M231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(N231=0,0,CHOOSE(N231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(O231=0,0,CHOOSE(O231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(P231=0,0,CHOOSE(P231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Q231=0,0,CHOOSE(Q231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(R231=0,0,CHOOSE(R231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(S231=0,0,CHOOSE(S231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(T231=0,0,CHOOSE(T231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(U231=0,0,CHOOSE(U231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(V231=0,0,CHOOSE(V231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(W231=0,0,CHOOSE(W231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(X231=0,0,CHOOSE(X231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Y231=0,0,CHOOSE(Y231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(Z231=0,0,CHOOSE(Z231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AA231=0,0,CHOOSE(AA231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AB231=0,0,CHOOSE(AB231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AC231=0,0,CHOOSE(AC231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AD231=0,0,CHOOSE(AD231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0},{"$f":"IF(AE231=0,0,CHOOSE(AE231,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238,AF238))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D222-$B224>0,D222-$B224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D233=0,0,CHOOSE(D233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(E233=0,0,CHOOSE(E233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(F233=0,0,CHOOSE(F233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(G233=0,0,CHOOSE(G233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(H233=0,0,CHOOSE(H233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(I233=0,0,CHOOSE(I233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(J233=0,0,CHOOSE(J233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(K233=0,0,CHOOSE(K233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(L233=0,0,CHOOSE(L233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(M233=0,0,CHOOSE(M233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(N233=0,0,CHOOSE(N233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(O233=0,0,CHOOSE(O233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(P233=0,0,CHOOSE(P233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Q233=0,0,CHOOSE(Q233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(R233=0,0,CHOOSE(R233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(S233=0,0,CHOOSE(S233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(T233=0,0,CHOOSE(T233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(U233=0,0,CHOOSE(U233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(V233=0,0,CHOOSE(V233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(W233=0,0,CHOOSE(W233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(X233=0,0,CHOOSE(X233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Y233=0,0,CHOOSE(Y233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(Z233=0,0,CHOOSE(Z233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AA233=0,0,CHOOSE(AA233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AB233=0,0,CHOOSE(AB233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AC233=0,0,CHOOSE(AC233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AD233=0,0,CHOOSE(AD233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0},{"$f":"IF(AE233=0,0,CHOOSE(AE233,D238,E238,F238,G238,H238,I238,J238,K238,L238,M238,N238,O238,P238,Q238,R238,S238,T238,U238,V238,W238,X238,Y238,Z238,AA238,AB238,AC238,AD238,AE238))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A222&\"\"","v":"Output OTH_MULTI3"},null,null,{"$f":"D$7","v":2018},{"$f":"D236+1","v":2019},{"$f":"E236+1","v":2020},{"$f":"F236+1","v":2021},{"$f":"G236+1","v":2022},{"$f":"H236+1","v":2023},{"$f":"I236+1","v":2024},{"$f":"J236+1","v":2025},{"$f":"K236+1","v":2026},{"$f":"L236+1","v":2027},{"$f":"M236+1","v":2028},{"$f":"N236+1","v":2029},{"$f":"O236+1","v":2030},{"$f":"P236+1","v":2031},{"$f":"Q236+1","v":2032},{"$f":"R236+1","v":2033},{"$f":"S236+1","v":2034},{"$f":"T236+1","v":2035},{"$f":"U236+1","v":2036},{"$f":"V236+1","v":2037},{"$f":"W236+1","v":2038},{"$f":"X236+1","v":2039},{"$f":"Y236+1","v":2040},{"$f":"Z236+1","v":2041},{"$f":"AA236+1","v":2042},{"$f":"AB236+1","v":2043},{"$f":"AC236+1","v":2044},{"$f":"AD236+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F81","v":0},{"$f":"Ext_Debt_Data!G81","v":0},{"$f":"Ext_Debt_Data!H81","v":0},{"$f":"Ext_Debt_Data!I81","v":0},{"$f":"Ext_Debt_Data!J81","v":0},{"$f":"Ext_Debt_Data!K81","v":0},{"$f":"Ext_Debt_Data!L81","v":0},{"$f":"Ext_Debt_Data!M81","v":0},{"$f":"Ext_Debt_Data!N81","v":0},{"$f":"Ext_Debt_Data!O81","v":0},{"$f":"Ext_Debt_Data!P81","v":0},{"$f":"Ext_Debt_Data!Q81","v":0},{"$f":"Ext_Debt_Data!R81","v":0},{"$f":"Ext_Debt_Data!S81","v":0},{"$f":"Ext_Debt_Data!T81","v":0},{"$f":"Ext_Debt_Data!U81","v":0},{"$f":"Ext_Debt_Data!V81","v":0},{"$f":"Ext_Debt_Data!W81","v":0},{"$f":"Ext_Debt_Data!X81","v":0},{"$f":"Ext_Debt_Data!Y81","v":0},{"$f":"Ext_Debt_Data!Z81","v":0},{"$f":"Ext_Debt_Data!AA81","v":0},{"$f":"Ext_Debt_Data!AB81","v":0},{"$f":"Ext_Debt_Data!AC81","v":0},{"$f":"Ext_Debt_Data!AD81","v":0},{"$f":"Ext_Debt_Data!AE81","v":0},{"$f":"Ext_Debt_Data!AF81","v":0},{"$f":"Ext_Debt_Data!AG81","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D237","v":0},{"$f":"SUM(D237:E237)","v":0},{"$f":"SUM(D237:F237)","v":0},{"$f":"SUM(D237:G237)","v":0},{"$f":"SUM(D237:H237)","v":0},{"$f":"SUM(D237:I237)","v":0},{"$f":"SUM(D237:J237)","v":0},{"$f":"SUM(D237:K237)","v":0},{"$f":"SUM(D237:L237)","v":0},{"$f":"SUM(D237:M237)","v":0},{"$f":"SUM(D237:N237)","v":0},{"$f":"SUM(D237:O237)","v":0},{"$f":"SUM(D237:P237)","v":0},{"$f":"SUM(D237:Q237)","v":0},{"$f":"SUM(D237:R237)","v":0},{"$f":"SUM(D237:S237)","v":0},{"$f":"SUM(D237:T237)","v":0},{"$f":"SUM(D237:U237)","v":0},{"$f":"SUM(D237:V237)","v":0},{"$f":"SUM(D237:W237)","v":0},{"$f":"SUM(D237:X237)","v":0},{"$f":"SUM(D237:Y237)","v":0},{"$f":"SUM(D237:Z237)","v":0},{"$f":"SUM(D237:AA237)","v":0},{"$f":"SUM(D237:AB237)","v":0},{"$f":"SUM(D237:AC237)","v":0},{"$f":"SUM(D237:AD237)","v":0},{"$f":"SUM(D237:AE237)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D237-D243","v":0},{"$f":"D239+E237-E243","v":0},{"$f":"E239+F237-F243","v":0},{"$f":"F239+G237-G243","v":0},{"$f":"G239+H237-H243","v":0},{"$f":"H239+I237-I243","v":0},{"$f":"I239+J237-J243","v":0},{"$f":"J239+K237-K243","v":0},{"$f":"K239+L237-L243","v":0},{"$f":"L239+M237-M243","v":0},{"$f":"M239+N237-N243","v":0},{"$f":"N239+O237-O243","v":0},{"$f":"O239+P237-P243","v":0},{"$f":"P239+Q237-Q243","v":0},{"$f":"Q239+R237-R243","v":0},{"$f":"R239+S237-S243","v":0},{"$f":"S239+T237-T243","v":0},{"$f":"T239+U237-U243","v":0},{"$f":"U239+V237-V243","v":0},{"$f":"V239+W237-W243","v":0},{"$f":"W239+X237-X243","v":0},{"$f":"X239+Y237-Y243","v":0},{"$f":"Y239+Z237-Z243","v":0},{"$f":"Z239+AA237-AA243","v":0},{"$f":"AA239+AB237-AB243","v":0},{"$f":"AB239+AC237-AC243","v":0},{"$f":"AC239+AD237-AD243","v":0},{"$f":"AD239+AE237-AE243","v":0}]
[null,null,{"$f":"+TEXT(C229,\"#\")&\"   \"&TEXT(A222,\"#\")","v":"PV of debt   OTH_MULTI3"},{"$f":"IF($B225>=$B226,D237,D237*D229/100)","v":0},{"$f":"IF($B225>=$B226,D240-E243+E237,D240*(1+$B226)-E241+E237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,E240-F243+F237,E240*(1+$B226)-F241+F237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,F240-G243+G237,F240*(1+$B226)-G241+G237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,G240-H243+H237,G240*(1+$B226)-H241+H237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,H240-I243+I237,H240*(1+$B226)-I241+I237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,I240-J243+J237,I240*(1+$B226)-J241+J237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,J240-K243+K237,J240*(1+$B226)-K241+K237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,K240-L243+L237,K240*(1+$B226)-L241+L237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,L240-M243+M237,L240*(1+$B226)-M241+M237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,M240-N243+N237,M240*(1+$B226)-N241+N237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,N240-O243+O237,N240*(1+$B226)-O241+O237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,O240-P243+P237,O240*(1+$B226)-P241+P237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,P240-Q243+Q237,P240*(1+$B226)-Q241+Q237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,Q240-R243+R237,Q240*(1+$B226)-R241+R237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,R240-S243+S237,R240*(1+$B226)-S241+S237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,S240-T243+T237,S240*(1+$B226)-T241+T237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,T240-U243+U237,T240*(1+$B226)-U241+U237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,U240-V243+V237,U240*(1+$B226)-V241+V237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,V240-W243+W237,V240*(1+$B226)-W241+W237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,W240-X243+X237,W240*(1+$B226)-X241+X237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,X240-Y243+Y237,X240*(1+$B226)-Y241+Y237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,Y240-Z243+Z237,Y240*(1+$B226)-Z241+Z237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,Z240-AA243+AA237,Z240*(1+$B226)-AA241+AA237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,AA240-AB243+AB237,AA240*(1+$B226)-AB241+AB237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,AB240-AC243+AC237,AB240*(1+$B226)-AC241+AC237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,AC240-AD243+AD237,AC240*(1+$B226)-AD241+AD237*$D229/100)","v":0},{"$f":"IF($B225>=$B226,AD240-AE243+AE237,AD240*(1+$B226)-AE241+AE237*$D229/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D242+D243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B225*D239","v":0},{"$f":"$B225*E239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D232-D234)/(B224-B223)","v":0},{"$f":"(E232-E234)/(B224-B223)","v":0},{"$f":"(F232-F234)/(B224-B223)","v":0},{"$f":"(G232-G234)/(B224-B223)","v":0},{"$f":"(H232-H234)/(B224-B223)","v":0},{"$f":"(I232-I234)/(B224-B223)","v":0},{"$f":"(J232-J234)/(B224-B223)","v":0},{"$f":"(K232-K234)/(B224-B223)","v":0},{"$f":"(L232-L234)/(B224-B223)","v":0},{"$f":"(M232-M234)/(B224-B223)","v":0},{"$f":"(N232-N234)/(B224-B223)","v":0},{"$f":"(O232-O234)/(B224-B223)","v":0},{"$f":"(P232-P234)/(B224-B223)","v":0},{"$f":"(Q232-Q234)/(B224-B223)","v":0},{"$f":"(R232-R234)/(B224-B223)","v":0},{"$f":"(S232-S234)/(B224-B223)","v":0},{"$f":"(T232-T234)/(B224-B223)","v":0},{"$f":"(U232-U234)/(B224-B223)","v":0},{"$f":"(V232-V234)/(B224-B223)","v":0},{"$f":"(W232-W234)/(B224-B223)","v":0},{"$f":"(X232-X234)/(B224-B223)","v":0},{"$f":"(Y232-Y234)/(B224-B223)","v":0},{"$f":"(Z232-Z234)/(B224-B223)","v":0},{"$f":"(AA232-AA234)/(B224-B223)","v":0},{"$f":"(AB232-AB234)/(B224-B223)","v":0},{"$f":"(AC232-AC234)/(B224-B223)","v":0},{"$f":"(AD232-AD234)/(B224-B223)","v":0},{"$f":"(AE232-AE234)/(B224-B223)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A22","v":"Official Bilaterals"}]
[{"$f":"Ext_Debt_Data!A23","v":"   Paris Club"}]
[{"$f":"+'Input 4 - External Financing'!B22","v":"Export Credit Agencies"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A248&\"\"","v":"Grace Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!G22","v":7},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A248&\"\"","v":"Maturity Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!H22","v":20},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A248&\"\"","v":"Interest Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!F22","v":1.77E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D250-D252","v":100},{"$f":"D251-E252","v":100},100,100,100,100,100,100,92.307692307692307,84.615384615384613,76.92307692307692,69.230769230769226,61.538461538461533,53.84615384615384,46.153846153846146,38.461538461538453,30.769230769230759,23.076923076923066,15.384615384615373,7.6923076923076801,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14,-1.2434497875801753E-14]
[{"$f":"+\"Discount \"& PV_Base!A248&\"\"","v":"Discount Export Credit Agencies"},{"$f":"'Input 4 - External Financing'!E22","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D248-D248-1<B249,0,IF(D248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(E248-D248-1<B249,0,IF(E248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(F248-D248-1<B249,0,IF(F248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(G248-D248-1<B249,0,IF(G248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(H248-D248-1<B249,0,IF(H248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(I248-D248-1<B249,0,IF(I248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(J248-D248-1<B249,0,IF(J248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(K248-D248-1<B249,0,IF(K248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(L248-D248-1<B249,0,IF(L248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(M248-D248-1<B249,0,IF(M248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(N248-D248-1<B249,0,IF(N248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(O248-D248-1<B249,0,IF(O248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(P248-D248-1<B249,0,IF(P248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(Q248-D248-1<B249,0,IF(Q248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(R248-D248-1<B249,0,IF(R248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(S248-D248-1<B249,0,IF(S248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(T248-D248-1<B249,0,IF(T248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(U248-D248-1<B249,0,IF(U248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(V248-D248-1<B249,0,IF(V248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(W248-D248-1<B249,0,IF(W248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(X248-D248-1<B249,0,IF(X248-D248-1<B250,D250/(B250-B249),0))","v":7.6923076923076925},{"$f":"IF(Y248-D248-1<B249,0,IF(Y248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(Z248-D248-1<B249,0,IF(Z248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AA248-D248-1<B249,0,IF(AA248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AB248-D248-1<B249,0,IF(AB248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AC248-D248-1<B249,0,IF(AC248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AD248-D248-1<B249,0,IF(AD248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AE248-D248-1<B249,0,IF(AE248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AF248-D248-1<B249,0,IF(AF248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AG248-D248-1<B249,0,IF(AG248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AH248-D248-1<B249,0,IF(AH248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AI248-D248-1<B249,0,IF(AI248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AJ248-D248-1<B249,0,IF(AJ248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AK248-D248-1<B249,0,IF(AK248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AL248-D248-1<B249,0,IF(AL248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AM248-D248-1<B249,0,IF(AM248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AN248-D248-1<B249,0,IF(AN248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AO248-D248-1<B249,0,IF(AO248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AP248-D248-1<B249,0,IF(AP248-D248-1<B250,D250/(B250-B249),0))","v":0},{"$f":"IF(AQ248-D248-1<B249,0,IF(AQ248-D248-1<B250,D250/(B250-B249),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B251*D251","v":1.77},{"$f":"$B251*E251","v":1.77},1.77,1.77,1.77,1.77,1.77,1.77,1.6338461538461539,1.4976923076923077,1.3615384615384616,1.2253846153846153,1.0892307692307692,0.95307692307692293,0.81692307692307686,0.68076923076923068,0.5446153846153845,0.40846153846153826,0.27230769230769208,0.13615384615384593,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D252+D253","v":0},1.77,1.77,1.77,1.77,1.77,1.77,1.77,9.462307692307693,9.3261538461538471,9.19,9.0538461538461537,8.9176923076923078,8.781538461538462,8.6453846153846161,8.5092307692307685,8.3730769230769226,8.2369230769230768,8.1007692307692309,7.9646153846153842,7.8284615384615384,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16,-2.2009061240169105E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B251>=$B252, D251, NPV($B252,E254:$BD254))","v":68.573774358169189},{"$f":"IF($B251>=$B252, E251, NPV($B252,F254:$BD254))","v":70.232463076077678},{"$f":"IF($B251>=$B252, F251, NPV($B252,G254:$BD254))","v":71.974086229881564},{"$f":"IF($B251>=$B252, G251, NPV($B252,H254:$BD254))","v":73.802790541375643},{"$f":"IF($B251>=$B252, H251, NPV($B252,I254:$BD254))","v":75.722930068444398},{"$f":"IF($B251>=$B252, I251, NPV($B252,J254:$BD254))","v":77.739076571866661},{"$f":"IF($B251>=$B252, J251, NPV($B252,K254:$BD254))","v":79.85603040046},{"$f":"IF($B251>=$B252, K251, NPV($B252,L254:$BD254))","v":82.078831920482983},{"$f":"IF($B251>=$B252, L251, NPV($B252,M254:$BD254))","v":76.720465824199451},{"$f":"IF($B251>=$B252, M251, NPV($B252,N254:$BD254))","v":71.23033526925559},{"$f":"IF($B251>=$B252, N251, NPV($B252,O254:$BD254))","v":65.601852032718369},{"$f":"IF($B251>=$B252, O251, NPV($B252,P254:$BD254))","v":59.828098480508139},{"$f":"IF($B251>=$B252, P251, NPV($B252,Q254:$BD254))","v":53.901811096841229},{"$f":"IF($B251>=$B252, Q251, NPV($B252,R254:$BD254))","v":47.815363190144836},{"$f":"IF($B251>=$B252, R251, NPV($B252,S254:$BD254))","v":41.560746734267468},{"$f":"IF($B251>=$B252, S251, NPV($B252,T254:$BD254))","v":35.129553301750072},{"$f":"IF($B251>=$B252, T251, NPV($B252,U254:$BD254))","v":28.512954043760654},{"$f":"IF($B251>=$B252, U251, NPV($B252,V254:$BD254))","v":21.701678669025608},{"$f":"IF($B251>=$B252, V251, NPV($B252,W254:$BD254))","v":14.685993371707657},{"$f":"IF($B251>=$B252, W251, NPV($B252,X254:$BD254))","v":7.4556776556776549},{"$f":"IF($B251>=$B252, X251, NPV($B252,Y254:$BD254))","v":-2.6598656690750373E-15},{"$f":"IF($B251>=$B252, Y251, NPV($B252,Z254:$BD254))","v":-2.5727683401270982E-15},{"$f":"IF($B251>=$B252, Z251, NPV($B252,AA254:$BD254))","v":-2.4813161447317618E-15},{"$f":"IF($B251>=$B252, AA251, NPV($B252,AB254:$BD254))","v":-2.3852913395666589E-15},{"$f":"IF($B251>=$B252, AB251, NPV($B252,AC254:$BD254))","v":-2.2844652941433009E-15},{"$f":"IF($B251>=$B252, AC251, NPV($B252,AD254:$BD254))","v":-2.1785979464487753E-15},{"$f":"IF($B251>=$B252, AD251, NPV($B252,AE254:$BD254))","v":-2.0674372313695229E-15},{"$f":"IF($B251>=$B252, AE251, NPV($B252,AF254:$BD254))","v":-1.9507184805363084E-15},{"$f":"IF($B251>=$B252, AF251, NPV($B252,AG254:$BD254))","v":-1.8281637921614326E-15},{"$f":"IF($B251>=$B252, AG251, NPV($B252,AH254:$BD254))","v":-1.6994813693678133E-15},{"$f":"IF($B251>=$B252, AH251, NPV($B252,AI254:$BD254))","v":-1.5643648254345132E-15},{"$f":"IF($B251>=$B252, AI251, NPV($B252,AJ254:$BD254))","v":-1.4224924543045478E-15},{"$f":"IF($B251>=$B252, AJ251, NPV($B252,AK254:$BD254))","v":-1.2735264646180843E-15},{"$f":"IF($B251>=$B252, AK251, NPV($B252,AL254:$BD254))","v":-1.1171121754472975E-15},{"$f":"IF($B251>=$B252, AL251, NPV($B252,AM254:$BD254))","v":-9.528771718179713E-16},{"$f":"IF($B251>=$B252, AM251, NPV($B252,AN254:$BD254))","v":-7.8043041800717886E-16},{"$f":"IF($B251>=$B252, AN251, NPV($B252,AO254:$BD254))","v":-5.9936132650584682E-16},{"$f":"IF($B251>=$B252, AO251, NPV($B252,AP254:$BD254))","v":-4.0923878042944818E-16},{"$f":"IF($B251>=$B252, AP251, NPV($B252,AQ254:$BD254))","v":-2.0961010704922957E-16},{"$f":"IF($B251>=$B252, AQ251, NPV($B252,AR254:$BD254))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D255=0,0,(1-D255/D251)*100)","v":31.426225641830808},29.767536923922322,28.025913770118439,26.197209458624361,24.277069931555605,22.260923428133339,20.14396959954,17.921168079517013,16.886162023783925,15.818694681788848,14.717592357466113,13.581635528154901,12.409556967632994,11.200039789731008,9.9517154090871358,8.6631614154497942,7.3328993577778441,5.9593924342223215,4.5410430839001537,3.0761904761903325,78.608982078389445,79.309431182308913,80.044902741424366,80.817147878495575,81.628005272420353,82.479405536041369,83.373375812843449,84.312044603485603,85.297646833659897,86.332529175342884,87.419155634110027,88.560113415815536,89.7581190866063,91.016025040936626,92.33682629298346,93.723667607632621,95.179850988014252,96.708843537414964,98.314285714285717,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B249>0,D41-B249,0)","v":0},{"$f":"IF(E41-B249>0,E41-B249,0)","v":0},{"$f":"IF(F41-B249>0,F41-B249,0)","v":0},{"$f":"IF(G41-B249>0,G41-B249,0)","v":0},{"$f":"IF(H41-B249>0,H41-B249,0)","v":0},{"$f":"IF(I41-B249>0,I41-B249,0)","v":0},{"$f":"IF(J41-B249>0,J41-B249,0)","v":0},{"$f":"IF(K41-B249>0,K41-B249,0)","v":0},{"$f":"IF(L41-B249>0,L41-B249,0)","v":1},{"$f":"IF(M41-B249>0,M41-B249,0)","v":2},{"$f":"IF(N41-B249>0,N41-B249,0)","v":3},{"$f":"IF(O41-B249>0,O41-B249,0)","v":4},{"$f":"IF(P41-B249>0,P41-B249,0)","v":5},{"$f":"IF(Q41-B249>0,Q41-B249,0)","v":6},{"$f":"IF(R41-B249>0,R41-B249,0)","v":7},{"$f":"IF(S41-B249>0,S41-B249,0)","v":8},{"$f":"IF(T41-B249>0,T41-B249,0)","v":9},{"$f":"IF(U41-B249>0,U41-B249,0)","v":10},{"$f":"IF(V41-B249>0,V41-B249,0)","v":11},{"$f":"IF(W41-B249>0,W41-B249,0)","v":12},{"$f":"IF(X41-B249>0,X41-B249,0)","v":13},{"$f":"IF(Y41-B249>0,Y41-B249,0)","v":14},{"$f":"IF(Z41-B249>0,Z41-B249,0)","v":15},{"$f":"IF(AA41-B249>0,AA41-B249,0)","v":16},{"$f":"IF(AB41-B249>0,AB41-B249,0)","v":17},{"$f":"IF(AC41-B249>0,AC41-B249,0)","v":18},{"$f":"IF(AD41-B249>0,AD41-B249,0)","v":19},{"$f":"IF(AE41-B249>0,AE41-B249,0)","v":20}]
[null,null,null,{"$f":"IF(D257=0,0,CHOOSE(D257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(E257=0,0,CHOOSE(E257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(F257=0,0,CHOOSE(F257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(G257=0,0,CHOOSE(G257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(H257=0,0,CHOOSE(H257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(I257=0,0,CHOOSE(I257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(J257=0,0,CHOOSE(J257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(K257=0,0,CHOOSE(K257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":0},{"$f":"IF(L257=0,0,CHOOSE(L257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":266.10594089106098},{"$f":"IF(M257=0,0,CHOOSE(M257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":791.893647957388},{"$f":"IF(N257=0,0,CHOOSE(N257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":1327.475587365381},{"$f":"IF(O257=0,0,CHOOSE(O257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":2005.3455873653811},{"$f":"IF(P257=0,0,CHOOSE(P257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":2564.2755873653809},{"$f":"IF(Q257=0,0,CHOOSE(Q257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":2886.755587365381},{"$f":"IF(R257=0,0,CHOOSE(R257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":3187.215587365381},{"$f":"IF(S257=0,0,CHOOSE(S257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":3687.675587365381},{"$f":"IF(T257=0,0,CHOOSE(T257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":4188.1655873653808},{"$f":"IF(U257=0,0,CHOOSE(U257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":4688.1655873653808},{"$f":"IF(V257=0,0,CHOOSE(V257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":5188.1655873653808},{"$f":"IF(W257=0,0,CHOOSE(W257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":5688.1655873653808},{"$f":"IF(X257=0,0,CHOOSE(X257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":6188.1655873653808},{"$f":"IF(Y257=0,0,CHOOSE(Y257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":6688.1655873653808},{"$f":"IF(Z257=0,0,CHOOSE(Z257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":7188.1655873653808},{"$f":"IF(AA257=0,0,CHOOSE(AA257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":7688.1655873653808},{"$f":"IF(AB257=0,0,CHOOSE(AB257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":8088.1655873653808},{"$f":"IF(AC257=0,0,CHOOSE(AC257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":8388.1655873653799},{"$f":"IF(AD257=0,0,CHOOSE(AD257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":8588.1655873653799},{"$f":"IF(AE257=0,0,CHOOSE(AE257,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264,AF264))","v":8688.1655873653799}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B250>0,D41-B250,0)","v":0},{"$f":"IF(E41-B250>0,E41-B250,0)","v":0},{"$f":"IF(F41-B250>0,F41-B250,0)","v":0},{"$f":"IF(G41-B250>0,G41-B250,0)","v":0},{"$f":"IF(H41-B250>0,H41-B250,0)","v":0},{"$f":"IF(I41-B250>0,I41-B250,0)","v":0},{"$f":"IF(J41-B250>0,J41-B250,0)","v":0},{"$f":"IF(K41-B250>0,K41-B250,0)","v":0},{"$f":"IF(L41-B250>0,L41-B250,0)","v":0},{"$f":"IF(M41-B250>0,M41-B250,0)","v":0},{"$f":"IF(N41-B250>0,N41-B250,0)","v":0},{"$f":"IF(O41-B250>0,O41-B250,0)","v":0},{"$f":"IF(P41-B250>0,P41-B250,0)","v":0},{"$f":"IF(Q41-B250>0,Q41-B250,0)","v":0},{"$f":"IF(R41-B250>0,R41-B250,0)","v":0},{"$f":"IF(S41-B250>0,S41-B250,0)","v":0},{"$f":"IF(T41-B250>0,T41-B250,0)","v":0},{"$f":"IF(U41-B250>0,U41-B250,0)","v":0},{"$f":"IF(V41-B250>0,V41-B250,0)","v":0},{"$f":"IF(W41-B250>0,W41-B250,0)","v":0},{"$f":"IF(X41-B250>0,X41-B250,0)","v":0},{"$f":"IF(Y41-B250>0,Y41-B250,0)","v":1},{"$f":"IF(Z41-B250>0,Z41-B250,0)","v":2},{"$f":"IF(AA41-B250>0,AA41-B250,0)","v":3},{"$f":"IF(AB41-B250>0,AB41-B250,0)","v":4},{"$f":"IF(AC41-B250>0,AC41-B250,0)","v":5},{"$f":"IF(AD41-B250>0,AD41-B250,0)","v":6},{"$f":"IF(AE41-B250>0,AE41-B250,0)","v":7}]
[null,null,null,{"$f":"IF(D259=0,0,CHOOSE(D259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(E259=0,0,CHOOSE(E259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(F259=0,0,CHOOSE(F259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(G259=0,0,CHOOSE(G259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(H259=0,0,CHOOSE(H259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(I259=0,0,CHOOSE(I259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(J259=0,0,CHOOSE(J259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(K259=0,0,CHOOSE(K259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(L259=0,0,CHOOSE(L259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(M259=0,0,CHOOSE(M259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(N259=0,0,CHOOSE(N259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(O259=0,0,CHOOSE(O259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(P259=0,0,CHOOSE(P259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(Q259=0,0,CHOOSE(Q259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(R259=0,0,CHOOSE(R259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(S259=0,0,CHOOSE(S259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(T259=0,0,CHOOSE(T259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(U259=0,0,CHOOSE(U259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(V259=0,0,CHOOSE(V259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(W259=0,0,CHOOSE(W259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(X259=0,0,CHOOSE(X259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":0},{"$f":"IF(Y259=0,0,CHOOSE(Y259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":266.10594089106098},{"$f":"IF(Z259=0,0,CHOOSE(Z259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":791.893647957388},{"$f":"IF(AA259=0,0,CHOOSE(AA259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":1327.475587365381},{"$f":"IF(AB259=0,0,CHOOSE(AB259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":2005.3455873653811},{"$f":"IF(AC259=0,0,CHOOSE(AC259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":2564.2755873653809},{"$f":"IF(AD259=0,0,CHOOSE(AD259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":2886.755587365381},{"$f":"IF(AE259=0,0,CHOOSE(AE259,D264,E264,F264,G264,H264,I264,J264,K264,L264,M264,N264,O264,P264,Q264,R264,S264,T264,U264,V264,W264,X264,Y264,Z264,AA264,AB264,AC264,AD264,AE264))","v":3187.215587365381}]
[]
[{"$f":"+\"Output \"& PV_Base!A248&\"\"","v":"Output Export Credit Agencies"},null,null,{"$f":"D$7","v":2018},{"$f":"D262+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F84","v":266.10594089106098},{"$f":"Ext_Debt_Data!G84","v":525.78770706632702},{"$f":"Ext_Debt_Data!H84","v":535.58193940799299},{"$f":"Ext_Debt_Data!I84","v":677.87},{"$f":"Ext_Debt_Data!J84","v":558.92999999999995},{"$f":"Ext_Debt_Data!K84","v":322.48},{"$f":"Ext_Debt_Data!L84","v":300.45999999999998},{"$f":"Ext_Debt_Data!M84","v":500.46},{"$f":"Ext_Debt_Data!N84","v":500.49},{"$f":"Ext_Debt_Data!O84","v":500},{"$f":"Ext_Debt_Data!P84","v":500},{"$f":"Ext_Debt_Data!Q84","v":500},{"$f":"Ext_Debt_Data!R84","v":500},{"$f":"Ext_Debt_Data!S84","v":500},{"$f":"Ext_Debt_Data!T84","v":500},{"$f":"Ext_Debt_Data!U84","v":500},{"$f":"Ext_Debt_Data!V84","v":400},{"$f":"Ext_Debt_Data!W84","v":300},{"$f":"Ext_Debt_Data!X84","v":200},{"$f":"Ext_Debt_Data!Y84","v":100},{"$f":"Ext_Debt_Data!Z84","v":0},{"$f":"Ext_Debt_Data!AA84","v":0},{"$f":"Ext_Debt_Data!AB84","v":0},{"$f":"Ext_Debt_Data!AC84","v":0},{"$f":"Ext_Debt_Data!AD84","v":0},{"$f":"Ext_Debt_Data!AE84","v":0},{"$f":"Ext_Debt_Data!AF84","v":0},{"$f":"Ext_Debt_Data!AG84","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D263","v":266.10594089106098},{"$f":"SUM(D263:E263)","v":791.893647957388},{"$f":"SUM(D263:F263)","v":1327.475587365381},{"$f":"SUM(D263:G263)","v":2005.3455873653811},{"$f":"SUM(D263:H263)","v":2564.2755873653809},{"$f":"SUM(D263:I263)","v":2886.755587365381},{"$f":"SUM(D263:J263)","v":3187.215587365381},{"$f":"SUM(D263:K263)","v":3687.675587365381},{"$f":"SUM(D263:L263)","v":4188.1655873653808},{"$f":"SUM(D263:M263)","v":4688.1655873653808},{"$f":"SUM(D263:N263)","v":5188.1655873653808},{"$f":"SUM(D263:O263)","v":5688.1655873653808},{"$f":"SUM(D263:P263)","v":6188.1655873653808},{"$f":"SUM(D263:Q263)","v":6688.1655873653808},{"$f":"SUM(D263:R263)","v":7188.1655873653808},{"$f":"SUM(D263:S263)","v":7688.1655873653808},{"$f":"SUM(D263:T263)","v":8088.1655873653808},{"$f":"SUM(D263:U263)","v":8388.1655873653799},{"$f":"SUM(D263:V263)","v":8588.1655873653799},{"$f":"SUM(D263:W263)","v":8688.1655873653799},{"$f":"SUM(D263:X263)","v":8688.1655873653799},{"$f":"SUM(D263:Y263)","v":8688.1655873653799},{"$f":"SUM(D263:Z263)","v":8688.1655873653799},{"$f":"SUM(D263:AA263)","v":8688.1655873653799},{"$f":"SUM(D263:AB263)","v":8688.1655873653799},{"$f":"SUM(D263:AC263)","v":8688.1655873653799},{"$f":"SUM(D263:AD263)","v":8688.1655873653799},{"$f":"SUM(D263:AE263)","v":8688.1655873653799}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D263-D269","v":266.10594089106098},{"$f":"D265+E263-E269","v":791.893647957388},1327.475587365381,2005.3455873653811,2564.2755873653809,2886.755587365381,3187.215587365381,3687.675587365381,4167.6958996045296,4606.7810036078072,5004.6674968873931,5350.4101440131326,5653.1581757542572,5931.1000536492274,6185.92962385189,6402.2622709776297,6480.0956873341393,6419.4675652291098,6220.3779046625423,5882.8267056344357,5406.813968144791,4912.8093799544586,4420.7884615384592,3931.5046153846129,3463.595384615382,3015.6038461538437,2577.033846153844,2153.8838461538439]
[null,null,{"$f":"+TEXT(C255,\"#\")&\"   \"&TEXT(A248,\"#\")","v":"PV of debt   Export Credit Agencies"},{"$f":"IF($B251>=$B252,D263,D263*D255/100)","v":182.47888746031924},{"$f":"IF($B251>=$B252,D266-E269+E263,D266*(1+$B252)-E267+E263*$D255/100)","v":547.44523252621821},{"$f":"IF($B251>=$B252,E266-F269+F263,E266*(1+$B252)-F267+F263*$D255/100)","v":928.06972721642683},1415.8179399226024,1834.3936170424804,2101.8623275484615,2361.8966324660723,2766.7620593459023,3162.5634999411805,3528.8774333093629,3864.536646281405,4157.7923828171542,4416.5966459409501,4658.1763282129641,4883.8031156675306,5077.7038360253155,5170.3974994194632,5159.3128816941007,5041.7118380240217,4814.7193163427592,4475.3165119805235,4109.3771421530546,3735.868354819514,3355.129970637413,2985.3896067077453,2625.3619102739021,2264.6838177106742,1909.1545095192851]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D268+D269","v":0},4.7100751537717791,14.016517568845767,23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,85.741545657218097,134.68311341972233,183.6535304842721,242.83996756916696,291.9542278079079,322.11902181587965,350.1509007469283,393.15830721643852,435.48662583979484,475.32581577084358,512.71423647112306,547.65188794063329,580.13877017937421,589.70519542649504,578.97764444119343,567.53180192307684,537.4968624615384,509.2971767692307,491.94618807692297,468.76349907692298]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B251*D265","v":4.7100751537717791},{"$f":"$B251*E265","v":14.016517568845767},23.496317896367245,35.494616896367248,45.387677896367244,51.095573896367242,56.413715896367243,65.271857896367251,73.768217423000181,81.540023763858187,88.582614694906866,94.702259549032448,100.06089971085035,104.98047094959132,109.49095434217845,113.32004219630404,114.69769366581427,113.62457590455524,110.100688912527,104.12603268972951,95.70060723616281,86.956726025193916,78.247955769230728,69.587631692307653,61.305638307692263,53.376188076923036,45.613499076923041]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D258-D260)/(B250-B249)","v":0},{"$f":"(E258-E260)/(B250-B249)","v":0},{"$f":"(F258-F260)/(B250-B249)","v":0},{"$f":"(G258-G260)/(B250-B249)","v":0},{"$f":"(H258-H260)/(B250-B249)","v":0},{"$f":"(I258-I260)/(B250-B249)","v":0},{"$f":"(J258-J260)/(B250-B249)","v":0},{"$f":"(K258-K260)/(B250-B249)","v":0},{"$f":"(L258-L260)/(B250-B249)","v":20.469687760850846},{"$f":"(M258-M260)/(B250-B249)","v":60.914895996722151},{"$f":"(N258-N260)/(B250-B249)","v":102.11350672041392},{"$f":"(O258-O260)/(B250-B249)","v":154.25735287426008},{"$f":"(P258-P260)/(B250-B249)","v":197.25196825887545},{"$f":"(Q258-Q260)/(B250-B249)","v":222.0581221050293},{"$f":"(R258-R260)/(B250-B249)","v":245.17042979733699},{"$f":"(S258-S260)/(B250-B249)","v":283.66735287426008},{"$f":"(T258-T260)/(B250-B249)","v":322.16658364349081},{"$f":"(U258-U260)/(B250-B249)","v":360.62812210502932},{"$f":"(V258-V260)/(B250-B249)","v":399.08966056656777},{"$f":"(W258-W260)/(B250-B249)","v":437.55119902810623},{"$f":"(X258-X260)/(B250-B249)","v":476.01273748964468},{"$f":"(Y258-Y260)/(B250-B249)","v":494.00458819033224},{"$f":"(Z258-Z260)/(B250-B249)","v":492.02091841599946},{"$f":"(AA258-AA260)/(B250-B249)","v":489.28384615384613},{"$f":"(AB258-AB260)/(B250-B249)","v":467.90923076923076},{"$f":"(AC258-AC260)/(B250-B249)","v":447.99153846153843},{"$f":"(AD258-AD260)/(B250-B249)","v":438.56999999999994},{"$f":"(AE258-AE260)/(B250-B249)","v":423.14999999999992}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B23","v":"PC2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A274&\"\"","v":"Grace PC2"},{"$f":"'Input 4 - External Financing'!G23","v":0},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A274&\"\"","v":"Maturity PC2"},{"$f":"'Input 4 - External Financing'!H23","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A274&\"\"","v":"Interest PC2"},{"$f":"'Input 4 - External Financing'!F23","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D276-D278","v":100},{"$f":"D277-E278","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A274&\"\"","v":"Discount PC2"},{"$f":"'Input 4 - External Financing'!E23","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D274-D274-1<B275,0,IF(D274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(E274-D274-1<B275,0,IF(E274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(F274-D274-1<B275,0,IF(F274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(G274-D274-1<B275,0,IF(G274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(H274-D274-1<B275,0,IF(H274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(I274-D274-1<B275,0,IF(I274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(J274-D274-1<B275,0,IF(J274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(K274-D274-1<B275,0,IF(K274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(L274-D274-1<B275,0,IF(L274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(M274-D274-1<B275,0,IF(M274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(N274-D274-1<B275,0,IF(N274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(O274-D274-1<B275,0,IF(O274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(P274-D274-1<B275,0,IF(P274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Q274-D274-1<B275,0,IF(Q274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(R274-D274-1<B275,0,IF(R274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(S274-D274-1<B275,0,IF(S274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(T274-D274-1<B275,0,IF(T274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(U274-D274-1<B275,0,IF(U274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(V274-D274-1<B275,0,IF(V274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(W274-D274-1<B275,0,IF(W274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(X274-D274-1<B275,0,IF(X274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Y274-D274-1<B275,0,IF(Y274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(Z274-D274-1<B275,0,IF(Z274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AA274-D274-1<B275,0,IF(AA274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AB274-D274-1<B275,0,IF(AB274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AC274-D274-1<B275,0,IF(AC274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AD274-D274-1<B275,0,IF(AD274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AE274-D274-1<B275,0,IF(AE274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AF274-D274-1<B275,0,IF(AF274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AG274-D274-1<B275,0,IF(AG274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AH274-D274-1<B275,0,IF(AH274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AI274-D274-1<B275,0,IF(AI274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AJ274-D274-1<B275,0,IF(AJ274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AK274-D274-1<B275,0,IF(AK274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AL274-D274-1<B275,0,IF(AL274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AM274-D274-1<B275,0,IF(AM274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AN274-D274-1<B275,0,IF(AN274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AO274-D274-1<B275,0,IF(AO274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AP274-D274-1<B275,0,IF(AP274-D274-1<B276,D276/(B276-B275),0))","v":0},{"$f":"IF(AQ274-D274-1<B275,0,IF(AQ274-D274-1<B276,D276/(B276-B275),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B277*D277","v":0},{"$f":"$B277*E277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B277>=$B278, D277, NPV($B278,E280:$BD280))","v":0},{"$f":"IF($B277>=$B278, E277, NPV($B278,F280:$BD280))","v":0},{"$f":"IF($B277>=$B278, F277, NPV($B278,G280:$BD280))","v":0},{"$f":"IF($B277>=$B278, G277, NPV($B278,H280:$BD280))","v":0},{"$f":"IF($B277>=$B278, H277, NPV($B278,I280:$BD280))","v":0},{"$f":"IF($B277>=$B278, I277, NPV($B278,J280:$BD280))","v":0},{"$f":"IF($B277>=$B278, J277, NPV($B278,K280:$BD280))","v":0},{"$f":"IF($B277>=$B278, K277, NPV($B278,L280:$BD280))","v":0},{"$f":"IF($B277>=$B278, L277, NPV($B278,M280:$BD280))","v":0},{"$f":"IF($B277>=$B278, M277, NPV($B278,N280:$BD280))","v":0},{"$f":"IF($B277>=$B278, N277, NPV($B278,O280:$BD280))","v":0},{"$f":"IF($B277>=$B278, O277, NPV($B278,P280:$BD280))","v":0},{"$f":"IF($B277>=$B278, P277, NPV($B278,Q280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Q277, NPV($B278,R280:$BD280))","v":0},{"$f":"IF($B277>=$B278, R277, NPV($B278,S280:$BD280))","v":0},{"$f":"IF($B277>=$B278, S277, NPV($B278,T280:$BD280))","v":0},{"$f":"IF($B277>=$B278, T277, NPV($B278,U280:$BD280))","v":0},{"$f":"IF($B277>=$B278, U277, NPV($B278,V280:$BD280))","v":0},{"$f":"IF($B277>=$B278, V277, NPV($B278,W280:$BD280))","v":0},{"$f":"IF($B277>=$B278, W277, NPV($B278,X280:$BD280))","v":0},{"$f":"IF($B277>=$B278, X277, NPV($B278,Y280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Y277, NPV($B278,Z280:$BD280))","v":0},{"$f":"IF($B277>=$B278, Z277, NPV($B278,AA280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AA277, NPV($B278,AB280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AB277, NPV($B278,AC280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AC277, NPV($B278,AD280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AD277, NPV($B278,AE280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AE277, NPV($B278,AF280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AF277, NPV($B278,AG280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AG277, NPV($B278,AH280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AH277, NPV($B278,AI280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AI277, NPV($B278,AJ280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AJ277, NPV($B278,AK280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AK277, NPV($B278,AL280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AL277, NPV($B278,AM280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AM277, NPV($B278,AN280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AN277, NPV($B278,AO280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AO277, NPV($B278,AP280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AP277, NPV($B278,AQ280:$BD280))","v":0},{"$f":"IF($B277>=$B278, AQ277, NPV($B278,AR280:$BD280))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D281=0,0,(1-D281/D277)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B275>0,D41-B275,0)","v":0},{"$f":"IF(E41-B275>0,E41-B275,0)","v":1},{"$f":"IF(F41-B275>0,F41-B275,0)","v":2},{"$f":"IF(G41-B275>0,G41-B275,0)","v":3},{"$f":"IF(H41-B275>0,H41-B275,0)","v":4},{"$f":"IF(I41-B275>0,I41-B275,0)","v":5},{"$f":"IF(J41-B275>0,J41-B275,0)","v":6},{"$f":"IF(K41-B275>0,K41-B275,0)","v":7},{"$f":"IF(L41-B275>0,L41-B275,0)","v":8},{"$f":"IF(M41-B275>0,M41-B275,0)","v":9},{"$f":"IF(N41-B275>0,N41-B275,0)","v":10},{"$f":"IF(O41-B275>0,O41-B275,0)","v":11},{"$f":"IF(P41-B275>0,P41-B275,0)","v":12},{"$f":"IF(Q41-B275>0,Q41-B275,0)","v":13},{"$f":"IF(R41-B275>0,R41-B275,0)","v":14},{"$f":"IF(S41-B275>0,S41-B275,0)","v":15},{"$f":"IF(T41-B275>0,T41-B275,0)","v":16},{"$f":"IF(U41-B275>0,U41-B275,0)","v":17},{"$f":"IF(V41-B275>0,V41-B275,0)","v":18},{"$f":"IF(W41-B275>0,W41-B275,0)","v":19},{"$f":"IF(X41-B275>0,X41-B275,0)","v":20},{"$f":"IF(Y41-B275>0,Y41-B275,0)","v":21},{"$f":"IF(Z41-B275>0,Z41-B275,0)","v":22},{"$f":"IF(AA41-B275>0,AA41-B275,0)","v":23},{"$f":"IF(AB41-B275>0,AB41-B275,0)","v":24},{"$f":"IF(AC41-B275>0,AC41-B275,0)","v":25},{"$f":"IF(AD41-B275>0,AD41-B275,0)","v":26},{"$f":"IF(AE41-B275>0,AE41-B275,0)","v":27}]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290,AF290))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B276>0,D41-B276,0)","v":0},{"$f":"IF(E41-B276>0,E41-B276,0)","v":1},{"$f":"IF(F41-B276>0,F41-B276,0)","v":2},{"$f":"IF(G41-B276>0,G41-B276,0)","v":3},{"$f":"IF(H41-B276>0,H41-B276,0)","v":4},{"$f":"IF(I41-B276>0,I41-B276,0)","v":5},{"$f":"IF(J41-B276>0,J41-B276,0)","v":6},{"$f":"IF(K41-B276>0,K41-B276,0)","v":7},{"$f":"IF(L41-B276>0,L41-B276,0)","v":8},{"$f":"IF(M41-B276>0,M41-B276,0)","v":9},{"$f":"IF(N41-B276>0,N41-B276,0)","v":10},{"$f":"IF(O41-B276>0,O41-B276,0)","v":11},{"$f":"IF(P41-B276>0,P41-B276,0)","v":12},{"$f":"IF(Q41-B276>0,Q41-B276,0)","v":13},{"$f":"IF(R41-B276>0,R41-B276,0)","v":14},{"$f":"IF(S41-B276>0,S41-B276,0)","v":15},{"$f":"IF(T41-B276>0,T41-B276,0)","v":16},{"$f":"IF(U41-B276>0,U41-B276,0)","v":17},{"$f":"IF(V41-B276>0,V41-B276,0)","v":18},{"$f":"IF(W41-B276>0,W41-B276,0)","v":19},{"$f":"IF(X41-B276>0,X41-B276,0)","v":20},{"$f":"IF(Y41-B276>0,Y41-B276,0)","v":21},{"$f":"IF(Z41-B276>0,Z41-B276,0)","v":22},{"$f":"IF(AA41-B276>0,AA41-B276,0)","v":23},{"$f":"IF(AB41-B276>0,AB41-B276,0)","v":24},{"$f":"IF(AC41-B276>0,AC41-B276,0)","v":25},{"$f":"IF(AD41-B276>0,AD41-B276,0)","v":26},{"$f":"IF(AE41-B276>0,AE41-B276,0)","v":27}]
[null,null,null,{"$f":"IF(D285=0,0,CHOOSE(D285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(E285=0,0,CHOOSE(E285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(F285=0,0,CHOOSE(F285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(G285=0,0,CHOOSE(G285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(H285=0,0,CHOOSE(H285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(I285=0,0,CHOOSE(I285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(J285=0,0,CHOOSE(J285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(K285=0,0,CHOOSE(K285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(L285=0,0,CHOOSE(L285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(M285=0,0,CHOOSE(M285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(N285=0,0,CHOOSE(N285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(O285=0,0,CHOOSE(O285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(P285=0,0,CHOOSE(P285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Q285=0,0,CHOOSE(Q285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(R285=0,0,CHOOSE(R285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(S285=0,0,CHOOSE(S285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(T285=0,0,CHOOSE(T285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(U285=0,0,CHOOSE(U285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(V285=0,0,CHOOSE(V285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(W285=0,0,CHOOSE(W285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(X285=0,0,CHOOSE(X285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Y285=0,0,CHOOSE(Y285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(Z285=0,0,CHOOSE(Z285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AA285=0,0,CHOOSE(AA285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AB285=0,0,CHOOSE(AB285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AC285=0,0,CHOOSE(AC285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AD285=0,0,CHOOSE(AD285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0},{"$f":"IF(AE285=0,0,CHOOSE(AE285,D290,E290,F290,G290,H290,I290,J290,K290,L290,M290,N290,O290,P290,Q290,R290,S290,T290,U290,V290,W290,X290,Y290,Z290,AA290,AB290,AC290,AD290,AE290))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A274&\"\"","v":"Output PC2"},null,null,{"$f":"D$7","v":2018},{"$f":"D288+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F85","v":0},{"$f":"Ext_Debt_Data!G85","v":0},{"$f":"Ext_Debt_Data!H85","v":0},{"$f":"Ext_Debt_Data!I85","v":0},{"$f":"Ext_Debt_Data!J85","v":0},{"$f":"Ext_Debt_Data!K85","v":0},{"$f":"Ext_Debt_Data!L85","v":0},{"$f":"Ext_Debt_Data!M85","v":0},{"$f":"Ext_Debt_Data!N85","v":0},{"$f":"Ext_Debt_Data!O85","v":0},{"$f":"Ext_Debt_Data!P85","v":0},{"$f":"Ext_Debt_Data!Q85","v":0},{"$f":"Ext_Debt_Data!R85","v":0},{"$f":"Ext_Debt_Data!S85","v":0},{"$f":"Ext_Debt_Data!T85","v":0},{"$f":"Ext_Debt_Data!U85","v":0},{"$f":"Ext_Debt_Data!V85","v":0},{"$f":"Ext_Debt_Data!W85","v":0},{"$f":"Ext_Debt_Data!X85","v":0},{"$f":"Ext_Debt_Data!Y85","v":0},{"$f":"Ext_Debt_Data!Z85","v":0},{"$f":"Ext_Debt_Data!AA85","v":0},{"$f":"Ext_Debt_Data!AB85","v":0},{"$f":"Ext_Debt_Data!AC85","v":0},{"$f":"Ext_Debt_Data!AD85","v":0},{"$f":"Ext_Debt_Data!AE85","v":0},{"$f":"Ext_Debt_Data!AF85","v":0},{"$f":"Ext_Debt_Data!AG85","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D289","v":0},{"$f":"SUM(D289:E289)","v":0},{"$f":"SUM(D289:F289)","v":0},{"$f":"SUM(D289:G289)","v":0},{"$f":"SUM(D289:H289)","v":0},{"$f":"SUM(D289:I289)","v":0},{"$f":"SUM(D289:J289)","v":0},{"$f":"SUM(D289:K289)","v":0},{"$f":"SUM(D289:L289)","v":0},{"$f":"SUM(D289:M289)","v":0},{"$f":"SUM(D289:N289)","v":0},{"$f":"SUM(D289:O289)","v":0},{"$f":"SUM(D289:P289)","v":0},{"$f":"SUM(D289:Q289)","v":0},{"$f":"SUM(D289:R289)","v":0},{"$f":"SUM(D289:S289)","v":0},{"$f":"SUM(D289:T289)","v":0},{"$f":"SUM(D289:U289)","v":0},{"$f":"SUM(D289:V289)","v":0},{"$f":"SUM(D289:W289)","v":0},{"$f":"SUM(D289:X289)","v":0},{"$f":"SUM(D289:Y289)","v":0},{"$f":"SUM(D289:Z289)","v":0},{"$f":"SUM(D289:AA289)","v":0},{"$f":"SUM(D289:AB289)","v":0},{"$f":"SUM(D289:AC289)","v":0},{"$f":"SUM(D289:AD289)","v":0},{"$f":"SUM(D289:AE289)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D289-D295","v":{"$error":"#DIV/0!"}},{"$f":"D291+E289-E295","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C281,\"#\")&\"   \"&TEXT(A274,\"#\")","v":"PV of debt   PC2"},{"$f":"IF($B277>=$B278,D289,D289*D281/100)","v":0},{"$f":"IF($B277>=$B278,D292-E295+E289,D292*(1+$B278)-E293+E289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,E292-F295+F289,E292*(1+$B278)-F293+F289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,F292-G295+G289,F292*(1+$B278)-G293+G289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,G292-H295+H289,G292*(1+$B278)-H293+H289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,H292-I295+I289,H292*(1+$B278)-I293+I289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,I292-J295+J289,I292*(1+$B278)-J293+J289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,J292-K295+K289,J292*(1+$B278)-K293+K289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,K292-L295+L289,K292*(1+$B278)-L293+L289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,L292-M295+M289,L292*(1+$B278)-M293+M289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,M292-N295+N289,M292*(1+$B278)-N293+N289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,N292-O295+O289,N292*(1+$B278)-O293+O289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,O292-P295+P289,O292*(1+$B278)-P293+P289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,P292-Q295+Q289,P292*(1+$B278)-Q293+Q289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Q292-R295+R289,Q292*(1+$B278)-R293+R289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,R292-S295+S289,R292*(1+$B278)-S293+S289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,S292-T295+T289,S292*(1+$B278)-T293+T289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,T292-U295+U289,T292*(1+$B278)-U293+U289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,U292-V295+V289,U292*(1+$B278)-V293+V289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,V292-W295+W289,V292*(1+$B278)-W293+W289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,W292-X295+X289,W292*(1+$B278)-X293+X289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,X292-Y295+Y289,X292*(1+$B278)-Y293+Y289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Y292-Z295+Z289,Y292*(1+$B278)-Z293+Z289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,Z292-AA295+AA289,Z292*(1+$B278)-AA293+AA289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AA292-AB295+AB289,AA292*(1+$B278)-AB293+AB289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AB292-AC295+AC289,AB292*(1+$B278)-AC293+AC289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AC292-AD295+AD289,AC292*(1+$B278)-AD293+AD289*$D281/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B277>=$B278,AD292-AE295+AE289,AD292*(1+$B278)-AE293+AE289*$D281/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D294+D295","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B277*D291","v":{"$error":"#DIV/0!"}},{"$f":"$B277*E291","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D284-D286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(E284-E286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(F284-F286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(G284-G286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(H284-H286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(I284-I286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(J284-J286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(K284-K286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(L284-L286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(M284-M286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(N284-N286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(O284-O286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(P284-P286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Q284-Q286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(R284-R286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(S284-S286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(T284-T286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(U284-U286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(V284-V286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(W284-W286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(X284-X286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Y284-Y286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(Z284-Z286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AA284-AA286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AB284-AB286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AC284-AC286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AD284-AD286)/(B276-B275)","v":{"$error":"#DIV/0!"}},{"$f":"(AE284-AE286)/(B276-B275)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B24","v":"PC3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A300&\"\"","v":"Grace PC3"},{"$f":"'Input 4 - External Financing'!G24","v":0},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A300&\"\"","v":"Maturity PC3"},{"$f":"'Input 4 - External Financing'!H24","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A300&\"\"","v":"Interest PC3"},{"$f":"'Input 4 - External Financing'!F24","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D302-D304","v":100},{"$f":"D303-E304","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[{"$f":"+\"Discount \"& PV_Base!A300&\"\"","v":"Discount PC3"},{"$f":"'Input 4 - External Financing'!E24","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D300-D300-1<B301,0,IF(D300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(E300-D300-1<B301,0,IF(E300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(F300-D300-1<B301,0,IF(F300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(G300-D300-1<B301,0,IF(G300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(H300-D300-1<B301,0,IF(H300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(I300-D300-1<B301,0,IF(I300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(J300-D300-1<B301,0,IF(J300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(K300-D300-1<B301,0,IF(K300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(L300-D300-1<B301,0,IF(L300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(M300-D300-1<B301,0,IF(M300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(N300-D300-1<B301,0,IF(N300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(O300-D300-1<B301,0,IF(O300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(P300-D300-1<B301,0,IF(P300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Q300-D300-1<B301,0,IF(Q300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(R300-D300-1<B301,0,IF(R300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(S300-D300-1<B301,0,IF(S300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(T300-D300-1<B301,0,IF(T300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(U300-D300-1<B301,0,IF(U300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(V300-D300-1<B301,0,IF(V300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(W300-D300-1<B301,0,IF(W300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(X300-D300-1<B301,0,IF(X300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Y300-D300-1<B301,0,IF(Y300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(Z300-D300-1<B301,0,IF(Z300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AA300-D300-1<B301,0,IF(AA300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AB300-D300-1<B301,0,IF(AB300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AC300-D300-1<B301,0,IF(AC300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AD300-D300-1<B301,0,IF(AD300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AE300-D300-1<B301,0,IF(AE300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AF300-D300-1<B301,0,IF(AF300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AG300-D300-1<B301,0,IF(AG300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AH300-D300-1<B301,0,IF(AH300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AI300-D300-1<B301,0,IF(AI300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AJ300-D300-1<B301,0,IF(AJ300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AK300-D300-1<B301,0,IF(AK300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AL300-D300-1<B301,0,IF(AL300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AM300-D300-1<B301,0,IF(AM300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AN300-D300-1<B301,0,IF(AN300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AO300-D300-1<B301,0,IF(AO300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AP300-D300-1<B301,0,IF(AP300-D300-1<B302,D302/(B302-B301),0))","v":0},{"$f":"IF(AQ300-D300-1<B301,0,IF(AQ300-D300-1<B302,D302/(B302-B301),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B303*D303","v":0},{"$f":"$B303*E303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D304+D305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B303>=$B304, D303, NPV($B304,E306:$BD306))","v":0},{"$f":"IF($B303>=$B304, E303, NPV($B304,F306:$BD306))","v":0},{"$f":"IF($B303>=$B304, F303, NPV($B304,G306:$BD306))","v":0},{"$f":"IF($B303>=$B304, G303, NPV($B304,H306:$BD306))","v":0},{"$f":"IF($B303>=$B304, H303, NPV($B304,I306:$BD306))","v":0},{"$f":"IF($B303>=$B304, I303, NPV($B304,J306:$BD306))","v":0},{"$f":"IF($B303>=$B304, J303, NPV($B304,K306:$BD306))","v":0},{"$f":"IF($B303>=$B304, K303, NPV($B304,L306:$BD306))","v":0},{"$f":"IF($B303>=$B304, L303, NPV($B304,M306:$BD306))","v":0},{"$f":"IF($B303>=$B304, M303, NPV($B304,N306:$BD306))","v":0},{"$f":"IF($B303>=$B304, N303, NPV($B304,O306:$BD306))","v":0},{"$f":"IF($B303>=$B304, O303, NPV($B304,P306:$BD306))","v":0},{"$f":"IF($B303>=$B304, P303, NPV($B304,Q306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Q303, NPV($B304,R306:$BD306))","v":0},{"$f":"IF($B303>=$B304, R303, NPV($B304,S306:$BD306))","v":0},{"$f":"IF($B303>=$B304, S303, NPV($B304,T306:$BD306))","v":0},{"$f":"IF($B303>=$B304, T303, NPV($B304,U306:$BD306))","v":0},{"$f":"IF($B303>=$B304, U303, NPV($B304,V306:$BD306))","v":0},{"$f":"IF($B303>=$B304, V303, NPV($B304,W306:$BD306))","v":0},{"$f":"IF($B303>=$B304, W303, NPV($B304,X306:$BD306))","v":0},{"$f":"IF($B303>=$B304, X303, NPV($B304,Y306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Y303, NPV($B304,Z306:$BD306))","v":0},{"$f":"IF($B303>=$B304, Z303, NPV($B304,AA306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AA303, NPV($B304,AB306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AB303, NPV($B304,AC306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AC303, NPV($B304,AD306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AD303, NPV($B304,AE306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AE303, NPV($B304,AF306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AF303, NPV($B304,AG306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AG303, NPV($B304,AH306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AH303, NPV($B304,AI306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AI303, NPV($B304,AJ306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AJ303, NPV($B304,AK306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AK303, NPV($B304,AL306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AL303, NPV($B304,AM306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AM303, NPV($B304,AN306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AN303, NPV($B304,AO306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AO303, NPV($B304,AP306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AP303, NPV($B304,AQ306:$BD306))","v":0},{"$f":"IF($B303>=$B304, AQ303, NPV($B304,AR306:$BD306))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D307=0,0,(1-D307/D303)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B301>0,D41-B301,0)","v":0},{"$f":"IF(E41-B301>0,E41-B301,0)","v":1},{"$f":"IF(F41-B301>0,F41-B301,0)","v":2},{"$f":"IF(G41-B301>0,G41-B301,0)","v":3},{"$f":"IF(H41-B301>0,H41-B301,0)","v":4},{"$f":"IF(I41-B301>0,I41-B301,0)","v":5},{"$f":"IF(J41-B301>0,J41-B301,0)","v":6},{"$f":"IF(K41-B301>0,K41-B301,0)","v":7},{"$f":"IF(L41-B301>0,L41-B301,0)","v":8},{"$f":"IF(M41-B301>0,M41-B301,0)","v":9},{"$f":"IF(N41-B301>0,N41-B301,0)","v":10},{"$f":"IF(O41-B301>0,O41-B301,0)","v":11},{"$f":"IF(P41-B301>0,P41-B301,0)","v":12},{"$f":"IF(Q41-B301>0,Q41-B301,0)","v":13},{"$f":"IF(R41-B301>0,R41-B301,0)","v":14},{"$f":"IF(S41-B301>0,S41-B301,0)","v":15},{"$f":"IF(T41-B301>0,T41-B301,0)","v":16},{"$f":"IF(U41-B301>0,U41-B301,0)","v":17},{"$f":"IF(V41-B301>0,V41-B301,0)","v":18},{"$f":"IF(W41-B301>0,W41-B301,0)","v":19},{"$f":"IF(X41-B301>0,X41-B301,0)","v":20},{"$f":"IF(Y41-B301>0,Y41-B301,0)","v":21},{"$f":"IF(Z41-B301>0,Z41-B301,0)","v":22},{"$f":"IF(AA41-B301>0,AA41-B301,0)","v":23},{"$f":"IF(AB41-B301>0,AB41-B301,0)","v":24},{"$f":"IF(AC41-B301>0,AC41-B301,0)","v":25},{"$f":"IF(AD41-B301>0,AD41-B301,0)","v":26},{"$f":"IF(AE41-B301>0,AE41-B301,0)","v":27}]
[null,null,null,{"$f":"IF(D309=0,0,CHOOSE(D309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(E309=0,0,CHOOSE(E309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(F309=0,0,CHOOSE(F309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(G309=0,0,CHOOSE(G309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(H309=0,0,CHOOSE(H309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(I309=0,0,CHOOSE(I309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(J309=0,0,CHOOSE(J309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(K309=0,0,CHOOSE(K309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(L309=0,0,CHOOSE(L309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(M309=0,0,CHOOSE(M309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(N309=0,0,CHOOSE(N309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(O309=0,0,CHOOSE(O309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(P309=0,0,CHOOSE(P309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Q309=0,0,CHOOSE(Q309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(R309=0,0,CHOOSE(R309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(S309=0,0,CHOOSE(S309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(T309=0,0,CHOOSE(T309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(U309=0,0,CHOOSE(U309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(V309=0,0,CHOOSE(V309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(W309=0,0,CHOOSE(W309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(X309=0,0,CHOOSE(X309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Y309=0,0,CHOOSE(Y309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Z309=0,0,CHOOSE(Z309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AA309=0,0,CHOOSE(AA309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AB309=0,0,CHOOSE(AB309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AC309=0,0,CHOOSE(AC309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AD309=0,0,CHOOSE(AD309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(AE309=0,0,CHOOSE(AE309,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B302>0,D41-B302,0)","v":0},{"$f":"IF(E41-B302>0,E41-B302,0)","v":1},{"$f":"IF(F41-B302>0,F41-B302,0)","v":2},{"$f":"IF(G41-B302>0,G41-B302,0)","v":3},{"$f":"IF(H41-B302>0,H41-B302,0)","v":4},{"$f":"IF(I41-B302>0,I41-B302,0)","v":5},{"$f":"IF(J41-B302>0,J41-B302,0)","v":6},{"$f":"IF(K41-B302>0,K41-B302,0)","v":7},{"$f":"IF(L41-B302>0,L41-B302,0)","v":8},{"$f":"IF(M41-B302>0,M41-B302,0)","v":9},{"$f":"IF(N41-B302>0,N41-B302,0)","v":10},{"$f":"IF(O41-B302>0,O41-B302,0)","v":11},{"$f":"IF(P41-B302>0,P41-B302,0)","v":12},{"$f":"IF(Q41-B302>0,Q41-B302,0)","v":13},{"$f":"IF(R41-B302>0,R41-B302,0)","v":14},{"$f":"IF(S41-B302>0,S41-B302,0)","v":15},{"$f":"IF(T41-B302>0,T41-B302,0)","v":16},{"$f":"IF(U41-B302>0,U41-B302,0)","v":17},{"$f":"IF(V41-B302>0,V41-B302,0)","v":18},{"$f":"IF(W41-B302>0,W41-B302,0)","v":19},{"$f":"IF(X41-B302>0,X41-B302,0)","v":20},{"$f":"IF(Y41-B302>0,Y41-B302,0)","v":21},{"$f":"IF(Z41-B302>0,Z41-B302,0)","v":22},{"$f":"IF(AA41-B302>0,AA41-B302,0)","v":23},{"$f":"IF(AB41-B302>0,AB41-B302,0)","v":24},{"$f":"IF(AC41-B302>0,AC41-B302,0)","v":25},{"$f":"IF(AD41-B302>0,AD41-B302,0)","v":26},{"$f":"IF(AE41-B302>0,AE41-B302,0)","v":27}]
[null,null,null,{"$f":"IF(D311=0,0,CHOOSE(D311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(E311=0,0,CHOOSE(E311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(F311=0,0,CHOOSE(F311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(G311=0,0,CHOOSE(G311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(H311=0,0,CHOOSE(H311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(I311=0,0,CHOOSE(I311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(J311=0,0,CHOOSE(J311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(K311=0,0,CHOOSE(K311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(L311=0,0,CHOOSE(L311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(M311=0,0,CHOOSE(M311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(N311=0,0,CHOOSE(N311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(O311=0,0,CHOOSE(O311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(P311=0,0,CHOOSE(P311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Q311=0,0,CHOOSE(Q311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(R311=0,0,CHOOSE(R311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(S311=0,0,CHOOSE(S311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(T311=0,0,CHOOSE(T311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(U311=0,0,CHOOSE(U311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(V311=0,0,CHOOSE(V311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(W311=0,0,CHOOSE(W311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(X311=0,0,CHOOSE(X311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Y311=0,0,CHOOSE(Y311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(Z311=0,0,CHOOSE(Z311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AA311=0,0,CHOOSE(AA311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AB311=0,0,CHOOSE(AB311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AC311=0,0,CHOOSE(AC311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AD311=0,0,CHOOSE(AD311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0},{"$f":"IF(AE311=0,0,CHOOSE(AE311,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A300&\"\"","v":"Output PC3"},null,null,{"$f":"D$7","v":2018},{"$f":"D314+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F86","v":0},{"$f":"Ext_Debt_Data!G86","v":0},{"$f":"Ext_Debt_Data!H86","v":0},{"$f":"Ext_Debt_Data!I86","v":0},{"$f":"Ext_Debt_Data!J86","v":0},{"$f":"Ext_Debt_Data!K86","v":0},{"$f":"Ext_Debt_Data!L86","v":0},{"$f":"Ext_Debt_Data!M86","v":0},{"$f":"Ext_Debt_Data!N86","v":0},{"$f":"Ext_Debt_Data!O86","v":0},{"$f":"Ext_Debt_Data!P86","v":0},{"$f":"Ext_Debt_Data!Q86","v":0},{"$f":"Ext_Debt_Data!R86","v":0},{"$f":"Ext_Debt_Data!S86","v":0},{"$f":"Ext_Debt_Data!T86","v":0},{"$f":"Ext_Debt_Data!U86","v":0},{"$f":"Ext_Debt_Data!V86","v":0},{"$f":"Ext_Debt_Data!W86","v":0},{"$f":"Ext_Debt_Data!X86","v":0},{"$f":"Ext_Debt_Data!Y86","v":0},{"$f":"Ext_Debt_Data!Z86","v":0},{"$f":"Ext_Debt_Data!AA86","v":0},{"$f":"Ext_Debt_Data!AB86","v":0},{"$f":"Ext_Debt_Data!AC86","v":0},{"$f":"Ext_Debt_Data!AD86","v":0},{"$f":"Ext_Debt_Data!AE86","v":0},{"$f":"Ext_Debt_Data!AF86","v":0},{"$f":"Ext_Debt_Data!AG86","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D315","v":0},{"$f":"SUM(D315:E315)","v":0},{"$f":"SUM(D315:F315)","v":0},{"$f":"SUM(D315:G315)","v":0},{"$f":"SUM(D315:H315)","v":0},{"$f":"SUM(D315:I315)","v":0},{"$f":"SUM(D315:J315)","v":0},{"$f":"SUM(D315:K315)","v":0},{"$f":"SUM(D315:L315)","v":0},{"$f":"SUM(D315:M315)","v":0},{"$f":"SUM(D315:N315)","v":0},{"$f":"SUM(D315:O315)","v":0},{"$f":"SUM(D315:P315)","v":0},{"$f":"SUM(D315:Q315)","v":0},{"$f":"SUM(D315:R315)","v":0},{"$f":"SUM(D315:S315)","v":0},{"$f":"SUM(D315:T315)","v":0},{"$f":"SUM(D315:U315)","v":0},{"$f":"SUM(D315:V315)","v":0},{"$f":"SUM(D315:W315)","v":0},{"$f":"SUM(D315:X315)","v":0},{"$f":"SUM(D315:Y315)","v":0},{"$f":"SUM(D315:Z315)","v":0},{"$f":"SUM(D315:AA315)","v":0},{"$f":"SUM(D315:AB315)","v":0},{"$f":"SUM(D315:AC315)","v":0},{"$f":"SUM(D315:AD315)","v":0},{"$f":"SUM(D315:AE315)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D315-D321","v":{"$error":"#DIV/0!"}},{"$f":"D317+E315-E321","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"+TEXT(C307,\"#\")&\"   \"&TEXT(A300,\"#\")","v":"PV of debt   PC3"},{"$f":"IF($B303>=$B304,D315,D315*D307/100)","v":0},{"$f":"IF($B303>=$B304,D318-E321+E315,D318*(1+$B304)-E319+E315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,E318-F321+F315,E318*(1+$B304)-F319+F315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,F318-G321+G315,F318*(1+$B304)-G319+G315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,G318-H321+H315,G318*(1+$B304)-H319+H315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,H318-I321+I315,H318*(1+$B304)-I319+I315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,I318-J321+J315,I318*(1+$B304)-J319+J315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,J318-K321+K315,J318*(1+$B304)-K319+K315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,K318-L321+L315,K318*(1+$B304)-L319+L315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,L318-M321+M315,L318*(1+$B304)-M319+M315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,M318-N321+N315,M318*(1+$B304)-N319+N315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,N318-O321+O315,N318*(1+$B304)-O319+O315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,O318-P321+P315,O318*(1+$B304)-P319+P315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,P318-Q321+Q315,P318*(1+$B304)-Q319+Q315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Q318-R321+R315,Q318*(1+$B304)-R319+R315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,R318-S321+S315,R318*(1+$B304)-S319+S315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,S318-T321+T315,S318*(1+$B304)-T319+T315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,T318-U321+U315,T318*(1+$B304)-U319+U315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,U318-V321+V315,U318*(1+$B304)-V319+V315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,V318-W321+W315,V318*(1+$B304)-W319+W315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,W318-X321+X315,W318*(1+$B304)-X319+X315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,X318-Y321+Y315,X318*(1+$B304)-Y319+Y315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Y318-Z321+Z315,Y318*(1+$B304)-Z319+Z315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,Z318-AA321+AA315,Z318*(1+$B304)-AA319+AA315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AA318-AB321+AB315,AA318*(1+$B304)-AB319+AB315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AB318-AC321+AC315,AB318*(1+$B304)-AC319+AC315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AC318-AD321+AD315,AC318*(1+$B304)-AD319+AD315*$D307/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B303>=$B304,AD318-AE321+AE315,AD318*(1+$B304)-AE319+AE315*$D307/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D320+D321","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B303*D317","v":{"$error":"#DIV/0!"}},{"$f":"$B303*E317","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D310-D312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(E310-E312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(F310-F312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(G310-G312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(H310-H312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(I310-I312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(J310-J312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(K310-K312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(L310-L312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(M310-M312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(N310-N312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(O310-O312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(P310-P312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Q310-Q312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(R310-R312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(S310-S312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(T310-T312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(U310-U312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(V310-V312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(W310-W312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(X310-X312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Y310-Y312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(Z310-Z312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AA310-AA312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AB310-AB312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AC310-AC312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AD310-AD312)/(B302-B301)","v":{"$error":"#DIV/0!"}},{"$f":"(AE310-AE312)/(B302-B301)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B25","v":"PC4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A326&\"\"","v":"Grace PC4"},{"$f":"'Input 4 - External Financing'!G25","v":0},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A326&\"\"","v":"Maturity PC4"},{"$f":"'Input 4 - External Financing'!H25","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A326&\"\"","v":"Interest PC4"},{"$f":"'Input 4 - External Financing'!F25","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D328-D330","v":100},{"$f":"D329-E330","v":100},{"$f":"E329-F330","v":100},{"$f":"F329-G330","v":100},{"$f":"G329-H330","v":100},{"$f":"H329-I330","v":100},{"$f":"I329-J330","v":100},{"$f":"J329-K330","v":100},{"$f":"K329-L330","v":100},{"$f":"L329-M330","v":100},{"$f":"M329-N330","v":100},{"$f":"N329-O330","v":100},{"$f":"O329-P330","v":100},{"$f":"P329-Q330","v":100},{"$f":"Q329-R330","v":100},{"$f":"R329-S330","v":100},{"$f":"S329-T330","v":100},{"$f":"T329-U330","v":100},{"$f":"U329-V330","v":100},{"$f":"V329-W330","v":100},{"$f":"W329-X330","v":100},{"$f":"X329-Y330","v":100},{"$f":"Y329-Z330","v":100},{"$f":"Z329-AA330","v":100},{"$f":"AA329-AB330","v":100},{"$f":"AB329-AC330","v":100},{"$f":"AC329-AD330","v":100},{"$f":"AD329-AE330","v":100},{"$f":"AE329-AF330","v":100},{"$f":"AF329-AG330","v":100},{"$f":"AG329-AH330","v":100},{"$f":"AH329-AI330","v":100},{"$f":"AI329-AJ330","v":100},{"$f":"AJ329-AK330","v":100},{"$f":"AK329-AL330","v":100},{"$f":"AL329-AM330","v":100},{"$f":"AM329-AN330","v":100},{"$f":"AN329-AO330","v":100},{"$f":"AO329-AP330","v":100},{"$f":"AP329-AQ330","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A326&\"\"","v":"Discount PC4"},{"$f":"'Input 4 - External Financing'!E25","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D326-D326-1<B327,0,IF(D326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(E326-D326-1<B327,0,IF(E326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(F326-D326-1<B327,0,IF(F326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(G326-D326-1<B327,0,IF(G326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(H326-D326-1<B327,0,IF(H326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(I326-D326-1<B327,0,IF(I326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(J326-D326-1<B327,0,IF(J326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(K326-D326-1<B327,0,IF(K326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(L326-D326-1<B327,0,IF(L326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(M326-D326-1<B327,0,IF(M326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(N326-D326-1<B327,0,IF(N326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(O326-D326-1<B327,0,IF(O326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(P326-D326-1<B327,0,IF(P326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Q326-D326-1<B327,0,IF(Q326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(R326-D326-1<B327,0,IF(R326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(S326-D326-1<B327,0,IF(S326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(T326-D326-1<B327,0,IF(T326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(U326-D326-1<B327,0,IF(U326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(V326-D326-1<B327,0,IF(V326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(W326-D326-1<B327,0,IF(W326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(X326-D326-1<B327,0,IF(X326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Y326-D326-1<B327,0,IF(Y326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(Z326-D326-1<B327,0,IF(Z326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AA326-D326-1<B327,0,IF(AA326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AB326-D326-1<B327,0,IF(AB326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AC326-D326-1<B327,0,IF(AC326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AD326-D326-1<B327,0,IF(AD326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AE326-D326-1<B327,0,IF(AE326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AF326-D326-1<B327,0,IF(AF326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AG326-D326-1<B327,0,IF(AG326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AH326-D326-1<B327,0,IF(AH326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AI326-D326-1<B327,0,IF(AI326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AJ326-D326-1<B327,0,IF(AJ326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AK326-D326-1<B327,0,IF(AK326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AL326-D326-1<B327,0,IF(AL326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AM326-D326-1<B327,0,IF(AM326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AN326-D326-1<B327,0,IF(AN326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AO326-D326-1<B327,0,IF(AO326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AP326-D326-1<B327,0,IF(AP326-D326-1<B328,D328/(B328-B327),0))","v":0},{"$f":"IF(AQ326-D326-1<B327,0,IF(AQ326-D326-1<B328,D328/(B328-B327),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B329*D329","v":0},{"$f":"$B329*E329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D330+D331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B329>=$B330, D329, NPV($B330,E332:$BD332))","v":0},{"$f":"IF($B329>=$B330, E329, NPV($B330,F332:$BD332))","v":0},{"$f":"IF($B329>=$B330, F329, NPV($B330,G332:$BD332))","v":0},{"$f":"IF($B329>=$B330, G329, NPV($B330,H332:$BD332))","v":0},{"$f":"IF($B329>=$B330, H329, NPV($B330,I332:$BD332))","v":0},{"$f":"IF($B329>=$B330, I329, NPV($B330,J332:$BD332))","v":0},{"$f":"IF($B329>=$B330, J329, NPV($B330,K332:$BD332))","v":0},{"$f":"IF($B329>=$B330, K329, NPV($B330,L332:$BD332))","v":0},{"$f":"IF($B329>=$B330, L329, NPV($B330,M332:$BD332))","v":0},{"$f":"IF($B329>=$B330, M329, NPV($B330,N332:$BD332))","v":0},{"$f":"IF($B329>=$B330, N329, NPV($B330,O332:$BD332))","v":0},{"$f":"IF($B329>=$B330, O329, NPV($B330,P332:$BD332))","v":0},{"$f":"IF($B329>=$B330, P329, NPV($B330,Q332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Q329, NPV($B330,R332:$BD332))","v":0},{"$f":"IF($B329>=$B330, R329, NPV($B330,S332:$BD332))","v":0},{"$f":"IF($B329>=$B330, S329, NPV($B330,T332:$BD332))","v":0},{"$f":"IF($B329>=$B330, T329, NPV($B330,U332:$BD332))","v":0},{"$f":"IF($B329>=$B330, U329, NPV($B330,V332:$BD332))","v":0},{"$f":"IF($B329>=$B330, V329, NPV($B330,W332:$BD332))","v":0},{"$f":"IF($B329>=$B330, W329, NPV($B330,X332:$BD332))","v":0},{"$f":"IF($B329>=$B330, X329, NPV($B330,Y332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Y329, NPV($B330,Z332:$BD332))","v":0},{"$f":"IF($B329>=$B330, Z329, NPV($B330,AA332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AA329, NPV($B330,AB332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AB329, NPV($B330,AC332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AC329, NPV($B330,AD332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AD329, NPV($B330,AE332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AE329, NPV($B330,AF332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AF329, NPV($B330,AG332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AG329, NPV($B330,AH332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AH329, NPV($B330,AI332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AI329, NPV($B330,AJ332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AJ329, NPV($B330,AK332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AK329, NPV($B330,AL332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AL329, NPV($B330,AM332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AM329, NPV($B330,AN332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AN329, NPV($B330,AO332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AO329, NPV($B330,AP332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AP329, NPV($B330,AQ332:$BD332))","v":0},{"$f":"IF($B329>=$B330, AQ329, NPV($B330,AR332:$BD332))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D333=0,0,(1-D333/D329)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D326-$B327>0,D326-$B327,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D335=0,0,CHOOSE(D335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(E335=0,0,CHOOSE(E335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(F335=0,0,CHOOSE(F335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(G335=0,0,CHOOSE(G335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(H335=0,0,CHOOSE(H335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(I335=0,0,CHOOSE(I335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(J335=0,0,CHOOSE(J335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(K335=0,0,CHOOSE(K335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(L335=0,0,CHOOSE(L335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(M335=0,0,CHOOSE(M335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(N335=0,0,CHOOSE(N335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(O335=0,0,CHOOSE(O335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(P335=0,0,CHOOSE(P335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Q335=0,0,CHOOSE(Q335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(R335=0,0,CHOOSE(R335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(S335=0,0,CHOOSE(S335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(T335=0,0,CHOOSE(T335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(U335=0,0,CHOOSE(U335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(V335=0,0,CHOOSE(V335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(W335=0,0,CHOOSE(W335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(X335=0,0,CHOOSE(X335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Y335=0,0,CHOOSE(Y335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(Z335=0,0,CHOOSE(Z335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AA335=0,0,CHOOSE(AA335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AB335=0,0,CHOOSE(AB335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AC335=0,0,CHOOSE(AC335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AD335=0,0,CHOOSE(AD335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0},{"$f":"IF(AE335=0,0,CHOOSE(AE335,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342,AF342))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D326-$B328>0,D326-$B328,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D337=0,0,CHOOSE(D337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(E337=0,0,CHOOSE(E337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(F337=0,0,CHOOSE(F337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(G337=0,0,CHOOSE(G337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(H337=0,0,CHOOSE(H337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(I337=0,0,CHOOSE(I337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(J337=0,0,CHOOSE(J337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(K337=0,0,CHOOSE(K337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(L337=0,0,CHOOSE(L337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(M337=0,0,CHOOSE(M337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(N337=0,0,CHOOSE(N337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(O337=0,0,CHOOSE(O337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(P337=0,0,CHOOSE(P337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Q337=0,0,CHOOSE(Q337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(R337=0,0,CHOOSE(R337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(S337=0,0,CHOOSE(S337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(T337=0,0,CHOOSE(T337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(U337=0,0,CHOOSE(U337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(V337=0,0,CHOOSE(V337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(W337=0,0,CHOOSE(W337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(X337=0,0,CHOOSE(X337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Y337=0,0,CHOOSE(Y337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(Z337=0,0,CHOOSE(Z337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AA337=0,0,CHOOSE(AA337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AB337=0,0,CHOOSE(AB337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AC337=0,0,CHOOSE(AC337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AD337=0,0,CHOOSE(AD337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0},{"$f":"IF(AE337=0,0,CHOOSE(AE337,D342,E342,F342,G342,H342,I342,J342,K342,L342,M342,N342,O342,P342,Q342,R342,S342,T342,U342,V342,W342,X342,Y342,Z342,AA342,AB342,AC342,AD342,AE342))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A326&\"\"","v":"Output PC4"},null,null,{"$f":"D$7","v":2018},{"$f":"D340+1","v":2019},{"$f":"E340+1","v":2020},{"$f":"F340+1","v":2021},{"$f":"G340+1","v":2022},{"$f":"H340+1","v":2023},{"$f":"I340+1","v":2024},{"$f":"J340+1","v":2025},{"$f":"K340+1","v":2026},{"$f":"L340+1","v":2027},{"$f":"M340+1","v":2028},{"$f":"N340+1","v":2029},{"$f":"O340+1","v":2030},{"$f":"P340+1","v":2031},{"$f":"Q340+1","v":2032},{"$f":"R340+1","v":2033},{"$f":"S340+1","v":2034},{"$f":"T340+1","v":2035},{"$f":"U340+1","v":2036},{"$f":"V340+1","v":2037},{"$f":"W340+1","v":2038},{"$f":"X340+1","v":2039},{"$f":"Y340+1","v":2040},{"$f":"Z340+1","v":2041},{"$f":"AA340+1","v":2042},{"$f":"AB340+1","v":2043},{"$f":"AC340+1","v":2044},{"$f":"AD340+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F87","v":0},{"$f":"Ext_Debt_Data!G87","v":0},{"$f":"Ext_Debt_Data!H87","v":0},{"$f":"Ext_Debt_Data!I87","v":0},{"$f":"Ext_Debt_Data!J87","v":0},{"$f":"Ext_Debt_Data!K87","v":0},{"$f":"Ext_Debt_Data!L87","v":0},{"$f":"Ext_Debt_Data!M87","v":0},{"$f":"Ext_Debt_Data!N87","v":0},{"$f":"Ext_Debt_Data!O87","v":0},{"$f":"Ext_Debt_Data!P87","v":0},{"$f":"Ext_Debt_Data!Q87","v":0},{"$f":"Ext_Debt_Data!R87","v":0},{"$f":"Ext_Debt_Data!S87","v":0},{"$f":"Ext_Debt_Data!T87","v":0},{"$f":"Ext_Debt_Data!U87","v":0},{"$f":"Ext_Debt_Data!V87","v":0},{"$f":"Ext_Debt_Data!W87","v":0},{"$f":"Ext_Debt_Data!X87","v":0},{"$f":"Ext_Debt_Data!Y87","v":0},{"$f":"Ext_Debt_Data!Z87","v":0},{"$f":"Ext_Debt_Data!AA87","v":0},{"$f":"Ext_Debt_Data!AB87","v":0},{"$f":"Ext_Debt_Data!AC87","v":0},{"$f":"Ext_Debt_Data!AD87","v":0},{"$f":"Ext_Debt_Data!AE87","v":0},{"$f":"Ext_Debt_Data!AF87","v":0},{"$f":"Ext_Debt_Data!AG87","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D341","v":0},{"$f":"SUM(D341:E341)","v":0},{"$f":"SUM(D341:F341)","v":0},{"$f":"SUM(D341:G341)","v":0},{"$f":"SUM(D341:H341)","v":0},{"$f":"SUM(D341:I341)","v":0},{"$f":"SUM(D341:J341)","v":0},{"$f":"SUM(D341:K341)","v":0},{"$f":"SUM(D341:L341)","v":0},{"$f":"SUM(D341:M341)","v":0},{"$f":"SUM(D341:N341)","v":0},{"$f":"SUM(D341:O341)","v":0},{"$f":"SUM(D341:P341)","v":0},{"$f":"SUM(D341:Q341)","v":0},{"$f":"SUM(D341:R341)","v":0},{"$f":"SUM(D341:S341)","v":0},{"$f":"SUM(D341:T341)","v":0},{"$f":"SUM(D341:U341)","v":0},{"$f":"SUM(D341:V341)","v":0},{"$f":"SUM(D341:W341)","v":0},{"$f":"SUM(D341:X341)","v":0},{"$f":"SUM(D341:Y341)","v":0},{"$f":"SUM(D341:Z341)","v":0},{"$f":"SUM(D341:AA341)","v":0},{"$f":"SUM(D341:AB341)","v":0},{"$f":"SUM(D341:AC341)","v":0},{"$f":"SUM(D341:AD341)","v":0},{"$f":"SUM(D341:AE341)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D341-D347","v":{"$error":"#DIV/0!"}},{"$f":"D343+E341-E347","v":{"$error":"#DIV/0!"}},{"$f":"E343+F341-F347","v":{"$error":"#DIV/0!"}},{"$f":"F343+G341-G347","v":{"$error":"#DIV/0!"}},{"$f":"G343+H341-H347","v":{"$error":"#DIV/0!"}},{"$f":"H343+I341-I347","v":{"$error":"#DIV/0!"}},{"$f":"I343+J341-J347","v":{"$error":"#DIV/0!"}},{"$f":"J343+K341-K347","v":{"$error":"#DIV/0!"}},{"$f":"K343+L341-L347","v":{"$error":"#DIV/0!"}},{"$f":"L343+M341-M347","v":{"$error":"#DIV/0!"}},{"$f":"M343+N341-N347","v":{"$error":"#DIV/0!"}},{"$f":"N343+O341-O347","v":{"$error":"#DIV/0!"}},{"$f":"O343+P341-P347","v":{"$error":"#DIV/0!"}},{"$f":"P343+Q341-Q347","v":{"$error":"#DIV/0!"}},{"$f":"Q343+R341-R347","v":{"$error":"#DIV/0!"}},{"$f":"R343+S341-S347","v":{"$error":"#DIV/0!"}},{"$f":"S343+T341-T347","v":{"$error":"#DIV/0!"}},{"$f":"T343+U341-U347","v":{"$error":"#DIV/0!"}},{"$f":"U343+V341-V347","v":{"$error":"#DIV/0!"}},{"$f":"V343+W341-W347","v":{"$error":"#DIV/0!"}},{"$f":"W343+X341-X347","v":{"$error":"#DIV/0!"}},{"$f":"X343+Y341-Y347","v":{"$error":"#DIV/0!"}},{"$f":"Y343+Z341-Z347","v":{"$error":"#DIV/0!"}},{"$f":"Z343+AA341-AA347","v":{"$error":"#DIV/0!"}},{"$f":"AA343+AB341-AB347","v":{"$error":"#DIV/0!"}},{"$f":"AB343+AC341-AC347","v":{"$error":"#DIV/0!"}},{"$f":"AC343+AD341-AD347","v":{"$error":"#DIV/0!"}},{"$f":"AD343+AE341-AE347","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C333,\"#\")&\"   \"&TEXT(A326,\"#\")","v":"PV of debt   PC4"},{"$f":"IF($B329>=$B330,D341,D341*D333/100)","v":0},{"$f":"IF($B329>=$B330,D344-E347+E341,D344*(1+$B330)-E345+E341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,E344-F347+F341,E344*(1+$B330)-F345+F341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,F344-G347+G341,F344*(1+$B330)-G345+G341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,G344-H347+H341,G344*(1+$B330)-H345+H341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,H344-I347+I341,H344*(1+$B330)-I345+I341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,I344-J347+J341,I344*(1+$B330)-J345+J341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,J344-K347+K341,J344*(1+$B330)-K345+K341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,K344-L347+L341,K344*(1+$B330)-L345+L341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,L344-M347+M341,L344*(1+$B330)-M345+M341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,M344-N347+N341,M344*(1+$B330)-N345+N341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,N344-O347+O341,N344*(1+$B330)-O345+O341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,O344-P347+P341,O344*(1+$B330)-P345+P341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,P344-Q347+Q341,P344*(1+$B330)-Q345+Q341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Q344-R347+R341,Q344*(1+$B330)-R345+R341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,R344-S347+S341,R344*(1+$B330)-S345+S341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,S344-T347+T341,S344*(1+$B330)-T345+T341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,T344-U347+U341,T344*(1+$B330)-U345+U341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,U344-V347+V341,U344*(1+$B330)-V345+V341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,V344-W347+W341,V344*(1+$B330)-W345+W341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,W344-X347+X341,W344*(1+$B330)-X345+X341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,X344-Y347+Y341,X344*(1+$B330)-Y345+Y341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Y344-Z347+Z341,Y344*(1+$B330)-Z345+Z341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,Z344-AA347+AA341,Z344*(1+$B330)-AA345+AA341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AA344-AB347+AB341,AA344*(1+$B330)-AB345+AB341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AB344-AC347+AC341,AB344*(1+$B330)-AC345+AC341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AC344-AD347+AD341,AC344*(1+$B330)-AD345+AD341*$D333/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B329>=$B330,AD344-AE347+AE341,AD344*(1+$B330)-AE345+AE341*$D333/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D346+D347","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B329*D343","v":{"$error":"#DIV/0!"}},{"$f":"$B329*E343","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D336-D338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(E336-E338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(F336-F338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(G336-G338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(H336-H338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(I336-I338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(J336-J338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(K336-K338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(L336-L338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(M336-M338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(N336-N338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(O336-O338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(P336-P338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Q336-Q338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(R336-R338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(S336-S338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(T336-T338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(U336-U338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(V336-V338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(W336-W338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(X336-X338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Y336-Y338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(Z336-Z338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AA336-AA338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AB336-AB338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AC336-AC338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AD336-AD338)/(B328-B327)","v":{"$error":"#DIV/0!"}},{"$f":"(AE336-AE338)/(B328-B327)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B26","v":"PC5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A352&\"\"","v":"Grace PC5"},{"$f":"'Input 4 - External Financing'!G26","v":0},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A352&\"\"","v":"Maturity PC5"},{"$f":"'Input 4 - External Financing'!H26","v":0},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A352&\"\"","v":"Interest PC5"},{"$f":"'Input 4 - External Financing'!F26","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D354-D356","v":100},{"$f":"D355-E356","v":100},{"$f":"E355-F356","v":100},{"$f":"F355-G356","v":100},{"$f":"G355-H356","v":100},{"$f":"H355-I356","v":100},{"$f":"I355-J356","v":100},{"$f":"J355-K356","v":100},{"$f":"K355-L356","v":100},{"$f":"L355-M356","v":100},{"$f":"M355-N356","v":100},{"$f":"N355-O356","v":100},{"$f":"O355-P356","v":100},{"$f":"P355-Q356","v":100},{"$f":"Q355-R356","v":100},{"$f":"R355-S356","v":100},{"$f":"S355-T356","v":100},{"$f":"T355-U356","v":100},{"$f":"U355-V356","v":100},{"$f":"V355-W356","v":100},{"$f":"W355-X356","v":100},{"$f":"X355-Y356","v":100},{"$f":"Y355-Z356","v":100},{"$f":"Z355-AA356","v":100},{"$f":"AA355-AB356","v":100},{"$f":"AB355-AC356","v":100},{"$f":"AC355-AD356","v":100},{"$f":"AD355-AE356","v":100},{"$f":"AE355-AF356","v":100},{"$f":"AF355-AG356","v":100},{"$f":"AG355-AH356","v":100},{"$f":"AH355-AI356","v":100},{"$f":"AI355-AJ356","v":100},{"$f":"AJ355-AK356","v":100},{"$f":"AK355-AL356","v":100},{"$f":"AL355-AM356","v":100},{"$f":"AM355-AN356","v":100},{"$f":"AN355-AO356","v":100},{"$f":"AO355-AP356","v":100},{"$f":"AP355-AQ356","v":100}]
[{"$f":"+\"Discount \"& PV_Base!A352&\"\"","v":"Discount PC5"},{"$f":"'Input 4 - External Financing'!E26","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D352-D352-1<B353,0,IF(D352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(E352-D352-1<B353,0,IF(E352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(F352-D352-1<B353,0,IF(F352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(G352-D352-1<B353,0,IF(G352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(H352-D352-1<B353,0,IF(H352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(I352-D352-1<B353,0,IF(I352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(J352-D352-1<B353,0,IF(J352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(K352-D352-1<B353,0,IF(K352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(L352-D352-1<B353,0,IF(L352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(M352-D352-1<B353,0,IF(M352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(N352-D352-1<B353,0,IF(N352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(O352-D352-1<B353,0,IF(O352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(P352-D352-1<B353,0,IF(P352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Q352-D352-1<B353,0,IF(Q352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(R352-D352-1<B353,0,IF(R352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(S352-D352-1<B353,0,IF(S352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(T352-D352-1<B353,0,IF(T352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(U352-D352-1<B353,0,IF(U352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(V352-D352-1<B353,0,IF(V352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(W352-D352-1<B353,0,IF(W352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(X352-D352-1<B353,0,IF(X352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Y352-D352-1<B353,0,IF(Y352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(Z352-D352-1<B353,0,IF(Z352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AA352-D352-1<B353,0,IF(AA352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AB352-D352-1<B353,0,IF(AB352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AC352-D352-1<B353,0,IF(AC352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AD352-D352-1<B353,0,IF(AD352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AE352-D352-1<B353,0,IF(AE352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AF352-D352-1<B353,0,IF(AF352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AG352-D352-1<B353,0,IF(AG352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AH352-D352-1<B353,0,IF(AH352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AI352-D352-1<B353,0,IF(AI352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AJ352-D352-1<B353,0,IF(AJ352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AK352-D352-1<B353,0,IF(AK352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AL352-D352-1<B353,0,IF(AL352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AM352-D352-1<B353,0,IF(AM352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AN352-D352-1<B353,0,IF(AN352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AO352-D352-1<B353,0,IF(AO352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AP352-D352-1<B353,0,IF(AP352-D352-1<B354,D354/(B354-B353),0))","v":0},{"$f":"IF(AQ352-D352-1<B353,0,IF(AQ352-D352-1<B354,D354/(B354-B353),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B355*D355","v":0},{"$f":"$B355*E355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D356+D357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B355>=$B356, D355, NPV($B356,E358:$BD358))","v":0},{"$f":"IF($B355>=$B356, E355, NPV($B356,F358:$BD358))","v":0},{"$f":"IF($B355>=$B356, F355, NPV($B356,G358:$BD358))","v":0},{"$f":"IF($B355>=$B356, G355, NPV($B356,H358:$BD358))","v":0},{"$f":"IF($B355>=$B356, H355, NPV($B356,I358:$BD358))","v":0},{"$f":"IF($B355>=$B356, I355, NPV($B356,J358:$BD358))","v":0},{"$f":"IF($B355>=$B356, J355, NPV($B356,K358:$BD358))","v":0},{"$f":"IF($B355>=$B356, K355, NPV($B356,L358:$BD358))","v":0},{"$f":"IF($B355>=$B356, L355, NPV($B356,M358:$BD358))","v":0},{"$f":"IF($B355>=$B356, M355, NPV($B356,N358:$BD358))","v":0},{"$f":"IF($B355>=$B356, N355, NPV($B356,O358:$BD358))","v":0},{"$f":"IF($B355>=$B356, O355, NPV($B356,P358:$BD358))","v":0},{"$f":"IF($B355>=$B356, P355, NPV($B356,Q358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Q355, NPV($B356,R358:$BD358))","v":0},{"$f":"IF($B355>=$B356, R355, NPV($B356,S358:$BD358))","v":0},{"$f":"IF($B355>=$B356, S355, NPV($B356,T358:$BD358))","v":0},{"$f":"IF($B355>=$B356, T355, NPV($B356,U358:$BD358))","v":0},{"$f":"IF($B355>=$B356, U355, NPV($B356,V358:$BD358))","v":0},{"$f":"IF($B355>=$B356, V355, NPV($B356,W358:$BD358))","v":0},{"$f":"IF($B355>=$B356, W355, NPV($B356,X358:$BD358))","v":0},{"$f":"IF($B355>=$B356, X355, NPV($B356,Y358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Y355, NPV($B356,Z358:$BD358))","v":0},{"$f":"IF($B355>=$B356, Z355, NPV($B356,AA358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AA355, NPV($B356,AB358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AB355, NPV($B356,AC358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AC355, NPV($B356,AD358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AD355, NPV($B356,AE358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AE355, NPV($B356,AF358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AF355, NPV($B356,AG358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AG355, NPV($B356,AH358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AH355, NPV($B356,AI358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AI355, NPV($B356,AJ358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AJ355, NPV($B356,AK358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AK355, NPV($B356,AL358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AL355, NPV($B356,AM358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AM355, NPV($B356,AN358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AN355, NPV($B356,AO358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AO355, NPV($B356,AP358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AP355, NPV($B356,AQ358:$BD358))","v":0},{"$f":"IF($B355>=$B356, AQ355, NPV($B356,AR358:$BD358))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D359=0,0,(1-D359/D355)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D352-$B353>0,D352-$B353,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D361=0,0,CHOOSE(D361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E361=0,0,CHOOSE(E361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F361=0,0,CHOOSE(F361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G361=0,0,CHOOSE(G361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H361=0,0,CHOOSE(H361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I361=0,0,CHOOSE(I361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J361=0,0,CHOOSE(J361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K361=0,0,CHOOSE(K361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L361=0,0,CHOOSE(L361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M361=0,0,CHOOSE(M361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N361=0,0,CHOOSE(N361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O361=0,0,CHOOSE(O361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P361=0,0,CHOOSE(P361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q361=0,0,CHOOSE(Q361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R361=0,0,CHOOSE(R361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S361=0,0,CHOOSE(S361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T361=0,0,CHOOSE(T361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U361=0,0,CHOOSE(U361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V361=0,0,CHOOSE(V361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W361=0,0,CHOOSE(W361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X361=0,0,CHOOSE(X361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y361=0,0,CHOOSE(Y361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z361=0,0,CHOOSE(Z361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA361=0,0,CHOOSE(AA361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB361=0,0,CHOOSE(AB361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC361=0,0,CHOOSE(AC361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AD361=0,0,CHOOSE(AD361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AE361=0,0,CHOOSE(AE361,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D352-$B354>0,D352-$B354,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,null,{"$f":"IF(D363=0,0,CHOOSE(D363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E363=0,0,CHOOSE(E363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F363=0,0,CHOOSE(F363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G363=0,0,CHOOSE(G363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H363=0,0,CHOOSE(H363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I363=0,0,CHOOSE(I363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J363=0,0,CHOOSE(J363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K363=0,0,CHOOSE(K363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L363=0,0,CHOOSE(L363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M363=0,0,CHOOSE(M363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N363=0,0,CHOOSE(N363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O363=0,0,CHOOSE(O363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P363=0,0,CHOOSE(P363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q363=0,0,CHOOSE(Q363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R363=0,0,CHOOSE(R363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S363=0,0,CHOOSE(S363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T363=0,0,CHOOSE(T363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U363=0,0,CHOOSE(U363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V363=0,0,CHOOSE(V363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W363=0,0,CHOOSE(W363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X363=0,0,CHOOSE(X363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y363=0,0,CHOOSE(Y363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z363=0,0,CHOOSE(Z363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA363=0,0,CHOOSE(AA363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB363=0,0,CHOOSE(AB363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC363=0,0,CHOOSE(AC363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD363=0,0,CHOOSE(AD363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AE363=0,0,CHOOSE(AE363,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A352&\"\"","v":"Output PC5"},null,null,{"$f":"D$7","v":2018},{"$f":"D366+1","v":2019},{"$f":"E366+1","v":2020},{"$f":"F366+1","v":2021},{"$f":"G366+1","v":2022},{"$f":"H366+1","v":2023},{"$f":"I366+1","v":2024},{"$f":"J366+1","v":2025},{"$f":"K366+1","v":2026},{"$f":"L366+1","v":2027},{"$f":"M366+1","v":2028},{"$f":"N366+1","v":2029},{"$f":"O366+1","v":2030},{"$f":"P366+1","v":2031},{"$f":"Q366+1","v":2032},{"$f":"R366+1","v":2033},{"$f":"S366+1","v":2034},{"$f":"T366+1","v":2035},{"$f":"U366+1","v":2036},{"$f":"V366+1","v":2037},{"$f":"W366+1","v":2038},{"$f":"X366+1","v":2039},{"$f":"Y366+1","v":2040},{"$f":"Z366+1","v":2041},{"$f":"AA366+1","v":2042},{"$f":"AB366+1","v":2043},{"$f":"AC366+1","v":2044},{"$f":"AD366+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F88","v":0},{"$f":"Ext_Debt_Data!G88","v":0},{"$f":"Ext_Debt_Data!H88","v":0},{"$f":"Ext_Debt_Data!I88","v":0},{"$f":"Ext_Debt_Data!J88","v":0},{"$f":"Ext_Debt_Data!K88","v":0},{"$f":"Ext_Debt_Data!L88","v":0},{"$f":"Ext_Debt_Data!M88","v":0},{"$f":"Ext_Debt_Data!N88","v":0},{"$f":"Ext_Debt_Data!O88","v":0},{"$f":"Ext_Debt_Data!P88","v":0},{"$f":"Ext_Debt_Data!Q88","v":0},{"$f":"Ext_Debt_Data!R88","v":0},{"$f":"Ext_Debt_Data!S88","v":0},{"$f":"Ext_Debt_Data!T88","v":0},{"$f":"Ext_Debt_Data!U88","v":0},{"$f":"Ext_Debt_Data!V88","v":0},{"$f":"Ext_Debt_Data!W88","v":0},{"$f":"Ext_Debt_Data!X88","v":0},{"$f":"Ext_Debt_Data!Y88","v":0},{"$f":"Ext_Debt_Data!Z88","v":0},{"$f":"Ext_Debt_Data!AA88","v":0},{"$f":"Ext_Debt_Data!AB88","v":0},{"$f":"Ext_Debt_Data!AC88","v":0},{"$f":"Ext_Debt_Data!AD88","v":0},{"$f":"Ext_Debt_Data!AE88","v":0},{"$f":"Ext_Debt_Data!AF88","v":0},{"$f":"Ext_Debt_Data!AG88","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":0},{"$f":"SUM(D367:W367)","v":0},{"$f":"SUM(D367:X367)","v":0},{"$f":"SUM(D367:Y367)","v":0},{"$f":"SUM(D367:Z367)","v":0},{"$f":"SUM(D367:AA367)","v":0},{"$f":"SUM(D367:AB367)","v":0},{"$f":"SUM(D367:AC367)","v":0},{"$f":"SUM(D367:AD367)","v":0},{"$f":"SUM(D367:AE367)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D367-D373","v":{"$error":"#DIV/0!"}},{"$f":"D369+E367-E373","v":{"$error":"#DIV/0!"}},{"$f":"E369+F367-F373","v":{"$error":"#DIV/0!"}},{"$f":"F369+G367-G373","v":{"$error":"#DIV/0!"}},{"$f":"G369+H367-H373","v":{"$error":"#DIV/0!"}},{"$f":"H369+I367-I373","v":{"$error":"#DIV/0!"}},{"$f":"I369+J367-J373","v":{"$error":"#DIV/0!"}},{"$f":"J369+K367-K373","v":{"$error":"#DIV/0!"}},{"$f":"K369+L367-L373","v":{"$error":"#DIV/0!"}},{"$f":"L369+M367-M373","v":{"$error":"#DIV/0!"}},{"$f":"M369+N367-N373","v":{"$error":"#DIV/0!"}},{"$f":"N369+O367-O373","v":{"$error":"#DIV/0!"}},{"$f":"O369+P367-P373","v":{"$error":"#DIV/0!"}},{"$f":"P369+Q367-Q373","v":{"$error":"#DIV/0!"}},{"$f":"Q369+R367-R373","v":{"$error":"#DIV/0!"}},{"$f":"R369+S367-S373","v":{"$error":"#DIV/0!"}},{"$f":"S369+T367-T373","v":{"$error":"#DIV/0!"}},{"$f":"T369+U367-U373","v":{"$error":"#DIV/0!"}},{"$f":"U369+V367-V373","v":{"$error":"#DIV/0!"}},{"$f":"V369+W367-W373","v":{"$error":"#DIV/0!"}},{"$f":"W369+X367-X373","v":{"$error":"#DIV/0!"}},{"$f":"X369+Y367-Y373","v":{"$error":"#DIV/0!"}},{"$f":"Y369+Z367-Z373","v":{"$error":"#DIV/0!"}},{"$f":"Z369+AA367-AA373","v":{"$error":"#DIV/0!"}},{"$f":"AA369+AB367-AB373","v":{"$error":"#DIV/0!"}},{"$f":"AB369+AC367-AC373","v":{"$error":"#DIV/0!"}},{"$f":"AC369+AD367-AD373","v":{"$error":"#DIV/0!"}},{"$f":"AD369+AE367-AE373","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+TEXT(C359,\"#\")&\"   \"&TEXT(A352,\"#\")","v":"PV of debt   PC5"},{"$f":"IF($B355>=$B356,D367,D367*D359/100)","v":0},{"$f":"IF($B355>=$B356,D370-E373+E367,D370*(1+$B356)-E371+E367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,E370-F373+F367,E370*(1+$B356)-F371+F367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,F370-G373+G367,F370*(1+$B356)-G371+G367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,G370-H373+H367,G370*(1+$B356)-H371+H367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,H370-I373+I367,H370*(1+$B356)-I371+I367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,I370-J373+J367,I370*(1+$B356)-J371+J367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,J370-K373+K367,J370*(1+$B356)-K371+K367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,K370-L373+L367,K370*(1+$B356)-L371+L367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,L370-M373+M367,L370*(1+$B356)-M371+M367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,M370-N373+N367,M370*(1+$B356)-N371+N367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,N370-O373+O367,N370*(1+$B356)-O371+O367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,O370-P373+P367,O370*(1+$B356)-P371+P367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,P370-Q373+Q367,P370*(1+$B356)-Q371+Q367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Q370-R373+R367,Q370*(1+$B356)-R371+R367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,R370-S373+S367,R370*(1+$B356)-S371+S367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,S370-T373+T367,S370*(1+$B356)-T371+T367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,T370-U373+U367,T370*(1+$B356)-U371+U367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,U370-V373+V367,U370*(1+$B356)-V371+V367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,V370-W373+W367,V370*(1+$B356)-W371+W367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,W370-X373+X367,W370*(1+$B356)-X371+X367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,X370-Y373+Y367,X370*(1+$B356)-Y371+Y367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Y370-Z373+Z367,Y370*(1+$B356)-Z371+Z367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,Z370-AA373+AA367,Z370*(1+$B356)-AA371+AA367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AA370-AB373+AB367,AA370*(1+$B356)-AB371+AB367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AB370-AC373+AC367,AB370*(1+$B356)-AC371+AC367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AC370-AD373+AD367,AC370*(1+$B356)-AD371+AD367*$D359/100)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B355>=$B356,AD370-AE373+AE367,AD370*(1+$B356)-AE371+AE367*$D359/100)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D372+D373","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B355*D369","v":{"$error":"#DIV/0!"}},{"$f":"$B355*E369","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D362-D364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(E362-E364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(F362-F364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(G362-G364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(H362-H364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(I362-I364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(J362-J364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(K362-K364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(L362-L364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(M362-M364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(N362-N364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(O362-O364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(P362-P364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Q362-Q364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(R362-R364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(S362-S364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(T362-T364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(U362-U364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(V362-V364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(W362-W364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(X362-X364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Y362-Y364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(Z362-Z364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AA362-AA364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AB362-AB364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AC362-AC364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AD362-AD364)/(B354-B353)","v":{"$error":"#DIV/0!"}},{"$f":"(AE362-AE364)/(B354-B353)","v":{"$error":"#DIV/0!"}}]
[]
[]
[{"$f":"Ext_Debt_Data!A29","v":"   Non-Paris Club"}]
[]
[{"$f":"+'Input 4 - External Financing'!B28","v":"Export Import Bank of NPC"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A378&\"\"","v":"Grace Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!G28","v":5},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A378&\"\"","v":"Maturity Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!H28","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A378&\"\"","v":"Interest Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!F28","v":3.1800000000000002E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D380-D382","v":100},{"$f":"D381-E382","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A378&\"\"","v":"Discount Export Import Bank of NPC"},{"$f":"'Input 4 - External Financing'!E28","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D378-D378-1<B379,0,IF(D378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(E378-D378-1<B379,0,IF(E378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(F378-D378-1<B379,0,IF(F378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(G378-D378-1<B379,0,IF(G378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(H378-D378-1<B379,0,IF(H378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(I378-D378-1<B379,0,IF(I378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(J378-D378-1<B379,0,IF(J378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(K378-D378-1<B379,0,IF(K378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(L378-D378-1<B379,0,IF(L378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(M378-D378-1<B379,0,IF(M378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(N378-D378-1<B379,0,IF(N378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(O378-D378-1<B379,0,IF(O378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(P378-D378-1<B379,0,IF(P378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(Q378-D378-1<B379,0,IF(Q378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(R378-D378-1<B379,0,IF(R378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(S378-D378-1<B379,0,IF(S378-D378-1<B380,D380/(B380-B379),0))","v":10},{"$f":"IF(T378-D378-1<B379,0,IF(T378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(U378-D378-1<B379,0,IF(U378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(V378-D378-1<B379,0,IF(V378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(W378-D378-1<B379,0,IF(W378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(X378-D378-1<B379,0,IF(X378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(Y378-D378-1<B379,0,IF(Y378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(Z378-D378-1<B379,0,IF(Z378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AA378-D378-1<B379,0,IF(AA378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AB378-D378-1<B379,0,IF(AB378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AC378-D378-1<B379,0,IF(AC378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AD378-D378-1<B379,0,IF(AD378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AE378-D378-1<B379,0,IF(AE378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AF378-D378-1<B379,0,IF(AF378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AG378-D378-1<B379,0,IF(AG378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AH378-D378-1<B379,0,IF(AH378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AI378-D378-1<B379,0,IF(AI378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AJ378-D378-1<B379,0,IF(AJ378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AK378-D378-1<B379,0,IF(AK378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AL378-D378-1<B379,0,IF(AL378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AM378-D378-1<B379,0,IF(AM378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AN378-D378-1<B379,0,IF(AN378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AO378-D378-1<B379,0,IF(AO378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AP378-D378-1<B379,0,IF(AP378-D378-1<B380,D380/(B380-B379),0))","v":0},{"$f":"IF(AQ378-D378-1<B379,0,IF(AQ378-D378-1<B380,D380/(B380-B379),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B381*D381","v":3.18},{"$f":"$B381*E381","v":3.18},3.18,3.18,3.18,3.18,2.8620000000000001,2.544,2.226,1.9080000000000001,1.59,1.272,0.95400000000000007,0.63600000000000001,0.318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D382+D383","v":0},3.18,3.18,3.18,3.18,3.18,13.18,12.862,12.544,12.225999999999999,11.907999999999999,11.59,11.272,10.954000000000001,10.635999999999999,10.318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B381>=$B382, D381, NPV($B382,E384:$BD384))","v":85.62266017788113},{"$f":"IF($B381>=$B382, E381, NPV($B382,F384:$BD384))","v":86.723793186775211},{"$f":"IF($B381>=$B382, F381, NPV($B382,G384:$BD384))","v":87.879982846113975},{"$f":"IF($B381>=$B382, G381, NPV($B382,H384:$BD384))","v":89.093981988419685},{"$f":"IF($B381>=$B382, H381, NPV($B382,I384:$BD384))","v":90.368681087840656},{"$f":"IF($B381>=$B382, I381, NPV($B382,J384:$BD384))","v":91.707115142232695},{"$f":"IF($B381>=$B382, J381, NPV($B382,K384:$BD384))","v":83.112470899344345},{"$f":"IF($B381>=$B382, K381, NPV($B382,L384:$BD384))","v":74.406094444311549},{"$f":"IF($B381>=$B382, L381, NPV($B382,M384:$BD384))","v":65.582399166527139},{"$f":"IF($B381>=$B382, M381, NPV($B382,N384:$BD384))","v":56.635519124853495},{"$f":"IF($B381>=$B382, N381, NPV($B382,O384:$BD384))","v":47.559295081096181},{"$f":"IF($B381>=$B382, O381, NPV($B382,P384:$BD384))","v":38.347259835150986},{"$f":"IF($B381>=$B382, P381, NPV($B382,Q384:$BD384))","v":28.992622826908541},{"$f":"IF($B381>=$B382, Q381, NPV($B382,R384:$BD384))","v":19.488253968253964},{"$f":"IF($B381>=$B382, R381, NPV($B382,S384:$BD384))","v":9.8266666666666662},{"$f":"IF($B381>=$B382, S381, NPV($B382,T384:$BD384))","v":0},{"$f":"IF($B381>=$B382, T381, NPV($B382,U384:$BD384))","v":0},{"$f":"IF($B381>=$B382, U381, NPV($B382,V384:$BD384))","v":0},{"$f":"IF($B381>=$B382, V381, NPV($B382,W384:$BD384))","v":0},{"$f":"IF($B381>=$B382, W381, NPV($B382,X384:$BD384))","v":0},{"$f":"IF($B381>=$B382, X381, NPV($B382,Y384:$BD384))","v":0},{"$f":"IF($B381>=$B382, Y381, NPV($B382,Z384:$BD384))","v":0},{"$f":"IF($B381>=$B382, Z381, NPV($B382,AA384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AA381, NPV($B382,AB384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AB381, NPV($B382,AC384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AC381, NPV($B382,AD384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AD381, NPV($B382,AE384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AE381, NPV($B382,AF384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AF381, NPV($B382,AG384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AG381, NPV($B382,AH384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AH381, NPV($B382,AI384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AI381, NPV($B382,AJ384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AJ381, NPV($B382,AK384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AK381, NPV($B382,AL384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AL381, NPV($B382,AM384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AM381, NPV($B382,AN384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AN381, NPV($B382,AO384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AO381, NPV($B382,AP384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AP381, NPV($B382,AQ384:$BD384))","v":0},{"$f":"IF($B381>=$B382, AQ381, NPV($B382,AR384:$BD384))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D385=0,0,(1-D385/D381)*100)","v":14.377339822118874},13.276206813224789,12.120017153886021,10.90601801158031,9.6313189121593474,8.2928848577673016,7.6528101118396137,6.9923819446105595,6.3108583335326536,5.6074681252441749,4.881409837807638,4.1318504121225397,3.3579239103048608,2.5587301587301825,1.7333333333333423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B379>0,D41-B379,0)","v":0},{"$f":"IF(E41-B379>0,E41-B379,0)","v":0},{"$f":"IF(F41-B379>0,F41-B379,0)","v":0},{"$f":"IF(G41-B379>0,G41-B379,0)","v":0},{"$f":"IF(H41-B379>0,H41-B379,0)","v":0},{"$f":"IF(I41-B379>0,I41-B379,0)","v":0},{"$f":"IF(J41-B379>0,J41-B379,0)","v":1},{"$f":"IF(K41-B379>0,K41-B379,0)","v":2},{"$f":"IF(L41-B379>0,L41-B379,0)","v":3},{"$f":"IF(M41-B379>0,M41-B379,0)","v":4},{"$f":"IF(N41-B379>0,N41-B379,0)","v":5},{"$f":"IF(O41-B379>0,O41-B379,0)","v":6},{"$f":"IF(P41-B379>0,P41-B379,0)","v":7},{"$f":"IF(Q41-B379>0,Q41-B379,0)","v":8},{"$f":"IF(R41-B379>0,R41-B379,0)","v":9},{"$f":"IF(S41-B379>0,S41-B379,0)","v":10},{"$f":"IF(T41-B379>0,T41-B379,0)","v":11},{"$f":"IF(U41-B379>0,U41-B379,0)","v":12},{"$f":"IF(V41-B379>0,V41-B379,0)","v":13},{"$f":"IF(W41-B379>0,W41-B379,0)","v":14},{"$f":"IF(X41-B379>0,X41-B379,0)","v":15},{"$f":"IF(Y41-B379>0,Y41-B379,0)","v":16},{"$f":"IF(Z41-B379>0,Z41-B379,0)","v":17},{"$f":"IF(AA41-B379>0,AA41-B379,0)","v":18},{"$f":"IF(AB41-B379>0,AB41-B379,0)","v":19},{"$f":"IF(AC41-B379>0,AC41-B379,0)","v":20},{"$f":"IF(AD41-B379>0,AD41-B379,0)","v":21},{"$f":"IF(AE41-B379>0,AE41-B379,0)","v":22}]
[null,null,null,{"$f":"IF(D387=0,0,CHOOSE(D387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(E387=0,0,CHOOSE(E387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(F387=0,0,CHOOSE(F387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(G387=0,0,CHOOSE(G387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(H387=0,0,CHOOSE(H387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(I387=0,0,CHOOSE(I387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":0},{"$f":"IF(J387=0,0,CHOOSE(J387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(K387=0,0,CHOOSE(K387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(L387=0,0,CHOOSE(L387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(M387=0,0,CHOOSE(M387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(N387=0,0,CHOOSE(N387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(O387=0,0,CHOOSE(O387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(P387=0,0,CHOOSE(P387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(Q387=0,0,CHOOSE(Q387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(R387=0,0,CHOOSE(R387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(S387=0,0,CHOOSE(S387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(T387=0,0,CHOOSE(T387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(U387=0,0,CHOOSE(U387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(V387=0,0,CHOOSE(V387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(W387=0,0,CHOOSE(W387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(X387=0,0,CHOOSE(X387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(Y387=0,0,CHOOSE(Y387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(Z387=0,0,CHOOSE(Z387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(AA387=0,0,CHOOSE(AA387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(AB387=0,0,CHOOSE(AB387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(AC387=0,0,CHOOSE(AC387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(AD387=0,0,CHOOSE(AD387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998},{"$f":"IF(AE387=0,0,CHOOSE(AE387,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394,AF394))","v":60.057250635012998}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B380>0,D41-B380,0)","v":0},{"$f":"IF(E41-B380>0,E41-B380,0)","v":0},{"$f":"IF(F41-B380>0,F41-B380,0)","v":0},{"$f":"IF(G41-B380>0,G41-B380,0)","v":0},{"$f":"IF(H41-B380>0,H41-B380,0)","v":0},{"$f":"IF(I41-B380>0,I41-B380,0)","v":0},{"$f":"IF(J41-B380>0,J41-B380,0)","v":0},{"$f":"IF(K41-B380>0,K41-B380,0)","v":0},{"$f":"IF(L41-B380>0,L41-B380,0)","v":0},{"$f":"IF(M41-B380>0,M41-B380,0)","v":0},{"$f":"IF(N41-B380>0,N41-B380,0)","v":0},{"$f":"IF(O41-B380>0,O41-B380,0)","v":0},{"$f":"IF(P41-B380>0,P41-B380,0)","v":0},{"$f":"IF(Q41-B380>0,Q41-B380,0)","v":0},{"$f":"IF(R41-B380>0,R41-B380,0)","v":0},{"$f":"IF(S41-B380>0,S41-B380,0)","v":0},{"$f":"IF(T41-B380>0,T41-B380,0)","v":1},{"$f":"IF(U41-B380>0,U41-B380,0)","v":2},{"$f":"IF(V41-B380>0,V41-B380,0)","v":3},{"$f":"IF(W41-B380>0,W41-B380,0)","v":4},{"$f":"IF(X41-B380>0,X41-B380,0)","v":5},{"$f":"IF(Y41-B380>0,Y41-B380,0)","v":6},{"$f":"IF(Z41-B380>0,Z41-B380,0)","v":7},{"$f":"IF(AA41-B380>0,AA41-B380,0)","v":8},{"$f":"IF(AB41-B380>0,AB41-B380,0)","v":9},{"$f":"IF(AC41-B380>0,AC41-B380,0)","v":10},{"$f":"IF(AD41-B380>0,AD41-B380,0)","v":11},{"$f":"IF(AE41-B380>0,AE41-B380,0)","v":12}]
[null,null,null,{"$f":"IF(D389=0,0,CHOOSE(D389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(E389=0,0,CHOOSE(E389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(F389=0,0,CHOOSE(F389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(G389=0,0,CHOOSE(G389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(H389=0,0,CHOOSE(H389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(I389=0,0,CHOOSE(I389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(J389=0,0,CHOOSE(J389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(K389=0,0,CHOOSE(K389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(L389=0,0,CHOOSE(L389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(M389=0,0,CHOOSE(M389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(N389=0,0,CHOOSE(N389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(O389=0,0,CHOOSE(O389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(P389=0,0,CHOOSE(P389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(Q389=0,0,CHOOSE(Q389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(R389=0,0,CHOOSE(R389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(S389=0,0,CHOOSE(S389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":0},{"$f":"IF(T389=0,0,CHOOSE(T389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(U389=0,0,CHOOSE(U389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(V389=0,0,CHOOSE(V389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(W389=0,0,CHOOSE(W389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(X389=0,0,CHOOSE(X389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(Y389=0,0,CHOOSE(Y389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(Z389=0,0,CHOOSE(Z389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(AA389=0,0,CHOOSE(AA389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(AB389=0,0,CHOOSE(AB389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(AC389=0,0,CHOOSE(AC389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(AD389=0,0,CHOOSE(AD389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998},{"$f":"IF(AE389=0,0,CHOOSE(AE389,D394,E394,F394,G394,H394,I394,J394,K394,L394,M394,N394,O394,P394,Q394,R394,S394,T394,U394,V394,W394,X394,Y394,Z394,AA394,AB394,AC394,AD394,AE394))","v":60.057250635012998}]
[]
[{"$f":"+\"Output \"& PV_Base!A378&\"\"","v":"Output Export Import Bank of NPC"},null,null,{"$f":"D$7","v":2018},{"$f":"D392+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F90","v":60.057250635012998},{"$f":"Ext_Debt_Data!G90","v":0},{"$f":"Ext_Debt_Data!H90","v":0},{"$f":"Ext_Debt_Data!I90","v":0},{"$f":"Ext_Debt_Data!J90","v":0},{"$f":"Ext_Debt_Data!K90","v":0},{"$f":"Ext_Debt_Data!L90","v":0},{"$f":"Ext_Debt_Data!M90","v":0},{"$f":"Ext_Debt_Data!N90","v":0},{"$f":"Ext_Debt_Data!O90","v":0},{"$f":"Ext_Debt_Data!P90","v":0},{"$f":"Ext_Debt_Data!Q90","v":0},{"$f":"Ext_Debt_Data!R90","v":0},{"$f":"Ext_Debt_Data!S90","v":0},{"$f":"Ext_Debt_Data!T90","v":0},{"$f":"Ext_Debt_Data!U90","v":0},{"$f":"Ext_Debt_Data!V90","v":0},{"$f":"Ext_Debt_Data!W90","v":0},{"$f":"Ext_Debt_Data!X90","v":0},{"$f":"Ext_Debt_Data!Y90","v":0},{"$f":"Ext_Debt_Data!Z90","v":0},{"$f":"Ext_Debt_Data!AA90","v":0},{"$f":"Ext_Debt_Data!AB90","v":0},{"$f":"Ext_Debt_Data!AC90","v":0},{"$f":"Ext_Debt_Data!AD90","v":0},{"$f":"Ext_Debt_Data!AE90","v":0},{"$f":"Ext_Debt_Data!AF90","v":0},{"$f":"Ext_Debt_Data!AG90","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D393","v":60.057250635012998},{"$f":"SUM(D393:E393)","v":60.057250635012998},{"$f":"SUM(D393:F393)","v":60.057250635012998},{"$f":"SUM(D393:G393)","v":60.057250635012998},{"$f":"SUM(D393:H393)","v":60.057250635012998},{"$f":"SUM(D393:I393)","v":60.057250635012998},{"$f":"SUM(D393:J393)","v":60.057250635012998},{"$f":"SUM(D393:K393)","v":60.057250635012998},{"$f":"SUM(D393:L393)","v":60.057250635012998},{"$f":"SUM(D393:M393)","v":60.057250635012998},{"$f":"SUM(D393:N393)","v":60.057250635012998},{"$f":"SUM(D393:O393)","v":60.057250635012998},{"$f":"SUM(D393:P393)","v":60.057250635012998},{"$f":"SUM(D393:Q393)","v":60.057250635012998},{"$f":"SUM(D393:R393)","v":60.057250635012998},{"$f":"SUM(D393:S393)","v":60.057250635012998},{"$f":"SUM(D393:T393)","v":60.057250635012998},{"$f":"SUM(D393:U393)","v":60.057250635012998},{"$f":"SUM(D393:V393)","v":60.057250635012998},{"$f":"SUM(D393:W393)","v":60.057250635012998},{"$f":"SUM(D393:X393)","v":60.057250635012998},{"$f":"SUM(D393:Y393)","v":60.057250635012998},{"$f":"SUM(D393:Z393)","v":60.057250635012998},{"$f":"SUM(D393:AA393)","v":60.057250635012998},{"$f":"SUM(D393:AB393)","v":60.057250635012998},{"$f":"SUM(D393:AC393)","v":60.057250635012998},{"$f":"SUM(D393:AD393)","v":60.057250635012998},{"$f":"SUM(D393:AE393)","v":60.057250635012998}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D393-D399","v":60.057250635012998},{"$f":"D395+E393-E399","v":60.057250635012998},60.057250635012998,60.057250635012998,60.057250635012998,60.057250635012998,54.051525571511696,48.045800508010394,42.040075444509093,36.034350381007791,30.028625317506489,24.022900254005187,18.017175190503885,12.011450127002584,6.0057250635012842,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,{"$f":"Z395+AA393-AA399","v":-1.5987211554602254E-14},-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14,-1.5987211554602254E-14]
[null,null,{"$f":"+TEXT(C385,\"#\")&\"   \"&TEXT(A378,\"#\")","v":"PV of debt   Export Import Bank of NPC"},{"$f":"IF($B381>=$B382,D393,D393*D385/100)","v":51.422615623395544},{"$f":"IF($B381>=$B382,D396-E399+E393,D396*(1+$B382)-E397+E393*$D385/100)","v":52.083925834371911},{"$f":"IF($B381>=$B382,E396-F399+F393,E396*(1+$B382)-F397+F393*$D385/100)","v":52.778301555897102},{"$f":"IF($B381>=$B382,F396-G399+G393,F396*(1+$B382)-G397+G393*$D385/100)","v":53.507396063498547},{"$f":"IF($B381>=$B382,G396-H399+H393,G396*(1+$B382)-H397+H393*$D385/100)","v":54.272945296480067},{"$f":"IF($B381>=$B382,H396-I399+I393,H396*(1+$B382)-I397+I393*$D385/100)","v":55.076771991110661},{"$f":"IF($B381>=$B382,I396-J399+J393,I396*(1+$B382)-J397+J393*$D385/100)","v":49.915064956971484},{"$f":"IF($B381>=$B382,J396-K399+K393,J396*(1+$B382)-K397+K393*$D385/100)","v":44.686254628144688},{"$f":"IF($B381>=$B382,K396-L399+L393,K396*(1+$B382)-L397+L393*$D385/100)","v":39.386985839895893},{"$f":"IF($B381>=$B382,L396-M399+M393,L396*(1+$B382)-M397+M393*$D385/100)","v":34.013735669253997},{"$f":"IF($B381>=$B382,M396-N399+N393,M396*(1+$B382)-N397+N393*$D385/100)","v":28.562805047099349},{"$f":"IF($B381>=$B382,N396-O399+O393,N396*(1+$B382)-O397+O393*$D385/100)","v":23.03030995085631},{"$f":"IF($B381>=$B382,O396-P399+P393,O396*(1+$B382)-P397+P393*$D385/100)","v":17.412172156820461},{"$f":"IF($B381>=$B382,P396-Q399+Q393,P396*(1+$B382)-Q397+Q393*$D385/100)","v":11.704109530102162},{"$f":"IF($B381>=$B382,Q396-R399+R393,Q396*(1+$B382)-R397+R393*$D385/100)","v":5.9016258290672887},{"$f":"IF($B381>=$B382,R396-S399+S393,R396*(1+$B382)-S397+S393*$D385/100)","v":1.1546319456101628E-14},{"$f":"IF($B381>=$B382,S396-T399+T393,S396*(1+$B382)-T397+T393*$D385/100)","v":1.2632028756343061E-14},{"$f":"IF($B381>=$B382,T396-U399+U393,T396*(1+$B382)-U397+U393*$D385/100)","v":1.3772023521596567E-14},{"$f":"IF($B381>=$B382,U396-V399+V393,U396*(1+$B382)-V397+V393*$D385/100)","v":1.4969018025112748E-14},{"$f":"IF($B381>=$B382,V396-W399+W393,V396*(1+$B382)-W397+W393*$D385/100)","v":1.6225862253804735E-14},{"$f":"IF($B381>=$B382,W396-X399+X393,W396*(1+$B382)-X397+X393*$D385/100)","v":1.7545548693931326E-14},{"$f":"IF($B381>=$B382,X396-Y399+Y393,X396*(1+$B382)-Y397+Y393*$D385/100)","v":1.8931219456064246E-14},{"$f":"IF($B381>=$B382,Y396-Z399+Z393,Y396*(1+$B382)-Z397+Z393*$D385/100)","v":2.0386173756303811E-14},{"$f":"IF($B381>=$B382,Z396-AA399+AA393,Z396*(1+$B382)-AA397+AA393*$D385/100)","v":2.1913875771555355E-14},{"$f":"IF($B381>=$B382,AA396-AB399+AB393,AA396*(1+$B382)-AB397+AB393*$D385/100)","v":2.3517962887569478E-14},{"$f":"IF($B381>=$B382,AB396-AC399+AC393,AB396*(1+$B382)-AC397+AC393*$D385/100)","v":2.5202254359384304E-14},{"$f":"IF($B381>=$B382,AC396-AD399+AD393,AC396*(1+$B382)-AD397+AD393*$D385/100)","v":2.6970760404789875E-14},{"$f":"IF($B381>=$B382,AD396-AE399+AE393,AD396*(1+$B382)-AE397+AE393*$D385/100)","v":2.8827691752465723E-14}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D398+D399","v":0},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,7.9155456336947134,7.7245635766753722,7.533581519656031,7.3425994626366897,7.1516174056173476,6.9606353485980064,6.7696532915786651,6.5786712345593239,6.3876891775399827,6.1967071205206414,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B381*D395","v":1.9098205701934134},{"$f":"$B381*E395","v":1.9098205701934134},1.9098205701934134,1.9098205701934134,1.9098205701934134,1.9098205701934134,1.718838513174072,1.5278564561547305,1.3368743991353893,1.1458923421160478,0.95491028509670639,0.76392822807736493,0.57294617105802359,0.38196411403868219,0.19098205701934085,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16,-5.083933274363517E-16]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D388-D390)/(B380-B379)","v":0},{"$f":"(E388-E390)/(B380-B379)","v":0},{"$f":"(F388-F390)/(B380-B379)","v":0},{"$f":"(G388-G390)/(B380-B379)","v":0},{"$f":"(H388-H390)/(B380-B379)","v":0},{"$f":"(I388-I390)/(B380-B379)","v":0},{"$f":"(J388-J390)/(B380-B379)","v":6.0057250635013002},{"$f":"(K388-K390)/(B380-B379)","v":6.0057250635013002},{"$f":"(L388-L390)/(B380-B379)","v":6.0057250635013002},{"$f":"(M388-M390)/(B380-B379)","v":6.0057250635013002},{"$f":"(N388-N390)/(B380-B379)","v":6.0057250635013002},{"$f":"(O388-O390)/(B380-B379)","v":6.0057250635013002},{"$f":"(P388-P390)/(B380-B379)","v":6.0057250635013002},{"$f":"(Q388-Q390)/(B380-B379)","v":6.0057250635013002},{"$f":"(R388-R390)/(B380-B379)","v":6.0057250635013002},{"$f":"(S388-S390)/(B380-B379)","v":6.0057250635013002},{"$f":"(T388-T390)/(B380-B379)","v":0},{"$f":"(U388-U390)/(B380-B379)","v":0},{"$f":"(V388-V390)/(B380-B379)","v":0},{"$f":"(W388-W390)/(B380-B379)","v":0},{"$f":"(X388-X390)/(B380-B379)","v":0},{"$f":"(Y388-Y390)/(B380-B379)","v":0},{"$f":"(Z388-Z390)/(B380-B379)","v":0},{"$f":"(AA388-AA390)/(B380-B379)","v":0},{"$f":"(AB388-AB390)/(B380-B379)","v":0},{"$f":"(AC388-AC390)/(B380-B379)","v":0},{"$f":"(AD388-AD390)/(B380-B379)","v":0},{"$f":"(AE388-AE390)/(B380-B379)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B29","v":"NPC2"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A404&\"\"","v":"Grace NPC2"},{"$f":"'Input 4 - External Financing'!G29","v":5},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A404&\"\"","v":"Maturity NPC2"},{"$f":"'Input 4 - External Financing'!H29","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A404&\"\"","v":"Interest NPC2"},{"$f":"'Input 4 - External Financing'!F29","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D406-D408","v":100},{"$f":"D407-E408","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A404&\"\"","v":"Discount NPC2"},{"$f":"'Input 4 - External Financing'!E29","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D404-D404-1<B405,0,IF(D404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(E404-D404-1<B405,0,IF(E404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(F404-D404-1<B405,0,IF(F404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(G404-D404-1<B405,0,IF(G404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(H404-D404-1<B405,0,IF(H404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(I404-D404-1<B405,0,IF(I404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(J404-D404-1<B405,0,IF(J404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(K404-D404-1<B405,0,IF(K404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(L404-D404-1<B405,0,IF(L404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(M404-D404-1<B405,0,IF(M404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(N404-D404-1<B405,0,IF(N404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(O404-D404-1<B405,0,IF(O404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(P404-D404-1<B405,0,IF(P404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(Q404-D404-1<B405,0,IF(Q404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(R404-D404-1<B405,0,IF(R404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(S404-D404-1<B405,0,IF(S404-D404-1<B406,D406/(B406-B405),0))","v":10},{"$f":"IF(T404-D404-1<B405,0,IF(T404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(U404-D404-1<B405,0,IF(U404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(V404-D404-1<B405,0,IF(V404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(W404-D404-1<B405,0,IF(W404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(X404-D404-1<B405,0,IF(X404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(Y404-D404-1<B405,0,IF(Y404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(Z404-D404-1<B405,0,IF(Z404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AA404-D404-1<B405,0,IF(AA404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AB404-D404-1<B405,0,IF(AB404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AC404-D404-1<B405,0,IF(AC404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AD404-D404-1<B405,0,IF(AD404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AE404-D404-1<B405,0,IF(AE404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AF404-D404-1<B405,0,IF(AF404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AG404-D404-1<B405,0,IF(AG404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AH404-D404-1<B405,0,IF(AH404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AI404-D404-1<B405,0,IF(AI404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AJ404-D404-1<B405,0,IF(AJ404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AK404-D404-1<B405,0,IF(AK404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AL404-D404-1<B405,0,IF(AL404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AM404-D404-1<B405,0,IF(AM404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AN404-D404-1<B405,0,IF(AN404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AO404-D404-1<B405,0,IF(AO404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AP404-D404-1<B405,0,IF(AP404-D404-1<B406,D406/(B406-B405),0))","v":0},{"$f":"IF(AQ404-D404-1<B405,0,IF(AQ404-D404-1<B406,D406/(B406-B405),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B407*D407","v":0},{"$f":"$B407*E407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D408+D409","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B407>=$B408, D407, NPV($B408,E410:$BD410))","v":60.501813675497708},{"$f":"IF($B407>=$B408, E407, NPV($B408,F410:$BD410))","v":63.526904359272599},{"$f":"IF($B407>=$B408, F407, NPV($B408,G410:$BD410))","v":66.703249577236235},{"$f":"IF($B407>=$B408, G407, NPV($B408,H410:$BD410))","v":70.038412056098068},{"$f":"IF($B407>=$B408, H407, NPV($B408,I410:$BD410))","v":73.540332658902955},{"$f":"IF($B407>=$B408, I407, NPV($B408,J410:$BD410))","v":77.217349291848109},{"$f":"IF($B407>=$B408, J407, NPV($B408,K410:$BD410))","v":71.078216756440511},{"$f":"IF($B407>=$B408, K407, NPV($B408,L410:$BD410))","v":64.632127594262542},{"$f":"IF($B407>=$B408, L407, NPV($B408,M410:$BD410))","v":57.863733973975677},{"$f":"IF($B407>=$B408, M407, NPV($B408,N410:$BD410))","v":50.756920672674461},{"$f":"IF($B407>=$B408, N407, NPV($B408,O410:$BD410))","v":43.294766706308188},{"$f":"IF($B407>=$B408, O407, NPV($B408,P410:$BD410))","v":35.459505041623601},{"$f":"IF($B407>=$B408, P407, NPV($B408,Q410:$BD410))","v":27.232480293704782},{"$f":"IF($B407>=$B408, Q407, NPV($B408,R410:$BD410))","v":18.594104308390023},{"$f":"IF($B407>=$B408, R407, NPV($B408,S410:$BD410))","v":9.5238095238095237},{"$f":"IF($B407>=$B408, S407, NPV($B408,T410:$BD410))","v":0},{"$f":"IF($B407>=$B408, T407, NPV($B408,U410:$BD410))","v":0},{"$f":"IF($B407>=$B408, U407, NPV($B408,V410:$BD410))","v":0},{"$f":"IF($B407>=$B408, V407, NPV($B408,W410:$BD410))","v":0},{"$f":"IF($B407>=$B408, W407, NPV($B408,X410:$BD410))","v":0},{"$f":"IF($B407>=$B408, X407, NPV($B408,Y410:$BD410))","v":0},{"$f":"IF($B407>=$B408, Y407, NPV($B408,Z410:$BD410))","v":0},{"$f":"IF($B407>=$B408, Z407, NPV($B408,AA410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AA407, NPV($B408,AB410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AB407, NPV($B408,AC410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AC407, NPV($B408,AD410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AD407, NPV($B408,AE410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AE407, NPV($B408,AF410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AF407, NPV($B408,AG410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AG407, NPV($B408,AH410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AH407, NPV($B408,AI410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AI407, NPV($B408,AJ410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AJ407, NPV($B408,AK410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AK407, NPV($B408,AL410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AL407, NPV($B408,AM410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AM407, NPV($B408,AN410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AN407, NPV($B408,AO410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AO407, NPV($B408,AP410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AP407, NPV($B408,AQ410:$BD410))","v":0},{"$f":"IF($B407>=$B408, AQ407, NPV($B408,AR410:$BD410))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D411=0,0,(1-D411/D407)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B405>0,D41-B405,0)","v":0},{"$f":"IF(E41-B405>0,E41-B405,0)","v":0},{"$f":"IF(F41-B405>0,F41-B405,0)","v":0},{"$f":"IF(G41-B405>0,G41-B405,0)","v":0},{"$f":"IF(H41-B405>0,H41-B405,0)","v":0},{"$f":"IF(I41-B405>0,I41-B405,0)","v":0},{"$f":"IF(J41-B405>0,J41-B405,0)","v":1},{"$f":"IF(K41-B405>0,K41-B405,0)","v":2},{"$f":"IF(L41-B405>0,L41-B405,0)","v":3},{"$f":"IF(M41-B405>0,M41-B405,0)","v":4},{"$f":"IF(N41-B405>0,N41-B405,0)","v":5},{"$f":"IF(O41-B405>0,O41-B405,0)","v":6},{"$f":"IF(P41-B405>0,P41-B405,0)","v":7},{"$f":"IF(Q41-B405>0,Q41-B405,0)","v":8},{"$f":"IF(R41-B405>0,R41-B405,0)","v":9},{"$f":"IF(S41-B405>0,S41-B405,0)","v":10},{"$f":"IF(T41-B405>0,T41-B405,0)","v":11},{"$f":"IF(U41-B405>0,U41-B405,0)","v":12},{"$f":"IF(V41-B405>0,V41-B405,0)","v":13},{"$f":"IF(W41-B405>0,W41-B405,0)","v":14},{"$f":"IF(X41-B405>0,X41-B405,0)","v":15},{"$f":"IF(Y41-B405>0,Y41-B405,0)","v":16},{"$f":"IF(Z41-B405>0,Z41-B405,0)","v":17},{"$f":"IF(AA41-B405>0,AA41-B405,0)","v":18},{"$f":"IF(AB41-B405>0,AB41-B405,0)","v":19},{"$f":"IF(AC41-B405>0,AC41-B405,0)","v":20},{"$f":"IF(AD41-B405>0,AD41-B405,0)","v":21},{"$f":"IF(AE41-B405>0,AE41-B405,0)","v":22}]
[null,null,null,{"$f":"IF(D413=0,0,CHOOSE(D413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(E413=0,0,CHOOSE(E413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(F413=0,0,CHOOSE(F413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(G413=0,0,CHOOSE(G413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(H413=0,0,CHOOSE(H413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(I413=0,0,CHOOSE(I413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(J413=0,0,CHOOSE(J413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(K413=0,0,CHOOSE(K413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(L413=0,0,CHOOSE(L413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(M413=0,0,CHOOSE(M413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(N413=0,0,CHOOSE(N413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(O413=0,0,CHOOSE(O413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(P413=0,0,CHOOSE(P413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Q413=0,0,CHOOSE(Q413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(R413=0,0,CHOOSE(R413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(S413=0,0,CHOOSE(S413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(T413=0,0,CHOOSE(T413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(U413=0,0,CHOOSE(U413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(V413=0,0,CHOOSE(V413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(W413=0,0,CHOOSE(W413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(X413=0,0,CHOOSE(X413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Y413=0,0,CHOOSE(Y413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(Z413=0,0,CHOOSE(Z413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AA413=0,0,CHOOSE(AA413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AB413=0,0,CHOOSE(AB413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AC413=0,0,CHOOSE(AC413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AD413=0,0,CHOOSE(AD413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0},{"$f":"IF(AE413=0,0,CHOOSE(AE413,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420,AF420))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B406>0,D41-B406,0)","v":0},{"$f":"IF(E41-B406>0,E41-B406,0)","v":0},{"$f":"IF(F41-B406>0,F41-B406,0)","v":0},{"$f":"IF(G41-B406>0,G41-B406,0)","v":0},{"$f":"IF(H41-B406>0,H41-B406,0)","v":0},{"$f":"IF(I41-B406>0,I41-B406,0)","v":0},{"$f":"IF(J41-B406>0,J41-B406,0)","v":0},{"$f":"IF(K41-B406>0,K41-B406,0)","v":0},{"$f":"IF(L41-B406>0,L41-B406,0)","v":0},{"$f":"IF(M41-B406>0,M41-B406,0)","v":0},{"$f":"IF(N41-B406>0,N41-B406,0)","v":0},{"$f":"IF(O41-B406>0,O41-B406,0)","v":0},{"$f":"IF(P41-B406>0,P41-B406,0)","v":0},{"$f":"IF(Q41-B406>0,Q41-B406,0)","v":0},{"$f":"IF(R41-B406>0,R41-B406,0)","v":0},{"$f":"IF(S41-B406>0,S41-B406,0)","v":0},{"$f":"IF(T41-B406>0,T41-B406,0)","v":1},{"$f":"IF(U41-B406>0,U41-B406,0)","v":2},{"$f":"IF(V41-B406>0,V41-B406,0)","v":3},{"$f":"IF(W41-B406>0,W41-B406,0)","v":4},{"$f":"IF(X41-B406>0,X41-B406,0)","v":5},{"$f":"IF(Y41-B406>0,Y41-B406,0)","v":6},{"$f":"IF(Z41-B406>0,Z41-B406,0)","v":7},{"$f":"IF(AA41-B406>0,AA41-B406,0)","v":8},{"$f":"IF(AB41-B406>0,AB41-B406,0)","v":9},{"$f":"IF(AC41-B406>0,AC41-B406,0)","v":10},{"$f":"IF(AD41-B406>0,AD41-B406,0)","v":11},{"$f":"IF(AE41-B406>0,AE41-B406,0)","v":12}]
[null,null,null,{"$f":"IF(D415=0,0,CHOOSE(D415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(E415=0,0,CHOOSE(E415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(F415=0,0,CHOOSE(F415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(G415=0,0,CHOOSE(G415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(H415=0,0,CHOOSE(H415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(I415=0,0,CHOOSE(I415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(J415=0,0,CHOOSE(J415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(K415=0,0,CHOOSE(K415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(L415=0,0,CHOOSE(L415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(M415=0,0,CHOOSE(M415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(N415=0,0,CHOOSE(N415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(O415=0,0,CHOOSE(O415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(P415=0,0,CHOOSE(P415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Q415=0,0,CHOOSE(Q415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(R415=0,0,CHOOSE(R415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(S415=0,0,CHOOSE(S415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(T415=0,0,CHOOSE(T415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(U415=0,0,CHOOSE(U415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(V415=0,0,CHOOSE(V415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(W415=0,0,CHOOSE(W415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(X415=0,0,CHOOSE(X415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Y415=0,0,CHOOSE(Y415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(Z415=0,0,CHOOSE(Z415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AA415=0,0,CHOOSE(AA415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AB415=0,0,CHOOSE(AB415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AC415=0,0,CHOOSE(AC415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AD415=0,0,CHOOSE(AD415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0},{"$f":"IF(AE415=0,0,CHOOSE(AE415,D420,E420,F420,G420,H420,I420,J420,K420,L420,M420,N420,O420,P420,Q420,R420,S420,T420,U420,V420,W420,X420,Y420,Z420,AA420,AB420,AC420,AD420,AE420))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A404&\"\"","v":"Output NPC2"},null,null,{"$f":"D55","v":2018},{"$f":"D418+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F91","v":0},{"$f":"Ext_Debt_Data!G91","v":0},{"$f":"Ext_Debt_Data!H91","v":0},{"$f":"Ext_Debt_Data!I91","v":0},{"$f":"Ext_Debt_Data!J91","v":0},{"$f":"Ext_Debt_Data!K91","v":0},{"$f":"Ext_Debt_Data!L91","v":0},{"$f":"Ext_Debt_Data!M91","v":0},{"$f":"Ext_Debt_Data!N91","v":0},{"$f":"Ext_Debt_Data!O91","v":0},{"$f":"Ext_Debt_Data!P91","v":0},{"$f":"Ext_Debt_Data!Q91","v":0},{"$f":"Ext_Debt_Data!R91","v":0},{"$f":"Ext_Debt_Data!S91","v":0},{"$f":"Ext_Debt_Data!T91","v":0},{"$f":"Ext_Debt_Data!U91","v":0},{"$f":"Ext_Debt_Data!V91","v":0},{"$f":"Ext_Debt_Data!W91","v":0},{"$f":"Ext_Debt_Data!X91","v":0},{"$f":"Ext_Debt_Data!Y91","v":0},{"$f":"Ext_Debt_Data!Z91","v":0},{"$f":"Ext_Debt_Data!AA91","v":0},{"$f":"Ext_Debt_Data!AB91","v":0},{"$f":"Ext_Debt_Data!AC91","v":0},{"$f":"Ext_Debt_Data!AD91","v":0},{"$f":"Ext_Debt_Data!AE91","v":0},{"$f":"Ext_Debt_Data!AF91","v":0},{"$f":"Ext_Debt_Data!AG91","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D419","v":0},{"$f":"SUM(D419:E419)","v":0},{"$f":"SUM(D419:F419)","v":0},{"$f":"SUM(D419:G419)","v":0},{"$f":"SUM(D419:H419)","v":0},{"$f":"SUM(D419:I419)","v":0},{"$f":"SUM(D419:J419)","v":0},{"$f":"SUM(D419:K419)","v":0},{"$f":"SUM(D419:L419)","v":0},{"$f":"SUM(D419:M419)","v":0},{"$f":"SUM(D419:N419)","v":0},{"$f":"SUM(D419:O419)","v":0},{"$f":"SUM(D419:P419)","v":0},{"$f":"SUM(D419:Q419)","v":0},{"$f":"SUM(D419:R419)","v":0},{"$f":"SUM(D419:S419)","v":0},{"$f":"SUM(D419:T419)","v":0},{"$f":"SUM(D419:U419)","v":0},{"$f":"SUM(D419:V419)","v":0},{"$f":"SUM(D419:W419)","v":0},{"$f":"SUM(D419:X419)","v":0},{"$f":"SUM(D419:Y419)","v":0},{"$f":"SUM(D419:Z419)","v":0},{"$f":"SUM(D419:AA419)","v":0},{"$f":"SUM(D419:AB419)","v":0},{"$f":"SUM(D419:AC419)","v":0},{"$f":"SUM(D419:AD419)","v":0},{"$f":"SUM(D419:AE419)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D419-D425","v":0},{"$f":"D421+E419-E425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C411,\"#\")&\"   \"&TEXT(A404,\"#\")","v":"PV of debt   NPC2"},{"$f":"IF($B407>=$B408,D419,D419*D411/100)","v":0},{"$f":"IF($B407>=$B408,D422-E425+E419,D422*(1+$B408)-E423+E419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,E422-F425+F419,E422*(1+$B408)-F423+F419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,F422-G425+G419,F422*(1+$B408)-G423+G419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,G422-H425+H419,G422*(1+$B408)-H423+H419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,H422-I425+I419,H422*(1+$B408)-I423+I419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,I422-J425+J419,I422*(1+$B408)-J423+J419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,J422-K425+K419,J422*(1+$B408)-K423+K419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,K422-L425+L419,K422*(1+$B408)-L423+L419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,L422-M425+M419,L422*(1+$B408)-M423+M419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,M422-N425+N419,M422*(1+$B408)-N423+N419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,N422-O425+O419,N422*(1+$B408)-O423+O419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,O422-P425+P419,O422*(1+$B408)-P423+P419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,P422-Q425+Q419,P422*(1+$B408)-Q423+Q419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,Q422-R425+R419,Q422*(1+$B408)-R423+R419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,R422-S425+S419,R422*(1+$B408)-S423+S419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,S422-T425+T419,S422*(1+$B408)-T423+T419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,T422-U425+U419,T422*(1+$B408)-U423+U419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,U422-V425+V419,U422*(1+$B408)-V423+V419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,V422-W425+W419,V422*(1+$B408)-W423+W419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,W422-X425+X419,W422*(1+$B408)-X423+X419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,X422-Y425+Y419,X422*(1+$B408)-Y423+Y419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,Y422-Z425+Z419,Y422*(1+$B408)-Z423+Z419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,Z422-AA425+AA419,Z422*(1+$B408)-AA423+AA419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,AA422-AB425+AB419,AA422*(1+$B408)-AB423+AB419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,AB422-AC425+AC419,AB422*(1+$B408)-AC423+AC419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,AC422-AD425+AD419,AC422*(1+$B408)-AD423+AD419*$D411/100)","v":0},{"$f":"IF($B407>=$B408,AD422-AE425+AE419,AD422*(1+$B408)-AE423+AE419*$D411/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D424+D425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B407*D421","v":0},{"$f":"$B407*E421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D414-D416)/(B406-B405)","v":0},{"$f":"(E414-E416)/(B406-B405)","v":0},{"$f":"(F414-F416)/(B406-B405)","v":0},{"$f":"(G414-G416)/(B406-B405)","v":0},{"$f":"(H414-H416)/(B406-B405)","v":0},{"$f":"(I414-I416)/(B406-B405)","v":0},{"$f":"(J414-J416)/(B406-B405)","v":0},{"$f":"(K414-K416)/(B406-B405)","v":0},{"$f":"(L414-L416)/(B406-B405)","v":0},{"$f":"(M414-M416)/(B406-B405)","v":0},{"$f":"(N414-N416)/(B406-B405)","v":0},{"$f":"(O414-O416)/(B406-B405)","v":0},{"$f":"(P414-P416)/(B406-B405)","v":0},{"$f":"(Q414-Q416)/(B406-B405)","v":0},{"$f":"(R414-R416)/(B406-B405)","v":0},{"$f":"(S414-S416)/(B406-B405)","v":0},{"$f":"(T414-T416)/(B406-B405)","v":0},{"$f":"(U414-U416)/(B406-B405)","v":0},{"$f":"(V414-V416)/(B406-B405)","v":0},{"$f":"(W414-W416)/(B406-B405)","v":0},{"$f":"(X414-X416)/(B406-B405)","v":0},{"$f":"(Y414-Y416)/(B406-B405)","v":0},{"$f":"(Z414-Z416)/(B406-B405)","v":0},{"$f":"(AA414-AA416)/(B406-B405)","v":0},{"$f":"(AB414-AB416)/(B406-B405)","v":0},{"$f":"(AC414-AC416)/(B406-B405)","v":0},{"$f":"(AD414-AD416)/(B406-B405)","v":0},{"$f":"(AE414-AE416)/(B406-B405)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B30","v":"NPC3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A430&\"\"","v":"Grace NPC3"},{"$f":"'Input 4 - External Financing'!G30","v":5},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[{"$f":"+\"Maturity \"& PV_Base!A430&\"\"","v":"Maturity NPC3"},{"$f":"'Input 4 - External Financing'!H30","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A430&\"\"","v":"Interest NPC3"},{"$f":"'Input 4 - External Financing'!F30","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D432-D434","v":100},{"$f":"D433-E434","v":100},100,100,100,100,90,80,70,60,50,40,30,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A430&\"\"","v":"Discount NPC3"},{"$f":"'Input 4 - External Financing'!E30","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D430-D430-1<B431,0,IF(D430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(E430-D430-1<B431,0,IF(E430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(F430-D430-1<B431,0,IF(F430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(G430-D430-1<B431,0,IF(G430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(H430-D430-1<B431,0,IF(H430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(I430-D430-1<B431,0,IF(I430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(J430-D430-1<B431,0,IF(J430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(K430-D430-1<B431,0,IF(K430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(L430-D430-1<B431,0,IF(L430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(M430-D430-1<B431,0,IF(M430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(N430-D430-1<B431,0,IF(N430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(O430-D430-1<B431,0,IF(O430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(P430-D430-1<B431,0,IF(P430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(Q430-D430-1<B431,0,IF(Q430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(R430-D430-1<B431,0,IF(R430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(S430-D430-1<B431,0,IF(S430-D430-1<B432,D432/(B432-B431),0))","v":10},{"$f":"IF(T430-D430-1<B431,0,IF(T430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(U430-D430-1<B431,0,IF(U430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(V430-D430-1<B431,0,IF(V430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(W430-D430-1<B431,0,IF(W430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(X430-D430-1<B431,0,IF(X430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(Y430-D430-1<B431,0,IF(Y430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(Z430-D430-1<B431,0,IF(Z430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AA430-D430-1<B431,0,IF(AA430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AB430-D430-1<B431,0,IF(AB430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AC430-D430-1<B431,0,IF(AC430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AD430-D430-1<B431,0,IF(AD430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AE430-D430-1<B431,0,IF(AE430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AF430-D430-1<B431,0,IF(AF430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AG430-D430-1<B431,0,IF(AG430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AH430-D430-1<B431,0,IF(AH430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AI430-D430-1<B431,0,IF(AI430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AJ430-D430-1<B431,0,IF(AJ430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AK430-D430-1<B431,0,IF(AK430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AL430-D430-1<B431,0,IF(AL430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AM430-D430-1<B431,0,IF(AM430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AN430-D430-1<B431,0,IF(AN430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AO430-D430-1<B431,0,IF(AO430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AP430-D430-1<B431,0,IF(AP430-D430-1<B432,D432/(B432-B431),0))","v":0},{"$f":"IF(AQ430-D430-1<B431,0,IF(AQ430-D430-1<B432,D432/(B432-B431),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B433*D433","v":0},{"$f":"$B433*E433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D434+D435","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B433>=$B434, D433, NPV($B434,E436:$BD436))","v":60.501813675497708},{"$f":"IF($B433>=$B434, E433, NPV($B434,F436:$BD436))","v":63.526904359272599},{"$f":"IF($B433>=$B434, F433, NPV($B434,G436:$BD436))","v":66.703249577236235},{"$f":"IF($B433>=$B434, G433, NPV($B434,H436:$BD436))","v":70.038412056098068},{"$f":"IF($B433>=$B434, H433, NPV($B434,I436:$BD436))","v":73.540332658902955},{"$f":"IF($B433>=$B434, I433, NPV($B434,J436:$BD436))","v":77.217349291848109},{"$f":"IF($B433>=$B434, J433, NPV($B434,K436:$BD436))","v":71.078216756440511},{"$f":"IF($B433>=$B434, K433, NPV($B434,L436:$BD436))","v":64.632127594262542},{"$f":"IF($B433>=$B434, L433, NPV($B434,M436:$BD436))","v":57.863733973975677},{"$f":"IF($B433>=$B434, M433, NPV($B434,N436:$BD436))","v":50.756920672674461},{"$f":"IF($B433>=$B434, N433, NPV($B434,O436:$BD436))","v":43.294766706308188},{"$f":"IF($B433>=$B434, O433, NPV($B434,P436:$BD436))","v":35.459505041623601},{"$f":"IF($B433>=$B434, P433, NPV($B434,Q436:$BD436))","v":27.232480293704782},{"$f":"IF($B433>=$B434, Q433, NPV($B434,R436:$BD436))","v":18.594104308390023},{"$f":"IF($B433>=$B434, R433, NPV($B434,S436:$BD436))","v":9.5238095238095237},{"$f":"IF($B433>=$B434, S433, NPV($B434,T436:$BD436))","v":0},{"$f":"IF($B433>=$B434, T433, NPV($B434,U436:$BD436))","v":0},{"$f":"IF($B433>=$B434, U433, NPV($B434,V436:$BD436))","v":0},{"$f":"IF($B433>=$B434, V433, NPV($B434,W436:$BD436))","v":0},{"$f":"IF($B433>=$B434, W433, NPV($B434,X436:$BD436))","v":0},{"$f":"IF($B433>=$B434, X433, NPV($B434,Y436:$BD436))","v":0},{"$f":"IF($B433>=$B434, Y433, NPV($B434,Z436:$BD436))","v":0},{"$f":"IF($B433>=$B434, Z433, NPV($B434,AA436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AA433, NPV($B434,AB436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AB433, NPV($B434,AC436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AC433, NPV($B434,AD436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AD433, NPV($B434,AE436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AE433, NPV($B434,AF436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AF433, NPV($B434,AG436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AG433, NPV($B434,AH436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AH433, NPV($B434,AI436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AI433, NPV($B434,AJ436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AJ433, NPV($B434,AK436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AK433, NPV($B434,AL436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AL433, NPV($B434,AM436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AM433, NPV($B434,AN436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AN433, NPV($B434,AO436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AO433, NPV($B434,AP436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AP433, NPV($B434,AQ436:$BD436))","v":0},{"$f":"IF($B433>=$B434, AQ433, NPV($B434,AR436:$BD436))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D437=0,0,(1-D437/D433)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B431>0,D41-B431,0)","v":0},{"$f":"IF(E41-B431>0,E41-B431,0)","v":0},{"$f":"IF(F41-B431>0,F41-B431,0)","v":0},{"$f":"IF(G41-B431>0,G41-B431,0)","v":0},{"$f":"IF(H41-B431>0,H41-B431,0)","v":0},{"$f":"IF(I41-B431>0,I41-B431,0)","v":0},{"$f":"IF(J41-B431>0,J41-B431,0)","v":1},{"$f":"IF(K41-B431>0,K41-B431,0)","v":2},{"$f":"IF(L41-B431>0,L41-B431,0)","v":3},{"$f":"IF(M41-B431>0,M41-B431,0)","v":4},{"$f":"IF(N41-B431>0,N41-B431,0)","v":5},{"$f":"IF(O41-B431>0,O41-B431,0)","v":6},{"$f":"IF(P41-B431>0,P41-B431,0)","v":7},{"$f":"IF(Q41-B431>0,Q41-B431,0)","v":8},{"$f":"IF(R41-B431>0,R41-B431,0)","v":9},{"$f":"IF(S41-B431>0,S41-B431,0)","v":10},{"$f":"IF(T41-B431>0,T41-B431,0)","v":11},{"$f":"IF(U41-B431>0,U41-B431,0)","v":12},{"$f":"IF(V41-B431>0,V41-B431,0)","v":13},{"$f":"IF(W41-B431>0,W41-B431,0)","v":14},{"$f":"IF(X41-B431>0,X41-B431,0)","v":15},{"$f":"IF(Y41-B431>0,Y41-B431,0)","v":16},{"$f":"IF(Z41-B431>0,Z41-B431,0)","v":17},{"$f":"IF(AA41-B431>0,AA41-B431,0)","v":18},{"$f":"IF(AB41-B431>0,AB41-B431,0)","v":19},{"$f":"IF(AC41-B431>0,AC41-B431,0)","v":20},{"$f":"IF(AD41-B431>0,AD41-B431,0)","v":21},{"$f":"IF(AE41-B431>0,AE41-B431,0)","v":22}]
[null,null,null,{"$f":"IF(D439=0,0,CHOOSE(D439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(E439=0,0,CHOOSE(E439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(F439=0,0,CHOOSE(F439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(G439=0,0,CHOOSE(G439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(H439=0,0,CHOOSE(H439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(I439=0,0,CHOOSE(I439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(J439=0,0,CHOOSE(J439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(K439=0,0,CHOOSE(K439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(L439=0,0,CHOOSE(L439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(M439=0,0,CHOOSE(M439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(N439=0,0,CHOOSE(N439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(O439=0,0,CHOOSE(O439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(P439=0,0,CHOOSE(P439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Q439=0,0,CHOOSE(Q439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(R439=0,0,CHOOSE(R439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(S439=0,0,CHOOSE(S439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(T439=0,0,CHOOSE(T439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(U439=0,0,CHOOSE(U439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(V439=0,0,CHOOSE(V439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(W439=0,0,CHOOSE(W439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(X439=0,0,CHOOSE(X439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Y439=0,0,CHOOSE(Y439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(Z439=0,0,CHOOSE(Z439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AA439=0,0,CHOOSE(AA439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AB439=0,0,CHOOSE(AB439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AC439=0,0,CHOOSE(AC439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AD439=0,0,CHOOSE(AD439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0},{"$f":"IF(AE439=0,0,CHOOSE(AE439,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446,AF446))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B432>0,D41-B432,0)","v":0},{"$f":"IF(E41-B432>0,E41-B432,0)","v":0},{"$f":"IF(F41-B432>0,F41-B432,0)","v":0},{"$f":"IF(G41-B432>0,G41-B432,0)","v":0},{"$f":"IF(H41-B432>0,H41-B432,0)","v":0},{"$f":"IF(I41-B432>0,I41-B432,0)","v":0},{"$f":"IF(J41-B432>0,J41-B432,0)","v":0},{"$f":"IF(K41-B432>0,K41-B432,0)","v":0},{"$f":"IF(L41-B432>0,L41-B432,0)","v":0},{"$f":"IF(M41-B432>0,M41-B432,0)","v":0},{"$f":"IF(N41-B432>0,N41-B432,0)","v":0},{"$f":"IF(O41-B432>0,O41-B432,0)","v":0},{"$f":"IF(P41-B432>0,P41-B432,0)","v":0},{"$f":"IF(Q41-B432>0,Q41-B432,0)","v":0},{"$f":"IF(R41-B432>0,R41-B432,0)","v":0},{"$f":"IF(S41-B432>0,S41-B432,0)","v":0},{"$f":"IF(T41-B432>0,T41-B432,0)","v":1},{"$f":"IF(U41-B432>0,U41-B432,0)","v":2},{"$f":"IF(V41-B432>0,V41-B432,0)","v":3},{"$f":"IF(W41-B432>0,W41-B432,0)","v":4},{"$f":"IF(X41-B432>0,X41-B432,0)","v":5},{"$f":"IF(Y41-B432>0,Y41-B432,0)","v":6},{"$f":"IF(Z41-B432>0,Z41-B432,0)","v":7},{"$f":"IF(AA41-B432>0,AA41-B432,0)","v":8},{"$f":"IF(AB41-B432>0,AB41-B432,0)","v":9},{"$f":"IF(AC41-B432>0,AC41-B432,0)","v":10},{"$f":"IF(AD41-B432>0,AD41-B432,0)","v":11},{"$f":"IF(AE41-B432>0,AE41-B432,0)","v":12}]
[null,null,null,{"$f":"IF(D441=0,0,CHOOSE(D441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(E441=0,0,CHOOSE(E441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(F441=0,0,CHOOSE(F441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(G441=0,0,CHOOSE(G441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(H441=0,0,CHOOSE(H441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(I441=0,0,CHOOSE(I441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(J441=0,0,CHOOSE(J441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(K441=0,0,CHOOSE(K441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(L441=0,0,CHOOSE(L441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(M441=0,0,CHOOSE(M441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(N441=0,0,CHOOSE(N441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(O441=0,0,CHOOSE(O441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(P441=0,0,CHOOSE(P441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Q441=0,0,CHOOSE(Q441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(R441=0,0,CHOOSE(R441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(S441=0,0,CHOOSE(S441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(T441=0,0,CHOOSE(T441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(U441=0,0,CHOOSE(U441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(V441=0,0,CHOOSE(V441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(W441=0,0,CHOOSE(W441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(X441=0,0,CHOOSE(X441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Y441=0,0,CHOOSE(Y441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(Z441=0,0,CHOOSE(Z441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AA441=0,0,CHOOSE(AA441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AB441=0,0,CHOOSE(AB441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AC441=0,0,CHOOSE(AC441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AD441=0,0,CHOOSE(AD441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0},{"$f":"IF(AE441=0,0,CHOOSE(AE441,D446,E446,F446,G446,H446,I446,J446,K446,L446,M446,N446,O446,P446,Q446,R446,S446,T446,U446,V446,W446,X446,Y446,Z446,AA446,AB446,AC446,AD446,AE446))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A430&\"\"","v":"Output NPC3"},null,null,{"$f":"D$7","v":2018},{"$f":"D444+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F92","v":0},{"$f":"Ext_Debt_Data!G92","v":0},{"$f":"Ext_Debt_Data!H92","v":0},{"$f":"Ext_Debt_Data!I92","v":0},{"$f":"Ext_Debt_Data!J92","v":0},{"$f":"Ext_Debt_Data!K92","v":0},{"$f":"Ext_Debt_Data!L92","v":0},{"$f":"Ext_Debt_Data!M92","v":0},{"$f":"Ext_Debt_Data!N92","v":0},{"$f":"Ext_Debt_Data!O92","v":0},{"$f":"Ext_Debt_Data!P92","v":0},{"$f":"Ext_Debt_Data!Q92","v":0},{"$f":"Ext_Debt_Data!R92","v":0},{"$f":"Ext_Debt_Data!S92","v":0},{"$f":"Ext_Debt_Data!T92","v":0},{"$f":"Ext_Debt_Data!U92","v":0},{"$f":"Ext_Debt_Data!V92","v":0},{"$f":"Ext_Debt_Data!W92","v":0},{"$f":"Ext_Debt_Data!X92","v":0},{"$f":"Ext_Debt_Data!Y92","v":0},{"$f":"Ext_Debt_Data!Z92","v":0},{"$f":"Ext_Debt_Data!AA92","v":0},{"$f":"Ext_Debt_Data!AB92","v":0},{"$f":"Ext_Debt_Data!AC92","v":0},{"$f":"Ext_Debt_Data!AD92","v":0},{"$f":"Ext_Debt_Data!AE92","v":0},{"$f":"Ext_Debt_Data!AF92","v":0},{"$f":"Ext_Debt_Data!AG92","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D445","v":0},{"$f":"SUM(D445:E445)","v":0},{"$f":"SUM(D445:F445)","v":0},{"$f":"SUM(D445:G445)","v":0},{"$f":"SUM(D445:H445)","v":0},{"$f":"SUM(D445:I445)","v":0},{"$f":"SUM(D445:J445)","v":0},{"$f":"SUM(D445:K445)","v":0},{"$f":"SUM(D445:L445)","v":0},{"$f":"SUM(D445:M445)","v":0},{"$f":"SUM(D445:N445)","v":0},{"$f":"SUM(D445:O445)","v":0},{"$f":"SUM(D445:P445)","v":0},{"$f":"SUM(D445:Q445)","v":0},{"$f":"SUM(D445:R445)","v":0},{"$f":"SUM(D445:S445)","v":0},{"$f":"SUM(D445:T445)","v":0},{"$f":"SUM(D445:U445)","v":0},{"$f":"SUM(D445:V445)","v":0},{"$f":"SUM(D445:W445)","v":0},{"$f":"SUM(D445:X445)","v":0},{"$f":"SUM(D445:Y445)","v":0},{"$f":"SUM(D445:Z445)","v":0},{"$f":"SUM(D445:AA445)","v":0},{"$f":"SUM(D445:AB445)","v":0},{"$f":"SUM(D445:AC445)","v":0},{"$f":"SUM(D445:AD445)","v":0},{"$f":"SUM(D445:AE445)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D445-D451","v":0},{"$f":"D447+E445-E451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C437,\"#\")&\"   \"&TEXT(A430,\"#\")","v":"PV of debt   NPC3"},{"$f":"IF($B433>=$B434,D445,D445*D437/100)","v":0},{"$f":"IF($B433>=$B434,D448-E451+E445,D448*(1+$B434)-E449+E445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,E448-F451+F445,E448*(1+$B434)-F449+F445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,F448-G451+G445,F448*(1+$B434)-G449+G445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,G448-H451+H445,G448*(1+$B434)-H449+H445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,H448-I451+I445,H448*(1+$B434)-I449+I445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,I448-J451+J445,I448*(1+$B434)-J449+J445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,J448-K451+K445,J448*(1+$B434)-K449+K445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,K448-L451+L445,K448*(1+$B434)-L449+L445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,L448-M451+M445,L448*(1+$B434)-M449+M445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,M448-N451+N445,M448*(1+$B434)-N449+N445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,N448-O451+O445,N448*(1+$B434)-O449+O445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,O448-P451+P445,O448*(1+$B434)-P449+P445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,P448-Q451+Q445,P448*(1+$B434)-Q449+Q445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,Q448-R451+R445,Q448*(1+$B434)-R449+R445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,R448-S451+S445,R448*(1+$B434)-S449+S445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,S448-T451+T445,S448*(1+$B434)-T449+T445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,T448-U451+U445,T448*(1+$B434)-U449+U445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,U448-V451+V445,U448*(1+$B434)-V449+V445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,V448-W451+W445,V448*(1+$B434)-W449+W445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,W448-X451+X445,W448*(1+$B434)-X449+X445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,X448-Y451+Y445,X448*(1+$B434)-Y449+Y445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,Y448-Z451+Z445,Y448*(1+$B434)-Z449+Z445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,Z448-AA451+AA445,Z448*(1+$B434)-AA449+AA445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,AA448-AB451+AB445,AA448*(1+$B434)-AB449+AB445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,AB448-AC451+AC445,AB448*(1+$B434)-AC449+AC445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,AC448-AD451+AD445,AC448*(1+$B434)-AD449+AD445*$D437/100)","v":0},{"$f":"IF($B433>=$B434,AD448-AE451+AE445,AD448*(1+$B434)-AE449+AE445*$D437/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D450+D451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B433*D447","v":0},{"$f":"$B433*E447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D440-D442)/(B432-B431)","v":0},{"$f":"(E440-E442)/(B432-B431)","v":0},{"$f":"(F440-F442)/(B432-B431)","v":0},{"$f":"(G440-G442)/(B432-B431)","v":0},{"$f":"(H440-H442)/(B432-B431)","v":0},{"$f":"(I440-I442)/(B432-B431)","v":0},{"$f":"(J440-J442)/(B432-B431)","v":0},{"$f":"(K440-K442)/(B432-B431)","v":0},{"$f":"(L440-L442)/(B432-B431)","v":0},{"$f":"(M440-M442)/(B432-B431)","v":0},{"$f":"(N440-N442)/(B432-B431)","v":0},{"$f":"(O440-O442)/(B432-B431)","v":0},{"$f":"(P440-P442)/(B432-B431)","v":0},{"$f":"(Q440-Q442)/(B432-B431)","v":0},{"$f":"(R440-R442)/(B432-B431)","v":0},{"$f":"(S440-S442)/(B432-B431)","v":0},{"$f":"(T440-T442)/(B432-B431)","v":0},{"$f":"(U440-U442)/(B432-B431)","v":0},{"$f":"(V440-V442)/(B432-B431)","v":0},{"$f":"(W440-W442)/(B432-B431)","v":0},{"$f":"(X440-X442)/(B432-B431)","v":0},{"$f":"(Y440-Y442)/(B432-B431)","v":0},{"$f":"(Z440-Z442)/(B432-B431)","v":0},{"$f":"(AA440-AA442)/(B432-B431)","v":0},{"$f":"(AB440-AB442)/(B432-B431)","v":0},{"$f":"(AC440-AC442)/(B432-B431)","v":0},{"$f":"(AD440-AD442)/(B432-B431)","v":0},{"$f":"(AE440-AE442)/(B432-B431)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B31","v":"NPC4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A456&\"\"","v":"Grace NPC4"},{"$f":"'Input 4 - External Financing'!G31","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A456&\"\"","v":"Maturity NPC4"},{"$f":"'Input 4 - External Financing'!H31","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A456&\"\"","v":"Interest NPC4"},{"$f":"'Input 4 - External Financing'!F31","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D458-D460","v":100},{"$f":"D459-E460","v":100},{"$f":"E459-F460","v":100},{"$f":"F459-G460","v":100},{"$f":"G459-H460","v":100},{"$f":"H459-I460","v":100},{"$f":"I459-J460","v":90},{"$f":"J459-K460","v":80},{"$f":"K459-L460","v":70},{"$f":"L459-M460","v":60},{"$f":"M459-N460","v":50},{"$f":"N459-O460","v":40},{"$f":"O459-P460","v":30},{"$f":"P459-Q460","v":20},{"$f":"Q459-R460","v":10},{"$f":"R459-S460","v":0},{"$f":"S459-T460","v":0},{"$f":"T459-U460","v":0},{"$f":"U459-V460","v":0},{"$f":"V459-W460","v":0},{"$f":"W459-X460","v":0},{"$f":"X459-Y460","v":0},{"$f":"Y459-Z460","v":0},{"$f":"Z459-AA460","v":0},{"$f":"AA459-AB460","v":0},{"$f":"AB459-AC460","v":0},{"$f":"AC459-AD460","v":0},{"$f":"AD459-AE460","v":0},{"$f":"AE459-AF460","v":0},{"$f":"AF459-AG460","v":0},{"$f":"AG459-AH460","v":0},{"$f":"AH459-AI460","v":0},{"$f":"AI459-AJ460","v":0},{"$f":"AJ459-AK460","v":0},{"$f":"AK459-AL460","v":0},{"$f":"AL459-AM460","v":0},{"$f":"AM459-AN460","v":0},{"$f":"AN459-AO460","v":0},{"$f":"AO459-AP460","v":0},{"$f":"AP459-AQ460","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A456&\"\"","v":"Discount NPC4"},{"$f":"'Input 4 - External Financing'!E31","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D456-D456-1<B457,0,IF(D456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(E456-D456-1<B457,0,IF(E456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(F456-D456-1<B457,0,IF(F456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(G456-D456-1<B457,0,IF(G456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(H456-D456-1<B457,0,IF(H456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(I456-D456-1<B457,0,IF(I456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(J456-D456-1<B457,0,IF(J456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(K456-D456-1<B457,0,IF(K456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(L456-D456-1<B457,0,IF(L456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(M456-D456-1<B457,0,IF(M456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(N456-D456-1<B457,0,IF(N456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(O456-D456-1<B457,0,IF(O456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(P456-D456-1<B457,0,IF(P456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(Q456-D456-1<B457,0,IF(Q456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(R456-D456-1<B457,0,IF(R456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(S456-D456-1<B457,0,IF(S456-D456-1<B458,D458/(B458-B457),0))","v":10},{"$f":"IF(T456-D456-1<B457,0,IF(T456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(U456-D456-1<B457,0,IF(U456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(V456-D456-1<B457,0,IF(V456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(W456-D456-1<B457,0,IF(W456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(X456-D456-1<B457,0,IF(X456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(Y456-D456-1<B457,0,IF(Y456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(Z456-D456-1<B457,0,IF(Z456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AA456-D456-1<B457,0,IF(AA456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AB456-D456-1<B457,0,IF(AB456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AC456-D456-1<B457,0,IF(AC456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AD456-D456-1<B457,0,IF(AD456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AE456-D456-1<B457,0,IF(AE456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AF456-D456-1<B457,0,IF(AF456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AG456-D456-1<B457,0,IF(AG456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AH456-D456-1<B457,0,IF(AH456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AI456-D456-1<B457,0,IF(AI456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AJ456-D456-1<B457,0,IF(AJ456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AK456-D456-1<B457,0,IF(AK456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AL456-D456-1<B457,0,IF(AL456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AM456-D456-1<B457,0,IF(AM456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AN456-D456-1<B457,0,IF(AN456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AO456-D456-1<B457,0,IF(AO456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AP456-D456-1<B457,0,IF(AP456-D456-1<B458,D458/(B458-B457),0))","v":0},{"$f":"IF(AQ456-D456-1<B457,0,IF(AQ456-D456-1<B458,D458/(B458-B457),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B459*D459","v":0},{"$f":"$B459*E459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D460+D461","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B459>=$B460, D459, NPV($B460,E462:$BD462))","v":60.501813675497708},{"$f":"IF($B459>=$B460, E459, NPV($B460,F462:$BD462))","v":63.526904359272599},{"$f":"IF($B459>=$B460, F459, NPV($B460,G462:$BD462))","v":66.703249577236235},{"$f":"IF($B459>=$B460, G459, NPV($B460,H462:$BD462))","v":70.038412056098068},{"$f":"IF($B459>=$B460, H459, NPV($B460,I462:$BD462))","v":73.540332658902955},{"$f":"IF($B459>=$B460, I459, NPV($B460,J462:$BD462))","v":77.217349291848109},{"$f":"IF($B459>=$B460, J459, NPV($B460,K462:$BD462))","v":71.078216756440511},{"$f":"IF($B459>=$B460, K459, NPV($B460,L462:$BD462))","v":64.632127594262542},{"$f":"IF($B459>=$B460, L459, NPV($B460,M462:$BD462))","v":57.863733973975677},{"$f":"IF($B459>=$B460, M459, NPV($B460,N462:$BD462))","v":50.756920672674461},{"$f":"IF($B459>=$B460, N459, NPV($B460,O462:$BD462))","v":43.294766706308188},{"$f":"IF($B459>=$B460, O459, NPV($B460,P462:$BD462))","v":35.459505041623601},{"$f":"IF($B459>=$B460, P459, NPV($B460,Q462:$BD462))","v":27.232480293704782},{"$f":"IF($B459>=$B460, Q459, NPV($B460,R462:$BD462))","v":18.594104308390023},{"$f":"IF($B459>=$B460, R459, NPV($B460,S462:$BD462))","v":9.5238095238095237},{"$f":"IF($B459>=$B460, S459, NPV($B460,T462:$BD462))","v":0},{"$f":"IF($B459>=$B460, T459, NPV($B460,U462:$BD462))","v":0},{"$f":"IF($B459>=$B460, U459, NPV($B460,V462:$BD462))","v":0},{"$f":"IF($B459>=$B460, V459, NPV($B460,W462:$BD462))","v":0},{"$f":"IF($B459>=$B460, W459, NPV($B460,X462:$BD462))","v":0},{"$f":"IF($B459>=$B460, X459, NPV($B460,Y462:$BD462))","v":0},{"$f":"IF($B459>=$B460, Y459, NPV($B460,Z462:$BD462))","v":0},{"$f":"IF($B459>=$B460, Z459, NPV($B460,AA462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AA459, NPV($B460,AB462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AB459, NPV($B460,AC462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AC459, NPV($B460,AD462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AD459, NPV($B460,AE462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AE459, NPV($B460,AF462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AF459, NPV($B460,AG462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AG459, NPV($B460,AH462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AH459, NPV($B460,AI462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AI459, NPV($B460,AJ462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AJ459, NPV($B460,AK462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AK459, NPV($B460,AL462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AL459, NPV($B460,AM462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AM459, NPV($B460,AN462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AN459, NPV($B460,AO462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AO459, NPV($B460,AP462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AP459, NPV($B460,AQ462:$BD462))","v":0},{"$f":"IF($B459>=$B460, AQ459, NPV($B460,AR462:$BD462))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D463=0,0,(1-D463/D459)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D456-$B457>0,D456-$B457,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D465=0,0,CHOOSE(D465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(E465=0,0,CHOOSE(E465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(F465=0,0,CHOOSE(F465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(G465=0,0,CHOOSE(G465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(H465=0,0,CHOOSE(H465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(I465=0,0,CHOOSE(I465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(J465=0,0,CHOOSE(J465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(K465=0,0,CHOOSE(K465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(L465=0,0,CHOOSE(L465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(M465=0,0,CHOOSE(M465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(N465=0,0,CHOOSE(N465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(O465=0,0,CHOOSE(O465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(P465=0,0,CHOOSE(P465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Q465=0,0,CHOOSE(Q465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(R465=0,0,CHOOSE(R465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(S465=0,0,CHOOSE(S465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(T465=0,0,CHOOSE(T465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(U465=0,0,CHOOSE(U465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(V465=0,0,CHOOSE(V465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(W465=0,0,CHOOSE(W465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(X465=0,0,CHOOSE(X465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Y465=0,0,CHOOSE(Y465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(Z465=0,0,CHOOSE(Z465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AA465=0,0,CHOOSE(AA465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AB465=0,0,CHOOSE(AB465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AC465=0,0,CHOOSE(AC465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AD465=0,0,CHOOSE(AD465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0},{"$f":"IF(AE465=0,0,CHOOSE(AE465,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472,AF472))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D456-$B458>0,D456-$B458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D467=0,0,CHOOSE(D467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(E467=0,0,CHOOSE(E467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(F467=0,0,CHOOSE(F467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(G467=0,0,CHOOSE(G467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(H467=0,0,CHOOSE(H467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(I467=0,0,CHOOSE(I467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(J467=0,0,CHOOSE(J467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(K467=0,0,CHOOSE(K467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(L467=0,0,CHOOSE(L467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(M467=0,0,CHOOSE(M467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(N467=0,0,CHOOSE(N467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(O467=0,0,CHOOSE(O467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(P467=0,0,CHOOSE(P467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Q467=0,0,CHOOSE(Q467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(R467=0,0,CHOOSE(R467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(S467=0,0,CHOOSE(S467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(T467=0,0,CHOOSE(T467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(U467=0,0,CHOOSE(U467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(V467=0,0,CHOOSE(V467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(W467=0,0,CHOOSE(W467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(X467=0,0,CHOOSE(X467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Y467=0,0,CHOOSE(Y467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(Z467=0,0,CHOOSE(Z467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AA467=0,0,CHOOSE(AA467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AB467=0,0,CHOOSE(AB467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AC467=0,0,CHOOSE(AC467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AD467=0,0,CHOOSE(AD467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0},{"$f":"IF(AE467=0,0,CHOOSE(AE467,D472,E472,F472,G472,H472,I472,J472,K472,L472,M472,N472,O472,P472,Q472,R472,S472,T472,U472,V472,W472,X472,Y472,Z472,AA472,AB472,AC472,AD472,AE472))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A456&\"\"","v":"Output NPC4"},null,null,{"$f":"D$7","v":2018},{"$f":"D470+1","v":2019},{"$f":"E470+1","v":2020},{"$f":"F470+1","v":2021},{"$f":"G470+1","v":2022},{"$f":"H470+1","v":2023},{"$f":"I470+1","v":2024},{"$f":"J470+1","v":2025},{"$f":"K470+1","v":2026},{"$f":"L470+1","v":2027},{"$f":"M470+1","v":2028},{"$f":"N470+1","v":2029},{"$f":"O470+1","v":2030},{"$f":"P470+1","v":2031},{"$f":"Q470+1","v":2032},{"$f":"R470+1","v":2033},{"$f":"S470+1","v":2034},{"$f":"T470+1","v":2035},{"$f":"U470+1","v":2036},{"$f":"V470+1","v":2037},{"$f":"W470+1","v":2038},{"$f":"X470+1","v":2039},{"$f":"Y470+1","v":2040},{"$f":"Z470+1","v":2041},{"$f":"AA470+1","v":2042},{"$f":"AB470+1","v":2043},{"$f":"AC470+1","v":2044},{"$f":"AD470+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F93","v":0},{"$f":"Ext_Debt_Data!G93","v":0},{"$f":"Ext_Debt_Data!H93","v":0},{"$f":"Ext_Debt_Data!I93","v":0},{"$f":"Ext_Debt_Data!J93","v":0},{"$f":"Ext_Debt_Data!K93","v":0},{"$f":"Ext_Debt_Data!L93","v":0},{"$f":"Ext_Debt_Data!M93","v":0},{"$f":"Ext_Debt_Data!N93","v":0},{"$f":"Ext_Debt_Data!O93","v":0},{"$f":"Ext_Debt_Data!P93","v":0},{"$f":"Ext_Debt_Data!Q93","v":0},{"$f":"Ext_Debt_Data!R93","v":0},{"$f":"Ext_Debt_Data!S93","v":0},{"$f":"Ext_Debt_Data!T93","v":0},{"$f":"Ext_Debt_Data!U93","v":0},{"$f":"Ext_Debt_Data!V93","v":0},{"$f":"Ext_Debt_Data!W93","v":0},{"$f":"Ext_Debt_Data!X93","v":0},{"$f":"Ext_Debt_Data!Y93","v":0},{"$f":"Ext_Debt_Data!Z93","v":0},{"$f":"Ext_Debt_Data!AA93","v":0},{"$f":"Ext_Debt_Data!AB93","v":0},{"$f":"Ext_Debt_Data!AC93","v":0},{"$f":"Ext_Debt_Data!AD93","v":0},{"$f":"Ext_Debt_Data!AE93","v":0},{"$f":"Ext_Debt_Data!AF93","v":0},{"$f":"Ext_Debt_Data!AG93","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D471","v":0},{"$f":"SUM(D471:E471)","v":0},{"$f":"SUM(D471:F471)","v":0},{"$f":"SUM(D471:G471)","v":0},{"$f":"SUM(D471:H471)","v":0},{"$f":"SUM(D471:I471)","v":0},{"$f":"SUM(D471:J471)","v":0},{"$f":"SUM(D471:K471)","v":0},{"$f":"SUM(D471:L471)","v":0},{"$f":"SUM(D471:M471)","v":0},{"$f":"SUM(D471:N471)","v":0},{"$f":"SUM(D471:O471)","v":0},{"$f":"SUM(D471:P471)","v":0},{"$f":"SUM(D471:Q471)","v":0},{"$f":"SUM(D471:R471)","v":0},{"$f":"SUM(D471:S471)","v":0},{"$f":"SUM(D471:T471)","v":0},{"$f":"SUM(D471:U471)","v":0},{"$f":"SUM(D471:V471)","v":0},{"$f":"SUM(D471:W471)","v":0},{"$f":"SUM(D471:X471)","v":0},{"$f":"SUM(D471:Y471)","v":0},{"$f":"SUM(D471:Z471)","v":0},{"$f":"SUM(D471:AA471)","v":0},{"$f":"SUM(D471:AB471)","v":0},{"$f":"SUM(D471:AC471)","v":0},{"$f":"SUM(D471:AD471)","v":0},{"$f":"SUM(D471:AE471)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D471-D477","v":0},{"$f":"D473+E471-E477","v":0},{"$f":"E473+F471-F477","v":0},{"$f":"F473+G471-G477","v":0},{"$f":"G473+H471-H477","v":0},{"$f":"H473+I471-I477","v":0},{"$f":"I473+J471-J477","v":0},{"$f":"J473+K471-K477","v":0},{"$f":"K473+L471-L477","v":0},{"$f":"L473+M471-M477","v":0},{"$f":"M473+N471-N477","v":0},{"$f":"N473+O471-O477","v":0},{"$f":"O473+P471-P477","v":0},{"$f":"P473+Q471-Q477","v":0},{"$f":"Q473+R471-R477","v":0},{"$f":"R473+S471-S477","v":0},{"$f":"S473+T471-T477","v":0},{"$f":"T473+U471-U477","v":0},{"$f":"U473+V471-V477","v":0},{"$f":"V473+W471-W477","v":0},{"$f":"W473+X471-X477","v":0},{"$f":"X473+Y471-Y477","v":0},{"$f":"Y473+Z471-Z477","v":0},{"$f":"Z473+AA471-AA477","v":0},{"$f":"AA473+AB471-AB477","v":0},{"$f":"AB473+AC471-AC477","v":0},{"$f":"AC473+AD471-AD477","v":0},{"$f":"AD473+AE471-AE477","v":0}]
[null,null,{"$f":"+TEXT(C463,\"#\")&\"   \"&TEXT(A456,\"#\")","v":"PV of debt   NPC4"},{"$f":"IF($B459>=$B460,D471,D471*D463/100)","v":0},{"$f":"IF($B459>=$B460,D474-E477+E471,D474*(1+$B460)-E475+E471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,E474-F477+F471,E474*(1+$B460)-F475+F471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,F474-G477+G471,F474*(1+$B460)-G475+G471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,G474-H477+H471,G474*(1+$B460)-H475+H471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,H474-I477+I471,H474*(1+$B460)-I475+I471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,I474-J477+J471,I474*(1+$B460)-J475+J471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,J474-K477+K471,J474*(1+$B460)-K475+K471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,K474-L477+L471,K474*(1+$B460)-L475+L471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,L474-M477+M471,L474*(1+$B460)-M475+M471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,M474-N477+N471,M474*(1+$B460)-N475+N471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,N474-O477+O471,N474*(1+$B460)-O475+O471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,O474-P477+P471,O474*(1+$B460)-P475+P471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,P474-Q477+Q471,P474*(1+$B460)-Q475+Q471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,Q474-R477+R471,Q474*(1+$B460)-R475+R471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,R474-S477+S471,R474*(1+$B460)-S475+S471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,S474-T477+T471,S474*(1+$B460)-T475+T471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,T474-U477+U471,T474*(1+$B460)-U475+U471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,U474-V477+V471,U474*(1+$B460)-V475+V471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,V474-W477+W471,V474*(1+$B460)-W475+W471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,W474-X477+X471,W474*(1+$B460)-X475+X471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,X474-Y477+Y471,X474*(1+$B460)-Y475+Y471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,Y474-Z477+Z471,Y474*(1+$B460)-Z475+Z471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,Z474-AA477+AA471,Z474*(1+$B460)-AA475+AA471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,AA474-AB477+AB471,AA474*(1+$B460)-AB475+AB471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,AB474-AC477+AC471,AB474*(1+$B460)-AC475+AC471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,AC474-AD477+AD471,AC474*(1+$B460)-AD475+AD471*$D463/100)","v":0},{"$f":"IF($B459>=$B460,AD474-AE477+AE471,AD474*(1+$B460)-AE475+AE471*$D463/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D476+D477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B459*D473","v":0},{"$f":"$B459*E473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D466-D468)/(B458-B457)","v":0},{"$f":"(E466-E468)/(B458-B457)","v":0},{"$f":"(F466-F468)/(B458-B457)","v":0},{"$f":"(G466-G468)/(B458-B457)","v":0},{"$f":"(H466-H468)/(B458-B457)","v":0},{"$f":"(I466-I468)/(B458-B457)","v":0},{"$f":"(J466-J468)/(B458-B457)","v":0},{"$f":"(K466-K468)/(B458-B457)","v":0},{"$f":"(L466-L468)/(B458-B457)","v":0},{"$f":"(M466-M468)/(B458-B457)","v":0},{"$f":"(N466-N468)/(B458-B457)","v":0},{"$f":"(O466-O468)/(B458-B457)","v":0},{"$f":"(P466-P468)/(B458-B457)","v":0},{"$f":"(Q466-Q468)/(B458-B457)","v":0},{"$f":"(R466-R468)/(B458-B457)","v":0},{"$f":"(S466-S468)/(B458-B457)","v":0},{"$f":"(T466-T468)/(B458-B457)","v":0},{"$f":"(U466-U468)/(B458-B457)","v":0},{"$f":"(V466-V468)/(B458-B457)","v":0},{"$f":"(W466-W468)/(B458-B457)","v":0},{"$f":"(X466-X468)/(B458-B457)","v":0},{"$f":"(Y466-Y468)/(B458-B457)","v":0},{"$f":"(Z466-Z468)/(B458-B457)","v":0},{"$f":"(AA466-AA468)/(B458-B457)","v":0},{"$f":"(AB466-AB468)/(B458-B457)","v":0},{"$f":"(AC466-AC468)/(B458-B457)","v":0},{"$f":"(AD466-AD468)/(B458-B457)","v":0},{"$f":"(AE466-AE468)/(B458-B457)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B32","v":"NPC5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A482&\"\"","v":"Grace NPC5"},{"$f":"'Input 4 - External Financing'!G32","v":5},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A482&\"\"","v":"Maturity NPC5"},{"$f":"'Input 4 - External Financing'!H32","v":15},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A482&\"\"","v":"Interest NPC5"},{"$f":"'Input 4 - External Financing'!F32","v":0},{"$f":"$C$10","v":"Debt stock"},{"$f":"D484-D486","v":100},{"$f":"D485-E486","v":100},{"$f":"E485-F486","v":100},{"$f":"F485-G486","v":100},{"$f":"G485-H486","v":100},{"$f":"H485-I486","v":100},{"$f":"I485-J486","v":90},{"$f":"J485-K486","v":80},{"$f":"K485-L486","v":70},{"$f":"L485-M486","v":60},{"$f":"M485-N486","v":50},{"$f":"N485-O486","v":40},{"$f":"O485-P486","v":30},{"$f":"P485-Q486","v":20},{"$f":"Q485-R486","v":10},{"$f":"R485-S486","v":0},{"$f":"S485-T486","v":0},{"$f":"T485-U486","v":0},{"$f":"U485-V486","v":0},{"$f":"V485-W486","v":0},{"$f":"W485-X486","v":0},{"$f":"X485-Y486","v":0},{"$f":"Y485-Z486","v":0},{"$f":"Z485-AA486","v":0},{"$f":"AA485-AB486","v":0},{"$f":"AB485-AC486","v":0},{"$f":"AC485-AD486","v":0},{"$f":"AD485-AE486","v":0},{"$f":"AE485-AF486","v":0},{"$f":"AF485-AG486","v":0},{"$f":"AG485-AH486","v":0},{"$f":"AH485-AI486","v":0},{"$f":"AI485-AJ486","v":0},{"$f":"AJ485-AK486","v":0},{"$f":"AK485-AL486","v":0},{"$f":"AL485-AM486","v":0},{"$f":"AM485-AN486","v":0},{"$f":"AN485-AO486","v":0},{"$f":"AO485-AP486","v":0},{"$f":"AP485-AQ486","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A482&\"\"","v":"Discount NPC5"},{"$f":"'Input 4 - External Financing'!E32","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D482-D482-1<B483,0,IF(D482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(E482-D482-1<B483,0,IF(E482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(F482-D482-1<B483,0,IF(F482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(G482-D482-1<B483,0,IF(G482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(H482-D482-1<B483,0,IF(H482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(I482-D482-1<B483,0,IF(I482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(J482-D482-1<B483,0,IF(J482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(K482-D482-1<B483,0,IF(K482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(L482-D482-1<B483,0,IF(L482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(M482-D482-1<B483,0,IF(M482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(N482-D482-1<B483,0,IF(N482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(O482-D482-1<B483,0,IF(O482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(P482-D482-1<B483,0,IF(P482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(Q482-D482-1<B483,0,IF(Q482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(R482-D482-1<B483,0,IF(R482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(S482-D482-1<B483,0,IF(S482-D482-1<B484,D484/(B484-B483),0))","v":10},{"$f":"IF(T482-D482-1<B483,0,IF(T482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(U482-D482-1<B483,0,IF(U482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(V482-D482-1<B483,0,IF(V482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(W482-D482-1<B483,0,IF(W482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(X482-D482-1<B483,0,IF(X482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(Y482-D482-1<B483,0,IF(Y482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(Z482-D482-1<B483,0,IF(Z482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AA482-D482-1<B483,0,IF(AA482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AB482-D482-1<B483,0,IF(AB482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AC482-D482-1<B483,0,IF(AC482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AD482-D482-1<B483,0,IF(AD482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AE482-D482-1<B483,0,IF(AE482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AF482-D482-1<B483,0,IF(AF482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AG482-D482-1<B483,0,IF(AG482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AH482-D482-1<B483,0,IF(AH482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AI482-D482-1<B483,0,IF(AI482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AJ482-D482-1<B483,0,IF(AJ482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AK482-D482-1<B483,0,IF(AK482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AL482-D482-1<B483,0,IF(AL482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AM482-D482-1<B483,0,IF(AM482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AN482-D482-1<B483,0,IF(AN482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AO482-D482-1<B483,0,IF(AO482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AP482-D482-1<B483,0,IF(AP482-D482-1<B484,D484/(B484-B483),0))","v":0},{"$f":"IF(AQ482-D482-1<B483,0,IF(AQ482-D482-1<B484,D484/(B484-B483),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B485*D485","v":0},{"$f":"$B485*E485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D486+D487","v":0},0,0,0,0,0,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B485>=$B486, D485, NPV($B486,E488:$BD488))","v":60.501813675497708},{"$f":"IF($B485>=$B486, E485, NPV($B486,F488:$BD488))","v":63.526904359272599},{"$f":"IF($B485>=$B486, F485, NPV($B486,G488:$BD488))","v":66.703249577236235},{"$f":"IF($B485>=$B486, G485, NPV($B486,H488:$BD488))","v":70.038412056098068},{"$f":"IF($B485>=$B486, H485, NPV($B486,I488:$BD488))","v":73.540332658902955},{"$f":"IF($B485>=$B486, I485, NPV($B486,J488:$BD488))","v":77.217349291848109},{"$f":"IF($B485>=$B486, J485, NPV($B486,K488:$BD488))","v":71.078216756440511},{"$f":"IF($B485>=$B486, K485, NPV($B486,L488:$BD488))","v":64.632127594262542},{"$f":"IF($B485>=$B486, L485, NPV($B486,M488:$BD488))","v":57.863733973975677},{"$f":"IF($B485>=$B486, M485, NPV($B486,N488:$BD488))","v":50.756920672674461},{"$f":"IF($B485>=$B486, N485, NPV($B486,O488:$BD488))","v":43.294766706308188},{"$f":"IF($B485>=$B486, O485, NPV($B486,P488:$BD488))","v":35.459505041623601},{"$f":"IF($B485>=$B486, P485, NPV($B486,Q488:$BD488))","v":27.232480293704782},{"$f":"IF($B485>=$B486, Q485, NPV($B486,R488:$BD488))","v":18.594104308390023},{"$f":"IF($B485>=$B486, R485, NPV($B486,S488:$BD488))","v":9.5238095238095237},{"$f":"IF($B485>=$B486, S485, NPV($B486,T488:$BD488))","v":0},{"$f":"IF($B485>=$B486, T485, NPV($B486,U488:$BD488))","v":0},{"$f":"IF($B485>=$B486, U485, NPV($B486,V488:$BD488))","v":0},{"$f":"IF($B485>=$B486, V485, NPV($B486,W488:$BD488))","v":0},{"$f":"IF($B485>=$B486, W485, NPV($B486,X488:$BD488))","v":0},{"$f":"IF($B485>=$B486, X485, NPV($B486,Y488:$BD488))","v":0},{"$f":"IF($B485>=$B486, Y485, NPV($B486,Z488:$BD488))","v":0},{"$f":"IF($B485>=$B486, Z485, NPV($B486,AA488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AA485, NPV($B486,AB488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AB485, NPV($B486,AC488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AC485, NPV($B486,AD488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AD485, NPV($B486,AE488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AE485, NPV($B486,AF488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AF485, NPV($B486,AG488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AG485, NPV($B486,AH488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AH485, NPV($B486,AI488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AI485, NPV($B486,AJ488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AJ485, NPV($B486,AK488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AK485, NPV($B486,AL488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AL485, NPV($B486,AM488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AM485, NPV($B486,AN488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AN485, NPV($B486,AO488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AO485, NPV($B486,AP488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AP485, NPV($B486,AQ488:$BD488))","v":0},{"$f":"IF($B485>=$B486, AQ485, NPV($B486,AR488:$BD488))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D489=0,0,(1-D489/D485)*100)","v":39.498186324502292},36.473095640727408,33.296750422763765,29.961587943901936,26.459667341097049,22.782650708151884,21.024203603954984,19.209840507171826,17.337522894320458,15.405132212209228,13.410466587383629,11.351237395940995,9.2250656876507247,7.029478458049887,4.7619047619047672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D482-$B483>0,D482-$B483,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D491=0,0,CHOOSE(D491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(E491=0,0,CHOOSE(E491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(F491=0,0,CHOOSE(F491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(G491=0,0,CHOOSE(G491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(H491=0,0,CHOOSE(H491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(I491=0,0,CHOOSE(I491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(J491=0,0,CHOOSE(J491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(K491=0,0,CHOOSE(K491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(L491=0,0,CHOOSE(L491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(M491=0,0,CHOOSE(M491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(N491=0,0,CHOOSE(N491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(O491=0,0,CHOOSE(O491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(P491=0,0,CHOOSE(P491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Q491=0,0,CHOOSE(Q491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(R491=0,0,CHOOSE(R491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(S491=0,0,CHOOSE(S491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(T491=0,0,CHOOSE(T491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(U491=0,0,CHOOSE(U491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(V491=0,0,CHOOSE(V491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(W491=0,0,CHOOSE(W491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(X491=0,0,CHOOSE(X491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Y491=0,0,CHOOSE(Y491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(Z491=0,0,CHOOSE(Z491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AA491=0,0,CHOOSE(AA491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AB491=0,0,CHOOSE(AB491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AC491=0,0,CHOOSE(AC491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AD491=0,0,CHOOSE(AD491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0},{"$f":"IF(AE491=0,0,CHOOSE(AE491,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498,AF498))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D482-$B484>0,D482-$B484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D493=0,0,CHOOSE(D493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(E493=0,0,CHOOSE(E493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(F493=0,0,CHOOSE(F493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(G493=0,0,CHOOSE(G493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(H493=0,0,CHOOSE(H493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(I493=0,0,CHOOSE(I493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(J493=0,0,CHOOSE(J493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(K493=0,0,CHOOSE(K493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(L493=0,0,CHOOSE(L493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(M493=0,0,CHOOSE(M493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(N493=0,0,CHOOSE(N493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(O493=0,0,CHOOSE(O493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(P493=0,0,CHOOSE(P493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Q493=0,0,CHOOSE(Q493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(R493=0,0,CHOOSE(R493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(S493=0,0,CHOOSE(S493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(T493=0,0,CHOOSE(T493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(U493=0,0,CHOOSE(U493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(V493=0,0,CHOOSE(V493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(W493=0,0,CHOOSE(W493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(X493=0,0,CHOOSE(X493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Y493=0,0,CHOOSE(Y493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(Z493=0,0,CHOOSE(Z493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AA493=0,0,CHOOSE(AA493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AB493=0,0,CHOOSE(AB493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AC493=0,0,CHOOSE(AC493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AD493=0,0,CHOOSE(AD493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0},{"$f":"IF(AE493=0,0,CHOOSE(AE493,D498,E498,F498,G498,H498,I498,J498,K498,L498,M498,N498,O498,P498,Q498,R498,S498,T498,U498,V498,W498,X498,Y498,Z498,AA498,AB498,AC498,AD498,AE498))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A482&\"\"","v":"Output NPC5"},null,null,{"$f":"D$7","v":2018},{"$f":"D496+1","v":2019},{"$f":"E496+1","v":2020},{"$f":"F496+1","v":2021},{"$f":"G496+1","v":2022},{"$f":"H496+1","v":2023},{"$f":"I496+1","v":2024},{"$f":"J496+1","v":2025},{"$f":"K496+1","v":2026},{"$f":"L496+1","v":2027},{"$f":"M496+1","v":2028},{"$f":"N496+1","v":2029},{"$f":"O496+1","v":2030},{"$f":"P496+1","v":2031},{"$f":"Q496+1","v":2032},{"$f":"R496+1","v":2033},{"$f":"S496+1","v":2034},{"$f":"T496+1","v":2035},{"$f":"U496+1","v":2036},{"$f":"V496+1","v":2037},{"$f":"W496+1","v":2038},{"$f":"X496+1","v":2039},{"$f":"Y496+1","v":2040},{"$f":"Z496+1","v":2041},{"$f":"AA496+1","v":2042},{"$f":"AB496+1","v":2043},{"$f":"AC496+1","v":2044},{"$f":"AD496+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F94","v":0},{"$f":"Ext_Debt_Data!G94","v":0},{"$f":"Ext_Debt_Data!H94","v":0},{"$f":"Ext_Debt_Data!I94","v":0},{"$f":"Ext_Debt_Data!J94","v":0},{"$f":"Ext_Debt_Data!K94","v":0},{"$f":"Ext_Debt_Data!L94","v":0},{"$f":"Ext_Debt_Data!M94","v":0},{"$f":"Ext_Debt_Data!N94","v":0},{"$f":"Ext_Debt_Data!O94","v":0},{"$f":"Ext_Debt_Data!P94","v":0},{"$f":"Ext_Debt_Data!Q94","v":0},{"$f":"Ext_Debt_Data!R94","v":0},{"$f":"Ext_Debt_Data!S94","v":0},{"$f":"Ext_Debt_Data!T94","v":0},{"$f":"Ext_Debt_Data!U94","v":0},{"$f":"Ext_Debt_Data!V94","v":0},{"$f":"Ext_Debt_Data!W94","v":0},{"$f":"Ext_Debt_Data!X94","v":0},{"$f":"Ext_Debt_Data!Y94","v":0},{"$f":"Ext_Debt_Data!Z94","v":0},{"$f":"Ext_Debt_Data!AA94","v":0},{"$f":"Ext_Debt_Data!AB94","v":0},{"$f":"Ext_Debt_Data!AC94","v":0},{"$f":"Ext_Debt_Data!AD94","v":0},{"$f":"Ext_Debt_Data!AE94","v":0},{"$f":"Ext_Debt_Data!AF94","v":0},{"$f":"Ext_Debt_Data!AG94","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D497","v":0},{"$f":"SUM(D497:E497)","v":0},{"$f":"SUM(D497:F497)","v":0},{"$f":"SUM(D497:G497)","v":0},{"$f":"SUM(D497:H497)","v":0},{"$f":"SUM(D497:I497)","v":0},{"$f":"SUM(D497:J497)","v":0},{"$f":"SUM(D497:K497)","v":0},{"$f":"SUM(D497:L497)","v":0},{"$f":"SUM(D497:M497)","v":0},{"$f":"SUM(D497:N497)","v":0},{"$f":"SUM(D497:O497)","v":0},{"$f":"SUM(D497:P497)","v":0},{"$f":"SUM(D497:Q497)","v":0},{"$f":"SUM(D497:R497)","v":0},{"$f":"SUM(D497:S497)","v":0},{"$f":"SUM(D497:T497)","v":0},{"$f":"SUM(D497:U497)","v":0},{"$f":"SUM(D497:V497)","v":0},{"$f":"SUM(D497:W497)","v":0},{"$f":"SUM(D497:X497)","v":0},{"$f":"SUM(D497:Y497)","v":0},{"$f":"SUM(D497:Z497)","v":0},{"$f":"SUM(D497:AA497)","v":0},{"$f":"SUM(D497:AB497)","v":0},{"$f":"SUM(D497:AC497)","v":0},{"$f":"SUM(D497:AD497)","v":0},{"$f":"SUM(D497:AE497)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D497-D503","v":0},{"$f":"D499+E497-E503","v":0},{"$f":"E499+F497-F503","v":0},{"$f":"F499+G497-G503","v":0},{"$f":"G499+H497-H503","v":0},{"$f":"H499+I497-I503","v":0},{"$f":"I499+J497-J503","v":0},{"$f":"J499+K497-K503","v":0},{"$f":"K499+L497-L503","v":0},{"$f":"L499+M497-M503","v":0},{"$f":"M499+N497-N503","v":0},{"$f":"N499+O497-O503","v":0},{"$f":"O499+P497-P503","v":0},{"$f":"P499+Q497-Q503","v":0},{"$f":"Q499+R497-R503","v":0},{"$f":"R499+S497-S503","v":0},{"$f":"S499+T497-T503","v":0},{"$f":"T499+U497-U503","v":0},{"$f":"U499+V497-V503","v":0},{"$f":"V499+W497-W503","v":0},{"$f":"W499+X497-X503","v":0},{"$f":"X499+Y497-Y503","v":0},{"$f":"Y499+Z497-Z503","v":0},{"$f":"Z499+AA497-AA503","v":0},{"$f":"AA499+AB497-AB503","v":0},{"$f":"AB499+AC497-AC503","v":0},{"$f":"AC499+AD497-AD503","v":0},{"$f":"AD499+AE497-AE503","v":0}]
[null,null,{"$f":"+TEXT(C489,\"#\")&\"   \"&TEXT(A482,\"#\")","v":"PV of debt   NPC5"},{"$f":"IF($B485>=$B486,D497,D497*D489/100)","v":0},{"$f":"IF($B485>=$B486,D500-E503+E497,D500*(1+$B486)-E501+E497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,E500-F503+F497,E500*(1+$B486)-F501+F497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,F500-G503+G497,F500*(1+$B486)-G501+G497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,G500-H503+H497,G500*(1+$B486)-H501+H497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,H500-I503+I497,H500*(1+$B486)-I501+I497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,I500-J503+J497,I500*(1+$B486)-J501+J497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,J500-K503+K497,J500*(1+$B486)-K501+K497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,K500-L503+L497,K500*(1+$B486)-L501+L497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,L500-M503+M497,L500*(1+$B486)-M501+M497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,M500-N503+N497,M500*(1+$B486)-N501+N497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,N500-O503+O497,N500*(1+$B486)-O501+O497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,O500-P503+P497,O500*(1+$B486)-P501+P497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,P500-Q503+Q497,P500*(1+$B486)-Q501+Q497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,Q500-R503+R497,Q500*(1+$B486)-R501+R497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,R500-S503+S497,R500*(1+$B486)-S501+S497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,S500-T503+T497,S500*(1+$B486)-T501+T497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,T500-U503+U497,T500*(1+$B486)-U501+U497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,U500-V503+V497,U500*(1+$B486)-V501+V497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,V500-W503+W497,V500*(1+$B486)-W501+W497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,W500-X503+X497,W500*(1+$B486)-X501+X497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,X500-Y503+Y497,X500*(1+$B486)-Y501+Y497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,Y500-Z503+Z497,Y500*(1+$B486)-Z501+Z497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,Z500-AA503+AA497,Z500*(1+$B486)-AA501+AA497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,AA500-AB503+AB497,AA500*(1+$B486)-AB501+AB497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,AB500-AC503+AC497,AB500*(1+$B486)-AC501+AC497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,AC500-AD503+AD497,AC500*(1+$B486)-AD501+AD497*$D489/100)","v":0},{"$f":"IF($B485>=$B486,AD500-AE503+AE497,AD500*(1+$B486)-AE501+AE497*$D489/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D502+D503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B485*D499","v":0},{"$f":"$B485*E499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D492-D494)/(B484-B483)","v":0},{"$f":"(E492-E494)/(B484-B483)","v":0},{"$f":"(F492-F494)/(B484-B483)","v":0},{"$f":"(G492-G494)/(B484-B483)","v":0},{"$f":"(H492-H494)/(B484-B483)","v":0},{"$f":"(I492-I494)/(B484-B483)","v":0},{"$f":"(J492-J494)/(B484-B483)","v":0},{"$f":"(K492-K494)/(B484-B483)","v":0},{"$f":"(L492-L494)/(B484-B483)","v":0},{"$f":"(M492-M494)/(B484-B483)","v":0},{"$f":"(N492-N494)/(B484-B483)","v":0},{"$f":"(O492-O494)/(B484-B483)","v":0},{"$f":"(P492-P494)/(B484-B483)","v":0},{"$f":"(Q492-Q494)/(B484-B483)","v":0},{"$f":"(R492-R494)/(B484-B483)","v":0},{"$f":"(S492-S494)/(B484-B483)","v":0},{"$f":"(T492-T494)/(B484-B483)","v":0},{"$f":"(U492-U494)/(B484-B483)","v":0},{"$f":"(V492-V494)/(B484-B483)","v":0},{"$f":"(W492-W494)/(B484-B483)","v":0},{"$f":"(X492-X494)/(B484-B483)","v":0},{"$f":"(Y492-Y494)/(B484-B483)","v":0},{"$f":"(Z492-Z494)/(B484-B483)","v":0},{"$f":"(AA492-AA494)/(B484-B483)","v":0},{"$f":"(AB492-AB494)/(B484-B483)","v":0},{"$f":"(AC492-AC494)/(B484-B483)","v":0},{"$f":"(AD492-AD494)/(B484-B483)","v":0},{"$f":"(AE492-AE494)/(B484-B483)","v":0}]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[{"$f":"+'Input 4 - External Financing'!B34","v":"Eurobond"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A508&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":9},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A508&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":12},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A508&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34","v":0.09},{"$f":"$C$10","v":"Debt stock"},{"$f":"D510-D512","v":100},{"$f":"D511-E512","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A508&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D508-D508-1<B509,0,IF(D508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(E508-D508-1<B509,0,IF(E508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(F508-D508-1<B509,0,IF(F508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(G508-D508-1<B509,0,IF(G508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(H508-D508-1<B509,0,IF(H508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(I508-D508-1<B509,0,IF(I508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(J508-D508-1<B509,0,IF(J508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(K508-D508-1<B509,0,IF(K508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(L508-D508-1<B509,0,IF(L508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(M508-D508-1<B509,0,IF(M508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(N508-D508-1<B509,0,IF(N508-D508-1<B510,D510/(B510-B509),0))","v":33.333333333333336},{"$f":"IF(O508-D508-1<B509,0,IF(O508-D508-1<B510,D510/(B510-B509),0))","v":33.333333333333336},{"$f":"IF(P508-D508-1<B509,0,IF(P508-D508-1<B510,D510/(B510-B509),0))","v":33.333333333333336},{"$f":"IF(Q508-D508-1<B509,0,IF(Q508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(R508-D508-1<B509,0,IF(R508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(S508-D508-1<B509,0,IF(S508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(T508-D508-1<B509,0,IF(T508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(U508-D508-1<B509,0,IF(U508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(V508-D508-1<B509,0,IF(V508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(W508-D508-1<B509,0,IF(W508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(X508-D508-1<B509,0,IF(X508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(Y508-D508-1<B509,0,IF(Y508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(Z508-D508-1<B509,0,IF(Z508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AA508-D508-1<B509,0,IF(AA508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AB508-D508-1<B509,0,IF(AB508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AC508-D508-1<B509,0,IF(AC508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AD508-D508-1<B509,0,IF(AD508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AE508-D508-1<B509,0,IF(AE508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AF508-D508-1<B509,0,IF(AF508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AG508-D508-1<B509,0,IF(AG508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AH508-D508-1<B509,0,IF(AH508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AI508-D508-1<B509,0,IF(AI508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AJ508-D508-1<B509,0,IF(AJ508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AK508-D508-1<B509,0,IF(AK508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AL508-D508-1<B509,0,IF(AL508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AM508-D508-1<B509,0,IF(AM508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AN508-D508-1<B509,0,IF(AN508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AO508-D508-1<B509,0,IF(AO508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AP508-D508-1<B509,0,IF(AP508-D508-1<B510,D510/(B510-B509),0))","v":0},{"$f":"IF(AQ508-D508-1<B509,0,IF(AQ508-D508-1<B510,D510/(B510-B509),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B511*D511","v":9},{"$f":"$B511*E511","v":9},9,9,9,9,9,9,9,9,5.9999999999999991,2.9999999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D512+D513","v":0},9,9,9,9,9,9,9,9,9,42.333333333333336,39.333333333333336,36.333333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B511>=$B512, D511, NPV($B512,E514:$BD514))","v":100},{"$f":"IF($B511>=$B512, E511, NPV($B512,F514:$BD514))","v":100},{"$f":"IF($B511>=$B512, F511, NPV($B512,G514:$BD514))","v":100},{"$f":"IF($B511>=$B512, G511, NPV($B512,H514:$BD514))","v":100},{"$f":"IF($B511>=$B512, H511, NPV($B512,I514:$BD514))","v":100},{"$f":"IF($B511>=$B512, I511, NPV($B512,J514:$BD514))","v":100},{"$f":"IF($B511>=$B512, J511, NPV($B512,K514:$BD514))","v":100},{"$f":"IF($B511>=$B512, K511, NPV($B512,L514:$BD514))","v":100},{"$f":"IF($B511>=$B512, L511, NPV($B512,M514:$BD514))","v":100},{"$f":"IF($B511>=$B512, M511, NPV($B512,N514:$BD514))","v":100},{"$f":"IF($B511>=$B512, N511, NPV($B512,O514:$BD514))","v":66.666666666666657},{"$f":"IF($B511>=$B512, O511, NPV($B512,P514:$BD514))","v":33.333333333333321},{"$f":"IF($B511>=$B512, P511, NPV($B512,Q514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Q511, NPV($B512,R514:$BD514))","v":0},{"$f":"IF($B511>=$B512, R511, NPV($B512,S514:$BD514))","v":0},{"$f":"IF($B511>=$B512, S511, NPV($B512,T514:$BD514))","v":0},{"$f":"IF($B511>=$B512, T511, NPV($B512,U514:$BD514))","v":0},{"$f":"IF($B511>=$B512, U511, NPV($B512,V514:$BD514))","v":0},{"$f":"IF($B511>=$B512, V511, NPV($B512,W514:$BD514))","v":0},{"$f":"IF($B511>=$B512, W511, NPV($B512,X514:$BD514))","v":0},{"$f":"IF($B511>=$B512, X511, NPV($B512,Y514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Y511, NPV($B512,Z514:$BD514))","v":0},{"$f":"IF($B511>=$B512, Z511, NPV($B512,AA514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AA511, NPV($B512,AB514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AB511, NPV($B512,AC514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AC511, NPV($B512,AD514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AD511, NPV($B512,AE514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AE511, NPV($B512,AF514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AF511, NPV($B512,AG514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AG511, NPV($B512,AH514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AH511, NPV($B512,AI514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AI511, NPV($B512,AJ514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AJ511, NPV($B512,AK514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AK511, NPV($B512,AL514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AL511, NPV($B512,AM514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AM511, NPV($B512,AN514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AN511, NPV($B512,AO514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AO511, NPV($B512,AP514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AP511, NPV($B512,AQ514:$BD514))","v":0},{"$f":"IF($B511>=$B512, AQ511, NPV($B512,AR514:$BD514))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D515=0,0,(1-D515/D511)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B509>0,D41-B509,0)","v":0},{"$f":"IF(E41-B509>0,E41-B509,0)","v":0},{"$f":"IF(F41-B509>0,F41-B509,0)","v":0},{"$f":"IF(G41-B509>0,G41-B509,0)","v":0},{"$f":"IF(H41-B509>0,H41-B509,0)","v":0},{"$f":"IF(I41-B509>0,I41-B509,0)","v":0},{"$f":"IF(J41-B509>0,J41-B509,0)","v":0},{"$f":"IF(K41-B509>0,K41-B509,0)","v":0},{"$f":"IF(L41-B509>0,L41-B509,0)","v":0},{"$f":"IF(M41-B509>0,M41-B509,0)","v":0},{"$f":"IF(N41-B509>0,N41-B509,0)","v":1},{"$f":"IF(O41-B509>0,O41-B509,0)","v":2},{"$f":"IF(P41-B509>0,P41-B509,0)","v":3},{"$f":"IF(Q41-B509>0,Q41-B509,0)","v":4},{"$f":"IF(R41-B509>0,R41-B509,0)","v":5},{"$f":"IF(S41-B509>0,S41-B509,0)","v":6},{"$f":"IF(T41-B509>0,T41-B509,0)","v":7},{"$f":"IF(U41-B509>0,U41-B509,0)","v":8},{"$f":"IF(V41-B509>0,V41-B509,0)","v":9},{"$f":"IF(W41-B509>0,W41-B509,0)","v":10},{"$f":"IF(X41-B509>0,X41-B509,0)","v":11},{"$f":"IF(Y41-B509>0,Y41-B509,0)","v":12},{"$f":"IF(Z41-B509>0,Z41-B509,0)","v":13},{"$f":"IF(AA41-B509>0,AA41-B509,0)","v":14},{"$f":"IF(AB41-B509>0,AB41-B509,0)","v":15},{"$f":"IF(AC41-B509>0,AC41-B509,0)","v":16},{"$f":"IF(AD41-B509>0,AD41-B509,0)","v":17},{"$f":"IF(AE41-B509>0,AE41-B509,0)","v":18}]
[null,null,null,{"$f":"IF(D517=0,0,CHOOSE(D517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(E517=0,0,CHOOSE(E517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(F517=0,0,CHOOSE(F517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(G517=0,0,CHOOSE(G517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(H517=0,0,CHOOSE(H517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(I517=0,0,CHOOSE(I517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(J517=0,0,CHOOSE(J517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(K517=0,0,CHOOSE(K517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(L517=0,0,CHOOSE(L517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(M517=0,0,CHOOSE(M517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(N517=0,0,CHOOSE(N517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(O517=0,0,CHOOSE(O517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(P517=0,0,CHOOSE(P517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":0},{"$f":"IF(Q517=0,0,CHOOSE(Q517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":250},{"$f":"IF(R517=0,0,CHOOSE(R517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":500},{"$f":"IF(S517=0,0,CHOOSE(S517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":750},{"$f":"IF(T517=0,0,CHOOSE(T517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":1750},{"$f":"IF(U517=0,0,CHOOSE(U517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":2083.333333333333},{"$f":"IF(V517=0,0,CHOOSE(V517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":2416.6666666666661},{"$f":"IF(W517=0,0,CHOOSE(W517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":2749.9999999999991},{"$f":"IF(X517=0,0,CHOOSE(X517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":2749.9999999999991},{"$f":"IF(Y517=0,0,CHOOSE(Y517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":3083.3333333333321},{"$f":"IF(Z517=0,0,CHOOSE(Z517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":3416.6666666666652},{"$f":"IF(AA517=0,0,CHOOSE(AA517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":3833.3333333333321},{"$f":"IF(AB517=0,0,CHOOSE(AB517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":3999.9999999999991},{"$f":"IF(AC517=0,0,CHOOSE(AC517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":4249.9999999999991},{"$f":"IF(AD517=0,0,CHOOSE(AD517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":4749.9999999999991},{"$f":"IF(AE517=0,0,CHOOSE(AE517,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524,AF524))","v":5277.7777777777774}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B510>0,D41-B510,0)","v":0},{"$f":"IF(E41-B510>0,E41-B510,0)","v":0},{"$f":"IF(F41-B510>0,F41-B510,0)","v":0},{"$f":"IF(G41-B510>0,G41-B510,0)","v":0},{"$f":"IF(H41-B510>0,H41-B510,0)","v":0},{"$f":"IF(I41-B510>0,I41-B510,0)","v":0},{"$f":"IF(J41-B510>0,J41-B510,0)","v":0},{"$f":"IF(K41-B510>0,K41-B510,0)","v":0},{"$f":"IF(L41-B510>0,L41-B510,0)","v":0},{"$f":"IF(M41-B510>0,M41-B510,0)","v":0},{"$f":"IF(N41-B510>0,N41-B510,0)","v":0},{"$f":"IF(O41-B510>0,O41-B510,0)","v":0},{"$f":"IF(P41-B510>0,P41-B510,0)","v":0},{"$f":"IF(Q41-B510>0,Q41-B510,0)","v":1},{"$f":"IF(R41-B510>0,R41-B510,0)","v":2},{"$f":"IF(S41-B510>0,S41-B510,0)","v":3},{"$f":"IF(T41-B510>0,T41-B510,0)","v":4},{"$f":"IF(U41-B510>0,U41-B510,0)","v":5},{"$f":"IF(V41-B510>0,V41-B510,0)","v":6},{"$f":"IF(W41-B510>0,W41-B510,0)","v":7},{"$f":"IF(X41-B510>0,X41-B510,0)","v":8},{"$f":"IF(Y41-B510>0,Y41-B510,0)","v":9},{"$f":"IF(Z41-B510>0,Z41-B510,0)","v":10},{"$f":"IF(AA41-B510>0,AA41-B510,0)","v":11},{"$f":"IF(AB41-B510>0,AB41-B510,0)","v":12},{"$f":"IF(AC41-B510>0,AC41-B510,0)","v":13},{"$f":"IF(AD41-B510>0,AD41-B510,0)","v":14},{"$f":"IF(AE41-B510>0,AE41-B510,0)","v":15}]
[null,null,null,{"$f":"IF(D519=0,0,CHOOSE(D519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(E519=0,0,CHOOSE(E519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(F519=0,0,CHOOSE(F519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(G519=0,0,CHOOSE(G519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(H519=0,0,CHOOSE(H519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(I519=0,0,CHOOSE(I519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(J519=0,0,CHOOSE(J519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(K519=0,0,CHOOSE(K519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(L519=0,0,CHOOSE(L519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(M519=0,0,CHOOSE(M519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(N519=0,0,CHOOSE(N519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(O519=0,0,CHOOSE(O519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(P519=0,0,CHOOSE(P519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(Q519=0,0,CHOOSE(Q519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(R519=0,0,CHOOSE(R519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(S519=0,0,CHOOSE(S519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":0},{"$f":"IF(T519=0,0,CHOOSE(T519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":250},{"$f":"IF(U519=0,0,CHOOSE(U519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":500},{"$f":"IF(V519=0,0,CHOOSE(V519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":750},{"$f":"IF(W519=0,0,CHOOSE(W519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":1750},{"$f":"IF(X519=0,0,CHOOSE(X519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":2083.333333333333},{"$f":"IF(Y519=0,0,CHOOSE(Y519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":2416.6666666666661},{"$f":"IF(Z519=0,0,CHOOSE(Z519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":2749.9999999999991},{"$f":"IF(AA519=0,0,CHOOSE(AA519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":2749.9999999999991},{"$f":"IF(AB519=0,0,CHOOSE(AB519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":3083.3333333333321},{"$f":"IF(AC519=0,0,CHOOSE(AC519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":3416.6666666666652},{"$f":"IF(AD519=0,0,CHOOSE(AD519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":3833.3333333333321},{"$f":"IF(AE519=0,0,CHOOSE(AE519,D524,E524,F524,G524,H524,I524,J524,K524,L524,M524,N524,O524,P524,Q524,R524,S524,T524,U524,V524,W524,X524,Y524,Z524,AA524,AB524,AC524,AD524,AE524))","v":3999.9999999999991}]
[]
[{"$f":"+\"Output \"& PV_Base!A508&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$7","v":2018},{"$f":"D522+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F96","v":0},{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":250},{"$f":"Ext_Debt_Data!J96","v":250},{"$f":"Ext_Debt_Data!K96","v":250},{"$f":"Ext_Debt_Data!L96","v":1000},{"$f":"Ext_Debt_Data!M96","v":333.33333333333303},{"$f":"Ext_Debt_Data!N96","v":333.33333333333303},{"$f":"Ext_Debt_Data!O96","v":333.33333333333303},{"$f":"Ext_Debt_Data!P96","v":0},{"$f":"Ext_Debt_Data!Q96","v":333.33333333333303},{"$f":"Ext_Debt_Data!R96","v":333.33333333333303},{"$f":"Ext_Debt_Data!S96","v":416.66666666666697},{"$f":"Ext_Debt_Data!T96","v":166.66666666666703},{"$f":"Ext_Debt_Data!U96","v":250},{"$f":"Ext_Debt_Data!V96","v":500},{"$f":"Ext_Debt_Data!W96","v":527.77777777777806},{"$f":"Ext_Debt_Data!X96","v":555.55555555555611},{"$f":"Ext_Debt_Data!Y96","v":333.33333333333303},{"$f":"Ext_Debt_Data!Z96","v":222.222222222222},{"$f":"Ext_Debt_Data!AA96","v":0},{"$f":"Ext_Debt_Data!AB96","v":0},{"$f":"Ext_Debt_Data!AC96","v":0},{"$f":"Ext_Debt_Data!AD96","v":0},{"$f":"Ext_Debt_Data!AE96","v":0},{"$f":"Ext_Debt_Data!AF96","v":0},{"$f":"Ext_Debt_Data!AG96","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D523","v":0},{"$f":"SUM(D523:E523)","v":0},{"$f":"SUM(D523:F523)","v":0},{"$f":"SUM(D523:G523)","v":250},{"$f":"SUM(D523:H523)","v":500},{"$f":"SUM(D523:I523)","v":750},{"$f":"SUM(D523:J523)","v":1750},{"$f":"SUM(D523:K523)","v":2083.333333333333},{"$f":"SUM(D523:L523)","v":2416.6666666666661},{"$f":"SUM(D523:M523)","v":2749.9999999999991},{"$f":"SUM(D523:N523)","v":2749.9999999999991},{"$f":"SUM(D523:O523)","v":3083.3333333333321},{"$f":"SUM(D523:P523)","v":3416.6666666666652},{"$f":"SUM(D523:Q523)","v":3833.3333333333321},{"$f":"SUM(D523:R523)","v":3999.9999999999991},{"$f":"SUM(D523:S523)","v":4249.9999999999991},{"$f":"SUM(D523:T523)","v":4749.9999999999991},{"$f":"SUM(D523:U523)","v":5277.7777777777774},{"$f":"SUM(D523:V523)","v":5833.3333333333339},{"$f":"SUM(D523:W523)","v":6166.666666666667},{"$f":"SUM(D523:X523)","v":6388.8888888888887},{"$f":"SUM(D523:Y523)","v":6388.8888888888887},{"$f":"SUM(D523:Z523)","v":6388.8888888888887},{"$f":"SUM(D523:AA523)","v":6388.8888888888887},{"$f":"SUM(D523:AB523)","v":6388.8888888888887},{"$f":"SUM(D523:AC523)","v":6388.8888888888887},{"$f":"SUM(D523:AD523)","v":6388.8888888888887},{"$f":"SUM(D523:AE523)","v":6388.8888888888887}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D523-D529","v":0},{"$f":"D525+E523-E529","v":0},0,250,500,750,1750,2083.333333333333,2416.6666666666661,2749.9999999999991,2749.9999999999991,3083.3333333333321,3416.6666666666652,3749.9999999999986,3749.9999999999991,3749.9999999999991,3749.9999999999991,3749.9999999999995,3750.0000000000005,3750.0000000000005,3750.0000000000005,3527.7777777777783,3305.5555555555561,2944.4444444444453,2638.8888888888896,2361.1111111111118,2055.5555555555561,1629.62962962963]
[null,null,{"$f":"+TEXT(C515,\"#\")&\"   \"&TEXT(A508,\"#\")","v":"PV of debt   Eurobond"},{"$f":"IF($B511>=$B512,D523,D523*D515/100)","v":0},{"$f":"IF($B511>=$B512,D526-E529+E523,D526*(1+$B512)-E527+E523*$D515/100)","v":0},{"$f":"IF($B511>=$B512,E526-F529+F523,E526*(1+$B512)-F527+F523*$D515/100)","v":0},{"$f":"IF($B511>=$B512,F526-G529+G523,F526*(1+$B512)-G527+G523*$D515/100)","v":250},{"$f":"IF($B511>=$B512,G526-H529+H523,G526*(1+$B512)-H527+H523*$D515/100)","v":500},{"$f":"IF($B511>=$B512,H526-I529+I523,H526*(1+$B512)-I527+I523*$D515/100)","v":750},{"$f":"IF($B511>=$B512,I526-J529+J523,I526*(1+$B512)-J527+J523*$D515/100)","v":1750},{"$f":"IF($B511>=$B512,J526-K529+K523,J526*(1+$B512)-K527+K523*$D515/100)","v":2083.333333333333},{"$f":"IF($B511>=$B512,K526-L529+L523,K526*(1+$B512)-L527+L523*$D515/100)","v":2416.6666666666661},{"$f":"IF($B511>=$B512,L526-M529+M523,L526*(1+$B512)-M527+M523*$D515/100)","v":2749.9999999999991},{"$f":"IF($B511>=$B512,M526-N529+N523,M526*(1+$B512)-N527+N523*$D515/100)","v":2749.9999999999991},{"$f":"IF($B511>=$B512,N526-O529+O523,N526*(1+$B512)-O527+O523*$D515/100)","v":3083.3333333333321},{"$f":"IF($B511>=$B512,O526-P529+P523,O526*(1+$B512)-P527+P523*$D515/100)","v":3416.6666666666652},{"$f":"IF($B511>=$B512,P526-Q529+Q523,P526*(1+$B512)-Q527+Q523*$D515/100)","v":3749.9999999999986},{"$f":"IF($B511>=$B512,Q526-R529+R523,Q526*(1+$B512)-R527+R523*$D515/100)","v":3749.9999999999991},{"$f":"IF($B511>=$B512,R526-S529+S523,R526*(1+$B512)-S527+S523*$D515/100)","v":3749.9999999999991},{"$f":"IF($B511>=$B512,S526-T529+T523,S526*(1+$B512)-T527+T523*$D515/100)","v":3749.9999999999991},{"$f":"IF($B511>=$B512,T526-U529+U523,T526*(1+$B512)-U527+U523*$D515/100)","v":3749.9999999999991},{"$f":"IF($B511>=$B512,U526-V529+V523,U526*(1+$B512)-V527+V523*$D515/100)","v":3750},{"$f":"IF($B511>=$B512,V526-W529+W523,V526*(1+$B512)-W527+W523*$D515/100)","v":3750},{"$f":"IF($B511>=$B512,W526-X529+X523,W526*(1+$B512)-X527+X523*$D515/100)","v":3750},{"$f":"IF($B511>=$B512,X526-Y529+Y523,X526*(1+$B512)-Y527+Y523*$D515/100)","v":3527.7777777777778},{"$f":"IF($B511>=$B512,Y526-Z529+Z523,Y526*(1+$B512)-Z527+Z523*$D515/100)","v":3305.5555555555557},{"$f":"IF($B511>=$B512,Z526-AA529+AA523,Z526*(1+$B512)-AA527+AA523*$D515/100)","v":2944.4444444444448},{"$f":"IF($B511>=$B512,AA526-AB529+AB523,AA526*(1+$B512)-AB527+AB523*$D515/100)","v":2638.8888888888891},{"$f":"IF($B511>=$B512,AB526-AC529+AC523,AB526*(1+$B512)-AC527+AC523*$D515/100)","v":2361.1111111111113},{"$f":"IF($B511>=$B512,AC526-AD529+AD523,AC526*(1+$B512)-AD527+AD523*$D515/100)","v":2055.5555555555557},{"$f":"IF($B511>=$B512,AD526-AE529+AE523,AD526*(1+$B512)-AE527+AE523*$D515/100)","v":1629.6296296296296}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D528+D529","v":0},0,0,0,22.5,45,67.5,157.5,187.49999999999997,217.49999999999994,247.49999999999991,247.49999999999991,277.49999999999989,390.83333333333314,504.16666666666652,587.49999999999989,837.49999999999989,865.2777777777776,893.0555555555552,670.83333333333303,559.72222222222206,559.72222222222206,539.72222222222206,658.61111111111109,570.55555555555566,515.27777777777806,518.05555555555566,610.92592592592609]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B511*D525","v":0},{"$f":"$B511*E525","v":0},0,22.5,45,67.5,157.5,187.49999999999997,217.49999999999994,247.49999999999991,247.49999999999991,277.49999999999989,307.49999999999983,337.49999999999989,337.49999999999989,337.49999999999989,337.49999999999989,337.49999999999994,337.50000000000006,337.50000000000006,337.50000000000006,317.50000000000006,297.50000000000006,265.00000000000006,237.50000000000006,212.50000000000006,185.00000000000006]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D518-D520)/(B510-B509)","v":0},{"$f":"(E518-E520)/(B510-B509)","v":0},{"$f":"(F518-F520)/(B510-B509)","v":0},{"$f":"(G518-G520)/(B510-B509)","v":0},{"$f":"(H518-H520)/(B510-B509)","v":0},{"$f":"(I518-I520)/(B510-B509)","v":0},{"$f":"(J518-J520)/(B510-B509)","v":0},{"$f":"(K518-K520)/(B510-B509)","v":0},{"$f":"(L518-L520)/(B510-B509)","v":0},{"$f":"(M518-M520)/(B510-B509)","v":0},{"$f":"(N518-N520)/(B510-B509)","v":0},{"$f":"(O518-O520)/(B510-B509)","v":0},{"$f":"(P518-P520)/(B510-B509)","v":0},{"$f":"(Q518-Q520)/(B510-B509)","v":83.333333333333329},{"$f":"(R518-R520)/(B510-B509)","v":166.66666666666666},{"$f":"(S518-S520)/(B510-B509)","v":250},{"$f":"(T518-T520)/(B510-B509)","v":500},{"$f":"(U518-U520)/(B510-B509)","v":527.77777777777771},{"$f":"(V518-V520)/(B510-B509)","v":555.55555555555532},{"$f":"(W518-W520)/(B510-B509)","v":333.33333333333303},{"$f":"(X518-X520)/(B510-B509)","v":222.22222222222203},{"$f":"(Y518-Y520)/(B510-B509)","v":222.22222222222203},{"$f":"(Z518-Z520)/(B510-B509)","v":222.22222222222203},{"$f":"(AA518-AA520)/(B510-B509)","v":361.11111111111103},{"$f":"(AB518-AB520)/(B510-B509)","v":305.55555555555566},{"$f":"(AC518-AC520)/(B510-B509)","v":277.777777777778},{"$f":"(AD518-AD520)/(B510-B509)","v":305.55555555555566},{"$f":"(AE518-AE520)/(B510-B509)","v":425.92592592592609}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B35","v":"Commecial Bank"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A534&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":3},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A534&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":12},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A534&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35","v":0.05},{"$f":"$C$10","v":"Debt stock"},{"$f":"D536-D538","v":100},{"$f":"D537-E538","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[{"$f":"+\"Discount \"& PV_Base!A534&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D534-D534-1<B535,0,IF(D534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(E534-D534-1<B535,0,IF(E534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(F534-D534-1<B535,0,IF(F534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(G534-D534-1<B535,0,IF(G534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(H534-D534-1<B535,0,IF(H534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(I534-D534-1<B535,0,IF(I534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(J534-D534-1<B535,0,IF(J534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(K534-D534-1<B535,0,IF(K534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(L534-D534-1<B535,0,IF(L534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(M534-D534-1<B535,0,IF(M534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(N534-D534-1<B535,0,IF(N534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(O534-D534-1<B535,0,IF(O534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(P534-D534-1<B535,0,IF(P534-D534-1<B536,D536/(B536-B535),0))","v":11.111111111111111},{"$f":"IF(Q534-D534-1<B535,0,IF(Q534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(R534-D534-1<B535,0,IF(R534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(S534-D534-1<B535,0,IF(S534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(T534-D534-1<B535,0,IF(T534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(U534-D534-1<B535,0,IF(U534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(V534-D534-1<B535,0,IF(V534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(W534-D534-1<B535,0,IF(W534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(X534-D534-1<B535,0,IF(X534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(Y534-D534-1<B535,0,IF(Y534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(Z534-D534-1<B535,0,IF(Z534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AA534-D534-1<B535,0,IF(AA534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AB534-D534-1<B535,0,IF(AB534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AC534-D534-1<B535,0,IF(AC534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AD534-D534-1<B535,0,IF(AD534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AE534-D534-1<B535,0,IF(AE534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AF534-D534-1<B535,0,IF(AF534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AG534-D534-1<B535,0,IF(AG534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AH534-D534-1<B535,0,IF(AH534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AI534-D534-1<B535,0,IF(AI534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AJ534-D534-1<B535,0,IF(AJ534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AK534-D534-1<B535,0,IF(AK534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AL534-D534-1<B535,0,IF(AL534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AM534-D534-1<B535,0,IF(AM534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AN534-D534-1<B535,0,IF(AN534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AO534-D534-1<B535,0,IF(AO534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AP534-D534-1<B535,0,IF(AP534-D534-1<B536,D536/(B536-B535),0))","v":0},{"$f":"IF(AQ534-D534-1<B535,0,IF(AQ534-D534-1<B536,D536/(B536-B535),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B537*D537","v":5},{"$f":"$B537*E537","v":5},5,5,4.4444444444444446,3.8888888888888888,3.333333333333333,2.7777777777777772,2.2222222222222214,1.6666666666666659,1.1111111111111103,0.55555555555555469,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D538+D539","v":0},5,5,5,16.111111111111111,15.555555555555555,15,14.444444444444443,13.888888888888888,13.333333333333332,12.777777777777777,12.222222222222221,11.666666666666666,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B537>=$B538, D537, NPV($B538,E540:$BD540))","v":100},{"$f":"IF($B537>=$B538, E537, NPV($B538,F540:$BD540))","v":100},{"$f":"IF($B537>=$B538, F537, NPV($B538,G540:$BD540))","v":100},{"$f":"IF($B537>=$B538, G537, NPV($B538,H540:$BD540))","v":100},{"$f":"IF($B537>=$B538, H537, NPV($B538,I540:$BD540))","v":88.888888888888886},{"$f":"IF($B537>=$B538, I537, NPV($B538,J540:$BD540))","v":77.777777777777771},{"$f":"IF($B537>=$B538, J537, NPV($B538,K540:$BD540))","v":66.666666666666657},{"$f":"IF($B537>=$B538, K537, NPV($B538,L540:$BD540))","v":55.555555555555543},{"$f":"IF($B537>=$B538, L537, NPV($B538,M540:$BD540))","v":44.444444444444429},{"$f":"IF($B537>=$B538, M537, NPV($B538,N540:$BD540))","v":33.333333333333314},{"$f":"IF($B537>=$B538, N537, NPV($B538,O540:$BD540))","v":22.222222222222204},{"$f":"IF($B537>=$B538, O537, NPV($B538,P540:$BD540))","v":11.111111111111093},{"$f":"IF($B537>=$B538, P537, NPV($B538,Q540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, Q537, NPV($B538,R540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, R537, NPV($B538,S540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, S537, NPV($B538,T540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, T537, NPV($B538,U540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, U537, NPV($B538,V540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, V537, NPV($B538,W540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, W537, NPV($B538,X540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, X537, NPV($B538,Y540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, Y537, NPV($B538,Z540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, Z537, NPV($B538,AA540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AA537, NPV($B538,AB540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AB537, NPV($B538,AC540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AC537, NPV($B538,AD540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AD537, NPV($B538,AE540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AE537, NPV($B538,AF540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AF537, NPV($B538,AG540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AG537, NPV($B538,AH540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AH537, NPV($B538,AI540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AI537, NPV($B538,AJ540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AJ537, NPV($B538,AK540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AK537, NPV($B538,AL540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AL537, NPV($B538,AM540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AM537, NPV($B538,AN540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AN537, NPV($B538,AO540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AO537, NPV($B538,AP540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AP537, NPV($B538,AQ540:$BD540))","v":-1.7763568394002505E-14},{"$f":"IF($B537>=$B538, AQ537, NPV($B538,AR540:$BD540))","v":-1.7763568394002505E-14}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D541=0,0,(1-D541/D537)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B535>0,D41-B535,0)","v":0},{"$f":"IF(E41-B535>0,E41-B535,0)","v":0},{"$f":"IF(F41-B535>0,F41-B535,0)","v":0},{"$f":"IF(G41-B535>0,G41-B535,0)","v":0},{"$f":"IF(H41-B535>0,H41-B535,0)","v":1},{"$f":"IF(I41-B535>0,I41-B535,0)","v":2},{"$f":"IF(J41-B535>0,J41-B535,0)","v":3},{"$f":"IF(K41-B535>0,K41-B535,0)","v":4},{"$f":"IF(L41-B535>0,L41-B535,0)","v":5},{"$f":"IF(M41-B535>0,M41-B535,0)","v":6},{"$f":"IF(N41-B535>0,N41-B535,0)","v":7},{"$f":"IF(O41-B535>0,O41-B535,0)","v":8},{"$f":"IF(P41-B535>0,P41-B535,0)","v":9},{"$f":"IF(Q41-B535>0,Q41-B535,0)","v":10},{"$f":"IF(R41-B535>0,R41-B535,0)","v":11},{"$f":"IF(S41-B535>0,S41-B535,0)","v":12},{"$f":"IF(T41-B535>0,T41-B535,0)","v":13},{"$f":"IF(U41-B535>0,U41-B535,0)","v":14},{"$f":"IF(V41-B535>0,V41-B535,0)","v":15},{"$f":"IF(W41-B535>0,W41-B535,0)","v":16},{"$f":"IF(X41-B535>0,X41-B535,0)","v":17},{"$f":"IF(Y41-B535>0,Y41-B535,0)","v":18},{"$f":"IF(Z41-B535>0,Z41-B535,0)","v":19},{"$f":"IF(AA41-B535>0,AA41-B535,0)","v":20},{"$f":"IF(AB41-B535>0,AB41-B535,0)","v":21},{"$f":"IF(AC41-B535>0,AC41-B535,0)","v":22},{"$f":"IF(AD41-B535>0,AD41-B535,0)","v":23},{"$f":"IF(AE41-B535>0,AE41-B535,0)","v":24}]
[null,null,null,{"$f":"IF(D543=0,0,CHOOSE(D543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(E543=0,0,CHOOSE(E543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(F543=0,0,CHOOSE(F543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(G543=0,0,CHOOSE(G543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":0},{"$f":"IF(H543=0,0,CHOOSE(H543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":245.78076719021101},{"$f":"IF(I543=0,0,CHOOSE(I543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":544.38551472404401},{"$f":"IF(J543=0,0,CHOOSE(J543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":809.78432294065806},{"$f":"IF(K543=0,0,CHOOSE(K543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":1145.6443229406582},{"$f":"IF(L543=0,0,CHOOSE(L543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":1810.6443229406582},{"$f":"IF(M543=0,0,CHOOSE(M543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":2825.6443229406582},{"$f":"IF(N543=0,0,CHOOSE(N543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":3878.080053651398},{"$f":"IF(O543=0,0,CHOOSE(O543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":5006.9245120248579},{"$f":"IF(P543=0,0,CHOOSE(P543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":6414.9380259599784},{"$f":"IF(Q543=0,0,CHOOSE(Q543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":7907.2793780538886},{"$f":"IF(R543=0,0,CHOOSE(R543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":9488.7488306064697},{"$f":"IF(S543=0,0,CHOOSE(S543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":11165.29335694892},{"$f":"IF(T543=0,0,CHOOSE(T543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":12944.055637623049},{"$f":"IF(U543=0,0,CHOOSE(U543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":14832.205687537638},{"$f":"IF(V543=0,0,CHOOSE(V543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":16838.244392448407},{"$f":"IF(W543=0,0,CHOOSE(W543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":18970.293888529995},{"$f":"IF(X543=0,0,CHOOSE(X543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":21236.855969492397},{"$f":"IF(Y543=0,0,CHOOSE(Y543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":23648.192381891426},{"$f":"IF(Z543=0,0,CHOOSE(Z543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":26214.237622754805},{"$f":"IF(AA543=0,0,CHOOSE(AA543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":28939.324470894415},{"$f":"IF(AB543=0,0,CHOOSE(AB543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":31838.806627694135},{"$f":"IF(AC543=0,0,CHOOSE(AC543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":31838.806627694135},{"$f":"IF(AD543=0,0,CHOOSE(AD543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":31838.806627694135},{"$f":"IF(AE543=0,0,CHOOSE(AE543,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550,AF550))","v":31838.806627694135}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B536>0,D41-B536,0)","v":0},{"$f":"IF(E41-B536>0,E41-B536,0)","v":0},{"$f":"IF(F41-B536>0,F41-B536,0)","v":0},{"$f":"IF(G41-B536>0,G41-B536,0)","v":0},{"$f":"IF(H41-B536>0,H41-B536,0)","v":0},{"$f":"IF(I41-B536>0,I41-B536,0)","v":0},{"$f":"IF(J41-B536>0,J41-B536,0)","v":0},{"$f":"IF(K41-B536>0,K41-B536,0)","v":0},{"$f":"IF(L41-B536>0,L41-B536,0)","v":0},{"$f":"IF(M41-B536>0,M41-B536,0)","v":0},{"$f":"IF(N41-B536>0,N41-B536,0)","v":0},{"$f":"IF(O41-B536>0,O41-B536,0)","v":0},{"$f":"IF(P41-B536>0,P41-B536,0)","v":0},{"$f":"IF(Q41-B536>0,Q41-B536,0)","v":1},{"$f":"IF(R41-B536>0,R41-B536,0)","v":2},{"$f":"IF(S41-B536>0,S41-B536,0)","v":3},{"$f":"IF(T41-B536>0,T41-B536,0)","v":4},{"$f":"IF(U41-B536>0,U41-B536,0)","v":5},{"$f":"IF(V41-B536>0,V41-B536,0)","v":6},{"$f":"IF(W41-B536>0,W41-B536,0)","v":7},{"$f":"IF(X41-B536>0,X41-B536,0)","v":8},{"$f":"IF(Y41-B536>0,Y41-B536,0)","v":9},{"$f":"IF(Z41-B536>0,Z41-B536,0)","v":10},{"$f":"IF(AA41-B536>0,AA41-B536,0)","v":11},{"$f":"IF(AB41-B536>0,AB41-B536,0)","v":12},{"$f":"IF(AC41-B536>0,AC41-B536,0)","v":13},{"$f":"IF(AD41-B536>0,AD41-B536,0)","v":14},{"$f":"IF(AE41-B536>0,AE41-B536,0)","v":15}]
[null,null,null,{"$f":"IF(D545=0,0,CHOOSE(D545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(E545=0,0,CHOOSE(E545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(F545=0,0,CHOOSE(F545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(G545=0,0,CHOOSE(G545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(H545=0,0,CHOOSE(H545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(I545=0,0,CHOOSE(I545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(J545=0,0,CHOOSE(J545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(K545=0,0,CHOOSE(K545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(L545=0,0,CHOOSE(L545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(M545=0,0,CHOOSE(M545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(N545=0,0,CHOOSE(N545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(O545=0,0,CHOOSE(O545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(P545=0,0,CHOOSE(P545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":0},{"$f":"IF(Q545=0,0,CHOOSE(Q545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":245.78076719021101},{"$f":"IF(R545=0,0,CHOOSE(R545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":544.38551472404401},{"$f":"IF(S545=0,0,CHOOSE(S545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":809.78432294065806},{"$f":"IF(T545=0,0,CHOOSE(T545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":1145.6443229406582},{"$f":"IF(U545=0,0,CHOOSE(U545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":1810.6443229406582},{"$f":"IF(V545=0,0,CHOOSE(V545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":2825.6443229406582},{"$f":"IF(W545=0,0,CHOOSE(W545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":3878.080053651398},{"$f":"IF(X545=0,0,CHOOSE(X545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":5006.9245120248579},{"$f":"IF(Y545=0,0,CHOOSE(Y545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":6414.9380259599784},{"$f":"IF(Z545=0,0,CHOOSE(Z545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":7907.2793780538886},{"$f":"IF(AA545=0,0,CHOOSE(AA545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":9488.7488306064697},{"$f":"IF(AB545=0,0,CHOOSE(AB545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":11165.29335694892},{"$f":"IF(AC545=0,0,CHOOSE(AC545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":12944.055637623049},{"$f":"IF(AD545=0,0,CHOOSE(AD545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":14832.205687537638},{"$f":"IF(AE545=0,0,CHOOSE(AE545,D550,E550,F550,G550,H550,I550,J550,K550,L550,M550,N550,O550,P550,Q550,R550,S550,T550,U550,V550,W550,X550,Y550,Z550,AA550,AB550,AC550,AD550,AE550))","v":16838.244392448407}]
[]
[{"$f":"+\"Output \"& PV_Base!A534&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$7","v":2018},{"$f":"D548+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F97","v":245.78076719021101},{"$f":"Ext_Debt_Data!G97","v":298.60474753383301},{"$f":"Ext_Debt_Data!H97","v":265.39880821661399},{"$f":"Ext_Debt_Data!I97","v":335.86},{"$f":"Ext_Debt_Data!J97","v":665},{"$f":"Ext_Debt_Data!K97","v":1015},{"$f":"Ext_Debt_Data!L97","v":1052.43573071074},{"$f":"Ext_Debt_Data!M97","v":1128.8444583734602},{"$f":"Ext_Debt_Data!N97","v":1408.01351393512},{"$f":"Ext_Debt_Data!O97","v":1492.34135209391},{"$f":"Ext_Debt_Data!P97","v":1581.4694525525802},{"$f":"Ext_Debt_Data!Q97","v":1676.5445263424499},{"$f":"Ext_Debt_Data!R97","v":1778.7622806741299},{"$f":"Ext_Debt_Data!S97","v":1888.1500499145898},{"$f":"Ext_Debt_Data!T97","v":2006.0387049107699},{"$f":"Ext_Debt_Data!U97","v":2132.04949608159},{"$f":"Ext_Debt_Data!V97","v":2266.5620809624002},{"$f":"Ext_Debt_Data!W97","v":2411.33641239903},{"$f":"Ext_Debt_Data!X97","v":2566.0452408633801},{"$f":"Ext_Debt_Data!Y97","v":2725.0868481396096},{"$f":"Ext_Debt_Data!Z97","v":2899.4821567997196},{"$f":"Ext_Debt_Data!AA97","v":0},{"$f":"Ext_Debt_Data!AB97","v":0},{"$f":"Ext_Debt_Data!AC97","v":0},{"$f":"Ext_Debt_Data!AD97","v":0},{"$f":"Ext_Debt_Data!AE97","v":0},{"$f":"Ext_Debt_Data!AF97","v":0},{"$f":"Ext_Debt_Data!AG97","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D549","v":245.78076719021101},{"$f":"SUM(D549:E549)","v":544.38551472404401},{"$f":"SUM(D549:F549)","v":809.78432294065806},{"$f":"SUM(D549:G549)","v":1145.6443229406582},{"$f":"SUM(D549:H549)","v":1810.6443229406582},{"$f":"SUM(D549:I549)","v":2825.6443229406582},{"$f":"SUM(D549:J549)","v":3878.080053651398},{"$f":"SUM(D549:K549)","v":5006.9245120248579},{"$f":"SUM(D549:L549)","v":6414.9380259599784},{"$f":"SUM(D549:M549)","v":7907.2793780538886},{"$f":"SUM(D549:N549)","v":9488.7488306064697},{"$f":"SUM(D549:O549)","v":11165.29335694892},{"$f":"SUM(D549:P549)","v":12944.055637623049},{"$f":"SUM(D549:Q549)","v":14832.205687537638},{"$f":"SUM(D549:R549)","v":16838.244392448407},{"$f":"SUM(D549:S549)","v":18970.293888529995},{"$f":"SUM(D549:T549)","v":21236.855969492397},{"$f":"SUM(D549:U549)","v":23648.192381891426},{"$f":"SUM(D549:V549)","v":26214.237622754805},{"$f":"SUM(D549:W549)","v":28939.324470894415},{"$f":"SUM(D549:X549)","v":31838.806627694135},{"$f":"SUM(D549:Y549)","v":31838.806627694135},{"$f":"SUM(D549:Z549)","v":31838.806627694135},{"$f":"SUM(D549:AA549)","v":31838.806627694135},{"$f":"SUM(D549:AB549)","v":31838.806627694135},{"$f":"SUM(D549:AC549)","v":31838.806627694135},{"$f":"SUM(D549:AD549)","v":31838.806627694135},{"$f":"SUM(D549:AE549)","v":31838.806627694135}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D549-D555","v":245.78076719021101},{"$f":"D551+E549-E555","v":544.38551472404401},809.78432294065806,1145.6443229406582,1783.3353488084126,2737.8480693946299,3700.3077642230742,4701.8584089364613,5908.6892203226198,7087.0700920897907,8237.6417609033269,9357.8613414652373,10423.852730366036,11460.725156851327,12472.94571555294,13454.383096744723,14410.010587186856,15374.506847963999,16383.596525548739,17431.770725368504,18527.92716467183,16613.121125123893,14579.014653490458,12417.839582347353,10120.782552264551,8021.3657755899858,6131.7434489059306,4465.014311656405]
[null,null,{"$f":"+TEXT(C541,\"#\")&\"   \"&TEXT(A534,\"#\")","v":"PV of debt   Commecial Bank"},{"$f":"IF($B537>=$B538,D549,D549*D541/100)","v":245.78076719021101},{"$f":"IF($B537>=$B538,D552-E555+E549,D552*(1+$B538)-E553+E549*$D541/100)","v":544.38551472404401},{"$f":"IF($B537>=$B538,E552-F555+F549,E552*(1+$B538)-F553+F549*$D541/100)","v":809.78432294065806},{"$f":"IF($B537>=$B538,F552-G555+G549,F552*(1+$B538)-G553+G549*$D541/100)","v":1145.6443229406582},{"$f":"IF($B537>=$B538,G552-H555+H549,G552*(1+$B538)-H553+H549*$D541/100)","v":1783.3353488084126},{"$f":"IF($B537>=$B538,H552-I555+I549,H552*(1+$B538)-I553+I549*$D541/100)","v":2737.8480693946299},{"$f":"IF($B537>=$B538,I552-J555+J549,I552*(1+$B538)-J553+J549*$D541/100)","v":3700.3077642230746},{"$f":"IF($B537>=$B538,J552-K555+K549,J552*(1+$B538)-K553+K549*$D541/100)","v":4701.8584089364613},{"$f":"IF($B537>=$B538,K552-L555+L549,K552*(1+$B538)-L553+L549*$D541/100)","v":5908.6892203226198},{"$f":"IF($B537>=$B538,L552-M555+M549,L552*(1+$B538)-M553+M549*$D541/100)","v":7087.0700920897907},{"$f":"IF($B537>=$B538,M552-N555+N549,M552*(1+$B538)-N553+N549*$D541/100)","v":8237.6417609033269},{"$f":"IF($B537>=$B538,N552-O555+O549,N552*(1+$B538)-O553+O549*$D541/100)","v":9357.8613414652373},{"$f":"IF($B537>=$B538,O552-P555+P549,O552*(1+$B538)-P553+P549*$D541/100)","v":10423.852730366036},{"$f":"IF($B537>=$B538,P552-Q555+Q549,P552*(1+$B538)-Q553+Q549*$D541/100)","v":11460.725156851327},{"$f":"IF($B537>=$B538,Q552-R555+R549,Q552*(1+$B538)-R553+R549*$D541/100)","v":12472.94571555294},{"$f":"IF($B537>=$B538,R552-S555+S549,R552*(1+$B538)-S553+S549*$D541/100)","v":13454.383096744723},{"$f":"IF($B537>=$B538,S552-T555+T549,S552*(1+$B538)-T553+T549*$D541/100)","v":14410.010587186856},{"$f":"IF($B537>=$B538,T552-U555+U549,T552*(1+$B538)-U553+U549*$D541/100)","v":15374.506847963999},{"$f":"IF($B537>=$B538,U552-V555+V549,U552*(1+$B538)-V553+V549*$D541/100)","v":16383.596525548739},{"$f":"IF($B537>=$B538,V552-W555+W549,V552*(1+$B538)-W553+W549*$D541/100)","v":17431.770725368504},{"$f":"IF($B537>=$B538,W552-X555+X549,W552*(1+$B538)-X553+X549*$D541/100)","v":18527.92716467183},{"$f":"IF($B537>=$B538,X552-Y555+Y549,X552*(1+$B538)-Y553+Y549*$D541/100)","v":16613.121125123893},{"$f":"IF($B537>=$B538,Y552-Z555+Z549,Y552*(1+$B538)-Z553+Z549*$D541/100)","v":14579.014653490458},{"$f":"IF($B537>=$B538,Z552-AA555+AA549,Z552*(1+$B538)-AA553+AA549*$D541/100)","v":12417.839582347353},{"$f":"IF($B537>=$B538,AA552-AB555+AB549,AA552*(1+$B538)-AB553+AB549*$D541/100)","v":10120.782552264551},{"$f":"IF($B537>=$B538,AB552-AC555+AC549,AB552*(1+$B538)-AC553+AC549*$D541/100)","v":8021.3657755899858},{"$f":"IF($B537>=$B538,AC552-AD555+AD549,AC552*(1+$B538)-AD553+AD549*$D541/100)","v":6131.7434489059306},{"$f":"IF($B537>=$B538,AD552-AE555+AE549,AD552*(1+$B538)-AE553+AE549*$D541/100)","v":4465.014311656405}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D554+D555","v":0},12.289038359510551,27.219275736202203,40.489216147032906,84.591190279278578,149.6540468542033,226.86843935202683,312.30920187122683,436.27562299578511,609.39494134287088,785.25128834353382,968.20703382570616,1180.6639588465928,1372.4702599475993,1566.8544040517249,1774.2594006674537,1983.6537453575017,2167.3406809812295,2325.6809056768388,2496.0924745972811,2674.9142537648186,2841.2023977815302,2864.7625278896298,2890.1258038176279,2917.9490092001693,2605.4559042877927,2290.6906154635544,1973.3163096948219]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B537*D551","v":12.289038359510551},{"$f":"$B537*E551","v":27.219275736202203},40.489216147032906,57.282216147032912,89.166767440420642,136.89240346973151,185.01538821115372,235.09292044682309,295.43446101613102,354.35350460448956,411.88208804516637,467.89306707326188,521.19263651830181,573.03625784256644,623.64728577764708,672.71915483723615,720.50052935934286,768.72534239820004,819.17982627743697,871.58853626842529,926.39635823359151,830.65605625619469,728.9507326745229,620.89197911736767,506.03912761322755,401.06828877949931,306.58717244529652]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D544-D546)/(B536-B535)","v":0},{"$f":"(E544-E546)/(B536-B535)","v":0},{"$f":"(F544-F546)/(B536-B535)","v":0},{"$f":"(G544-G546)/(B536-B535)","v":0},{"$f":"(H544-H546)/(B536-B535)","v":27.308974132245666},{"$f":"(I544-I546)/(B536-B535)","v":60.487279413782666},{"$f":"(J544-J546)/(B536-B535)","v":89.976035882295335},{"$f":"(K544-K546)/(B536-B535)","v":127.29381366007313},{"$f":"(L544-L546)/(B536-B535)","v":201.18270254896203},{"$f":"(M544-M546)/(B536-B535)","v":313.9604803267398},{"$f":"(N544-N546)/(B536-B535)","v":430.8977837390442},{"$f":"(O544-O546)/(B536-B535)","v":556.32494578053979},{"$f":"(P544-P546)/(B536-B535)","v":712.77089177333096},{"$f":"(Q544-Q546)/(B536-B535)","v":851.27762342929748},{"$f":"(R544-R546)/(B536-B535)","v":993.81814620915839},{"$f":"(S544-S546)/(B536-B535)","v":1150.6121148898067},{"$f":"(T544-T546)/(B536-B535)","v":1310.9345905202656},{"$f":"(U544-U546)/(B536-B535)","v":1446.8401516218867},{"$f":"(V544-V546)/(B536-B535)","v":1556.9555632786387},{"$f":"(W544-W546)/(B536-B535)","v":1676.9126483198443},{"$f":"(X544-X546)/(B536-B535)","v":1803.3257174963933},{"$f":"(Y544-Y546)/(B536-B535)","v":1914.8060395479386},{"$f":"(Z544-Z546)/(B536-B535)","v":2034.1064716334351},{"$f":"(AA544-AA546)/(B536-B535)","v":2161.175071143105},{"$f":"(AB544-AB546)/(B536-B535)","v":2297.0570300828017},{"$f":"(AC544-AC546)/(B536-B535)","v":2099.416776674565},{"$f":"(AD544-AD546)/(B536-B535)","v":1889.622326684055},{"$f":"(AE544-AE546)/(B536-B535)","v":1666.7291372495254}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B36","v":"COM3"},null,null,{"$f":"D41","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ41","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A560&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":1},null,{"$f":"D42","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ42","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[{"$f":"+\"Maturity \"& PV_Base!A560&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A560&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36","v":0.05},{"$f":"$C$10","v":"Debt stock"},{"$f":"D562-D564","v":100},{"$f":"D563-E564","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& PV_Base!A560&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D560-D560-1<B561,0,IF(D560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(E560-D560-1<B561,0,IF(E560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(F560-D560-1<B561,0,IF(F560-D560-1<B562,D562/(B562-B561),0))","v":25},{"$f":"IF(G560-D560-1<B561,0,IF(G560-D560-1<B562,D562/(B562-B561),0))","v":25},{"$f":"IF(H560-D560-1<B561,0,IF(H560-D560-1<B562,D562/(B562-B561),0))","v":25},{"$f":"IF(I560-D560-1<B561,0,IF(I560-D560-1<B562,D562/(B562-B561),0))","v":25},{"$f":"IF(J560-D560-1<B561,0,IF(J560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(K560-D560-1<B561,0,IF(K560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(L560-D560-1<B561,0,IF(L560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(M560-D560-1<B561,0,IF(M560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(N560-D560-1<B561,0,IF(N560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(O560-D560-1<B561,0,IF(O560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(P560-D560-1<B561,0,IF(P560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Q560-D560-1<B561,0,IF(Q560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(R560-D560-1<B561,0,IF(R560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(S560-D560-1<B561,0,IF(S560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(T560-D560-1<B561,0,IF(T560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(U560-D560-1<B561,0,IF(U560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(V560-D560-1<B561,0,IF(V560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(W560-D560-1<B561,0,IF(W560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(X560-D560-1<B561,0,IF(X560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Y560-D560-1<B561,0,IF(Y560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(Z560-D560-1<B561,0,IF(Z560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AA560-D560-1<B561,0,IF(AA560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AB560-D560-1<B561,0,IF(AB560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AC560-D560-1<B561,0,IF(AC560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AD560-D560-1<B561,0,IF(AD560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AE560-D560-1<B561,0,IF(AE560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AF560-D560-1<B561,0,IF(AF560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AG560-D560-1<B561,0,IF(AG560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AH560-D560-1<B561,0,IF(AH560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AI560-D560-1<B561,0,IF(AI560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AJ560-D560-1<B561,0,IF(AJ560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AK560-D560-1<B561,0,IF(AK560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AL560-D560-1<B561,0,IF(AL560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AM560-D560-1<B561,0,IF(AM560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AN560-D560-1<B561,0,IF(AN560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AO560-D560-1<B561,0,IF(AO560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AP560-D560-1<B561,0,IF(AP560-D560-1<B562,D562/(B562-B561),0))","v":0},{"$f":"IF(AQ560-D560-1<B561,0,IF(AQ560-D560-1<B562,D562/(B562-B561),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B563*D563","v":5},{"$f":"$B563*E563","v":5},3.75,2.5,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D564+D565","v":0},5,30,28.75,27.5,26.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B563>=$B564, D563, NPV($B564,E566:$BD566))","v":100},{"$f":"IF($B563>=$B564, E563, NPV($B564,F566:$BD566))","v":100},{"$f":"IF($B563>=$B564, F563, NPV($B564,G566:$BD566))","v":75},{"$f":"IF($B563>=$B564, G563, NPV($B564,H566:$BD566))","v":50},{"$f":"IF($B563>=$B564, H563, NPV($B564,I566:$BD566))","v":25},{"$f":"IF($B563>=$B564, I563, NPV($B564,J566:$BD566))","v":0},{"$f":"IF($B563>=$B564, J563, NPV($B564,K566:$BD566))","v":0},{"$f":"IF($B563>=$B564, K563, NPV($B564,L566:$BD566))","v":0},{"$f":"IF($B563>=$B564, L563, NPV($B564,M566:$BD566))","v":0},{"$f":"IF($B563>=$B564, M563, NPV($B564,N566:$BD566))","v":0},{"$f":"IF($B563>=$B564, N563, NPV($B564,O566:$BD566))","v":0},{"$f":"IF($B563>=$B564, O563, NPV($B564,P566:$BD566))","v":0},{"$f":"IF($B563>=$B564, P563, NPV($B564,Q566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Q563, NPV($B564,R566:$BD566))","v":0},{"$f":"IF($B563>=$B564, R563, NPV($B564,S566:$BD566))","v":0},{"$f":"IF($B563>=$B564, S563, NPV($B564,T566:$BD566))","v":0},{"$f":"IF($B563>=$B564, T563, NPV($B564,U566:$BD566))","v":0},{"$f":"IF($B563>=$B564, U563, NPV($B564,V566:$BD566))","v":0},{"$f":"IF($B563>=$B564, V563, NPV($B564,W566:$BD566))","v":0},{"$f":"IF($B563>=$B564, W563, NPV($B564,X566:$BD566))","v":0},{"$f":"IF($B563>=$B564, X563, NPV($B564,Y566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Y563, NPV($B564,Z566:$BD566))","v":0},{"$f":"IF($B563>=$B564, Z563, NPV($B564,AA566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AA563, NPV($B564,AB566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AB563, NPV($B564,AC566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AC563, NPV($B564,AD566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AD563, NPV($B564,AE566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AE563, NPV($B564,AF566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AF563, NPV($B564,AG566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AG563, NPV($B564,AH566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AH563, NPV($B564,AI566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AI563, NPV($B564,AJ566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AJ563, NPV($B564,AK566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AK563, NPV($B564,AL566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AL563, NPV($B564,AM566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AM563, NPV($B564,AN566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AN563, NPV($B564,AO566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AO563, NPV($B564,AP566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AP563, NPV($B564,AQ566:$BD566))","v":0},{"$f":"IF($B563>=$B564, AQ563, NPV($B564,AR566:$BD566))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D567=0,0,(1-D567/D563)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D41-B561>0,D41-B561,0)","v":0},{"$f":"IF(E41-B561>0,E41-B561,0)","v":0},{"$f":"IF(F41-B561>0,F41-B561,0)","v":1},{"$f":"IF(G41-B561>0,G41-B561,0)","v":2},{"$f":"IF(H41-B561>0,H41-B561,0)","v":3},{"$f":"IF(I41-B561>0,I41-B561,0)","v":4},{"$f":"IF(J41-B561>0,J41-B561,0)","v":5},{"$f":"IF(K41-B561>0,K41-B561,0)","v":6},{"$f":"IF(L41-B561>0,L41-B561,0)","v":7},{"$f":"IF(M41-B561>0,M41-B561,0)","v":8},{"$f":"IF(N41-B561>0,N41-B561,0)","v":9},{"$f":"IF(O41-B561>0,O41-B561,0)","v":10},{"$f":"IF(P41-B561>0,P41-B561,0)","v":11},{"$f":"IF(Q41-B561>0,Q41-B561,0)","v":12},{"$f":"IF(R41-B561>0,R41-B561,0)","v":13},{"$f":"IF(S41-B561>0,S41-B561,0)","v":14},{"$f":"IF(T41-B561>0,T41-B561,0)","v":15},{"$f":"IF(U41-B561>0,U41-B561,0)","v":16},{"$f":"IF(V41-B561>0,V41-B561,0)","v":17},{"$f":"IF(W41-B561>0,W41-B561,0)","v":18},{"$f":"IF(X41-B561>0,X41-B561,0)","v":19},{"$f":"IF(Y41-B561>0,Y41-B561,0)","v":20},{"$f":"IF(Z41-B561>0,Z41-B561,0)","v":21},{"$f":"IF(AA41-B561>0,AA41-B561,0)","v":22},{"$f":"IF(AB41-B561>0,AB41-B561,0)","v":23},{"$f":"IF(AC41-B561>0,AC41-B561,0)","v":24},{"$f":"IF(AD41-B561>0,AD41-B561,0)","v":25},{"$f":"IF(AE41-B561>0,AE41-B561,0)","v":26}]
[null,null,null,{"$f":"IF(D569=0,0,CHOOSE(D569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(E569=0,0,CHOOSE(E569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":0},{"$f":"IF(F569=0,0,CHOOSE(F569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(G569=0,0,CHOOSE(G569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(H569=0,0,CHOOSE(H569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(I569=0,0,CHOOSE(I569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(J569=0,0,CHOOSE(J569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(K569=0,0,CHOOSE(K569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(L569=0,0,CHOOSE(L569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(M569=0,0,CHOOSE(M569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(N569=0,0,CHOOSE(N569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(O569=0,0,CHOOSE(O569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(P569=0,0,CHOOSE(P569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(Q569=0,0,CHOOSE(Q569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(R569=0,0,CHOOSE(R569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(S569=0,0,CHOOSE(S569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(T569=0,0,CHOOSE(T569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(U569=0,0,CHOOSE(U569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(V569=0,0,CHOOSE(V569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(W569=0,0,CHOOSE(W569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(X569=0,0,CHOOSE(X569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(Y569=0,0,CHOOSE(Y569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(Z569=0,0,CHOOSE(Z569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(AA569=0,0,CHOOSE(AA569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(AB569=0,0,CHOOSE(AB569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(AC569=0,0,CHOOSE(AC569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(AD569=0,0,CHOOSE(AD569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576,AF576))","v":350},{"$f":"IF(AE569=0,0,CHOOSE(AE569,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D41-B562>0,D41-B562,0)","v":0},{"$f":"IF(E41-B562>0,E41-B562,0)","v":0},{"$f":"IF(F41-B562>0,F41-B562,0)","v":0},{"$f":"IF(G41-B562>0,G41-B562,0)","v":0},{"$f":"IF(H41-B562>0,H41-B562,0)","v":0},{"$f":"IF(I41-B562>0,I41-B562,0)","v":0},{"$f":"IF(J41-B562>0,J41-B562,0)","v":1},{"$f":"IF(K41-B562>0,K41-B562,0)","v":2},{"$f":"IF(L41-B562>0,L41-B562,0)","v":3},{"$f":"IF(M41-B562>0,M41-B562,0)","v":4},{"$f":"IF(N41-B562>0,N41-B562,0)","v":5},{"$f":"IF(O41-B562>0,O41-B562,0)","v":6},{"$f":"IF(P41-B562>0,P41-B562,0)","v":7},{"$f":"IF(Q41-B562>0,Q41-B562,0)","v":8},{"$f":"IF(R41-B562>0,R41-B562,0)","v":9},{"$f":"IF(S41-B562>0,S41-B562,0)","v":10},{"$f":"IF(T41-B562>0,T41-B562,0)","v":11},{"$f":"IF(U41-B562>0,U41-B562,0)","v":12},{"$f":"IF(V41-B562>0,V41-B562,0)","v":13},{"$f":"IF(W41-B562>0,W41-B562,0)","v":14},{"$f":"IF(X41-B562>0,X41-B562,0)","v":15},{"$f":"IF(Y41-B562>0,Y41-B562,0)","v":16},{"$f":"IF(Z41-B562>0,Z41-B562,0)","v":17},{"$f":"IF(AA41-B562>0,AA41-B562,0)","v":18},{"$f":"IF(AB41-B562>0,AB41-B562,0)","v":19},{"$f":"IF(AC41-B562>0,AC41-B562,0)","v":20},{"$f":"IF(AD41-B562>0,AD41-B562,0)","v":21},{"$f":"IF(AE41-B562>0,AE41-B562,0)","v":22}]
[null,null,null,{"$f":"IF(D571=0,0,CHOOSE(D571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(E571=0,0,CHOOSE(E571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(F571=0,0,CHOOSE(F571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(G571=0,0,CHOOSE(G571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(H571=0,0,CHOOSE(H571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(I571=0,0,CHOOSE(I571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":0},{"$f":"IF(J571=0,0,CHOOSE(J571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(K571=0,0,CHOOSE(K571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(L571=0,0,CHOOSE(L571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(M571=0,0,CHOOSE(M571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(N571=0,0,CHOOSE(N571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(O571=0,0,CHOOSE(O571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(P571=0,0,CHOOSE(P571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(Q571=0,0,CHOOSE(Q571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(R571=0,0,CHOOSE(R571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(S571=0,0,CHOOSE(S571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(T571=0,0,CHOOSE(T571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(U571=0,0,CHOOSE(U571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(V571=0,0,CHOOSE(V571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(W571=0,0,CHOOSE(W571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(X571=0,0,CHOOSE(X571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(Y571=0,0,CHOOSE(Y571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(Z571=0,0,CHOOSE(Z571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(AA571=0,0,CHOOSE(AA571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(AB571=0,0,CHOOSE(AB571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(AC571=0,0,CHOOSE(AC571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(AD571=0,0,CHOOSE(AD571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350},{"$f":"IF(AE571=0,0,CHOOSE(AE571,D576,E576,F576,G576,H576,I576,J576,K576,L576,M576,N576,O576,P576,Q576,R576,S576,T576,U576,V576,W576,X576,Y576,Z576,AA576,AB576,AC576,AD576,AE576))","v":350}]
[]
[{"$f":"+\"Output \"& PV_Base!A560&\"\"","v":"Output COM3"},null,null,{"$f":"D$7","v":2018},{"$f":"D574+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F98","v":350},{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0},{"$f":"Ext_Debt_Data!J98","v":0},{"$f":"Ext_Debt_Data!K98","v":0},{"$f":"Ext_Debt_Data!L98","v":0},{"$f":"Ext_Debt_Data!M98","v":0},{"$f":"Ext_Debt_Data!N98","v":0},{"$f":"Ext_Debt_Data!O98","v":0},{"$f":"Ext_Debt_Data!P98","v":0},{"$f":"Ext_Debt_Data!Q98","v":0},{"$f":"Ext_Debt_Data!R98","v":0},{"$f":"Ext_Debt_Data!S98","v":0},{"$f":"Ext_Debt_Data!T98","v":0},{"$f":"Ext_Debt_Data!U98","v":0},{"$f":"Ext_Debt_Data!V98","v":0},{"$f":"Ext_Debt_Data!W98","v":0},{"$f":"Ext_Debt_Data!X98","v":0},{"$f":"Ext_Debt_Data!Y98","v":0},{"$f":"Ext_Debt_Data!Z98","v":0},{"$f":"Ext_Debt_Data!AA98","v":0},{"$f":"Ext_Debt_Data!AB98","v":0},{"$f":"Ext_Debt_Data!AC98","v":0},{"$f":"Ext_Debt_Data!AD98","v":0},{"$f":"Ext_Debt_Data!AE98","v":0},{"$f":"Ext_Debt_Data!AF98","v":0},{"$f":"Ext_Debt_Data!AG98","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D575","v":350},{"$f":"SUM(D575:E575)","v":350},{"$f":"SUM(D575:F575)","v":350},{"$f":"SUM(D575:G575)","v":350},{"$f":"SUM(D575:H575)","v":350},{"$f":"SUM(D575:I575)","v":350},{"$f":"SUM(D575:J575)","v":350},{"$f":"SUM(D575:K575)","v":350},{"$f":"SUM(D575:L575)","v":350},{"$f":"SUM(D575:M575)","v":350},{"$f":"SUM(D575:N575)","v":350},{"$f":"SUM(D575:O575)","v":350},{"$f":"SUM(D575:P575)","v":350},{"$f":"SUM(D575:Q575)","v":350},{"$f":"SUM(D575:R575)","v":350},{"$f":"SUM(D575:S575)","v":350},{"$f":"SUM(D575:T575)","v":350},{"$f":"SUM(D575:U575)","v":350},{"$f":"SUM(D575:V575)","v":350},{"$f":"SUM(D575:W575)","v":350},{"$f":"SUM(D575:X575)","v":350},{"$f":"SUM(D575:Y575)","v":350},{"$f":"SUM(D575:Z575)","v":350},{"$f":"SUM(D575:AA575)","v":350},{"$f":"SUM(D575:AB575)","v":350},{"$f":"SUM(D575:AC575)","v":350},{"$f":"SUM(D575:AD575)","v":350},{"$f":"SUM(D575:AE575)","v":350}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D575-D581","v":350},{"$f":"D577+E575-E581","v":350},262.5,175,87.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C567,\"#\")&\"   \"&TEXT(A560,\"#\")","v":"PV of debt   COM3"},{"$f":"IF($B563>=$B564,D575,D575*D567/100)","v":350},{"$f":"IF($B563>=$B564,D578-E581+E575,D578*(1+$B564)-E579+E575*$D567/100)","v":350},{"$f":"IF($B563>=$B564,E578-F581+F575,E578*(1+$B564)-F579+F575*$D567/100)","v":262.5},{"$f":"IF($B563>=$B564,F578-G581+G575,F578*(1+$B564)-G579+G575*$D567/100)","v":175},{"$f":"IF($B563>=$B564,G578-H581+H575,G578*(1+$B564)-H579+H575*$D567/100)","v":87.5},{"$f":"IF($B563>=$B564,H578-I581+I575,H578*(1+$B564)-I579+I575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,I578-J581+J575,I578*(1+$B564)-J579+J575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,J578-K581+K575,J578*(1+$B564)-K579+K575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,K578-L581+L575,K578*(1+$B564)-L579+L575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,L578-M581+M575,L578*(1+$B564)-M579+M575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,M578-N581+N575,M578*(1+$B564)-N579+N575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,N578-O581+O575,N578*(1+$B564)-O579+O575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,O578-P581+P575,O578*(1+$B564)-P579+P575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,P578-Q581+Q575,P578*(1+$B564)-Q579+Q575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,Q578-R581+R575,Q578*(1+$B564)-R579+R575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,R578-S581+S575,R578*(1+$B564)-S579+S575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,S578-T581+T575,S578*(1+$B564)-T579+T575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,T578-U581+U575,T578*(1+$B564)-U579+U575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,U578-V581+V575,U578*(1+$B564)-V579+V575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,V578-W581+W575,V578*(1+$B564)-W579+W575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,W578-X581+X575,W578*(1+$B564)-X579+X575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,X578-Y581+Y575,X578*(1+$B564)-Y579+Y575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,Y578-Z581+Z575,Y578*(1+$B564)-Z579+Z575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,Z578-AA581+AA575,Z578*(1+$B564)-AA579+AA575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,AA578-AB581+AB575,AA578*(1+$B564)-AB579+AB575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,AB578-AC581+AC575,AB578*(1+$B564)-AC579+AC575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,AC578-AD581+AD575,AC578*(1+$B564)-AD579+AD575*$D567/100)","v":0},{"$f":"IF($B563>=$B564,AD578-AE581+AE575,AD578*(1+$B564)-AE579+AE575*$D567/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D580+D581","v":0},17.5,105,100.625,96.25,91.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B563*D577","v":17.5},{"$f":"$B563*E577","v":17.5},13.125,8.75,4.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D570-D572)/(B562-B561)","v":0},{"$f":"(E570-E572)/(B562-B561)","v":0},{"$f":"(F570-F572)/(B562-B561)","v":87.5},{"$f":"(G570-G572)/(B562-B561)","v":87.5},{"$f":"(H570-H572)/(B562-B561)","v":87.5},{"$f":"(I570-I572)/(B562-B561)","v":87.5},{"$f":"(J570-J572)/(B562-B561)","v":0},{"$f":"(K570-K572)/(B562-B561)","v":0},{"$f":"(L570-L572)/(B562-B561)","v":0},{"$f":"(M570-M572)/(B562-B561)","v":0},{"$f":"(N570-N572)/(B562-B561)","v":0},{"$f":"(O570-O572)/(B562-B561)","v":0},{"$f":"(P570-P572)/(B562-B561)","v":0},{"$f":"(Q570-Q572)/(B562-B561)","v":0},{"$f":"(R570-R572)/(B562-B561)","v":0},{"$f":"(S570-S572)/(B562-B561)","v":0},{"$f":"(T570-T572)/(B562-B561)","v":0},{"$f":"(U570-U572)/(B562-B561)","v":0},{"$f":"(V570-V572)/(B562-B561)","v":0},{"$f":"(W570-W572)/(B562-B561)","v":0},{"$f":"(X570-X572)/(B562-B561)","v":0},{"$f":"(Y570-Y572)/(B562-B561)","v":0},{"$f":"(Z570-Z572)/(B562-B561)","v":0},{"$f":"(AA570-AA572)/(B562-B561)","v":0},{"$f":"(AB570-AB572)/(B562-B561)","v":0},{"$f":"(AC570-AC572)/(B562-B561)","v":0},{"$f":"(AD570-AD572)/(B562-B561)","v":0},{"$f":"(AE570-AE572)/(B562-B561)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B37","v":"COM4"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A586&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":1},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A586&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A586&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37","v":0.03},{"$f":"$C$10","v":"Debt stock"},{"$f":"D588-D590","v":100},{"$f":"D589-E590","v":100},{"$f":"E589-F590","v":75},{"$f":"F589-G590","v":50},{"$f":"G589-H590","v":25},{"$f":"H589-I590","v":0},{"$f":"I589-J590","v":0},{"$f":"J589-K590","v":0},{"$f":"K589-L590","v":0},{"$f":"L589-M590","v":0},{"$f":"M589-N590","v":0},{"$f":"N589-O590","v":0},{"$f":"O589-P590","v":0},{"$f":"P589-Q590","v":0},{"$f":"Q589-R590","v":0},{"$f":"R589-S590","v":0},{"$f":"S589-T590","v":0},{"$f":"T589-U590","v":0},{"$f":"U589-V590","v":0},{"$f":"V589-W590","v":0},{"$f":"W589-X590","v":0},{"$f":"X589-Y590","v":0},{"$f":"Y589-Z590","v":0},{"$f":"Z589-AA590","v":0},{"$f":"AA589-AB590","v":0},{"$f":"AB589-AC590","v":0},{"$f":"AC589-AD590","v":0},{"$f":"AD589-AE590","v":0},{"$f":"AE589-AF590","v":0},{"$f":"AF589-AG590","v":0},{"$f":"AG589-AH590","v":0},{"$f":"AH589-AI590","v":0},{"$f":"AI589-AJ590","v":0},{"$f":"AJ589-AK590","v":0},{"$f":"AK589-AL590","v":0},{"$f":"AL589-AM590","v":0},{"$f":"AM589-AN590","v":0},{"$f":"AN589-AO590","v":0},{"$f":"AO589-AP590","v":0},{"$f":"AP589-AQ590","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A586&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D586-D586-1<B587,0,IF(D586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(E586-D586-1<B587,0,IF(E586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(F586-D586-1<B587,0,IF(F586-D586-1<B588,D588/(B588-B587),0))","v":25},{"$f":"IF(G586-D586-1<B587,0,IF(G586-D586-1<B588,D588/(B588-B587),0))","v":25},{"$f":"IF(H586-D586-1<B587,0,IF(H586-D586-1<B588,D588/(B588-B587),0))","v":25},{"$f":"IF(I586-D586-1<B587,0,IF(I586-D586-1<B588,D588/(B588-B587),0))","v":25},{"$f":"IF(J586-D586-1<B587,0,IF(J586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(K586-D586-1<B587,0,IF(K586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(L586-D586-1<B587,0,IF(L586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(M586-D586-1<B587,0,IF(M586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(N586-D586-1<B587,0,IF(N586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(O586-D586-1<B587,0,IF(O586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(P586-D586-1<B587,0,IF(P586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Q586-D586-1<B587,0,IF(Q586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(R586-D586-1<B587,0,IF(R586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(S586-D586-1<B587,0,IF(S586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(T586-D586-1<B587,0,IF(T586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(U586-D586-1<B587,0,IF(U586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(V586-D586-1<B587,0,IF(V586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(W586-D586-1<B587,0,IF(W586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(X586-D586-1<B587,0,IF(X586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Y586-D586-1<B587,0,IF(Y586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(Z586-D586-1<B587,0,IF(Z586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AA586-D586-1<B587,0,IF(AA586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AB586-D586-1<B587,0,IF(AB586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AC586-D586-1<B587,0,IF(AC586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AD586-D586-1<B587,0,IF(AD586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AE586-D586-1<B587,0,IF(AE586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AF586-D586-1<B587,0,IF(AF586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AG586-D586-1<B587,0,IF(AG586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AH586-D586-1<B587,0,IF(AH586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AI586-D586-1<B587,0,IF(AI586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AJ586-D586-1<B587,0,IF(AJ586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AK586-D586-1<B587,0,IF(AK586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AL586-D586-1<B587,0,IF(AL586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AM586-D586-1<B587,0,IF(AM586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AN586-D586-1<B587,0,IF(AN586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AO586-D586-1<B587,0,IF(AO586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AP586-D586-1<B587,0,IF(AP586-D586-1<B588,D588/(B588-B587),0))","v":0},{"$f":"IF(AQ586-D586-1<B587,0,IF(AQ586-D586-1<B588,D588/(B588-B587),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B589*D589","v":3},{"$f":"$B589*E589","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D590+D591","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B589>=$B590, D589, NPV($B590,E592:$BD592))","v":93.770957182498663},{"$f":"IF($B589>=$B590, E589, NPV($B590,F592:$BD592))","v":95.459505041623601},{"$f":"IF($B589>=$B590, F589, NPV($B590,G592:$BD592))","v":72.232480293704782},{"$f":"IF($B589>=$B590, G589, NPV($B590,H592:$BD592))","v":48.594104308390015},{"$f":"IF($B589>=$B590, H589, NPV($B590,I592:$BD592))","v":24.523809523809522},{"$f":"IF($B589>=$B590, I589, NPV($B590,J592:$BD592))","v":0},{"$f":"IF($B589>=$B590, J589, NPV($B590,K592:$BD592))","v":0},{"$f":"IF($B589>=$B590, K589, NPV($B590,L592:$BD592))","v":0},{"$f":"IF($B589>=$B590, L589, NPV($B590,M592:$BD592))","v":0},{"$f":"IF($B589>=$B590, M589, NPV($B590,N592:$BD592))","v":0},{"$f":"IF($B589>=$B590, N589, NPV($B590,O592:$BD592))","v":0},{"$f":"IF($B589>=$B590, O589, NPV($B590,P592:$BD592))","v":0},{"$f":"IF($B589>=$B590, P589, NPV($B590,Q592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Q589, NPV($B590,R592:$BD592))","v":0},{"$f":"IF($B589>=$B590, R589, NPV($B590,S592:$BD592))","v":0},{"$f":"IF($B589>=$B590, S589, NPV($B590,T592:$BD592))","v":0},{"$f":"IF($B589>=$B590, T589, NPV($B590,U592:$BD592))","v":0},{"$f":"IF($B589>=$B590, U589, NPV($B590,V592:$BD592))","v":0},{"$f":"IF($B589>=$B590, V589, NPV($B590,W592:$BD592))","v":0},{"$f":"IF($B589>=$B590, W589, NPV($B590,X592:$BD592))","v":0},{"$f":"IF($B589>=$B590, X589, NPV($B590,Y592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Y589, NPV($B590,Z592:$BD592))","v":0},{"$f":"IF($B589>=$B590, Z589, NPV($B590,AA592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AA589, NPV($B590,AB592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AB589, NPV($B590,AC592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AC589, NPV($B590,AD592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AD589, NPV($B590,AE592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AE589, NPV($B590,AF592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AF589, NPV($B590,AG592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AG589, NPV($B590,AH592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AH589, NPV($B590,AI592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AI589, NPV($B590,AJ592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AJ589, NPV($B590,AK592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AK589, NPV($B590,AL592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AL589, NPV($B590,AM592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AM589, NPV($B590,AN592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AN589, NPV($B590,AO592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AO589, NPV($B590,AP592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AP589, NPV($B590,AQ592:$BD592))","v":0},{"$f":"IF($B589>=$B590, AQ589, NPV($B590,AR592:$BD592))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D593=0,0,(1-D593/D589)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D586-$B587>0,D586-$B587,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D595=0,0,CHOOSE(D595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(E595=0,0,CHOOSE(E595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(F595=0,0,CHOOSE(F595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(G595=0,0,CHOOSE(G595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(H595=0,0,CHOOSE(H595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(I595=0,0,CHOOSE(I595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(J595=0,0,CHOOSE(J595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(K595=0,0,CHOOSE(K595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(L595=0,0,CHOOSE(L595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(M595=0,0,CHOOSE(M595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(N595=0,0,CHOOSE(N595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(O595=0,0,CHOOSE(O595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(P595=0,0,CHOOSE(P595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Q595=0,0,CHOOSE(Q595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(R595=0,0,CHOOSE(R595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(S595=0,0,CHOOSE(S595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(T595=0,0,CHOOSE(T595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(U595=0,0,CHOOSE(U595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(V595=0,0,CHOOSE(V595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(W595=0,0,CHOOSE(W595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(X595=0,0,CHOOSE(X595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Y595=0,0,CHOOSE(Y595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(Z595=0,0,CHOOSE(Z595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AA595=0,0,CHOOSE(AA595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AB595=0,0,CHOOSE(AB595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AC595=0,0,CHOOSE(AC595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AD595=0,0,CHOOSE(AD595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0},{"$f":"IF(AE595=0,0,CHOOSE(AE595,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602,AF602))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D586-$B588>0,D586-$B588,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D597=0,0,CHOOSE(D597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(E597=0,0,CHOOSE(E597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(F597=0,0,CHOOSE(F597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(G597=0,0,CHOOSE(G597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(H597=0,0,CHOOSE(H597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(I597=0,0,CHOOSE(I597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(J597=0,0,CHOOSE(J597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(K597=0,0,CHOOSE(K597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(L597=0,0,CHOOSE(L597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(M597=0,0,CHOOSE(M597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(N597=0,0,CHOOSE(N597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(O597=0,0,CHOOSE(O597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(P597=0,0,CHOOSE(P597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Q597=0,0,CHOOSE(Q597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(R597=0,0,CHOOSE(R597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(S597=0,0,CHOOSE(S597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(T597=0,0,CHOOSE(T597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(U597=0,0,CHOOSE(U597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(V597=0,0,CHOOSE(V597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(W597=0,0,CHOOSE(W597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(X597=0,0,CHOOSE(X597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Y597=0,0,CHOOSE(Y597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(Z597=0,0,CHOOSE(Z597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AA597=0,0,CHOOSE(AA597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AB597=0,0,CHOOSE(AB597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AC597=0,0,CHOOSE(AC597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AD597=0,0,CHOOSE(AD597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0},{"$f":"IF(AE597=0,0,CHOOSE(AE597,D602,E602,F602,G602,H602,I602,J602,K602,L602,M602,N602,O602,P602,Q602,R602,S602,T602,U602,V602,W602,X602,Y602,Z602,AA602,AB602,AC602,AD602,AE602))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A586&\"\"","v":"Output COM4"},null,null,{"$f":"D$7","v":2018},{"$f":"D600+1","v":2019},{"$f":"E600+1","v":2020},{"$f":"F600+1","v":2021},{"$f":"G600+1","v":2022},{"$f":"H600+1","v":2023},{"$f":"I600+1","v":2024},{"$f":"J600+1","v":2025},{"$f":"K600+1","v":2026},{"$f":"L600+1","v":2027},{"$f":"M600+1","v":2028},{"$f":"N600+1","v":2029},{"$f":"O600+1","v":2030},{"$f":"P600+1","v":2031},{"$f":"Q600+1","v":2032},{"$f":"R600+1","v":2033},{"$f":"S600+1","v":2034},{"$f":"T600+1","v":2035},{"$f":"U600+1","v":2036},{"$f":"V600+1","v":2037},{"$f":"W600+1","v":2038},{"$f":"X600+1","v":2039},{"$f":"Y600+1","v":2040},{"$f":"Z600+1","v":2041},{"$f":"AA600+1","v":2042},{"$f":"AB600+1","v":2043},{"$f":"AC600+1","v":2044},{"$f":"AD600+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F99","v":0},{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0},{"$f":"Ext_Debt_Data!J99","v":0},{"$f":"Ext_Debt_Data!K99","v":0},{"$f":"Ext_Debt_Data!L99","v":0},{"$f":"Ext_Debt_Data!M99","v":0},{"$f":"Ext_Debt_Data!N99","v":0},{"$f":"Ext_Debt_Data!O99","v":0},{"$f":"Ext_Debt_Data!P99","v":0},{"$f":"Ext_Debt_Data!Q99","v":0},{"$f":"Ext_Debt_Data!R99","v":0},{"$f":"Ext_Debt_Data!S99","v":0},{"$f":"Ext_Debt_Data!T99","v":0},{"$f":"Ext_Debt_Data!U99","v":0},{"$f":"Ext_Debt_Data!V99","v":0},{"$f":"Ext_Debt_Data!W99","v":0},{"$f":"Ext_Debt_Data!X99","v":0},{"$f":"Ext_Debt_Data!Y99","v":0},{"$f":"Ext_Debt_Data!Z99","v":0},{"$f":"Ext_Debt_Data!AA99","v":0},{"$f":"Ext_Debt_Data!AB99","v":0},{"$f":"Ext_Debt_Data!AC99","v":0},{"$f":"Ext_Debt_Data!AD99","v":0},{"$f":"Ext_Debt_Data!AE99","v":0},{"$f":"Ext_Debt_Data!AF99","v":0},{"$f":"Ext_Debt_Data!AG99","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D601","v":0},{"$f":"SUM(D601:E601)","v":0},{"$f":"SUM(D601:F601)","v":0},{"$f":"SUM(D601:G601)","v":0},{"$f":"SUM(D601:H601)","v":0},{"$f":"SUM(D601:I601)","v":0},{"$f":"SUM(D601:J601)","v":0},{"$f":"SUM(D601:K601)","v":0},{"$f":"SUM(D601:L601)","v":0},{"$f":"SUM(D601:M601)","v":0},{"$f":"SUM(D601:N601)","v":0},{"$f":"SUM(D601:O601)","v":0},{"$f":"SUM(D601:P601)","v":0},{"$f":"SUM(D601:Q601)","v":0},{"$f":"SUM(D601:R601)","v":0},{"$f":"SUM(D601:S601)","v":0},{"$f":"SUM(D601:T601)","v":0},{"$f":"SUM(D601:U601)","v":0},{"$f":"SUM(D601:V601)","v":0},{"$f":"SUM(D601:W601)","v":0},{"$f":"SUM(D601:X601)","v":0},{"$f":"SUM(D601:Y601)","v":0},{"$f":"SUM(D601:Z601)","v":0},{"$f":"SUM(D601:AA601)","v":0},{"$f":"SUM(D601:AB601)","v":0},{"$f":"SUM(D601:AC601)","v":0},{"$f":"SUM(D601:AD601)","v":0},{"$f":"SUM(D601:AE601)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D601-D607","v":0},{"$f":"D603+E601-E607","v":0},{"$f":"E603+F601-F607","v":0},{"$f":"F603+G601-G607","v":0},{"$f":"G603+H601-H607","v":0},{"$f":"H603+I601-I607","v":0},{"$f":"I603+J601-J607","v":0},{"$f":"J603+K601-K607","v":0},{"$f":"K603+L601-L607","v":0},{"$f":"L603+M601-M607","v":0},{"$f":"M603+N601-N607","v":0},{"$f":"N603+O601-O607","v":0},{"$f":"O603+P601-P607","v":0},{"$f":"P603+Q601-Q607","v":0},{"$f":"Q603+R601-R607","v":0},{"$f":"R603+S601-S607","v":0},{"$f":"S603+T601-T607","v":0},{"$f":"T603+U601-U607","v":0},{"$f":"U603+V601-V607","v":0},{"$f":"V603+W601-W607","v":0},{"$f":"W603+X601-X607","v":0},{"$f":"X603+Y601-Y607","v":0},{"$f":"Y603+Z601-Z607","v":0},{"$f":"Z603+AA601-AA607","v":0},{"$f":"AA603+AB601-AB607","v":0},{"$f":"AB603+AC601-AC607","v":0},{"$f":"AC603+AD601-AD607","v":0},{"$f":"AD603+AE601-AE607","v":0}]
[null,null,{"$f":"+TEXT(C593,\"#\")&\"   \"&TEXT(A586,\"#\")","v":"PV of debt   COM4"},{"$f":"IF($B589>=$B590,D601,D601*D593/100)","v":0},{"$f":"IF($B589>=$B590,D604-E607+E601,D604*(1+$B590)-E605+E601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,E604-F607+F601,E604*(1+$B590)-F605+F601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,F604-G607+G601,F604*(1+$B590)-G605+G601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,G604-H607+H601,G604*(1+$B590)-H605+H601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,H604-I607+I601,H604*(1+$B590)-I605+I601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,I604-J607+J601,I604*(1+$B590)-J605+J601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,J604-K607+K601,J604*(1+$B590)-K605+K601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,K604-L607+L601,K604*(1+$B590)-L605+L601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,L604-M607+M601,L604*(1+$B590)-M605+M601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,M604-N607+N601,M604*(1+$B590)-N605+N601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,N604-O607+O601,N604*(1+$B590)-O605+O601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,O604-P607+P601,O604*(1+$B590)-P605+P601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,P604-Q607+Q601,P604*(1+$B590)-Q605+Q601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,Q604-R607+R601,Q604*(1+$B590)-R605+R601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,R604-S607+S601,R604*(1+$B590)-S605+S601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,S604-T607+T601,S604*(1+$B590)-T605+T601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,T604-U607+U601,T604*(1+$B590)-U605+U601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,U604-V607+V601,U604*(1+$B590)-V605+V601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,V604-W607+W601,V604*(1+$B590)-W605+W601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,W604-X607+X601,W604*(1+$B590)-X605+X601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,X604-Y607+Y601,X604*(1+$B590)-Y605+Y601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,Y604-Z607+Z601,Y604*(1+$B590)-Z605+Z601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,Z604-AA607+AA601,Z604*(1+$B590)-AA605+AA601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,AA604-AB607+AB601,AA604*(1+$B590)-AB605+AB601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,AB604-AC607+AC601,AB604*(1+$B590)-AC605+AC601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,AC604-AD607+AD601,AC604*(1+$B590)-AD605+AD601*$D593/100)","v":0},{"$f":"IF($B589>=$B590,AD604-AE607+AE601,AD604*(1+$B590)-AE605+AE601*$D593/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D606+D607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S606+S607","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B589*D603","v":0},{"$f":"$B589*E603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D596-D598)/(B588-B587)","v":0},{"$f":"(E596-E598)/(B588-B587)","v":0},{"$f":"(F596-F598)/(B588-B587)","v":0},{"$f":"(G596-G598)/(B588-B587)","v":0},{"$f":"(H596-H598)/(B588-B587)","v":0},{"$f":"(I596-I598)/(B588-B587)","v":0},{"$f":"(J596-J598)/(B588-B587)","v":0},{"$f":"(K596-K598)/(B588-B587)","v":0},{"$f":"(L596-L598)/(B588-B587)","v":0},{"$f":"(M596-M598)/(B588-B587)","v":0},{"$f":"(N596-N598)/(B588-B587)","v":0},{"$f":"(O596-O598)/(B588-B587)","v":0},{"$f":"(P596-P598)/(B588-B587)","v":0},{"$f":"(Q596-Q598)/(B588-B587)","v":0},{"$f":"(R596-R598)/(B588-B587)","v":0},{"$f":"(S596-S598)/(B588-B587)","v":0},{"$f":"(T596-T598)/(B588-B587)","v":0},{"$f":"(U596-U598)/(B588-B587)","v":0},{"$f":"(V596-V598)/(B588-B587)","v":0},{"$f":"(W596-W598)/(B588-B587)","v":0},{"$f":"(X596-X598)/(B588-B587)","v":0},{"$f":"(Y596-Y598)/(B588-B587)","v":0},{"$f":"(Z596-Z598)/(B588-B587)","v":0},{"$f":"(AA596-AA598)/(B588-B587)","v":0},{"$f":"(AB596-AB598)/(B588-B587)","v":0},{"$f":"(AC596-AC598)/(B588-B587)","v":0},{"$f":"(AD596-AD598)/(B588-B587)","v":0},{"$f":"(AE596-AE598)/(B588-B587)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B38","v":"COM5"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A612&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A612&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A612&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38","v":0.03},{"$f":"$C$10","v":"Debt stock"},{"$f":"D614-D616","v":100},{"$f":"D615-E616","v":100},{"$f":"E615-F616","v":75},{"$f":"F615-G616","v":50},{"$f":"G615-H616","v":25},{"$f":"H615-I616","v":0},{"$f":"I615-J616","v":0},{"$f":"J615-K616","v":0},{"$f":"K615-L616","v":0},{"$f":"L615-M616","v":0},{"$f":"M615-N616","v":0},{"$f":"N615-O616","v":0},{"$f":"O615-P616","v":0},{"$f":"P615-Q616","v":0},{"$f":"Q615-R616","v":0},{"$f":"R615-S616","v":0},{"$f":"S615-T616","v":0},{"$f":"T615-U616","v":0},{"$f":"U615-V616","v":0},{"$f":"V615-W616","v":0},{"$f":"W615-X616","v":0},{"$f":"X615-Y616","v":0},{"$f":"Y615-Z616","v":0},{"$f":"Z615-AA616","v":0},{"$f":"AA615-AB616","v":0},{"$f":"AB615-AC616","v":0},{"$f":"AC615-AD616","v":0},{"$f":"AD615-AE616","v":0},{"$f":"AE615-AF616","v":0},{"$f":"AF615-AG616","v":0},{"$f":"AG615-AH616","v":0},{"$f":"AH615-AI616","v":0},{"$f":"AI615-AJ616","v":0},{"$f":"AJ615-AK616","v":0},{"$f":"AK615-AL616","v":0},{"$f":"AL615-AM616","v":0},{"$f":"AM615-AN616","v":0},{"$f":"AN615-AO616","v":0},{"$f":"AO615-AP616","v":0},{"$f":"AP615-AQ616","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A612&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D612-D612-1<B613,0,IF(D612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(E612-D612-1<B613,0,IF(E612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(F612-D612-1<B613,0,IF(F612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(G612-D612-1<B613,0,IF(G612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(H612-D612-1<B613,0,IF(H612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(I612-D612-1<B613,0,IF(I612-D612-1<B614,D614/(B614-B613),0))","v":25},{"$f":"IF(J612-D612-1<B613,0,IF(J612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(K612-D612-1<B613,0,IF(K612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(L612-D612-1<B613,0,IF(L612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(M612-D612-1<B613,0,IF(M612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(N612-D612-1<B613,0,IF(N612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(O612-D612-1<B613,0,IF(O612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(P612-D612-1<B613,0,IF(P612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Q612-D612-1<B613,0,IF(Q612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(R612-D612-1<B613,0,IF(R612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(S612-D612-1<B613,0,IF(S612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(T612-D612-1<B613,0,IF(T612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(U612-D612-1<B613,0,IF(U612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(V612-D612-1<B613,0,IF(V612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(W612-D612-1<B613,0,IF(W612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(X612-D612-1<B613,0,IF(X612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Y612-D612-1<B613,0,IF(Y612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(Z612-D612-1<B613,0,IF(Z612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AA612-D612-1<B613,0,IF(AA612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AB612-D612-1<B613,0,IF(AB612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AC612-D612-1<B613,0,IF(AC612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AD612-D612-1<B613,0,IF(AD612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AE612-D612-1<B613,0,IF(AE612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AF612-D612-1<B613,0,IF(AF612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AG612-D612-1<B613,0,IF(AG612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AH612-D612-1<B613,0,IF(AH612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AI612-D612-1<B613,0,IF(AI612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AJ612-D612-1<B613,0,IF(AJ612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AK612-D612-1<B613,0,IF(AK612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AL612-D612-1<B613,0,IF(AL612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AM612-D612-1<B613,0,IF(AM612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AN612-D612-1<B613,0,IF(AN612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AO612-D612-1<B613,0,IF(AO612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AP612-D612-1<B613,0,IF(AP612-D612-1<B614,D614/(B614-B613),0))","v":0},{"$f":"IF(AQ612-D612-1<B613,0,IF(AQ612-D612-1<B614,D614/(B614-B613),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B615*D615","v":3},{"$f":"$B615*E615","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D616+D617","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B615>=$B616, D615, NPV($B616,E618:$BD618))","v":93.770957182498663},{"$f":"IF($B615>=$B616, E615, NPV($B616,F618:$BD618))","v":95.459505041623601},{"$f":"IF($B615>=$B616, F615, NPV($B616,G618:$BD618))","v":72.232480293704782},{"$f":"IF($B615>=$B616, G615, NPV($B616,H618:$BD618))","v":48.594104308390015},{"$f":"IF($B615>=$B616, H615, NPV($B616,I618:$BD618))","v":24.523809523809522},{"$f":"IF($B615>=$B616, I615, NPV($B616,J618:$BD618))","v":0},{"$f":"IF($B615>=$B616, J615, NPV($B616,K618:$BD618))","v":0},{"$f":"IF($B615>=$B616, K615, NPV($B616,L618:$BD618))","v":0},{"$f":"IF($B615>=$B616, L615, NPV($B616,M618:$BD618))","v":0},{"$f":"IF($B615>=$B616, M615, NPV($B616,N618:$BD618))","v":0},{"$f":"IF($B615>=$B616, N615, NPV($B616,O618:$BD618))","v":0},{"$f":"IF($B615>=$B616, O615, NPV($B616,P618:$BD618))","v":0},{"$f":"IF($B615>=$B616, P615, NPV($B616,Q618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Q615, NPV($B616,R618:$BD618))","v":0},{"$f":"IF($B615>=$B616, R615, NPV($B616,S618:$BD618))","v":0},{"$f":"IF($B615>=$B616, S615, NPV($B616,T618:$BD618))","v":0},{"$f":"IF($B615>=$B616, T615, NPV($B616,U618:$BD618))","v":0},{"$f":"IF($B615>=$B616, U615, NPV($B616,V618:$BD618))","v":0},{"$f":"IF($B615>=$B616, V615, NPV($B616,W618:$BD618))","v":0},{"$f":"IF($B615>=$B616, W615, NPV($B616,X618:$BD618))","v":0},{"$f":"IF($B615>=$B616, X615, NPV($B616,Y618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Y615, NPV($B616,Z618:$BD618))","v":0},{"$f":"IF($B615>=$B616, Z615, NPV($B616,AA618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AA615, NPV($B616,AB618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AB615, NPV($B616,AC618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AC615, NPV($B616,AD618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AD615, NPV($B616,AE618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AE615, NPV($B616,AF618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AF615, NPV($B616,AG618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AG615, NPV($B616,AH618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AH615, NPV($B616,AI618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AI615, NPV($B616,AJ618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AJ615, NPV($B616,AK618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AK615, NPV($B616,AL618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AL615, NPV($B616,AM618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AM615, NPV($B616,AN618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AN615, NPV($B616,AO618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AO615, NPV($B616,AP618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AP615, NPV($B616,AQ618:$BD618))","v":0},{"$f":"IF($B615>=$B616, AQ615, NPV($B616,AR618:$BD618))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D619=0,0,(1-D619/D615)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D612-$B613>0,D612-$B613,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D621=0,0,CHOOSE(D621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(E621=0,0,CHOOSE(E621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(F621=0,0,CHOOSE(F621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(G621=0,0,CHOOSE(G621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(H621=0,0,CHOOSE(H621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(I621=0,0,CHOOSE(I621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(J621=0,0,CHOOSE(J621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(K621=0,0,CHOOSE(K621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(L621=0,0,CHOOSE(L621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(M621=0,0,CHOOSE(M621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(N621=0,0,CHOOSE(N621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(O621=0,0,CHOOSE(O621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(P621=0,0,CHOOSE(P621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Q621=0,0,CHOOSE(Q621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(R621=0,0,CHOOSE(R621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(S621=0,0,CHOOSE(S621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(T621=0,0,CHOOSE(T621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(U621=0,0,CHOOSE(U621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(V621=0,0,CHOOSE(V621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(W621=0,0,CHOOSE(W621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(X621=0,0,CHOOSE(X621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Y621=0,0,CHOOSE(Y621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(Z621=0,0,CHOOSE(Z621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AA621=0,0,CHOOSE(AA621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AB621=0,0,CHOOSE(AB621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AC621=0,0,CHOOSE(AC621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AD621=0,0,CHOOSE(AD621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0},{"$f":"IF(AE621=0,0,CHOOSE(AE621,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628,AF628))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D612-$B614>0,D612-$B614,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D623=0,0,CHOOSE(D623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(E623=0,0,CHOOSE(E623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(F623=0,0,CHOOSE(F623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(G623=0,0,CHOOSE(G623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(H623=0,0,CHOOSE(H623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(I623=0,0,CHOOSE(I623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(J623=0,0,CHOOSE(J623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(K623=0,0,CHOOSE(K623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(L623=0,0,CHOOSE(L623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(M623=0,0,CHOOSE(M623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(N623=0,0,CHOOSE(N623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(O623=0,0,CHOOSE(O623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(P623=0,0,CHOOSE(P623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Q623=0,0,CHOOSE(Q623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(R623=0,0,CHOOSE(R623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(S623=0,0,CHOOSE(S623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(T623=0,0,CHOOSE(T623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(U623=0,0,CHOOSE(U623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(V623=0,0,CHOOSE(V623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(W623=0,0,CHOOSE(W623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(X623=0,0,CHOOSE(X623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Y623=0,0,CHOOSE(Y623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(Z623=0,0,CHOOSE(Z623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AA623=0,0,CHOOSE(AA623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AB623=0,0,CHOOSE(AB623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AC623=0,0,CHOOSE(AC623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AD623=0,0,CHOOSE(AD623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0},{"$f":"IF(AE623=0,0,CHOOSE(AE623,D628,E628,F628,G628,H628,I628,J628,K628,L628,M628,N628,O628,P628,Q628,R628,S628,T628,U628,V628,W628,X628,Y628,Z628,AA628,AB628,AC628,AD628,AE628))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A612&\"\"","v":"Output COM5"},null,null,{"$f":"D$7","v":2018},{"$f":"D626+1","v":2019},{"$f":"E626+1","v":2020},{"$f":"F626+1","v":2021},{"$f":"G626+1","v":2022},{"$f":"H626+1","v":2023},{"$f":"I626+1","v":2024},{"$f":"J626+1","v":2025},{"$f":"K626+1","v":2026},{"$f":"L626+1","v":2027},{"$f":"M626+1","v":2028},{"$f":"N626+1","v":2029},{"$f":"O626+1","v":2030},{"$f":"P626+1","v":2031},{"$f":"Q626+1","v":2032},{"$f":"R626+1","v":2033},{"$f":"S626+1","v":2034},{"$f":"T626+1","v":2035},{"$f":"U626+1","v":2036},{"$f":"V626+1","v":2037},{"$f":"W626+1","v":2038},{"$f":"X626+1","v":2039},{"$f":"Y626+1","v":2040},{"$f":"Z626+1","v":2041},{"$f":"AA626+1","v":2042},{"$f":"AB626+1","v":2043},{"$f":"AC626+1","v":2044},{"$f":"AD626+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F100","v":0},{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0},{"$f":"Ext_Debt_Data!J100","v":0},{"$f":"Ext_Debt_Data!K100","v":0},{"$f":"Ext_Debt_Data!L100","v":0},{"$f":"Ext_Debt_Data!M100","v":0},{"$f":"Ext_Debt_Data!N100","v":0},{"$f":"Ext_Debt_Data!O100","v":0},{"$f":"Ext_Debt_Data!P100","v":0},{"$f":"Ext_Debt_Data!Q100","v":0},{"$f":"Ext_Debt_Data!R100","v":0},{"$f":"Ext_Debt_Data!S100","v":0},{"$f":"Ext_Debt_Data!T100","v":0},{"$f":"Ext_Debt_Data!U100","v":0},{"$f":"Ext_Debt_Data!V100","v":0},{"$f":"Ext_Debt_Data!W100","v":0},{"$f":"Ext_Debt_Data!X100","v":0},{"$f":"Ext_Debt_Data!Y100","v":0},{"$f":"Ext_Debt_Data!Z100","v":0},{"$f":"Ext_Debt_Data!AA100","v":0},{"$f":"Ext_Debt_Data!AB100","v":0},{"$f":"Ext_Debt_Data!AC100","v":0},{"$f":"Ext_Debt_Data!AD100","v":0},{"$f":"Ext_Debt_Data!AE100","v":0},{"$f":"Ext_Debt_Data!AF100","v":0},{"$f":"Ext_Debt_Data!AG100","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D627","v":0},{"$f":"SUM(D627:E627)","v":0},{"$f":"SUM(D627:F627)","v":0},{"$f":"SUM(D627:G627)","v":0},{"$f":"SUM(D627:H627)","v":0},{"$f":"SUM(D627:I627)","v":0},{"$f":"SUM(D627:J627)","v":0},{"$f":"SUM(D627:K627)","v":0},{"$f":"SUM(D627:L627)","v":0},{"$f":"SUM(D627:M627)","v":0},{"$f":"SUM(D627:N627)","v":0},{"$f":"SUM(D627:O627)","v":0},{"$f":"SUM(D627:P627)","v":0},{"$f":"SUM(D627:Q627)","v":0},{"$f":"SUM(D627:R627)","v":0},{"$f":"SUM(D627:S627)","v":0},{"$f":"SUM(D627:T627)","v":0},{"$f":"SUM(D627:U627)","v":0},{"$f":"SUM(D627:V627)","v":0},{"$f":"SUM(D627:W627)","v":0},{"$f":"SUM(D627:X627)","v":0},{"$f":"SUM(D627:Y627)","v":0},{"$f":"SUM(D627:Z627)","v":0},{"$f":"SUM(D627:AA627)","v":0},{"$f":"SUM(D627:AB627)","v":0},{"$f":"SUM(D627:AC627)","v":0},{"$f":"SUM(D627:AD627)","v":0},{"$f":"SUM(D627:AE627)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D627-D633","v":0},{"$f":"D629+E627-E633","v":0},{"$f":"E629+F627-F633","v":0},{"$f":"F629+G627-G633","v":0},{"$f":"G629+H627-H633","v":0},{"$f":"H629+I627-I633","v":0},{"$f":"I629+J627-J633","v":0},{"$f":"J629+K627-K633","v":0},{"$f":"K629+L627-L633","v":0},{"$f":"L629+M627-M633","v":0},{"$f":"M629+N627-N633","v":0},{"$f":"N629+O627-O633","v":0},{"$f":"O629+P627-P633","v":0},{"$f":"P629+Q627-Q633","v":0},{"$f":"Q629+R627-R633","v":0},{"$f":"R629+S627-S633","v":0},{"$f":"S629+T627-T633","v":0},{"$f":"T629+U627-U633","v":0},{"$f":"U629+V627-V633","v":0},{"$f":"V629+W627-W633","v":0},{"$f":"W629+X627-X633","v":0},{"$f":"X629+Y627-Y633","v":0},{"$f":"Y629+Z627-Z633","v":0},{"$f":"Z629+AA627-AA633","v":0},{"$f":"AA629+AB627-AB633","v":0},{"$f":"AB629+AC627-AC633","v":0},{"$f":"AC629+AD627-AD633","v":0},{"$f":"AD629+AE627-AE633","v":0}]
[null,null,{"$f":"+TEXT(C619,\"#\")&\"   \"&TEXT(A612,\"#\")","v":"PV of debt   COM5"},{"$f":"IF($B615>=$B616,D627,D627*D619/100)","v":0},{"$f":"IF($B615>=$B616,D630-E633+E627,D630*(1+$B616)-E631+E627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,E630-F633+F627,E630*(1+$B616)-F631+F627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,F630-G633+G627,F630*(1+$B616)-G631+G627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,G630-H633+H627,G630*(1+$B616)-H631+H627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,H630-I633+I627,H630*(1+$B616)-I631+I627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,I630-J633+J627,I630*(1+$B616)-J631+J627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,J630-K633+K627,J630*(1+$B616)-K631+K627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,K630-L633+L627,K630*(1+$B616)-L631+L627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,L630-M633+M627,L630*(1+$B616)-M631+M627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,M630-N633+N627,M630*(1+$B616)-N631+N627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,N630-O633+O627,N630*(1+$B616)-O631+O627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,O630-P633+P627,O630*(1+$B616)-P631+P627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,P630-Q633+Q627,P630*(1+$B616)-Q631+Q627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Q630-R633+R627,Q630*(1+$B616)-R631+R627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,R630-S633+S627,R630*(1+$B616)-S631+S627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,S630-T633+T627,S630*(1+$B616)-T631+T627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,T630-U633+U627,T630*(1+$B616)-U631+U627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,U630-V633+V627,U630*(1+$B616)-V631+V627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,V630-W633+W627,V630*(1+$B616)-W631+W627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,W630-X633+X627,W630*(1+$B616)-X631+X627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,X630-Y633+Y627,X630*(1+$B616)-Y631+Y627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Y630-Z633+Z627,Y630*(1+$B616)-Z631+Z627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,Z630-AA633+AA627,Z630*(1+$B616)-AA631+AA627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AA630-AB633+AB627,AA630*(1+$B616)-AB631+AB627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AB630-AC633+AC627,AB630*(1+$B616)-AC631+AC627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AC630-AD633+AD627,AC630*(1+$B616)-AD631+AD627*$D619/100)","v":0},{"$f":"IF($B615>=$B616,AD630-AE633+AE627,AD630*(1+$B616)-AE631+AE627*$D619/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D632+D633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B615*D629","v":0},{"$f":"$B615*E629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D622-D624)/(B614-B613)","v":0},{"$f":"(E622-E624)/(B614-B613)","v":0},{"$f":"(F622-F624)/(B614-B613)","v":0},{"$f":"(G622-G624)/(B614-B613)","v":0},{"$f":"(H622-H624)/(B614-B613)","v":0},{"$f":"(I622-I624)/(B614-B613)","v":0},{"$f":"(J622-J624)/(B614-B613)","v":0},{"$f":"(K622-K624)/(B614-B613)","v":0},{"$f":"(L622-L624)/(B614-B613)","v":0},{"$f":"(M622-M624)/(B614-B613)","v":0},{"$f":"(N622-N624)/(B614-B613)","v":0},{"$f":"(O622-O624)/(B614-B613)","v":0},{"$f":"(P622-P624)/(B614-B613)","v":0},{"$f":"(Q622-Q624)/(B614-B613)","v":0},{"$f":"(R622-R624)/(B614-B613)","v":0},{"$f":"(S622-S624)/(B614-B613)","v":0},{"$f":"(T622-T624)/(B614-B613)","v":0},{"$f":"(U622-U624)/(B614-B613)","v":0},{"$f":"(V622-V624)/(B614-B613)","v":0},{"$f":"(W622-W624)/(B614-B613)","v":0},{"$f":"(X622-X624)/(B614-B613)","v":0},{"$f":"(Y622-Y624)/(B614-B613)","v":0},{"$f":"(Z622-Z624)/(B614-B613)","v":0},{"$f":"(AA622-AA624)/(B614-B613)","v":0},{"$f":"(AB622-AB624)/(B614-B613)","v":0},{"$f":"(AC622-AC624)/(B614-B613)","v":0},{"$f":"(AD622-AD624)/(B614-B613)","v":0},{"$f":"(AE622-AE624)/(B614-B613)","v":0}]
[]
[]
[{"$f":"+\"Locally-issued debt held by non-residents - \"&'Input 5 - Local-debt Financing'!A34","v":"Locally-issued debt held by non-residents - Denominated in foreign currency (FX)"}]
[]
[{"$f":"+'Input 4 - External Financing'!B50","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A638&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G50","v":1},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A638&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H50","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A638&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F50","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D640-D642","v":100},{"$f":"D641-E642","v":100},{"$f":"E641-F642","v":0},{"$f":"F641-G642","v":0},{"$f":"G641-H642","v":0},{"$f":"H641-I642","v":0},{"$f":"I641-J642","v":0},{"$f":"J641-K642","v":0},{"$f":"K641-L642","v":0},{"$f":"L641-M642","v":0},{"$f":"M641-N642","v":0},{"$f":"N641-O642","v":0},{"$f":"O641-P642","v":0},{"$f":"P641-Q642","v":0},{"$f":"Q641-R642","v":0},{"$f":"R641-S642","v":0},{"$f":"S641-T642","v":0},{"$f":"T641-U642","v":0},{"$f":"U641-V642","v":0},{"$f":"V641-W642","v":0},{"$f":"W641-X642","v":0},{"$f":"X641-Y642","v":0},{"$f":"Y641-Z642","v":0},{"$f":"Z641-AA642","v":0},{"$f":"AA641-AB642","v":0},{"$f":"AB641-AC642","v":0},{"$f":"AC641-AD642","v":0},{"$f":"AD641-AE642","v":0},{"$f":"AE641-AF642","v":0},{"$f":"AF641-AG642","v":0},{"$f":"AG641-AH642","v":0},{"$f":"AH641-AI642","v":0},{"$f":"AI641-AJ642","v":0},{"$f":"AJ641-AK642","v":0},{"$f":"AK641-AL642","v":0},{"$f":"AL641-AM642","v":0},{"$f":"AM641-AN642","v":0},{"$f":"AN641-AO642","v":0},{"$f":"AO641-AP642","v":0},{"$f":"AP641-AQ642","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A638&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E50","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D638-D638-1<B639,0,IF(D638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(E638-D638-1<B639,0,IF(E638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(F638-D638-1<B639,0,IF(F638-D638-1<B640,D640/(B640-B639),0))","v":100},{"$f":"IF(G638-D638-1<B639,0,IF(G638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(H638-D638-1<B639,0,IF(H638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(I638-D638-1<B639,0,IF(I638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(J638-D638-1<B639,0,IF(J638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(K638-D638-1<B639,0,IF(K638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(L638-D638-1<B639,0,IF(L638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(M638-D638-1<B639,0,IF(M638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(N638-D638-1<B639,0,IF(N638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(O638-D638-1<B639,0,IF(O638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(P638-D638-1<B639,0,IF(P638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Q638-D638-1<B639,0,IF(Q638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(R638-D638-1<B639,0,IF(R638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(S638-D638-1<B639,0,IF(S638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(T638-D638-1<B639,0,IF(T638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(U638-D638-1<B639,0,IF(U638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(V638-D638-1<B639,0,IF(V638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(W638-D638-1<B639,0,IF(W638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(X638-D638-1<B639,0,IF(X638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Y638-D638-1<B639,0,IF(Y638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(Z638-D638-1<B639,0,IF(Z638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AA638-D638-1<B639,0,IF(AA638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AB638-D638-1<B639,0,IF(AB638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AC638-D638-1<B639,0,IF(AC638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AD638-D638-1<B639,0,IF(AD638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AE638-D638-1<B639,0,IF(AE638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AF638-D638-1<B639,0,IF(AF638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AG638-D638-1<B639,0,IF(AG638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AH638-D638-1<B639,0,IF(AH638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AI638-D638-1<B639,0,IF(AI638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AJ638-D638-1<B639,0,IF(AJ638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AK638-D638-1<B639,0,IF(AK638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AL638-D638-1<B639,0,IF(AL638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AM638-D638-1<B639,0,IF(AM638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AN638-D638-1<B639,0,IF(AN638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AO638-D638-1<B639,0,IF(AO638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AP638-D638-1<B639,0,IF(AP638-D638-1<B640,D640/(B640-B639),0))","v":0},{"$f":"IF(AQ638-D638-1<B639,0,IF(AQ638-D638-1<B640,D640/(B640-B639),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B641*D641","v":6.2727272727272743},{"$f":"$B641*E641","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D642+D643","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B641>=$B642, D641, NPV($B642,E644:$BD644))","v":100},{"$f":"IF($B641>=$B642, E641, NPV($B642,F644:$BD644))","v":100},{"$f":"IF($B641>=$B642, F641, NPV($B642,G644:$BD644))","v":0},{"$f":"IF($B641>=$B642, G641, NPV($B642,H644:$BD644))","v":0},{"$f":"IF($B641>=$B642, H641, NPV($B642,I644:$BD644))","v":0},{"$f":"IF($B641>=$B642, I641, NPV($B642,J644:$BD644))","v":0},{"$f":"IF($B641>=$B642, J641, NPV($B642,K644:$BD644))","v":0},{"$f":"IF($B641>=$B642, K641, NPV($B642,L644:$BD644))","v":0},{"$f":"IF($B641>=$B642, L641, NPV($B642,M644:$BD644))","v":0},{"$f":"IF($B641>=$B642, M641, NPV($B642,N644:$BD644))","v":0},{"$f":"IF($B641>=$B642, N641, NPV($B642,O644:$BD644))","v":0},{"$f":"IF($B641>=$B642, O641, NPV($B642,P644:$BD644))","v":0},{"$f":"IF($B641>=$B642, P641, NPV($B642,Q644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Q641, NPV($B642,R644:$BD644))","v":0},{"$f":"IF($B641>=$B642, R641, NPV($B642,S644:$BD644))","v":0},{"$f":"IF($B641>=$B642, S641, NPV($B642,T644:$BD644))","v":0},{"$f":"IF($B641>=$B642, T641, NPV($B642,U644:$BD644))","v":0},{"$f":"IF($B641>=$B642, U641, NPV($B642,V644:$BD644))","v":0},{"$f":"IF($B641>=$B642, V641, NPV($B642,W644:$BD644))","v":0},{"$f":"IF($B641>=$B642, W641, NPV($B642,X644:$BD644))","v":0},{"$f":"IF($B641>=$B642, X641, NPV($B642,Y644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Y641, NPV($B642,Z644:$BD644))","v":0},{"$f":"IF($B641>=$B642, Z641, NPV($B642,AA644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AA641, NPV($B642,AB644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AB641, NPV($B642,AC644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AC641, NPV($B642,AD644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AD641, NPV($B642,AE644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AE641, NPV($B642,AF644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AF641, NPV($B642,AG644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AG641, NPV($B642,AH644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AH641, NPV($B642,AI644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AI641, NPV($B642,AJ644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AJ641, NPV($B642,AK644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AK641, NPV($B642,AL644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AL641, NPV($B642,AM644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AM641, NPV($B642,AN644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AN641, NPV($B642,AO644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AO641, NPV($B642,AP644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AP641, NPV($B642,AQ644:$BD644))","v":0},{"$f":"IF($B641>=$B642, AQ641, NPV($B642,AR644:$BD644))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D645=0,0,(1-D645/D641)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D638-$B639>0,D638-$B639,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D647=0,0,CHOOSE(D647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(E647=0,0,CHOOSE(E647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(F647=0,0,CHOOSE(F647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(G647=0,0,CHOOSE(G647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(H647=0,0,CHOOSE(H647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(I647=0,0,CHOOSE(I647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(J647=0,0,CHOOSE(J647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(K647=0,0,CHOOSE(K647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(L647=0,0,CHOOSE(L647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(M647=0,0,CHOOSE(M647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(N647=0,0,CHOOSE(N647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(O647=0,0,CHOOSE(O647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(P647=0,0,CHOOSE(P647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(Q647=0,0,CHOOSE(Q647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(R647=0,0,CHOOSE(R647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(S647=0,0,CHOOSE(S647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(T647=0,0,CHOOSE(T647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(U647=0,0,CHOOSE(U647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(V647=0,0,CHOOSE(V647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(W647=0,0,CHOOSE(W647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(X647=0,0,CHOOSE(X647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(Y647=0,0,CHOOSE(Y647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(Z647=0,0,CHOOSE(Z647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(AA647=0,0,CHOOSE(AA647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(AB647=0,0,CHOOSE(AB647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(AC647=0,0,CHOOSE(AC647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(AD647=0,0,CHOOSE(AD647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0},{"$f":"IF(AE647=0,0,CHOOSE(AE647,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654,AF654))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D638-$B640>0,D638-$B640,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D649=0,0,CHOOSE(D649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(E649=0,0,CHOOSE(E649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(F649=0,0,CHOOSE(F649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(G649=0,0,CHOOSE(G649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(H649=0,0,CHOOSE(H649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(I649=0,0,CHOOSE(I649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(J649=0,0,CHOOSE(J649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(K649=0,0,CHOOSE(K649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(L649=0,0,CHOOSE(L649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(M649=0,0,CHOOSE(M649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(N649=0,0,CHOOSE(N649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(O649=0,0,CHOOSE(O649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(P649=0,0,CHOOSE(P649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(Q649=0,0,CHOOSE(Q649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(R649=0,0,CHOOSE(R649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(S649=0,0,CHOOSE(S649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(T649=0,0,CHOOSE(T649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(U649=0,0,CHOOSE(U649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(V649=0,0,CHOOSE(V649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(W649=0,0,CHOOSE(W649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(X649=0,0,CHOOSE(X649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(Y649=0,0,CHOOSE(Y649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(Z649=0,0,CHOOSE(Z649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(AA649=0,0,CHOOSE(AA649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(AB649=0,0,CHOOSE(AB649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(AC649=0,0,CHOOSE(AC649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(AD649=0,0,CHOOSE(AD649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0},{"$f":"IF(AE649=0,0,CHOOSE(AE649,D654,E654,F654,G654,H654,I654,J654,K654,L654,M654,N654,O654,P654,Q654,R654,S654,T654,U654,V654,W654,X654,Y654,Z654,AA654,AB654,AC654,AD654,AE654))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A638&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D652+1","v":2019},{"$f":"E652+1","v":2020},{"$f":"F652+1","v":2021},{"$f":"G652+1","v":2022},{"$f":"H652+1","v":2023},{"$f":"I652+1","v":2024},{"$f":"J652+1","v":2025},{"$f":"K652+1","v":2026},{"$f":"L652+1","v":2027},{"$f":"M652+1","v":2028},{"$f":"N652+1","v":2029},{"$f":"O652+1","v":2030},{"$f":"P652+1","v":2031},{"$f":"Q652+1","v":2032},{"$f":"R652+1","v":2033},{"$f":"S652+1","v":2034},{"$f":"T652+1","v":2035},{"$f":"U652+1","v":2036},{"$f":"V652+1","v":2037},{"$f":"W652+1","v":2038},{"$f":"X652+1","v":2039},{"$f":"Y652+1","v":2040},{"$f":"Z652+1","v":2041},{"$f":"AA652+1","v":2042},{"$f":"AB652+1","v":2043},{"$f":"AC652+1","v":2044},{"$f":"AD652+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F107","v":0},{"$f":"Ext_Debt_Data!G107","v":0},{"$f":"Ext_Debt_Data!H107","v":0},{"$f":"Ext_Debt_Data!I107","v":0},{"$f":"Ext_Debt_Data!J107","v":0},{"$f":"Ext_Debt_Data!K107","v":0},{"$f":"Ext_Debt_Data!L107","v":0},{"$f":"Ext_Debt_Data!M107","v":0},{"$f":"Ext_Debt_Data!N107","v":0},{"$f":"Ext_Debt_Data!O107","v":0},{"$f":"Ext_Debt_Data!P107","v":0},{"$f":"Ext_Debt_Data!Q107","v":0},{"$f":"Ext_Debt_Data!R107","v":0},{"$f":"Ext_Debt_Data!S107","v":0},{"$f":"Ext_Debt_Data!T107","v":0},{"$f":"Ext_Debt_Data!U107","v":0},{"$f":"Ext_Debt_Data!V107","v":0},{"$f":"Ext_Debt_Data!W107","v":0},{"$f":"Ext_Debt_Data!X107","v":0},{"$f":"Ext_Debt_Data!Y107","v":0},{"$f":"Ext_Debt_Data!Z107","v":0},{"$f":"Ext_Debt_Data!AA107","v":0},{"$f":"Ext_Debt_Data!AB107","v":0},{"$f":"Ext_Debt_Data!AC107","v":0},{"$f":"Ext_Debt_Data!AD107","v":0},{"$f":"Ext_Debt_Data!AE107","v":0},{"$f":"Ext_Debt_Data!AF107","v":0},{"$f":"Ext_Debt_Data!AG107","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D653","v":0},{"$f":"SUM(D653:E653)","v":0},{"$f":"SUM(D653:F653)","v":0},{"$f":"SUM(D653:G653)","v":0},{"$f":"SUM(D653:H653)","v":0},{"$f":"SUM(D653:I653)","v":0},{"$f":"SUM(D653:J653)","v":0},{"$f":"SUM(D653:K653)","v":0},{"$f":"SUM(D653:L653)","v":0},{"$f":"SUM(D653:M653)","v":0},{"$f":"SUM(D653:N653)","v":0},{"$f":"SUM(D653:O653)","v":0},{"$f":"SUM(D653:P653)","v":0},{"$f":"SUM(D653:Q653)","v":0},{"$f":"SUM(D653:R653)","v":0},{"$f":"SUM(D653:S653)","v":0},{"$f":"SUM(D653:T653)","v":0},{"$f":"SUM(D653:U653)","v":0},{"$f":"SUM(D653:V653)","v":0},{"$f":"SUM(D653:W653)","v":0},{"$f":"SUM(D653:X653)","v":0},{"$f":"SUM(D653:Y653)","v":0},{"$f":"SUM(D653:Z653)","v":0},{"$f":"SUM(D653:AA653)","v":0},{"$f":"SUM(D653:AB653)","v":0},{"$f":"SUM(D653:AC653)","v":0},{"$f":"SUM(D653:AD653)","v":0},{"$f":"SUM(D653:AE653)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D653-D659","v":0},{"$f":"D655+E653-E659","v":0},{"$f":"E655+F653-F659","v":0},{"$f":"F655+G653-G659","v":0},{"$f":"G655+H653-H659","v":0},{"$f":"H655+I653-I659","v":0},{"$f":"I655+J653-J659","v":0},{"$f":"J655+K653-K659","v":0},{"$f":"K655+L653-L659","v":0},{"$f":"L655+M653-M659","v":0},{"$f":"M655+N653-N659","v":0},{"$f":"N655+O653-O659","v":0},{"$f":"O655+P653-P659","v":0},{"$f":"P655+Q653-Q659","v":0},{"$f":"Q655+R653-R659","v":0},{"$f":"R655+S653-S659","v":0},{"$f":"S655+T653-T659","v":0},{"$f":"T655+U653-U659","v":0},{"$f":"U655+V653-V659","v":0},{"$f":"V655+W653-W659","v":0},{"$f":"W655+X653-X659","v":0},{"$f":"X655+Y653-Y659","v":0},{"$f":"Y655+Z653-Z659","v":0},{"$f":"Z655+AA653-AA659","v":0},{"$f":"AA655+AB653-AB659","v":0},{"$f":"AB655+AC653-AC659","v":0},{"$f":"AC655+AD653-AD659","v":0},{"$f":"AD655+AE653-AE659","v":0}]
[null,null,{"$f":"+TEXT(C645,\"#\")&\"   \"&TEXT(A638,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B641>=$B642,D653,D653*D645/100)","v":0},{"$f":"IF($B641>=$B642,D656-E659+E653,D656*(1+$B642)-E657+E653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,E656-F659+F653,E656*(1+$B642)-F657+F653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,F656-G659+G653,F656*(1+$B642)-G657+G653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,G656-H659+H653,G656*(1+$B642)-H657+H653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,H656-I659+I653,H656*(1+$B642)-I657+I653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,I656-J659+J653,I656*(1+$B642)-J657+J653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,J656-K659+K653,J656*(1+$B642)-K657+K653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,K656-L659+L653,K656*(1+$B642)-L657+L653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,L656-M659+M653,L656*(1+$B642)-M657+M653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,M656-N659+N653,M656*(1+$B642)-N657+N653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,N656-O659+O653,N656*(1+$B642)-O657+O653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,O656-P659+P653,O656*(1+$B642)-P657+P653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,P656-Q659+Q653,P656*(1+$B642)-Q657+Q653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,Q656-R659+R653,Q656*(1+$B642)-R657+R653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,R656-S659+S653,R656*(1+$B642)-S657+S653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,S656-T659+T653,S656*(1+$B642)-T657+T653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,T656-U659+U653,T656*(1+$B642)-U657+U653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,U656-V659+V653,U656*(1+$B642)-V657+V653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,V656-W659+W653,V656*(1+$B642)-W657+W653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,W656-X659+X653,W656*(1+$B642)-X657+X653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,X656-Y659+Y653,X656*(1+$B642)-Y657+Y653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,Y656-Z659+Z653,Y656*(1+$B642)-Z657+Z653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,Z656-AA659+AA653,Z656*(1+$B642)-AA657+AA653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,AA656-AB659+AB653,AA656*(1+$B642)-AB657+AB653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,AB656-AC659+AC653,AB656*(1+$B642)-AC657+AC653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,AC656-AD659+AD653,AC656*(1+$B642)-AD657+AD653*$D645/100)","v":0},{"$f":"IF($B641>=$B642,AD656-AE659+AE653,AD656*(1+$B642)-AE657+AE653*$D645/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D658+D659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B641*D655","v":0},{"$f":"$B641*E655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D648-D650)/(B640-B639)","v":0},{"$f":"(E648-E650)/(B640-B639)","v":0},{"$f":"(F648-F650)/(B640-B639)","v":0},{"$f":"(G648-G650)/(B640-B639)","v":0},{"$f":"(H648-H650)/(B640-B639)","v":0},{"$f":"(I648-I650)/(B640-B639)","v":0},{"$f":"(J648-J650)/(B640-B639)","v":0},{"$f":"(K648-K650)/(B640-B639)","v":0},{"$f":"(L648-L650)/(B640-B639)","v":0},{"$f":"(M648-M650)/(B640-B639)","v":0},{"$f":"(N648-N650)/(B640-B639)","v":0},{"$f":"(O648-O650)/(B640-B639)","v":0},{"$f":"(P648-P650)/(B640-B639)","v":0},{"$f":"(Q648-Q650)/(B640-B639)","v":0},{"$f":"(R648-R650)/(B640-B639)","v":0},{"$f":"(S648-S650)/(B640-B639)","v":0},{"$f":"(T648-T650)/(B640-B639)","v":0},{"$f":"(U648-U650)/(B640-B639)","v":0},{"$f":"(V648-V650)/(B640-B639)","v":0},{"$f":"(W648-W650)/(B640-B639)","v":0},{"$f":"(X648-X650)/(B640-B639)","v":0},{"$f":"(Y648-Y650)/(B640-B639)","v":0},{"$f":"(Z648-Z650)/(B640-B639)","v":0},{"$f":"(AA648-AA650)/(B640-B639)","v":0},{"$f":"(AB648-AB650)/(B640-B639)","v":0},{"$f":"(AC648-AC650)/(B640-B639)","v":0},{"$f":"(AD648-AD650)/(B640-B639)","v":0},{"$f":"(AE648-AE650)/(B640-B639)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B51","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A664&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G51","v":3},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A664&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H51","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A664&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F51","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D666-D668","v":100},{"$f":"D667-E668","v":100},{"$f":"E667-F668","v":100},{"$f":"F667-G668","v":100},{"$f":"G667-H668","v":50},{"$f":"H667-I668","v":0},{"$f":"I667-J668","v":0},{"$f":"J667-K668","v":0},{"$f":"K667-L668","v":0},{"$f":"L667-M668","v":0},{"$f":"M667-N668","v":0},{"$f":"N667-O668","v":0},{"$f":"O667-P668","v":0},{"$f":"P667-Q668","v":0},{"$f":"Q667-R668","v":0},{"$f":"R667-S668","v":0},{"$f":"S667-T668","v":0},{"$f":"T667-U668","v":0},{"$f":"U667-V668","v":0},{"$f":"V667-W668","v":0},{"$f":"W667-X668","v":0},{"$f":"X667-Y668","v":0},{"$f":"Y667-Z668","v":0},{"$f":"Z667-AA668","v":0},{"$f":"AA667-AB668","v":0},{"$f":"AB667-AC668","v":0},{"$f":"AC667-AD668","v":0},{"$f":"AD667-AE668","v":0},{"$f":"AE667-AF668","v":0},{"$f":"AF667-AG668","v":0},{"$f":"AG667-AH668","v":0},{"$f":"AH667-AI668","v":0},{"$f":"AI667-AJ668","v":0},{"$f":"AJ667-AK668","v":0},{"$f":"AK667-AL668","v":0},{"$f":"AL667-AM668","v":0},{"$f":"AM667-AN668","v":0},{"$f":"AN667-AO668","v":0},{"$f":"AO667-AP668","v":0},{"$f":"AP667-AQ668","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A664&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E51","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D664-D664-1<B665,0,IF(D664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(E664-D664-1<B665,0,IF(E664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(F664-D664-1<B665,0,IF(F664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(G664-D664-1<B665,0,IF(G664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(H664-D664-1<B665,0,IF(H664-D664-1<B666,D666/(B666-B665),0))","v":50},{"$f":"IF(I664-D664-1<B665,0,IF(I664-D664-1<B666,D666/(B666-B665),0))","v":50},{"$f":"IF(J664-D664-1<B665,0,IF(J664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(K664-D664-1<B665,0,IF(K664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(L664-D664-1<B665,0,IF(L664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(M664-D664-1<B665,0,IF(M664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(N664-D664-1<B665,0,IF(N664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(O664-D664-1<B665,0,IF(O664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(P664-D664-1<B665,0,IF(P664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Q664-D664-1<B665,0,IF(Q664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(R664-D664-1<B665,0,IF(R664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(S664-D664-1<B665,0,IF(S664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(T664-D664-1<B665,0,IF(T664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(U664-D664-1<B665,0,IF(U664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(V664-D664-1<B665,0,IF(V664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(W664-D664-1<B665,0,IF(W664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(X664-D664-1<B665,0,IF(X664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Y664-D664-1<B665,0,IF(Y664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(Z664-D664-1<B665,0,IF(Z664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AA664-D664-1<B665,0,IF(AA664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AB664-D664-1<B665,0,IF(AB664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AC664-D664-1<B665,0,IF(AC664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AD664-D664-1<B665,0,IF(AD664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AE664-D664-1<B665,0,IF(AE664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AF664-D664-1<B665,0,IF(AF664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AG664-D664-1<B665,0,IF(AG664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AH664-D664-1<B665,0,IF(AH664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AI664-D664-1<B665,0,IF(AI664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AJ664-D664-1<B665,0,IF(AJ664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AK664-D664-1<B665,0,IF(AK664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AL664-D664-1<B665,0,IF(AL664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AM664-D664-1<B665,0,IF(AM664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AN664-D664-1<B665,0,IF(AN664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AO664-D664-1<B665,0,IF(AO664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AP664-D664-1<B665,0,IF(AP664-D664-1<B666,D666/(B666-B665),0))","v":0},{"$f":"IF(AQ664-D664-1<B665,0,IF(AQ664-D664-1<B666,D666/(B666-B665),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B667*D667","v":6.2727272727272743},{"$f":"$B667*E667","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D668+D669","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B667>=$B668, D667, NPV($B668,E670:$BD670))","v":100},{"$f":"IF($B667>=$B668, E667, NPV($B668,F670:$BD670))","v":100},{"$f":"IF($B667>=$B668, F667, NPV($B668,G670:$BD670))","v":100},{"$f":"IF($B667>=$B668, G667, NPV($B668,H670:$BD670))","v":100},{"$f":"IF($B667>=$B668, H667, NPV($B668,I670:$BD670))","v":50},{"$f":"IF($B667>=$B668, I667, NPV($B668,J670:$BD670))","v":0},{"$f":"IF($B667>=$B668, J667, NPV($B668,K670:$BD670))","v":0},{"$f":"IF($B667>=$B668, K667, NPV($B668,L670:$BD670))","v":0},{"$f":"IF($B667>=$B668, L667, NPV($B668,M670:$BD670))","v":0},{"$f":"IF($B667>=$B668, M667, NPV($B668,N670:$BD670))","v":0},{"$f":"IF($B667>=$B668, N667, NPV($B668,O670:$BD670))","v":0},{"$f":"IF($B667>=$B668, O667, NPV($B668,P670:$BD670))","v":0},{"$f":"IF($B667>=$B668, P667, NPV($B668,Q670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Q667, NPV($B668,R670:$BD670))","v":0},{"$f":"IF($B667>=$B668, R667, NPV($B668,S670:$BD670))","v":0},{"$f":"IF($B667>=$B668, S667, NPV($B668,T670:$BD670))","v":0},{"$f":"IF($B667>=$B668, T667, NPV($B668,U670:$BD670))","v":0},{"$f":"IF($B667>=$B668, U667, NPV($B668,V670:$BD670))","v":0},{"$f":"IF($B667>=$B668, V667, NPV($B668,W670:$BD670))","v":0},{"$f":"IF($B667>=$B668, W667, NPV($B668,X670:$BD670))","v":0},{"$f":"IF($B667>=$B668, X667, NPV($B668,Y670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Y667, NPV($B668,Z670:$BD670))","v":0},{"$f":"IF($B667>=$B668, Z667, NPV($B668,AA670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AA667, NPV($B668,AB670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AB667, NPV($B668,AC670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AC667, NPV($B668,AD670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AD667, NPV($B668,AE670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AE667, NPV($B668,AF670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AF667, NPV($B668,AG670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AG667, NPV($B668,AH670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AH667, NPV($B668,AI670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AI667, NPV($B668,AJ670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AJ667, NPV($B668,AK670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AK667, NPV($B668,AL670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AL667, NPV($B668,AM670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AM667, NPV($B668,AN670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AN667, NPV($B668,AO670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AO667, NPV($B668,AP670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AP667, NPV($B668,AQ670:$BD670))","v":0},{"$f":"IF($B667>=$B668, AQ667, NPV($B668,AR670:$BD670))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D671=0,0,(1-D671/D667)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D664-$B665>0,D664-$B665,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D673=0,0,CHOOSE(D673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(E673=0,0,CHOOSE(E673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(F673=0,0,CHOOSE(F673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(G673=0,0,CHOOSE(G673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(H673=0,0,CHOOSE(H673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(I673=0,0,CHOOSE(I673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(J673=0,0,CHOOSE(J673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(K673=0,0,CHOOSE(K673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(L673=0,0,CHOOSE(L673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(M673=0,0,CHOOSE(M673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(N673=0,0,CHOOSE(N673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(O673=0,0,CHOOSE(O673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(P673=0,0,CHOOSE(P673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(Q673=0,0,CHOOSE(Q673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(R673=0,0,CHOOSE(R673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(S673=0,0,CHOOSE(S673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(T673=0,0,CHOOSE(T673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(U673=0,0,CHOOSE(U673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(V673=0,0,CHOOSE(V673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(W673=0,0,CHOOSE(W673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(X673=0,0,CHOOSE(X673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(Y673=0,0,CHOOSE(Y673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(Z673=0,0,CHOOSE(Z673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(AA673=0,0,CHOOSE(AA673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(AB673=0,0,CHOOSE(AB673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(AC673=0,0,CHOOSE(AC673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(AD673=0,0,CHOOSE(AD673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0},{"$f":"IF(AE673=0,0,CHOOSE(AE673,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680,AF680))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D664-$B666>0,D664-$B666,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D675=0,0,CHOOSE(D675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(E675=0,0,CHOOSE(E675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(F675=0,0,CHOOSE(F675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(G675=0,0,CHOOSE(G675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(H675=0,0,CHOOSE(H675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(I675=0,0,CHOOSE(I675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(J675=0,0,CHOOSE(J675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(K675=0,0,CHOOSE(K675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(L675=0,0,CHOOSE(L675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(M675=0,0,CHOOSE(M675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(N675=0,0,CHOOSE(N675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(O675=0,0,CHOOSE(O675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(P675=0,0,CHOOSE(P675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(Q675=0,0,CHOOSE(Q675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(R675=0,0,CHOOSE(R675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(S675=0,0,CHOOSE(S675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(T675=0,0,CHOOSE(T675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(U675=0,0,CHOOSE(U675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(V675=0,0,CHOOSE(V675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(W675=0,0,CHOOSE(W675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(X675=0,0,CHOOSE(X675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(Y675=0,0,CHOOSE(Y675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(Z675=0,0,CHOOSE(Z675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(AA675=0,0,CHOOSE(AA675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(AB675=0,0,CHOOSE(AB675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(AC675=0,0,CHOOSE(AC675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(AD675=0,0,CHOOSE(AD675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0},{"$f":"IF(AE675=0,0,CHOOSE(AE675,D680,E680,F680,G680,H680,I680,J680,K680,L680,M680,N680,O680,P680,Q680,R680,S680,T680,U680,V680,W680,X680,Y680,Z680,AA680,AB680,AC680,AD680,AE680))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A664&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D678+1","v":2019},{"$f":"E678+1","v":2020},{"$f":"F678+1","v":2021},{"$f":"G678+1","v":2022},{"$f":"H678+1","v":2023},{"$f":"I678+1","v":2024},{"$f":"J678+1","v":2025},{"$f":"K678+1","v":2026},{"$f":"L678+1","v":2027},{"$f":"M678+1","v":2028},{"$f":"N678+1","v":2029},{"$f":"O678+1","v":2030},{"$f":"P678+1","v":2031},{"$f":"Q678+1","v":2032},{"$f":"R678+1","v":2033},{"$f":"S678+1","v":2034},{"$f":"T678+1","v":2035},{"$f":"U678+1","v":2036},{"$f":"V678+1","v":2037},{"$f":"W678+1","v":2038},{"$f":"X678+1","v":2039},{"$f":"Y678+1","v":2040},{"$f":"Z678+1","v":2041},{"$f":"AA678+1","v":2042},{"$f":"AB678+1","v":2043},{"$f":"AC678+1","v":2044},{"$f":"AD678+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F108","v":0},{"$f":"Ext_Debt_Data!G108","v":0},{"$f":"Ext_Debt_Data!H108","v":0},{"$f":"Ext_Debt_Data!I108","v":0},{"$f":"Ext_Debt_Data!J108","v":0},{"$f":"Ext_Debt_Data!K108","v":0},{"$f":"Ext_Debt_Data!L108","v":0},{"$f":"Ext_Debt_Data!M108","v":0},{"$f":"Ext_Debt_Data!N108","v":0},{"$f":"Ext_Debt_Data!O108","v":0},{"$f":"Ext_Debt_Data!P108","v":0},{"$f":"Ext_Debt_Data!Q108","v":0},{"$f":"Ext_Debt_Data!R108","v":0},{"$f":"Ext_Debt_Data!S108","v":0},{"$f":"Ext_Debt_Data!T108","v":0},{"$f":"Ext_Debt_Data!U108","v":0},{"$f":"Ext_Debt_Data!V108","v":0},{"$f":"Ext_Debt_Data!W108","v":0},{"$f":"Ext_Debt_Data!X108","v":0},{"$f":"Ext_Debt_Data!Y108","v":0},{"$f":"Ext_Debt_Data!Z108","v":0},{"$f":"Ext_Debt_Data!AA108","v":0},{"$f":"Ext_Debt_Data!AB108","v":0},{"$f":"Ext_Debt_Data!AC108","v":0},{"$f":"Ext_Debt_Data!AD108","v":0},{"$f":"Ext_Debt_Data!AE108","v":0},{"$f":"Ext_Debt_Data!AF108","v":0},{"$f":"Ext_Debt_Data!AG108","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D679","v":0},{"$f":"SUM(D679:E679)","v":0},{"$f":"SUM(D679:F679)","v":0},{"$f":"SUM(D679:G679)","v":0},{"$f":"SUM(D679:H679)","v":0},{"$f":"SUM(D679:I679)","v":0},{"$f":"SUM(D679:J679)","v":0},{"$f":"SUM(D679:K679)","v":0},{"$f":"SUM(D679:L679)","v":0},{"$f":"SUM(D679:M679)","v":0},{"$f":"SUM(D679:N679)","v":0},{"$f":"SUM(D679:O679)","v":0},{"$f":"SUM(D679:P679)","v":0},{"$f":"SUM(D679:Q679)","v":0},{"$f":"SUM(D679:R679)","v":0},{"$f":"SUM(D679:S679)","v":0},{"$f":"SUM(D679:T679)","v":0},{"$f":"SUM(D679:U679)","v":0},{"$f":"SUM(D679:V679)","v":0},{"$f":"SUM(D679:W679)","v":0},{"$f":"SUM(D679:X679)","v":0},{"$f":"SUM(D679:Y679)","v":0},{"$f":"SUM(D679:Z679)","v":0},{"$f":"SUM(D679:AA679)","v":0},{"$f":"SUM(D679:AB679)","v":0},{"$f":"SUM(D679:AC679)","v":0},{"$f":"SUM(D679:AD679)","v":0},{"$f":"SUM(D679:AE679)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D679-D685","v":0},{"$f":"D681+E679-E685","v":0},{"$f":"E681+F679-F685","v":0},{"$f":"F681+G679-G685","v":0},{"$f":"G681+H679-H685","v":0},{"$f":"H681+I679-I685","v":0},{"$f":"I681+J679-J685","v":0},{"$f":"J681+K679-K685","v":0},{"$f":"K681+L679-L685","v":0},{"$f":"L681+M679-M685","v":0},{"$f":"M681+N679-N685","v":0},{"$f":"N681+O679-O685","v":0},{"$f":"O681+P679-P685","v":0},{"$f":"P681+Q679-Q685","v":0},{"$f":"Q681+R679-R685","v":0},{"$f":"R681+S679-S685","v":0},{"$f":"S681+T679-T685","v":0},{"$f":"T681+U679-U685","v":0},{"$f":"U681+V679-V685","v":0},{"$f":"V681+W679-W685","v":0},{"$f":"W681+X679-X685","v":0},{"$f":"X681+Y679-Y685","v":0},{"$f":"Y681+Z679-Z685","v":0},{"$f":"Z681+AA679-AA685","v":0},{"$f":"AA681+AB679-AB685","v":0},{"$f":"AB681+AC679-AC685","v":0},{"$f":"AC681+AD679-AD685","v":0},{"$f":"AD681+AE679-AE685","v":0}]
[null,null,{"$f":"+TEXT(C671,\"#\")&\"   \"&TEXT(A664,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B667>=$B668,D679,D679*D671/100)","v":0},{"$f":"IF($B667>=$B668,D682-E685+E679,D682*(1+$B668)-E683+E679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,E682-F685+F679,E682*(1+$B668)-F683+F679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,F682-G685+G679,F682*(1+$B668)-G683+G679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,G682-H685+H679,G682*(1+$B668)-H683+H679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,H682-I685+I679,H682*(1+$B668)-I683+I679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,I682-J685+J679,I682*(1+$B668)-J683+J679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,J682-K685+K679,J682*(1+$B668)-K683+K679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,K682-L685+L679,K682*(1+$B668)-L683+L679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,L682-M685+M679,L682*(1+$B668)-M683+M679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,M682-N685+N679,M682*(1+$B668)-N683+N679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,N682-O685+O679,N682*(1+$B668)-O683+O679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,O682-P685+P679,O682*(1+$B668)-P683+P679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,P682-Q685+Q679,P682*(1+$B668)-Q683+Q679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,Q682-R685+R679,Q682*(1+$B668)-R683+R679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,R682-S685+S679,R682*(1+$B668)-S683+S679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,S682-T685+T679,S682*(1+$B668)-T683+T679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,T682-U685+U679,T682*(1+$B668)-U683+U679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,U682-V685+V679,U682*(1+$B668)-V683+V679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,V682-W685+W679,V682*(1+$B668)-W683+W679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,W682-X685+X679,W682*(1+$B668)-X683+X679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,X682-Y685+Y679,X682*(1+$B668)-Y683+Y679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,Y682-Z685+Z679,Y682*(1+$B668)-Z683+Z679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,Z682-AA685+AA679,Z682*(1+$B668)-AA683+AA679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,AA682-AB685+AB679,AA682*(1+$B668)-AB683+AB679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,AB682-AC685+AC679,AB682*(1+$B668)-AC683+AC679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,AC682-AD685+AD679,AC682*(1+$B668)-AD683+AD679*$D671/100)","v":0},{"$f":"IF($B667>=$B668,AD682-AE685+AE679,AD682*(1+$B668)-AE683+AE679*$D671/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D684+D685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B667*D681","v":0},{"$f":"$B667*E681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D674-D676)/(B666-B665)","v":0},{"$f":"(E674-E676)/(B666-B665)","v":0},{"$f":"(F674-F676)/(B666-B665)","v":0},{"$f":"(G674-G676)/(B666-B665)","v":0},{"$f":"(H674-H676)/(B666-B665)","v":0},{"$f":"(I674-I676)/(B666-B665)","v":0},{"$f":"(J674-J676)/(B666-B665)","v":0},{"$f":"(K674-K676)/(B666-B665)","v":0},{"$f":"(L674-L676)/(B666-B665)","v":0},{"$f":"(M674-M676)/(B666-B665)","v":0},{"$f":"(N674-N676)/(B666-B665)","v":0},{"$f":"(O674-O676)/(B666-B665)","v":0},{"$f":"(P674-P676)/(B666-B665)","v":0},{"$f":"(Q674-Q676)/(B666-B665)","v":0},{"$f":"(R674-R676)/(B666-B665)","v":0},{"$f":"(S674-S676)/(B666-B665)","v":0},{"$f":"(T674-T676)/(B666-B665)","v":0},{"$f":"(U674-U676)/(B666-B665)","v":0},{"$f":"(V674-V676)/(B666-B665)","v":0},{"$f":"(W674-W676)/(B666-B665)","v":0},{"$f":"(X674-X676)/(B666-B665)","v":0},{"$f":"(Y674-Y676)/(B666-B665)","v":0},{"$f":"(Z674-Z676)/(B666-B665)","v":0},{"$f":"(AA674-AA676)/(B666-B665)","v":0},{"$f":"(AB674-AB676)/(B666-B665)","v":0},{"$f":"(AC674-AC676)/(B666-B665)","v":0},{"$f":"(AD674-AD676)/(B666-B665)","v":0},{"$f":"(AE674-AE676)/(B666-B665)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I682*1.05","v":0}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B52","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A690&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G52","v":6},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A690&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H52","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A690&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F52","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D692-D694","v":100},{"$f":"D693-E694","v":100},{"$f":"E693-F694","v":100},{"$f":"F693-G694","v":100},{"$f":"G693-H694","v":100},{"$f":"H693-I694","v":100},{"$f":"I693-J694","v":100},{"$f":"J693-K694","v":0},{"$f":"K693-L694","v":0},{"$f":"L693-M694","v":0},{"$f":"M693-N694","v":0},{"$f":"N693-O694","v":0},{"$f":"O693-P694","v":0},{"$f":"P693-Q694","v":0},{"$f":"Q693-R694","v":0},{"$f":"R693-S694","v":0},{"$f":"S693-T694","v":0},{"$f":"T693-U694","v":0},{"$f":"U693-V694","v":0},{"$f":"V693-W694","v":0},{"$f":"W693-X694","v":0},{"$f":"X693-Y694","v":0},{"$f":"Y693-Z694","v":0},{"$f":"Z693-AA694","v":0},{"$f":"AA693-AB694","v":0},{"$f":"AB693-AC694","v":0},{"$f":"AC693-AD694","v":0},{"$f":"AD693-AE694","v":0},{"$f":"AE693-AF694","v":0},{"$f":"AF693-AG694","v":0},{"$f":"AG693-AH694","v":0},{"$f":"AH693-AI694","v":0},{"$f":"AI693-AJ694","v":0},{"$f":"AJ693-AK694","v":0},{"$f":"AK693-AL694","v":0},{"$f":"AL693-AM694","v":0},{"$f":"AM693-AN694","v":0},{"$f":"AN693-AO694","v":0},{"$f":"AO693-AP694","v":0},{"$f":"AP693-AQ694","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A690&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E52","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D690-D690-1<B691,0,IF(D690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(E690-D690-1<B691,0,IF(E690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(F690-D690-1<B691,0,IF(F690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(G690-D690-1<B691,0,IF(G690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(H690-D690-1<B691,0,IF(H690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(I690-D690-1<B691,0,IF(I690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(J690-D690-1<B691,0,IF(J690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(K690-D690-1<B691,0,IF(K690-D690-1<B692,D692/(B692-B691),0))","v":100},{"$f":"IF(L690-D690-1<B691,0,IF(L690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(M690-D690-1<B691,0,IF(M690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(N690-D690-1<B691,0,IF(N690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(O690-D690-1<B691,0,IF(O690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(P690-D690-1<B691,0,IF(P690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Q690-D690-1<B691,0,IF(Q690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(R690-D690-1<B691,0,IF(R690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(S690-D690-1<B691,0,IF(S690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(T690-D690-1<B691,0,IF(T690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(U690-D690-1<B691,0,IF(U690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(V690-D690-1<B691,0,IF(V690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(W690-D690-1<B691,0,IF(W690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(X690-D690-1<B691,0,IF(X690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Y690-D690-1<B691,0,IF(Y690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(Z690-D690-1<B691,0,IF(Z690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AA690-D690-1<B691,0,IF(AA690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AB690-D690-1<B691,0,IF(AB690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AC690-D690-1<B691,0,IF(AC690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AD690-D690-1<B691,0,IF(AD690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AE690-D690-1<B691,0,IF(AE690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AF690-D690-1<B691,0,IF(AF690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AG690-D690-1<B691,0,IF(AG690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AH690-D690-1<B691,0,IF(AH690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AI690-D690-1<B691,0,IF(AI690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AJ690-D690-1<B691,0,IF(AJ690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AK690-D690-1<B691,0,IF(AK690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AL690-D690-1<B691,0,IF(AL690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AM690-D690-1<B691,0,IF(AM690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AN690-D690-1<B691,0,IF(AN690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AO690-D690-1<B691,0,IF(AO690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AP690-D690-1<B691,0,IF(AP690-D690-1<B692,D692/(B692-B691),0))","v":0},{"$f":"IF(AQ690-D690-1<B691,0,IF(AQ690-D690-1<B692,D692/(B692-B691),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B693*D693","v":6.2727272727272743},{"$f":"$B693*E693","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D694+D695","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B693>=$B694, D693, NPV($B694,E696:$BD696))","v":100},{"$f":"IF($B693>=$B694, E693, NPV($B694,F696:$BD696))","v":100},{"$f":"IF($B693>=$B694, F693, NPV($B694,G696:$BD696))","v":100},{"$f":"IF($B693>=$B694, G693, NPV($B694,H696:$BD696))","v":100},{"$f":"IF($B693>=$B694, H693, NPV($B694,I696:$BD696))","v":100},{"$f":"IF($B693>=$B694, I693, NPV($B694,J696:$BD696))","v":100},{"$f":"IF($B693>=$B694, J693, NPV($B694,K696:$BD696))","v":100},{"$f":"IF($B693>=$B694, K693, NPV($B694,L696:$BD696))","v":0},{"$f":"IF($B693>=$B694, L693, NPV($B694,M696:$BD696))","v":0},{"$f":"IF($B693>=$B694, M693, NPV($B694,N696:$BD696))","v":0},{"$f":"IF($B693>=$B694, N693, NPV($B694,O696:$BD696))","v":0},{"$f":"IF($B693>=$B694, O693, NPV($B694,P696:$BD696))","v":0},{"$f":"IF($B693>=$B694, P693, NPV($B694,Q696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Q693, NPV($B694,R696:$BD696))","v":0},{"$f":"IF($B693>=$B694, R693, NPV($B694,S696:$BD696))","v":0},{"$f":"IF($B693>=$B694, S693, NPV($B694,T696:$BD696))","v":0},{"$f":"IF($B693>=$B694, T693, NPV($B694,U696:$BD696))","v":0},{"$f":"IF($B693>=$B694, U693, NPV($B694,V696:$BD696))","v":0},{"$f":"IF($B693>=$B694, V693, NPV($B694,W696:$BD696))","v":0},{"$f":"IF($B693>=$B694, W693, NPV($B694,X696:$BD696))","v":0},{"$f":"IF($B693>=$B694, X693, NPV($B694,Y696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Y693, NPV($B694,Z696:$BD696))","v":0},{"$f":"IF($B693>=$B694, Z693, NPV($B694,AA696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AA693, NPV($B694,AB696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AB693, NPV($B694,AC696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AC693, NPV($B694,AD696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AD693, NPV($B694,AE696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AE693, NPV($B694,AF696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AF693, NPV($B694,AG696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AG693, NPV($B694,AH696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AH693, NPV($B694,AI696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AI693, NPV($B694,AJ696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AJ693, NPV($B694,AK696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AK693, NPV($B694,AL696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AL693, NPV($B694,AM696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AM693, NPV($B694,AN696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AN693, NPV($B694,AO696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AO693, NPV($B694,AP696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AP693, NPV($B694,AQ696:$BD696))","v":0},{"$f":"IF($B693>=$B694, AQ693, NPV($B694,AR696:$BD696))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D697=0,0,(1-D697/D693)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D690-$B691>0,D690-$B691,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D699=0,0,CHOOSE(D699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(E699=0,0,CHOOSE(E699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(F699=0,0,CHOOSE(F699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(G699=0,0,CHOOSE(G699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(H699=0,0,CHOOSE(H699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(I699=0,0,CHOOSE(I699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(J699=0,0,CHOOSE(J699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(K699=0,0,CHOOSE(K699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(L699=0,0,CHOOSE(L699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(M699=0,0,CHOOSE(M699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(N699=0,0,CHOOSE(N699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(O699=0,0,CHOOSE(O699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(P699=0,0,CHOOSE(P699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(Q699=0,0,CHOOSE(Q699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(R699=0,0,CHOOSE(R699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(S699=0,0,CHOOSE(S699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(T699=0,0,CHOOSE(T699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(U699=0,0,CHOOSE(U699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(V699=0,0,CHOOSE(V699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(W699=0,0,CHOOSE(W699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(X699=0,0,CHOOSE(X699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(Y699=0,0,CHOOSE(Y699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(Z699=0,0,CHOOSE(Z699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(AA699=0,0,CHOOSE(AA699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(AB699=0,0,CHOOSE(AB699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(AC699=0,0,CHOOSE(AC699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(AD699=0,0,CHOOSE(AD699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0},{"$f":"IF(AE699=0,0,CHOOSE(AE699,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706,AF706))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D690-$B692>0,D690-$B692,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D701=0,0,CHOOSE(D701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(E701=0,0,CHOOSE(E701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(F701=0,0,CHOOSE(F701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(G701=0,0,CHOOSE(G701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(H701=0,0,CHOOSE(H701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(I701=0,0,CHOOSE(I701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(J701=0,0,CHOOSE(J701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(K701=0,0,CHOOSE(K701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(L701=0,0,CHOOSE(L701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(M701=0,0,CHOOSE(M701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(N701=0,0,CHOOSE(N701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(O701=0,0,CHOOSE(O701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(P701=0,0,CHOOSE(P701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(Q701=0,0,CHOOSE(Q701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(R701=0,0,CHOOSE(R701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(S701=0,0,CHOOSE(S701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(T701=0,0,CHOOSE(T701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(U701=0,0,CHOOSE(U701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(V701=0,0,CHOOSE(V701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(W701=0,0,CHOOSE(W701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(X701=0,0,CHOOSE(X701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(Y701=0,0,CHOOSE(Y701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(Z701=0,0,CHOOSE(Z701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(AA701=0,0,CHOOSE(AA701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(AB701=0,0,CHOOSE(AB701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(AC701=0,0,CHOOSE(AC701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(AD701=0,0,CHOOSE(AD701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0},{"$f":"IF(AE701=0,0,CHOOSE(AE701,D706,E706,F706,G706,H706,I706,J706,K706,L706,M706,N706,O706,P706,Q706,R706,S706,T706,U706,V706,W706,X706,Y706,Z706,AA706,AB706,AC706,AD706,AE706))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A690&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D704+1","v":2019},{"$f":"E704+1","v":2020},{"$f":"F704+1","v":2021},{"$f":"G704+1","v":2022},{"$f":"H704+1","v":2023},{"$f":"I704+1","v":2024},{"$f":"J704+1","v":2025},{"$f":"K704+1","v":2026},{"$f":"L704+1","v":2027},{"$f":"M704+1","v":2028},{"$f":"N704+1","v":2029},{"$f":"O704+1","v":2030},{"$f":"P704+1","v":2031},{"$f":"Q704+1","v":2032},{"$f":"R704+1","v":2033},{"$f":"S704+1","v":2034},{"$f":"T704+1","v":2035},{"$f":"U704+1","v":2036},{"$f":"V704+1","v":2037},{"$f":"W704+1","v":2038},{"$f":"X704+1","v":2039},{"$f":"Y704+1","v":2040},{"$f":"Z704+1","v":2041},{"$f":"AA704+1","v":2042},{"$f":"AB704+1","v":2043},{"$f":"AC704+1","v":2044},{"$f":"AD704+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F109","v":0},{"$f":"Ext_Debt_Data!G109","v":0},{"$f":"Ext_Debt_Data!H109","v":0},{"$f":"Ext_Debt_Data!I109","v":0},{"$f":"Ext_Debt_Data!J109","v":0},{"$f":"Ext_Debt_Data!K109","v":0},{"$f":"Ext_Debt_Data!L109","v":0},{"$f":"Ext_Debt_Data!M109","v":0},{"$f":"Ext_Debt_Data!N109","v":0},{"$f":"Ext_Debt_Data!O109","v":0},{"$f":"Ext_Debt_Data!P109","v":0},{"$f":"Ext_Debt_Data!Q109","v":0},{"$f":"Ext_Debt_Data!R109","v":0},{"$f":"Ext_Debt_Data!S109","v":0},{"$f":"Ext_Debt_Data!T109","v":0},{"$f":"Ext_Debt_Data!U109","v":0},{"$f":"Ext_Debt_Data!V109","v":0},{"$f":"Ext_Debt_Data!W109","v":0},{"$f":"Ext_Debt_Data!X109","v":0},{"$f":"Ext_Debt_Data!Y109","v":0},{"$f":"Ext_Debt_Data!Z109","v":0},{"$f":"Ext_Debt_Data!AA109","v":0},{"$f":"Ext_Debt_Data!AB109","v":0},{"$f":"Ext_Debt_Data!AC109","v":0},{"$f":"Ext_Debt_Data!AD109","v":0},{"$f":"Ext_Debt_Data!AE109","v":0},{"$f":"Ext_Debt_Data!AF109","v":0},{"$f":"Ext_Debt_Data!AG109","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D705","v":0},{"$f":"SUM(D705:E705)","v":0},{"$f":"SUM(D705:F705)","v":0},{"$f":"SUM(D705:G705)","v":0},{"$f":"SUM(D705:H705)","v":0},{"$f":"SUM(D705:I705)","v":0},{"$f":"SUM(D705:J705)","v":0},{"$f":"SUM(D705:K705)","v":0},{"$f":"SUM(D705:L705)","v":0},{"$f":"SUM(D705:M705)","v":0},{"$f":"SUM(D705:N705)","v":0},{"$f":"SUM(D705:O705)","v":0},{"$f":"SUM(D705:P705)","v":0},{"$f":"SUM(D705:Q705)","v":0},{"$f":"SUM(D705:R705)","v":0},{"$f":"SUM(D705:S705)","v":0},{"$f":"SUM(D705:T705)","v":0},{"$f":"SUM(D705:U705)","v":0},{"$f":"SUM(D705:V705)","v":0},{"$f":"SUM(D705:W705)","v":0},{"$f":"SUM(D705:X705)","v":0},{"$f":"SUM(D705:Y705)","v":0},{"$f":"SUM(D705:Z705)","v":0},{"$f":"SUM(D705:AA705)","v":0},{"$f":"SUM(D705:AB705)","v":0},{"$f":"SUM(D705:AC705)","v":0},{"$f":"SUM(D705:AD705)","v":0},{"$f":"SUM(D705:AE705)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D705-D711","v":0},{"$f":"D707+E705-E711","v":0},{"$f":"E707+F705-F711","v":0},{"$f":"F707+G705-G711","v":0},{"$f":"G707+H705-H711","v":0},{"$f":"H707+I705-I711","v":0},{"$f":"I707+J705-J711","v":0},{"$f":"J707+K705-K711","v":0},{"$f":"K707+L705-L711","v":0},{"$f":"L707+M705-M711","v":0},{"$f":"M707+N705-N711","v":0},{"$f":"N707+O705-O711","v":0},{"$f":"O707+P705-P711","v":0},{"$f":"P707+Q705-Q711","v":0},{"$f":"Q707+R705-R711","v":0},{"$f":"R707+S705-S711","v":0},{"$f":"S707+T705-T711","v":0},{"$f":"T707+U705-U711","v":0},{"$f":"U707+V705-V711","v":0},{"$f":"V707+W705-W711","v":0},{"$f":"W707+X705-X711","v":0},{"$f":"X707+Y705-Y711","v":0},{"$f":"Y707+Z705-Z711","v":0},{"$f":"Z707+AA705-AA711","v":0},{"$f":"AA707+AB705-AB711","v":0},{"$f":"AB707+AC705-AC711","v":0},{"$f":"AC707+AD705-AD711","v":0},{"$f":"AD707+AE705-AE711","v":0}]
[null,null,{"$f":"+TEXT(C697,\"#\")&\"   \"&TEXT(A690,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B693>=$B694,D705,D705*D697/100)","v":0},{"$f":"IF($B693>=$B694,D708-E711+E705,D708*(1+$B694)-E709+E705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,E708-F711+F705,E708*(1+$B694)-F709+F705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,F708-G711+G705,F708*(1+$B694)-G709+G705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,G708-H711+H705,G708*(1+$B694)-H709+H705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,H708-I711+I705,H708*(1+$B694)-I709+I705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,I708-J711+J705,I708*(1+$B694)-J709+J705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,J708-K711+K705,J708*(1+$B694)-K709+K705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,K708-L711+L705,K708*(1+$B694)-L709+L705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,L708-M711+M705,L708*(1+$B694)-M709+M705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,M708-N711+N705,M708*(1+$B694)-N709+N705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,N708-O711+O705,N708*(1+$B694)-O709+O705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,O708-P711+P705,O708*(1+$B694)-P709+P705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,P708-Q711+Q705,P708*(1+$B694)-Q709+Q705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,Q708-R711+R705,Q708*(1+$B694)-R709+R705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,R708-S711+S705,R708*(1+$B694)-S709+S705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,S708-T711+T705,S708*(1+$B694)-T709+T705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,T708-U711+U705,T708*(1+$B694)-U709+U705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,U708-V711+V705,U708*(1+$B694)-V709+V705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,V708-W711+W705,V708*(1+$B694)-W709+W705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,W708-X711+X705,W708*(1+$B694)-X709+X705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,X708-Y711+Y705,X708*(1+$B694)-Y709+Y705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,Y708-Z711+Z705,Y708*(1+$B694)-Z709+Z705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,Z708-AA711+AA705,Z708*(1+$B694)-AA709+AA705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,AA708-AB711+AB705,AA708*(1+$B694)-AB709+AB705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,AB708-AC711+AC705,AB708*(1+$B694)-AC709+AC705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,AC708-AD711+AD705,AC708*(1+$B694)-AD709+AD705*$D697/100)","v":0},{"$f":"IF($B693>=$B694,AD708-AE711+AE705,AD708*(1+$B694)-AE709+AE705*$D697/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D710+D711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B693*D707","v":0},{"$f":"$B693*E707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D700-D702)/(B692-B691)","v":0},{"$f":"(E700-E702)/(B692-B691)","v":0},{"$f":"(F700-F702)/(B692-B691)","v":0},{"$f":"(G700-G702)/(B692-B691)","v":0},{"$f":"(H700-H702)/(B692-B691)","v":0},{"$f":"(I700-I702)/(B692-B691)","v":0},{"$f":"(J700-J702)/(B692-B691)","v":0},{"$f":"(K700-K702)/(B692-B691)","v":0},{"$f":"(L700-L702)/(B692-B691)","v":0},{"$f":"(M700-M702)/(B692-B691)","v":0},{"$f":"(N700-N702)/(B692-B691)","v":0},{"$f":"(O700-O702)/(B692-B691)","v":0},{"$f":"(P700-P702)/(B692-B691)","v":0},{"$f":"(Q700-Q702)/(B692-B691)","v":0},{"$f":"(R700-R702)/(B692-B691)","v":0},{"$f":"(S700-S702)/(B692-B691)","v":0},{"$f":"(T700-T702)/(B692-B691)","v":0},{"$f":"(U700-U702)/(B692-B691)","v":0},{"$f":"(V700-V702)/(B692-B691)","v":0},{"$f":"(W700-W702)/(B692-B691)","v":0},{"$f":"(X700-X702)/(B692-B691)","v":0},{"$f":"(Y700-Y702)/(B692-B691)","v":0},{"$f":"(Z700-Z702)/(B692-B691)","v":0},{"$f":"(AA700-AA702)/(B692-B691)","v":0},{"$f":"(AB700-AB702)/(B692-B691)","v":0},{"$f":"(AC700-AC702)/(B692-B691)","v":0},{"$f":"(AD700-AD702)/(B692-B691)","v":0},{"$f":"(AE700-AE702)/(B692-B691)","v":0}]
[]
[]
[{"$f":"+\"Locally-issued debt held by residents - \"&'Input 5 - Local-debt Financing'!A19","v":"Locally-issued debt held by residents - Denominated in foreign currency (FX)"}]
[]
[{"$f":"+'Input 4 - External Financing'!B55","v":"Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A716&\"\"","v":"Grace Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!G55","v":1},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A716&\"\"","v":"Maturity Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!H55","v":2},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A716&\"\"","v":"Interest Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!F55","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D718-D720","v":100},{"$f":"D719-E720","v":100},{"$f":"E719-F720","v":0},{"$f":"F719-G720","v":0},{"$f":"G719-H720","v":0},{"$f":"H719-I720","v":0},{"$f":"I719-J720","v":0},{"$f":"J719-K720","v":0},{"$f":"K719-L720","v":0},{"$f":"L719-M720","v":0},{"$f":"M719-N720","v":0},{"$f":"N719-O720","v":0},{"$f":"O719-P720","v":0},{"$f":"P719-Q720","v":0},{"$f":"Q719-R720","v":0},{"$f":"R719-S720","v":0},{"$f":"S719-T720","v":0},{"$f":"T719-U720","v":0},{"$f":"U719-V720","v":0},{"$f":"V719-W720","v":0},{"$f":"W719-X720","v":0},{"$f":"X719-Y720","v":0},{"$f":"Y719-Z720","v":0},{"$f":"Z719-AA720","v":0},{"$f":"AA719-AB720","v":0},{"$f":"AB719-AC720","v":0},{"$f":"AC719-AD720","v":0},{"$f":"AD719-AE720","v":0},{"$f":"AE719-AF720","v":0},{"$f":"AF719-AG720","v":0},{"$f":"AG719-AH720","v":0},{"$f":"AH719-AI720","v":0},{"$f":"AI719-AJ720","v":0},{"$f":"AJ719-AK720","v":0},{"$f":"AK719-AL720","v":0},{"$f":"AL719-AM720","v":0},{"$f":"AM719-AN720","v":0},{"$f":"AN719-AO720","v":0},{"$f":"AO719-AP720","v":0},{"$f":"AP719-AQ720","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A716&\"\"","v":"Discount Bonds (1 to 3 years)-FX"},{"$f":"'Input 4 - External Financing'!E55","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D716-D716-1<B717,0,IF(D716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(E716-D716-1<B717,0,IF(E716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(F716-D716-1<B717,0,IF(F716-D716-1<B718,D718/(B718-B717),0))","v":100},{"$f":"IF(G716-D716-1<B717,0,IF(G716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(H716-D716-1<B717,0,IF(H716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(I716-D716-1<B717,0,IF(I716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(J716-D716-1<B717,0,IF(J716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(K716-D716-1<B717,0,IF(K716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(L716-D716-1<B717,0,IF(L716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(M716-D716-1<B717,0,IF(M716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(N716-D716-1<B717,0,IF(N716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(O716-D716-1<B717,0,IF(O716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(P716-D716-1<B717,0,IF(P716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Q716-D716-1<B717,0,IF(Q716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(R716-D716-1<B717,0,IF(R716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(S716-D716-1<B717,0,IF(S716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(T716-D716-1<B717,0,IF(T716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(U716-D716-1<B717,0,IF(U716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(V716-D716-1<B717,0,IF(V716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(W716-D716-1<B717,0,IF(W716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(X716-D716-1<B717,0,IF(X716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Y716-D716-1<B717,0,IF(Y716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(Z716-D716-1<B717,0,IF(Z716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AA716-D716-1<B717,0,IF(AA716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AB716-D716-1<B717,0,IF(AB716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AC716-D716-1<B717,0,IF(AC716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AD716-D716-1<B717,0,IF(AD716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AE716-D716-1<B717,0,IF(AE716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AF716-D716-1<B717,0,IF(AF716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AG716-D716-1<B717,0,IF(AG716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AH716-D716-1<B717,0,IF(AH716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AI716-D716-1<B717,0,IF(AI716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AJ716-D716-1<B717,0,IF(AJ716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AK716-D716-1<B717,0,IF(AK716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AL716-D716-1<B717,0,IF(AL716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AM716-D716-1<B717,0,IF(AM716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AN716-D716-1<B717,0,IF(AN716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AO716-D716-1<B717,0,IF(AO716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AP716-D716-1<B717,0,IF(AP716-D716-1<B718,D718/(B718-B717),0))","v":0},{"$f":"IF(AQ716-D716-1<B717,0,IF(AQ716-D716-1<B718,D718/(B718-B717),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B719*D719","v":6.2727272727272743},{"$f":"$B719*E719","v":6.2727272727272743},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D720+D721","v":0},6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B719>=$B720, D719, NPV($B720,E722:$BD722))","v":100},{"$f":"IF($B719>=$B720, E719, NPV($B720,F722:$BD722))","v":100},{"$f":"IF($B719>=$B720, F719, NPV($B720,G722:$BD722))","v":0},{"$f":"IF($B719>=$B720, G719, NPV($B720,H722:$BD722))","v":0},{"$f":"IF($B719>=$B720, H719, NPV($B720,I722:$BD722))","v":0},{"$f":"IF($B719>=$B720, I719, NPV($B720,J722:$BD722))","v":0},{"$f":"IF($B719>=$B720, J719, NPV($B720,K722:$BD722))","v":0},{"$f":"IF($B719>=$B720, K719, NPV($B720,L722:$BD722))","v":0},{"$f":"IF($B719>=$B720, L719, NPV($B720,M722:$BD722))","v":0},{"$f":"IF($B719>=$B720, M719, NPV($B720,N722:$BD722))","v":0},{"$f":"IF($B719>=$B720, N719, NPV($B720,O722:$BD722))","v":0},{"$f":"IF($B719>=$B720, O719, NPV($B720,P722:$BD722))","v":0},{"$f":"IF($B719>=$B720, P719, NPV($B720,Q722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Q719, NPV($B720,R722:$BD722))","v":0},{"$f":"IF($B719>=$B720, R719, NPV($B720,S722:$BD722))","v":0},{"$f":"IF($B719>=$B720, S719, NPV($B720,T722:$BD722))","v":0},{"$f":"IF($B719>=$B720, T719, NPV($B720,U722:$BD722))","v":0},{"$f":"IF($B719>=$B720, U719, NPV($B720,V722:$BD722))","v":0},{"$f":"IF($B719>=$B720, V719, NPV($B720,W722:$BD722))","v":0},{"$f":"IF($B719>=$B720, W719, NPV($B720,X722:$BD722))","v":0},{"$f":"IF($B719>=$B720, X719, NPV($B720,Y722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Y719, NPV($B720,Z722:$BD722))","v":0},{"$f":"IF($B719>=$B720, Z719, NPV($B720,AA722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AA719, NPV($B720,AB722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AB719, NPV($B720,AC722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AC719, NPV($B720,AD722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AD719, NPV($B720,AE722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AE719, NPV($B720,AF722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AF719, NPV($B720,AG722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AG719, NPV($B720,AH722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AH719, NPV($B720,AI722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AI719, NPV($B720,AJ722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AJ719, NPV($B720,AK722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AK719, NPV($B720,AL722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AL719, NPV($B720,AM722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AM719, NPV($B720,AN722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AN719, NPV($B720,AO722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AO719, NPV($B720,AP722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AP719, NPV($B720,AQ722:$BD722))","v":0},{"$f":"IF($B719>=$B720, AQ719, NPV($B720,AR722:$BD722))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D723=0,0,(1-D723/D719)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D716-$B717>0,D716-$B717,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D725=0,0,CHOOSE(D725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(E725=0,0,CHOOSE(E725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(F725=0,0,CHOOSE(F725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(G725=0,0,CHOOSE(G725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(H725=0,0,CHOOSE(H725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(I725=0,0,CHOOSE(I725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(J725=0,0,CHOOSE(J725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(K725=0,0,CHOOSE(K725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(L725=0,0,CHOOSE(L725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(M725=0,0,CHOOSE(M725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(N725=0,0,CHOOSE(N725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(O725=0,0,CHOOSE(O725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(P725=0,0,CHOOSE(P725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(Q725=0,0,CHOOSE(Q725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(R725=0,0,CHOOSE(R725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(S725=0,0,CHOOSE(S725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(T725=0,0,CHOOSE(T725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(U725=0,0,CHOOSE(U725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(V725=0,0,CHOOSE(V725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(W725=0,0,CHOOSE(W725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(X725=0,0,CHOOSE(X725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(Y725=0,0,CHOOSE(Y725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(Z725=0,0,CHOOSE(Z725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(AA725=0,0,CHOOSE(AA725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(AB725=0,0,CHOOSE(AB725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(AC725=0,0,CHOOSE(AC725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(AD725=0,0,CHOOSE(AD725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0},{"$f":"IF(AE725=0,0,CHOOSE(AE725,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732,AF732))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D716-$B718>0,D716-$B718,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D727=0,0,CHOOSE(D727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(E727=0,0,CHOOSE(E727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(F727=0,0,CHOOSE(F727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(G727=0,0,CHOOSE(G727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(H727=0,0,CHOOSE(H727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(I727=0,0,CHOOSE(I727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(J727=0,0,CHOOSE(J727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(K727=0,0,CHOOSE(K727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(L727=0,0,CHOOSE(L727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(M727=0,0,CHOOSE(M727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(N727=0,0,CHOOSE(N727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(O727=0,0,CHOOSE(O727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(P727=0,0,CHOOSE(P727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(Q727=0,0,CHOOSE(Q727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(R727=0,0,CHOOSE(R727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(S727=0,0,CHOOSE(S727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(T727=0,0,CHOOSE(T727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(U727=0,0,CHOOSE(U727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(V727=0,0,CHOOSE(V727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(W727=0,0,CHOOSE(W727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(X727=0,0,CHOOSE(X727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(Y727=0,0,CHOOSE(Y727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(Z727=0,0,CHOOSE(Z727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(AA727=0,0,CHOOSE(AA727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(AB727=0,0,CHOOSE(AB727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(AC727=0,0,CHOOSE(AC727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(AD727=0,0,CHOOSE(AD727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0},{"$f":"IF(AE727=0,0,CHOOSE(AE727,D732,E732,F732,G732,H732,I732,J732,K732,L732,M732,N732,O732,P732,Q732,R732,S732,T732,U732,V732,W732,X732,Y732,Z732,AA732,AB732,AC732,AD732,AE732))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A716&\"\"","v":"Output Bonds (1 to 3 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D730+1","v":2019},{"$f":"E730+1","v":2020},{"$f":"F730+1","v":2021},{"$f":"G730+1","v":2022},{"$f":"H730+1","v":2023},{"$f":"I730+1","v":2024},{"$f":"J730+1","v":2025},{"$f":"K730+1","v":2026},{"$f":"L730+1","v":2027},{"$f":"M730+1","v":2028},{"$f":"N730+1","v":2029},{"$f":"O730+1","v":2030},{"$f":"P730+1","v":2031},{"$f":"Q730+1","v":2032},{"$f":"R730+1","v":2033},{"$f":"S730+1","v":2034},{"$f":"T730+1","v":2035},{"$f":"U730+1","v":2036},{"$f":"V730+1","v":2037},{"$f":"W730+1","v":2038},{"$f":"X730+1","v":2039},{"$f":"Y730+1","v":2040},{"$f":"Z730+1","v":2041},{"$f":"AA730+1","v":2042},{"$f":"AB730+1","v":2043},{"$f":"AC730+1","v":2044},{"$f":"AD730+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F112","v":0},{"$f":"Ext_Debt_Data!G112","v":0},{"$f":"Ext_Debt_Data!H112","v":0},{"$f":"Ext_Debt_Data!I112","v":0},{"$f":"Ext_Debt_Data!J112","v":0},{"$f":"Ext_Debt_Data!K112","v":0},{"$f":"Ext_Debt_Data!L112","v":0},{"$f":"Ext_Debt_Data!M112","v":0},{"$f":"Ext_Debt_Data!N112","v":0},{"$f":"Ext_Debt_Data!O112","v":0},{"$f":"Ext_Debt_Data!P112","v":0},{"$f":"Ext_Debt_Data!Q112","v":0},{"$f":"Ext_Debt_Data!R112","v":0},{"$f":"Ext_Debt_Data!S112","v":0},{"$f":"Ext_Debt_Data!T112","v":0},{"$f":"Ext_Debt_Data!U112","v":0},{"$f":"Ext_Debt_Data!V112","v":0},{"$f":"Ext_Debt_Data!W112","v":0},{"$f":"Ext_Debt_Data!X112","v":0},{"$f":"Ext_Debt_Data!Y112","v":0},{"$f":"Ext_Debt_Data!Z112","v":0},{"$f":"Ext_Debt_Data!AA112","v":0},{"$f":"Ext_Debt_Data!AB112","v":0},{"$f":"Ext_Debt_Data!AC112","v":0},{"$f":"Ext_Debt_Data!AD112","v":0},{"$f":"Ext_Debt_Data!AE112","v":0},{"$f":"Ext_Debt_Data!AF112","v":0},{"$f":"Ext_Debt_Data!AG112","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D731","v":0},{"$f":"SUM(D731:E731)","v":0},{"$f":"SUM(D731:F731)","v":0},{"$f":"SUM(D731:G731)","v":0},{"$f":"SUM(D731:H731)","v":0},{"$f":"SUM(D731:I731)","v":0},{"$f":"SUM(D731:J731)","v":0},{"$f":"SUM(D731:K731)","v":0},{"$f":"SUM(D731:L731)","v":0},{"$f":"SUM(D731:M731)","v":0},{"$f":"SUM(D731:N731)","v":0},{"$f":"SUM(D731:O731)","v":0},{"$f":"SUM(D731:P731)","v":0},{"$f":"SUM(D731:Q731)","v":0},{"$f":"SUM(D731:R731)","v":0},{"$f":"SUM(D731:S731)","v":0},{"$f":"SUM(D731:T731)","v":0},{"$f":"SUM(D731:U731)","v":0},{"$f":"SUM(D731:V731)","v":0},{"$f":"SUM(D731:W731)","v":0},{"$f":"SUM(D731:X731)","v":0},{"$f":"SUM(D731:Y731)","v":0},{"$f":"SUM(D731:Z731)","v":0},{"$f":"SUM(D731:AA731)","v":0},{"$f":"SUM(D731:AB731)","v":0},{"$f":"SUM(D731:AC731)","v":0},{"$f":"SUM(D731:AD731)","v":0},{"$f":"SUM(D731:AE731)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D731-D737","v":0},{"$f":"D733+E731-E737","v":0},{"$f":"E733+F731-F737","v":0},{"$f":"F733+G731-G737","v":0},{"$f":"G733+H731-H737","v":0},{"$f":"H733+I731-I737","v":0},{"$f":"I733+J731-J737","v":0},{"$f":"J733+K731-K737","v":0},{"$f":"K733+L731-L737","v":0},{"$f":"L733+M731-M737","v":0},{"$f":"M733+N731-N737","v":0},{"$f":"N733+O731-O737","v":0},{"$f":"O733+P731-P737","v":0},{"$f":"P733+Q731-Q737","v":0},{"$f":"Q733+R731-R737","v":0},{"$f":"R733+S731-S737","v":0},{"$f":"S733+T731-T737","v":0},{"$f":"T733+U731-U737","v":0},{"$f":"U733+V731-V737","v":0},{"$f":"V733+W731-W737","v":0},{"$f":"W733+X731-X737","v":0},{"$f":"X733+Y731-Y737","v":0},{"$f":"Y733+Z731-Z737","v":0},{"$f":"Z733+AA731-AA737","v":0},{"$f":"AA733+AB731-AB737","v":0},{"$f":"AB733+AC731-AC737","v":0},{"$f":"AC733+AD731-AD737","v":0},{"$f":"AD733+AE731-AE737","v":0}]
[null,null,{"$f":"+TEXT(C723,\"#\")&\"   \"&TEXT(A716,\"#\")","v":"PV of debt   Bonds (1 to 3 years)-FX"},{"$f":"IF($B719>=$B720,D731,D731*D723/100)","v":0},{"$f":"IF($B719>=$B720,D734-E737+E731,D734*(1+$B720)-E735+E731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,E734-F737+F731,E734*(1+$B720)-F735+F731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,F734-G737+G731,F734*(1+$B720)-G735+G731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,G734-H737+H731,G734*(1+$B720)-H735+H731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,H734-I737+I731,H734*(1+$B720)-I735+I731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,I734-J737+J731,I734*(1+$B720)-J735+J731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,J734-K737+K731,J734*(1+$B720)-K735+K731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,K734-L737+L731,K734*(1+$B720)-L735+L731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,L734-M737+M731,L734*(1+$B720)-M735+M731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,M734-N737+N731,M734*(1+$B720)-N735+N731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,N734-O737+O731,N734*(1+$B720)-O735+O731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,O734-P737+P731,O734*(1+$B720)-P735+P731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,P734-Q737+Q731,P734*(1+$B720)-Q735+Q731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,Q734-R737+R731,Q734*(1+$B720)-R735+R731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,R734-S737+S731,R734*(1+$B720)-S735+S731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,S734-T737+T731,S734*(1+$B720)-T735+T731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,T734-U737+U731,T734*(1+$B720)-U735+U731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,U734-V737+V731,U734*(1+$B720)-V735+V731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,V734-W737+W731,V734*(1+$B720)-W735+W731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,W734-X737+X731,W734*(1+$B720)-X735+X731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,X734-Y737+Y731,X734*(1+$B720)-Y735+Y731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,Y734-Z737+Z731,Y734*(1+$B720)-Z735+Z731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,Z734-AA737+AA731,Z734*(1+$B720)-AA735+AA731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,AA734-AB737+AB731,AA734*(1+$B720)-AB735+AB731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,AB734-AC737+AC731,AB734*(1+$B720)-AC735+AC731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,AC734-AD737+AD731,AC734*(1+$B720)-AD735+AD731*$D723/100)","v":0},{"$f":"IF($B719>=$B720,AD734-AE737+AE731,AD734*(1+$B720)-AE735+AE731*$D723/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D736+D737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B719*D733","v":0},{"$f":"$B719*E733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D726-D728)/(B718-B717)","v":0},{"$f":"(E726-E728)/(B718-B717)","v":0},{"$f":"(F726-F728)/(B718-B717)","v":0},{"$f":"(G726-G728)/(B718-B717)","v":0},{"$f":"(H726-H728)/(B718-B717)","v":0},{"$f":"(I726-I728)/(B718-B717)","v":0},{"$f":"(J726-J728)/(B718-B717)","v":0},{"$f":"(K726-K728)/(B718-B717)","v":0},{"$f":"(L726-L728)/(B718-B717)","v":0},{"$f":"(M726-M728)/(B718-B717)","v":0},{"$f":"(N726-N728)/(B718-B717)","v":0},{"$f":"(O726-O728)/(B718-B717)","v":0},{"$f":"(P726-P728)/(B718-B717)","v":0},{"$f":"(Q726-Q728)/(B718-B717)","v":0},{"$f":"(R726-R728)/(B718-B717)","v":0},{"$f":"(S726-S728)/(B718-B717)","v":0},{"$f":"(T726-T728)/(B718-B717)","v":0},{"$f":"(U726-U728)/(B718-B717)","v":0},{"$f":"(V726-V728)/(B718-B717)","v":0},{"$f":"(W726-W728)/(B718-B717)","v":0},{"$f":"(X726-X728)/(B718-B717)","v":0},{"$f":"(Y726-Y728)/(B718-B717)","v":0},{"$f":"(Z726-Z728)/(B718-B717)","v":0},{"$f":"(AA726-AA728)/(B718-B717)","v":0},{"$f":"(AB726-AB728)/(B718-B717)","v":0},{"$f":"(AC726-AC728)/(B718-B717)","v":0},{"$f":"(AD726-AD728)/(B718-B717)","v":0},{"$f":"(AE726-AE728)/(B718-B717)","v":0}]
[]
[]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B56","v":"Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A742&\"\"","v":"Grace Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G56","v":3},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A742&\"\"","v":"Maturity Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H56","v":5},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A742&\"\"","v":"Interest Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F56","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D744-D746","v":100},{"$f":"D745-E746","v":100},{"$f":"E745-F746","v":100},{"$f":"F745-G746","v":100},{"$f":"G745-H746","v":50},{"$f":"H745-I746","v":0},{"$f":"I745-J746","v":0},{"$f":"J745-K746","v":0},{"$f":"K745-L746","v":0},{"$f":"L745-M746","v":0},{"$f":"M745-N746","v":0},{"$f":"N745-O746","v":0},{"$f":"O745-P746","v":0},{"$f":"P745-Q746","v":0},{"$f":"Q745-R746","v":0},{"$f":"R745-S746","v":0},{"$f":"S745-T746","v":0},{"$f":"T745-U746","v":0},{"$f":"U745-V746","v":0},{"$f":"V745-W746","v":0},{"$f":"W745-X746","v":0},{"$f":"X745-Y746","v":0},{"$f":"Y745-Z746","v":0},{"$f":"Z745-AA746","v":0},{"$f":"AA745-AB746","v":0},{"$f":"AB745-AC746","v":0},{"$f":"AC745-AD746","v":0},{"$f":"AD745-AE746","v":0},{"$f":"AE745-AF746","v":0},{"$f":"AF745-AG746","v":0},{"$f":"AG745-AH746","v":0},{"$f":"AH745-AI746","v":0},{"$f":"AI745-AJ746","v":0},{"$f":"AJ745-AK746","v":0},{"$f":"AK745-AL746","v":0},{"$f":"AL745-AM746","v":0},{"$f":"AM745-AN746","v":0},{"$f":"AN745-AO746","v":0},{"$f":"AO745-AP746","v":0},{"$f":"AP745-AQ746","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A742&\"\"","v":"Discount Bonds (4 to 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E56","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D742-D742-1<B743,0,IF(D742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(E742-D742-1<B743,0,IF(E742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(F742-D742-1<B743,0,IF(F742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(G742-D742-1<B743,0,IF(G742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(H742-D742-1<B743,0,IF(H742-D742-1<B744,D744/(B744-B743),0))","v":50},{"$f":"IF(I742-D742-1<B743,0,IF(I742-D742-1<B744,D744/(B744-B743),0))","v":50},{"$f":"IF(J742-D742-1<B743,0,IF(J742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(K742-D742-1<B743,0,IF(K742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(L742-D742-1<B743,0,IF(L742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(M742-D742-1<B743,0,IF(M742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(N742-D742-1<B743,0,IF(N742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(O742-D742-1<B743,0,IF(O742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(P742-D742-1<B743,0,IF(P742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Q742-D742-1<B743,0,IF(Q742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(R742-D742-1<B743,0,IF(R742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(S742-D742-1<B743,0,IF(S742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(T742-D742-1<B743,0,IF(T742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(U742-D742-1<B743,0,IF(U742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(V742-D742-1<B743,0,IF(V742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(W742-D742-1<B743,0,IF(W742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(X742-D742-1<B743,0,IF(X742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Y742-D742-1<B743,0,IF(Y742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(Z742-D742-1<B743,0,IF(Z742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AA742-D742-1<B743,0,IF(AA742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AB742-D742-1<B743,0,IF(AB742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AC742-D742-1<B743,0,IF(AC742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AD742-D742-1<B743,0,IF(AD742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AE742-D742-1<B743,0,IF(AE742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AF742-D742-1<B743,0,IF(AF742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AG742-D742-1<B743,0,IF(AG742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AH742-D742-1<B743,0,IF(AH742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AI742-D742-1<B743,0,IF(AI742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AJ742-D742-1<B743,0,IF(AJ742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AK742-D742-1<B743,0,IF(AK742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AL742-D742-1<B743,0,IF(AL742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AM742-D742-1<B743,0,IF(AM742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AN742-D742-1<B743,0,IF(AN742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AO742-D742-1<B743,0,IF(AO742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AP742-D742-1<B743,0,IF(AP742-D742-1<B744,D744/(B744-B743),0))","v":0},{"$f":"IF(AQ742-D742-1<B743,0,IF(AQ742-D742-1<B744,D744/(B744-B743),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B745*D745","v":6.2727272727272743},{"$f":"$B745*E745","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,3.1363636363636371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D746+D747","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,56.272727272727273,53.13636363636364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B745>=$B746, D745, NPV($B746,E748:$BD748))","v":100},{"$f":"IF($B745>=$B746, E745, NPV($B746,F748:$BD748))","v":100},{"$f":"IF($B745>=$B746, F745, NPV($B746,G748:$BD748))","v":100},{"$f":"IF($B745>=$B746, G745, NPV($B746,H748:$BD748))","v":100},{"$f":"IF($B745>=$B746, H745, NPV($B746,I748:$BD748))","v":50},{"$f":"IF($B745>=$B746, I745, NPV($B746,J748:$BD748))","v":0},{"$f":"IF($B745>=$B746, J745, NPV($B746,K748:$BD748))","v":0},{"$f":"IF($B745>=$B746, K745, NPV($B746,L748:$BD748))","v":0},{"$f":"IF($B745>=$B746, L745, NPV($B746,M748:$BD748))","v":0},{"$f":"IF($B745>=$B746, M745, NPV($B746,N748:$BD748))","v":0},{"$f":"IF($B745>=$B746, N745, NPV($B746,O748:$BD748))","v":0},{"$f":"IF($B745>=$B746, O745, NPV($B746,P748:$BD748))","v":0},{"$f":"IF($B745>=$B746, P745, NPV($B746,Q748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Q745, NPV($B746,R748:$BD748))","v":0},{"$f":"IF($B745>=$B746, R745, NPV($B746,S748:$BD748))","v":0},{"$f":"IF($B745>=$B746, S745, NPV($B746,T748:$BD748))","v":0},{"$f":"IF($B745>=$B746, T745, NPV($B746,U748:$BD748))","v":0},{"$f":"IF($B745>=$B746, U745, NPV($B746,V748:$BD748))","v":0},{"$f":"IF($B745>=$B746, V745, NPV($B746,W748:$BD748))","v":0},{"$f":"IF($B745>=$B746, W745, NPV($B746,X748:$BD748))","v":0},{"$f":"IF($B745>=$B746, X745, NPV($B746,Y748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Y745, NPV($B746,Z748:$BD748))","v":0},{"$f":"IF($B745>=$B746, Z745, NPV($B746,AA748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AA745, NPV($B746,AB748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AB745, NPV($B746,AC748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AC745, NPV($B746,AD748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AD745, NPV($B746,AE748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AE745, NPV($B746,AF748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AF745, NPV($B746,AG748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AG745, NPV($B746,AH748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AH745, NPV($B746,AI748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AI745, NPV($B746,AJ748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AJ745, NPV($B746,AK748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AK745, NPV($B746,AL748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AL745, NPV($B746,AM748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AM745, NPV($B746,AN748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AN745, NPV($B746,AO748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AO745, NPV($B746,AP748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AP745, NPV($B746,AQ748:$BD748))","v":0},{"$f":"IF($B745>=$B746, AQ745, NPV($B746,AR748:$BD748))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D749=0,0,(1-D749/D745)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D742-$B743>0,D742-$B743,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D751=0,0,CHOOSE(D751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(E751=0,0,CHOOSE(E751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(F751=0,0,CHOOSE(F751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(G751=0,0,CHOOSE(G751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(H751=0,0,CHOOSE(H751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(I751=0,0,CHOOSE(I751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(J751=0,0,CHOOSE(J751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(K751=0,0,CHOOSE(K751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(L751=0,0,CHOOSE(L751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(M751=0,0,CHOOSE(M751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(N751=0,0,CHOOSE(N751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(O751=0,0,CHOOSE(O751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(P751=0,0,CHOOSE(P751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(Q751=0,0,CHOOSE(Q751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(R751=0,0,CHOOSE(R751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(S751=0,0,CHOOSE(S751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(T751=0,0,CHOOSE(T751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(U751=0,0,CHOOSE(U751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(V751=0,0,CHOOSE(V751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(W751=0,0,CHOOSE(W751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(X751=0,0,CHOOSE(X751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(Y751=0,0,CHOOSE(Y751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(Z751=0,0,CHOOSE(Z751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(AA751=0,0,CHOOSE(AA751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(AB751=0,0,CHOOSE(AB751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(AC751=0,0,CHOOSE(AC751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(AD751=0,0,CHOOSE(AD751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0},{"$f":"IF(AE751=0,0,CHOOSE(AE751,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758,AF758))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D742-$B744>0,D742-$B744,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D753=0,0,CHOOSE(D753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(E753=0,0,CHOOSE(E753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(F753=0,0,CHOOSE(F753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(G753=0,0,CHOOSE(G753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(H753=0,0,CHOOSE(H753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(I753=0,0,CHOOSE(I753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(J753=0,0,CHOOSE(J753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(K753=0,0,CHOOSE(K753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(L753=0,0,CHOOSE(L753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(M753=0,0,CHOOSE(M753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(N753=0,0,CHOOSE(N753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(O753=0,0,CHOOSE(O753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(P753=0,0,CHOOSE(P753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(Q753=0,0,CHOOSE(Q753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(R753=0,0,CHOOSE(R753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(S753=0,0,CHOOSE(S753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(T753=0,0,CHOOSE(T753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(U753=0,0,CHOOSE(U753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(V753=0,0,CHOOSE(V753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(W753=0,0,CHOOSE(W753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(X753=0,0,CHOOSE(X753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(Y753=0,0,CHOOSE(Y753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(Z753=0,0,CHOOSE(Z753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(AA753=0,0,CHOOSE(AA753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(AB753=0,0,CHOOSE(AB753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(AC753=0,0,CHOOSE(AC753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(AD753=0,0,CHOOSE(AD753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0},{"$f":"IF(AE753=0,0,CHOOSE(AE753,D758,E758,F758,G758,H758,I758,J758,K758,L758,M758,N758,O758,P758,Q758,R758,S758,T758,U758,V758,W758,X758,Y758,Z758,AA758,AB758,AC758,AD758,AE758))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A742&\"\"","v":"Output Bonds (4 to 7 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D756+1","v":2019},{"$f":"E756+1","v":2020},{"$f":"F756+1","v":2021},{"$f":"G756+1","v":2022},{"$f":"H756+1","v":2023},{"$f":"I756+1","v":2024},{"$f":"J756+1","v":2025},{"$f":"K756+1","v":2026},{"$f":"L756+1","v":2027},{"$f":"M756+1","v":2028},{"$f":"N756+1","v":2029},{"$f":"O756+1","v":2030},{"$f":"P756+1","v":2031},{"$f":"Q756+1","v":2032},{"$f":"R756+1","v":2033},{"$f":"S756+1","v":2034},{"$f":"T756+1","v":2035},{"$f":"U756+1","v":2036},{"$f":"V756+1","v":2037},{"$f":"W756+1","v":2038},{"$f":"X756+1","v":2039},{"$f":"Y756+1","v":2040},{"$f":"Z756+1","v":2041},{"$f":"AA756+1","v":2042},{"$f":"AB756+1","v":2043},{"$f":"AC756+1","v":2044},{"$f":"AD756+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F113","v":0},{"$f":"Ext_Debt_Data!G113","v":0},{"$f":"Ext_Debt_Data!H113","v":0},{"$f":"Ext_Debt_Data!I113","v":0},{"$f":"Ext_Debt_Data!J113","v":0},{"$f":"Ext_Debt_Data!K113","v":0},{"$f":"Ext_Debt_Data!L113","v":0},{"$f":"Ext_Debt_Data!M113","v":0},{"$f":"Ext_Debt_Data!N113","v":0},{"$f":"Ext_Debt_Data!O113","v":0},{"$f":"Ext_Debt_Data!P113","v":0},{"$f":"Ext_Debt_Data!Q113","v":0},{"$f":"Ext_Debt_Data!R113","v":0},{"$f":"Ext_Debt_Data!S113","v":0},{"$f":"Ext_Debt_Data!T113","v":0},{"$f":"Ext_Debt_Data!U113","v":0},{"$f":"Ext_Debt_Data!V113","v":0},{"$f":"Ext_Debt_Data!W113","v":0},{"$f":"Ext_Debt_Data!X113","v":0},{"$f":"Ext_Debt_Data!Y113","v":0},{"$f":"Ext_Debt_Data!Z113","v":0},{"$f":"Ext_Debt_Data!AA113","v":0},{"$f":"Ext_Debt_Data!AB113","v":0},{"$f":"Ext_Debt_Data!AC113","v":0},{"$f":"Ext_Debt_Data!AD113","v":0},{"$f":"Ext_Debt_Data!AE113","v":0},{"$f":"Ext_Debt_Data!AF113","v":0},{"$f":"Ext_Debt_Data!AG113","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D757","v":0},{"$f":"SUM(D757:E757)","v":0},{"$f":"SUM(D757:F757)","v":0},{"$f":"SUM(D757:G757)","v":0},{"$f":"SUM(D757:H757)","v":0},{"$f":"SUM(D757:I757)","v":0},{"$f":"SUM(D757:J757)","v":0},{"$f":"SUM(D757:K757)","v":0},{"$f":"SUM(D757:L757)","v":0},{"$f":"SUM(D757:M757)","v":0},{"$f":"SUM(D757:N757)","v":0},{"$f":"SUM(D757:O757)","v":0},{"$f":"SUM(D757:P757)","v":0},{"$f":"SUM(D757:Q757)","v":0},{"$f":"SUM(D757:R757)","v":0},{"$f":"SUM(D757:S757)","v":0},{"$f":"SUM(D757:T757)","v":0},{"$f":"SUM(D757:U757)","v":0},{"$f":"SUM(D757:V757)","v":0},{"$f":"SUM(D757:W757)","v":0},{"$f":"SUM(D757:X757)","v":0},{"$f":"SUM(D757:Y757)","v":0},{"$f":"SUM(D757:Z757)","v":0},{"$f":"SUM(D757:AA757)","v":0},{"$f":"SUM(D757:AB757)","v":0},{"$f":"SUM(D757:AC757)","v":0},{"$f":"SUM(D757:AD757)","v":0},{"$f":"SUM(D757:AE757)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D757-D763","v":0},{"$f":"D759+E757-E763","v":0},{"$f":"E759+F757-F763","v":0},{"$f":"F759+G757-G763","v":0},{"$f":"G759+H757-H763","v":0},{"$f":"H759+I757-I763","v":0},{"$f":"I759+J757-J763","v":0},{"$f":"J759+K757-K763","v":0},{"$f":"K759+L757-L763","v":0},{"$f":"L759+M757-M763","v":0},{"$f":"M759+N757-N763","v":0},{"$f":"N759+O757-O763","v":0},{"$f":"O759+P757-P763","v":0},{"$f":"P759+Q757-Q763","v":0},{"$f":"Q759+R757-R763","v":0},{"$f":"R759+S757-S763","v":0},{"$f":"S759+T757-T763","v":0},{"$f":"T759+U757-U763","v":0},{"$f":"U759+V757-V763","v":0},{"$f":"V759+W757-W763","v":0},{"$f":"W759+X757-X763","v":0},{"$f":"X759+Y757-Y763","v":0},{"$f":"Y759+Z757-Z763","v":0},{"$f":"Z759+AA757-AA763","v":0},{"$f":"AA759+AB757-AB763","v":0},{"$f":"AB759+AC757-AC763","v":0},{"$f":"AC759+AD757-AD763","v":0},{"$f":"AD759+AE757-AE763","v":0}]
[null,null,{"$f":"+TEXT(C749,\"#\")&\"   \"&TEXT(A742,\"#\")","v":"PV of debt   Bonds (4 to 7 years)-FX"},{"$f":"IF($B745>=$B746,D757,D757*D749/100)","v":0},{"$f":"IF($B745>=$B746,D760-E763+E757,D760*(1+$B746)-E761+E757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,E760-F763+F757,E760*(1+$B746)-F761+F757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,F760-G763+G757,F760*(1+$B746)-G761+G757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,G760-H763+H757,G760*(1+$B746)-H761+H757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,H760-I763+I757,H760*(1+$B746)-I761+I757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,I760-J763+J757,I760*(1+$B746)-J761+J757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,J760-K763+K757,J760*(1+$B746)-K761+K757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,K760-L763+L757,K760*(1+$B746)-L761+L757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,L760-M763+M757,L760*(1+$B746)-M761+M757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,M760-N763+N757,M760*(1+$B746)-N761+N757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,N760-O763+O757,N760*(1+$B746)-O761+O757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,O760-P763+P757,O760*(1+$B746)-P761+P757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,P760-Q763+Q757,P760*(1+$B746)-Q761+Q757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,Q760-R763+R757,Q760*(1+$B746)-R761+R757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,R760-S763+S757,R760*(1+$B746)-S761+S757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,S760-T763+T757,S760*(1+$B746)-T761+T757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,T760-U763+U757,T760*(1+$B746)-U761+U757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,U760-V763+V757,U760*(1+$B746)-V761+V757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,V760-W763+W757,V760*(1+$B746)-W761+W757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,W760-X763+X757,W760*(1+$B746)-X761+X757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,X760-Y763+Y757,X760*(1+$B746)-Y761+Y757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,Y760-Z763+Z757,Y760*(1+$B746)-Z761+Z757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,Z760-AA763+AA757,Z760*(1+$B746)-AA761+AA757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,AA760-AB763+AB757,AA760*(1+$B746)-AB761+AB757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,AB760-AC763+AC757,AB760*(1+$B746)-AC761+AC757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,AC760-AD763+AD757,AC760*(1+$B746)-AD761+AD757*$D749/100)","v":0},{"$f":"IF($B745>=$B746,AD760-AE763+AE757,AD760*(1+$B746)-AE761+AE757*$D749/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D762+D763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B745*D759","v":0},{"$f":"$B745*E759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D752-D754)/(B744-B743)","v":0},{"$f":"(E752-E754)/(B744-B743)","v":0},{"$f":"(F752-F754)/(B744-B743)","v":0},{"$f":"(G752-G754)/(B744-B743)","v":0},{"$f":"(H752-H754)/(B744-B743)","v":0},{"$f":"(I752-I754)/(B744-B743)","v":0},{"$f":"(J752-J754)/(B744-B743)","v":0},{"$f":"(K752-K754)/(B744-B743)","v":0},{"$f":"(L752-L754)/(B744-B743)","v":0},{"$f":"(M752-M754)/(B744-B743)","v":0},{"$f":"(N752-N754)/(B744-B743)","v":0},{"$f":"(O752-O754)/(B744-B743)","v":0},{"$f":"(P752-P754)/(B744-B743)","v":0},{"$f":"(Q752-Q754)/(B744-B743)","v":0},{"$f":"(R752-R754)/(B744-B743)","v":0},{"$f":"(S752-S754)/(B744-B743)","v":0},{"$f":"(T752-T754)/(B744-B743)","v":0},{"$f":"(U752-U754)/(B744-B743)","v":0},{"$f":"(V752-V754)/(B744-B743)","v":0},{"$f":"(W752-W754)/(B744-B743)","v":0},{"$f":"(X752-X754)/(B744-B743)","v":0},{"$f":"(Y752-Y754)/(B744-B743)","v":0},{"$f":"(Z752-Z754)/(B744-B743)","v":0},{"$f":"(AA752-AA754)/(B744-B743)","v":0},{"$f":"(AB752-AB754)/(B744-B743)","v":0},{"$f":"(AC752-AC754)/(B744-B743)","v":0},{"$f":"(AD752-AD754)/(B744-B743)","v":0},{"$f":"(AE752-AE754)/(B744-B743)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"I760*1.05","v":0}]
[]
[]
[{"$f":"+'Input 4 - External Financing'!B57","v":"Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$41","v":0},{"$f":"E$41","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& PV_Base!A768&\"\"","v":"Grace Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!G57","v":6},null,{"$f":"D$42","v":2018},{"$f":"E$42","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& PV_Base!A768&\"\"","v":"Maturity Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!H57","v":7},{"$f":"$C$9","v":"Base"},100]
[{"$f":"+\"Interest \"& PV_Base!A768&\"\"","v":"Interest Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!F57","v":6.2727272727272743E-2},{"$f":"$C$10","v":"Debt stock"},{"$f":"D770-D772","v":100},{"$f":"D771-E772","v":100},{"$f":"E771-F772","v":100},{"$f":"F771-G772","v":100},{"$f":"G771-H772","v":100},{"$f":"H771-I772","v":100},{"$f":"I771-J772","v":100},{"$f":"J771-K772","v":0},{"$f":"K771-L772","v":0},{"$f":"L771-M772","v":0},{"$f":"M771-N772","v":0},{"$f":"N771-O772","v":0},{"$f":"O771-P772","v":0},{"$f":"P771-Q772","v":0},{"$f":"Q771-R772","v":0},{"$f":"R771-S772","v":0},{"$f":"S771-T772","v":0},{"$f":"T771-U772","v":0},{"$f":"U771-V772","v":0},{"$f":"V771-W772","v":0},{"$f":"W771-X772","v":0},{"$f":"X771-Y772","v":0},{"$f":"Y771-Z772","v":0},{"$f":"Z771-AA772","v":0},{"$f":"AA771-AB772","v":0},{"$f":"AB771-AC772","v":0},{"$f":"AC771-AD772","v":0},{"$f":"AD771-AE772","v":0},{"$f":"AE771-AF772","v":0},{"$f":"AF771-AG772","v":0},{"$f":"AG771-AH772","v":0},{"$f":"AH771-AI772","v":0},{"$f":"AI771-AJ772","v":0},{"$f":"AJ771-AK772","v":0},{"$f":"AK771-AL772","v":0},{"$f":"AL771-AM772","v":0},{"$f":"AM771-AN772","v":0},{"$f":"AN771-AO772","v":0},{"$f":"AO771-AP772","v":0},{"$f":"AP771-AQ772","v":0}]
[{"$f":"+\"Discount \"& PV_Base!A768&\"\"","v":"Discount Bonds (beyond 7 years)-FX"},{"$f":"'Input 4 - External Financing'!E57","v":0.05},{"$f":"$C$11","v":"Amortization"},{"$f":"IF(D768-D768-1<B769,0,IF(D768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(E768-D768-1<B769,0,IF(E768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(F768-D768-1<B769,0,IF(F768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(G768-D768-1<B769,0,IF(G768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(H768-D768-1<B769,0,IF(H768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(I768-D768-1<B769,0,IF(I768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(J768-D768-1<B769,0,IF(J768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(K768-D768-1<B769,0,IF(K768-D768-1<B770,D770/(B770-B769),0))","v":100},{"$f":"IF(L768-D768-1<B769,0,IF(L768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(M768-D768-1<B769,0,IF(M768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(N768-D768-1<B769,0,IF(N768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(O768-D768-1<B769,0,IF(O768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(P768-D768-1<B769,0,IF(P768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Q768-D768-1<B769,0,IF(Q768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(R768-D768-1<B769,0,IF(R768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(S768-D768-1<B769,0,IF(S768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(T768-D768-1<B769,0,IF(T768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(U768-D768-1<B769,0,IF(U768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(V768-D768-1<B769,0,IF(V768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(W768-D768-1<B769,0,IF(W768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(X768-D768-1<B769,0,IF(X768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Y768-D768-1<B769,0,IF(Y768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(Z768-D768-1<B769,0,IF(Z768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AA768-D768-1<B769,0,IF(AA768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AB768-D768-1<B769,0,IF(AB768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AC768-D768-1<B769,0,IF(AC768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AD768-D768-1<B769,0,IF(AD768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AE768-D768-1<B769,0,IF(AE768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AF768-D768-1<B769,0,IF(AF768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AG768-D768-1<B769,0,IF(AG768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AH768-D768-1<B769,0,IF(AH768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AI768-D768-1<B769,0,IF(AI768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AJ768-D768-1<B769,0,IF(AJ768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AK768-D768-1<B769,0,IF(AK768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AL768-D768-1<B769,0,IF(AL768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AM768-D768-1<B769,0,IF(AM768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AN768-D768-1<B769,0,IF(AN768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AO768-D768-1<B769,0,IF(AO768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AP768-D768-1<B769,0,IF(AP768-D768-1<B770,D770/(B770-B769),0))","v":0},{"$f":"IF(AQ768-D768-1<B769,0,IF(AQ768-D768-1<B770,D770/(B770-B769),0))","v":0}]
[null,null,{"$f":"$C$12","v":"Interest"},null,{"$f":"$B771*D771","v":6.2727272727272743},{"$f":"$B771*E771","v":6.2727272727272743},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$13","v":"Total debt service"},{"$f":"D772+D773","v":0},6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,6.2727272727272743,106.27272727272728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$14","v":"PV of debt"},{"$f":"IF($B771>=$B772, D771, NPV($B772,E774:$BD774))","v":100},{"$f":"IF($B771>=$B772, E771, NPV($B772,F774:$BD774))","v":100},{"$f":"IF($B771>=$B772, F771, NPV($B772,G774:$BD774))","v":100},{"$f":"IF($B771>=$B772, G771, NPV($B772,H774:$BD774))","v":100},{"$f":"IF($B771>=$B772, H771, NPV($B772,I774:$BD774))","v":100},{"$f":"IF($B771>=$B772, I771, NPV($B772,J774:$BD774))","v":100},{"$f":"IF($B771>=$B772, J771, NPV($B772,K774:$BD774))","v":100},{"$f":"IF($B771>=$B772, K771, NPV($B772,L774:$BD774))","v":0},{"$f":"IF($B771>=$B772, L771, NPV($B772,M774:$BD774))","v":0},{"$f":"IF($B771>=$B772, M771, NPV($B772,N774:$BD774))","v":0},{"$f":"IF($B771>=$B772, N771, NPV($B772,O774:$BD774))","v":0},{"$f":"IF($B771>=$B772, O771, NPV($B772,P774:$BD774))","v":0},{"$f":"IF($B771>=$B772, P771, NPV($B772,Q774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Q771, NPV($B772,R774:$BD774))","v":0},{"$f":"IF($B771>=$B772, R771, NPV($B772,S774:$BD774))","v":0},{"$f":"IF($B771>=$B772, S771, NPV($B772,T774:$BD774))","v":0},{"$f":"IF($B771>=$B772, T771, NPV($B772,U774:$BD774))","v":0},{"$f":"IF($B771>=$B772, U771, NPV($B772,V774:$BD774))","v":0},{"$f":"IF($B771>=$B772, V771, NPV($B772,W774:$BD774))","v":0},{"$f":"IF($B771>=$B772, W771, NPV($B772,X774:$BD774))","v":0},{"$f":"IF($B771>=$B772, X771, NPV($B772,Y774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Y771, NPV($B772,Z774:$BD774))","v":0},{"$f":"IF($B771>=$B772, Z771, NPV($B772,AA774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AA771, NPV($B772,AB774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AB771, NPV($B772,AC774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AC771, NPV($B772,AD774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AD771, NPV($B772,AE774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AE771, NPV($B772,AF774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AF771, NPV($B772,AG774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AG771, NPV($B772,AH774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AH771, NPV($B772,AI774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AI771, NPV($B772,AJ774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AJ771, NPV($B772,AK774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AK771, NPV($B772,AL774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AL771, NPV($B772,AM774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AM771, NPV($B772,AN774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AN771, NPV($B772,AO774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AO771, NPV($B772,AP774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AP771, NPV($B772,AQ774:$BD774))","v":0},{"$f":"IF($B771>=$B772, AQ771, NPV($B772,AR774:$BD774))","v":0}]
[null,null,{"$f":"$C$15","v":"Grant element"},{"$f":"IF(D775=0,0,(1-D775/D771)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$16","v":"t-g>0"},{"$f":"IF(D768-$B769>0,D768-$B769,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D777=0,0,CHOOSE(D777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(E777=0,0,CHOOSE(E777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(F777=0,0,CHOOSE(F777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(G777=0,0,CHOOSE(G777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(H777=0,0,CHOOSE(H777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(I777=0,0,CHOOSE(I777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(J777=0,0,CHOOSE(J777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(K777=0,0,CHOOSE(K777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(L777=0,0,CHOOSE(L777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(M777=0,0,CHOOSE(M777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(N777=0,0,CHOOSE(N777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(O777=0,0,CHOOSE(O777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(P777=0,0,CHOOSE(P777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(Q777=0,0,CHOOSE(Q777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(R777=0,0,CHOOSE(R777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(S777=0,0,CHOOSE(S777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(T777=0,0,CHOOSE(T777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(U777=0,0,CHOOSE(U777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(V777=0,0,CHOOSE(V777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(W777=0,0,CHOOSE(W777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(X777=0,0,CHOOSE(X777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(Y777=0,0,CHOOSE(Y777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(Z777=0,0,CHOOSE(Z777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(AA777=0,0,CHOOSE(AA777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(AB777=0,0,CHOOSE(AB777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(AC777=0,0,CHOOSE(AC777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(AD777=0,0,CHOOSE(AD777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0},{"$f":"IF(AE777=0,0,CHOOSE(AE777,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784,AF784))","v":0}]
[null,null,{"$f":"$C$18","v":"t-m condition"},{"$f":"IF(D768-$B770>0,D768-$B770,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D779=0,0,CHOOSE(D779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(E779=0,0,CHOOSE(E779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(F779=0,0,CHOOSE(F779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(G779=0,0,CHOOSE(G779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(H779=0,0,CHOOSE(H779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(I779=0,0,CHOOSE(I779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(J779=0,0,CHOOSE(J779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(K779=0,0,CHOOSE(K779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(L779=0,0,CHOOSE(L779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(M779=0,0,CHOOSE(M779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(N779=0,0,CHOOSE(N779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(O779=0,0,CHOOSE(O779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(P779=0,0,CHOOSE(P779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(Q779=0,0,CHOOSE(Q779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(R779=0,0,CHOOSE(R779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(S779=0,0,CHOOSE(S779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(T779=0,0,CHOOSE(T779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(U779=0,0,CHOOSE(U779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(V779=0,0,CHOOSE(V779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(W779=0,0,CHOOSE(W779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(X779=0,0,CHOOSE(X779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(Y779=0,0,CHOOSE(Y779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(Z779=0,0,CHOOSE(Z779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(AA779=0,0,CHOOSE(AA779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(AB779=0,0,CHOOSE(AB779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(AC779=0,0,CHOOSE(AC779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(AD779=0,0,CHOOSE(AD779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0},{"$f":"IF(AE779=0,0,CHOOSE(AE779,D784,E784,F784,G784,H784,I784,J784,K784,L784,M784,N784,O784,P784,Q784,R784,S784,T784,U784,V784,W784,X784,Y784,Z784,AA784,AB784,AC784,AD784,AE784))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A768&\"\"","v":"Output Bonds (beyond 7 years)-FX"},null,null,{"$f":"D$7","v":2018},{"$f":"D782+1","v":2019},{"$f":"E782+1","v":2020},{"$f":"F782+1","v":2021},{"$f":"G782+1","v":2022},{"$f":"H782+1","v":2023},{"$f":"I782+1","v":2024},{"$f":"J782+1","v":2025},{"$f":"K782+1","v":2026},{"$f":"L782+1","v":2027},{"$f":"M782+1","v":2028},{"$f":"N782+1","v":2029},{"$f":"O782+1","v":2030},{"$f":"P782+1","v":2031},{"$f":"Q782+1","v":2032},{"$f":"R782+1","v":2033},{"$f":"S782+1","v":2034},{"$f":"T782+1","v":2035},{"$f":"U782+1","v":2036},{"$f":"V782+1","v":2037},{"$f":"W782+1","v":2038},{"$f":"X782+1","v":2039},{"$f":"Y782+1","v":2040},{"$f":"Z782+1","v":2041},{"$f":"AA782+1","v":2042},{"$f":"AB782+1","v":2043},{"$f":"AC782+1","v":2044},{"$f":"AD782+1","v":2045}]
[null,null,{"$f":"$C$22","v":"New forex borrowing (gross, USD)"},{"$f":"Ext_Debt_Data!F114","v":0},{"$f":"Ext_Debt_Data!G114","v":0},{"$f":"Ext_Debt_Data!H114","v":0},{"$f":"Ext_Debt_Data!I114","v":0},{"$f":"Ext_Debt_Data!J114","v":0},{"$f":"Ext_Debt_Data!K114","v":0},{"$f":"Ext_Debt_Data!L114","v":0},{"$f":"Ext_Debt_Data!M114","v":0},{"$f":"Ext_Debt_Data!N114","v":0},{"$f":"Ext_Debt_Data!O114","v":0},{"$f":"Ext_Debt_Data!P114","v":0},{"$f":"Ext_Debt_Data!Q114","v":0},{"$f":"Ext_Debt_Data!R114","v":0},{"$f":"Ext_Debt_Data!S114","v":0},{"$f":"Ext_Debt_Data!T114","v":0},{"$f":"Ext_Debt_Data!U114","v":0},{"$f":"Ext_Debt_Data!V114","v":0},{"$f":"Ext_Debt_Data!W114","v":0},{"$f":"Ext_Debt_Data!X114","v":0},{"$f":"Ext_Debt_Data!Y114","v":0},{"$f":"Ext_Debt_Data!Z114","v":0},{"$f":"Ext_Debt_Data!AA114","v":0},{"$f":"Ext_Debt_Data!AB114","v":0},{"$f":"Ext_Debt_Data!AC114","v":0},{"$f":"Ext_Debt_Data!AD114","v":0},{"$f":"Ext_Debt_Data!AE114","v":0},{"$f":"Ext_Debt_Data!AF114","v":0},{"$f":"Ext_Debt_Data!AG114","v":0}]
[null,null,{"$f":"$C$23","v":"cumulative"},{"$f":"D783","v":0},{"$f":"SUM(D783:E783)","v":0},{"$f":"SUM(D783:F783)","v":0},{"$f":"SUM(D783:G783)","v":0},{"$f":"SUM(D783:H783)","v":0},{"$f":"SUM(D783:I783)","v":0},{"$f":"SUM(D783:J783)","v":0},{"$f":"SUM(D783:K783)","v":0},{"$f":"SUM(D783:L783)","v":0},{"$f":"SUM(D783:M783)","v":0},{"$f":"SUM(D783:N783)","v":0},{"$f":"SUM(D783:O783)","v":0},{"$f":"SUM(D783:P783)","v":0},{"$f":"SUM(D783:Q783)","v":0},{"$f":"SUM(D783:R783)","v":0},{"$f":"SUM(D783:S783)","v":0},{"$f":"SUM(D783:T783)","v":0},{"$f":"SUM(D783:U783)","v":0},{"$f":"SUM(D783:V783)","v":0},{"$f":"SUM(D783:W783)","v":0},{"$f":"SUM(D783:X783)","v":0},{"$f":"SUM(D783:Y783)","v":0},{"$f":"SUM(D783:Z783)","v":0},{"$f":"SUM(D783:AA783)","v":0},{"$f":"SUM(D783:AB783)","v":0},{"$f":"SUM(D783:AC783)","v":0},{"$f":"SUM(D783:AD783)","v":0},{"$f":"SUM(D783:AE783)","v":0}]
[null,null,{"$f":"$C$24","v":"Stock of new forex debt (in USD)"},{"$f":"D783-D789","v":0},{"$f":"D785+E783-E789","v":0},{"$f":"E785+F783-F789","v":0},{"$f":"F785+G783-G789","v":0},{"$f":"G785+H783-H789","v":0},{"$f":"H785+I783-I789","v":0},{"$f":"I785+J783-J789","v":0},{"$f":"J785+K783-K789","v":0},{"$f":"K785+L783-L789","v":0},{"$f":"L785+M783-M789","v":0},{"$f":"M785+N783-N789","v":0},{"$f":"N785+O783-O789","v":0},{"$f":"O785+P783-P789","v":0},{"$f":"P785+Q783-Q789","v":0},{"$f":"Q785+R783-R789","v":0},{"$f":"R785+S783-S789","v":0},{"$f":"S785+T783-T789","v":0},{"$f":"T785+U783-U789","v":0},{"$f":"U785+V783-V789","v":0},{"$f":"V785+W783-W789","v":0},{"$f":"W785+X783-X789","v":0},{"$f":"X785+Y783-Y789","v":0},{"$f":"Y785+Z783-Z789","v":0},{"$f":"Z785+AA783-AA789","v":0},{"$f":"AA785+AB783-AB789","v":0},{"$f":"AB785+AC783-AC789","v":0},{"$f":"AC785+AD783-AD789","v":0},{"$f":"AD785+AE783-AE789","v":0}]
[null,null,{"$f":"+TEXT(C775,\"#\")&\"   \"&TEXT(A768,\"#\")","v":"PV of debt   Bonds (beyond 7 years)-FX"},{"$f":"IF($B771>=$B772,D783,D783*D775/100)","v":0},{"$f":"IF($B771>=$B772,D786-E789+E783,D786*(1+$B772)-E787+E783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,E786-F789+F783,E786*(1+$B772)-F787+F783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,F786-G789+G783,F786*(1+$B772)-G787+G783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,G786-H789+H783,G786*(1+$B772)-H787+H783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,H786-I789+I783,H786*(1+$B772)-I787+I783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,I786-J789+J783,I786*(1+$B772)-J787+J783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,J786-K789+K783,J786*(1+$B772)-K787+K783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,K786-L789+L783,K786*(1+$B772)-L787+L783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,L786-M789+M783,L786*(1+$B772)-M787+M783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,M786-N789+N783,M786*(1+$B772)-N787+N783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,N786-O789+O783,N786*(1+$B772)-O787+O783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,O786-P789+P783,O786*(1+$B772)-P787+P783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,P786-Q789+Q783,P786*(1+$B772)-Q787+Q783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,Q786-R789+R783,Q786*(1+$B772)-R787+R783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,R786-S789+S783,R786*(1+$B772)-S787+S783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,S786-T789+T783,S786*(1+$B772)-T787+T783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,T786-U789+U783,T786*(1+$B772)-U787+U783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,U786-V789+V783,U786*(1+$B772)-V787+V783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,V786-W789+W783,V786*(1+$B772)-W787+W783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,W786-X789+X783,W786*(1+$B772)-X787+X783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,X786-Y789+Y783,X786*(1+$B772)-Y787+Y783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,Y786-Z789+Z783,Y786*(1+$B772)-Z787+Z783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,Z786-AA789+AA783,Z786*(1+$B772)-AA787+AA783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,AA786-AB789+AB783,AA786*(1+$B772)-AB787+AB783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,AB786-AC789+AC783,AB786*(1+$B772)-AC787+AC783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,AC786-AD789+AD783,AC786*(1+$B772)-AD787+AD783*$D775/100)","v":0},{"$f":"IF($B771>=$B772,AD786-AE789+AE783,AD786*(1+$B772)-AE787+AE783*$D775/100)","v":0}]
[null,null,{"$f":"$C$26","v":"Total debt service (in USD)"},{"$f":"D788+D789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"Interest"},null,{"$f":"$B771*D785","v":0},{"$f":"$B771*E785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$28","v":"Amortization"},{"$f":"(D778-D780)/(B770-B769)","v":0},{"$f":"(E778-E780)/(B770-B769)","v":0},{"$f":"(F778-F780)/(B770-B769)","v":0},{"$f":"(G778-G780)/(B770-B769)","v":0},{"$f":"(H778-H780)/(B770-B769)","v":0},{"$f":"(I778-I780)/(B770-B769)","v":0},{"$f":"(J778-J780)/(B770-B769)","v":0},{"$f":"(K778-K780)/(B770-B769)","v":0},{"$f":"(L778-L780)/(B770-B769)","v":0},{"$f":"(M778-M780)/(B770-B769)","v":0},{"$f":"(N778-N780)/(B770-B769)","v":0},{"$f":"(O778-O780)/(B770-B769)","v":0},{"$f":"(P778-P780)/(B770-B769)","v":0},{"$f":"(Q778-Q780)/(B770-B769)","v":0},{"$f":"(R778-R780)/(B770-B769)","v":0},{"$f":"(S778-S780)/(B770-B769)","v":0},{"$f":"(T778-T780)/(B770-B769)","v":0},{"$f":"(U778-U780)/(B770-B769)","v":0},{"$f":"(V778-V780)/(B770-B769)","v":0},{"$f":"(W778-W780)/(B770-B769)","v":0},{"$f":"(X778-X780)/(B770-B769)","v":0},{"$f":"(Y778-Y780)/(B770-B769)","v":0},{"$f":"(Z778-Z780)/(B770-B769)","v":0},{"$f":"(AA778-AA780)/(B770-B769)","v":0},{"$f":"(AB778-AB780)/(B770-B769)","v":0},{"$f":"(AC778-AC780)/(B770-B769)","v":0},{"$f":"(AD778-AD780)/(B770-B769)","v":0},{"$f":"(AE778-AE780)/(B770-B769)","v":0}]

{"sheet":"Chart Data","index":34,"n_rows":383,"n_cols":78,"rows_kept":383,"cut":false,"hidden":false,"merged":[[4,2,4,11],[15,25,15,27]]}
[]
[null,"Output 2-1 Stress_Charts_Ex'!A1"]
[null,"Output 2-2 Stress_Charts_Pub'!A1"]
[null,"Output 7 - Risk rating summary'!A1"]
[null,null,"Summary of debt burden indicators and data used for charts"]
[null,null,"Country",{"$f":"Country","v":"Papua New Guinea"}]
[]
[]
[null,null,"External DSA","10 years (+ 1st yr proj) 1/",null,"Fiscal",null,null,"10 years (+ 1st yr proj) 1/",null,"Overall rating"]
[null,null,"Signal for external risk rating",{"$f":"VLOOKUP(D11, NumRiskTable, 2, FALSE)","v":"High"},null,"Signal for fiscal risk rating",null,null,{"$f":"VLOOKUP(I11, $Z$19:$AA$23, 2, FALSE)","v":"High"},null,null,{"$f":"VLOOKUP(L11, $Z$19:$AA$23, 2, FALSE)","v":"High"}]
[null,null,"Signal for external risk rating (numeric)",{"$f":"IF(D12=1,3,IF(AND(D12=0,D13=1),2,1))","v":3},null,"Signal for fiscal risk rating (numeric)",null,null,{"$f":"IF(I12=1,3,IF(AND(I12=0,I13=1),2,1))","v":3},null,null,{"$f":"IF(AND(D11=1,I11=1),1,IF(OR(D11=3,I11=3),3,2))","v":3}]
[null,null,"Baseline breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D74>$AC$16,D116>$AC$16,D158>$AC$16,D200>$AC$16), 1, 0)","v":1},null,"Baseline breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D275>$AC$16, 1, 0)","v":1}]
[null,null,"Shock breach (0=no, 1=breach -- excl. 1-year breaches)",{"$f":"IF(OR(D75>$AC$16,D117>$AC$16,D159>$AC$16,D201>$AC$16), 1, 0)","v":1},null,"Shock breach (1=breach, 0=no breach)",null,null,{"$f":"IF(D276>$AC$16, 1, 0)","v":1}]
[null,null,"PV of debt-to GDP ratio MX shock",{"$f":"C69","v":"Exports"},null,"PV of debt-to GDP ratio MX shock",null,null,{"$f":"C270","v":"Primary Balance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DGDP_M_MKT_SHOCK",null,null,null,null,null,"PB Mkt",3.1]
[null,null,"PV of debt-to-exports ratio MX shock",{"$f":"C111","v":"Exports"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookups and parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBX_M_MKT_SHOCK",null,null,null,null,null,"PB NonMkt",3.2]
[null,null,"Debt service-to-exports ratio MX shock",{"$f":"C153","v":"Exports"},null,"Applicable tailored stress test",null,null,"Input 6 - Tailored Tests'!A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of years of breaches to exclude",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",1]
[null,null,"Debt service to revenue MX shock - Market",{"$f":"C195","v":"Exports"},null,"Natural disaster",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\", 1, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk rating table",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSBX_M_MKT_SHOCK",null,null,null,null,null,"Exports",2]
[null,null,"1/ excluding 1-year breaches",null,null,"Commodity price",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\", 1, 0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numeric risk","Label risk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSDGGR_M_MKT_SHOCK",null,null,null,null,null,"Non-debt flows",4]
[null,null,null,null,null,"Market financing",null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", 1, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Low"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Moderate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combination",5]
[null,null,null,null,null,"Marker to apply for applicable tailored stress tests in col. A",null,null,1]
[]
[null,null,"Moderate risk category",{"$f":"IF(MAX(Y211:Y232)<E27,\"Substantial space\",IF(MAX(Y211:Y232)=E26,\"Some space\",\"Limited space\"))","v":"Limited space"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"High",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One-time depreciation",6]
[]
[null,null,"Limited","greater than"]
[null,null,"Some","equal to",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXT_RISK_MKT"]
[null,null,"Substantial","less than",1]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1986,IF(START!L10=\"French\",translation!D1986,IF(START!L10=\"Portuguese\",translation!E1986,translation!F1986)))","v":"External"}]
["If col. A=1, the row is applicable to the calculation",null,null,{"$f":"'Macro-Debt_Data'!U5","v":2018},{"$f":"'Macro-Debt_Data'!V5","v":2019},{"$f":"'Macro-Debt_Data'!W5","v":2020},{"$f":"'Macro-Debt_Data'!X5","v":2021},{"$f":"'Macro-Debt_Data'!Y5","v":2022},{"$f":"'Macro-Debt_Data'!Z5","v":2023},{"$f":"'Macro-Debt_Data'!AA5","v":2024},{"$f":"'Macro-Debt_Data'!AB5","v":2025},{"$f":"'Macro-Debt_Data'!AC5","v":2026},{"$f":"'Macro-Debt_Data'!AD5","v":2027},{"$f":"'Macro-Debt_Data'!AE5","v":2028},{"$f":"'Macro-Debt_Data'!AF5","v":2029},{"$f":"'Macro-Debt_Data'!AG5","v":2030},{"$f":"'Macro-Debt_Data'!AH5","v":2031},{"$f":"'Macro-Debt_Data'!AI5","v":2032},{"$f":"'Macro-Debt_Data'!AJ5","v":2033},{"$f":"'Macro-Debt_Data'!AK5","v":2034},{"$f":"'Macro-Debt_Data'!AL5","v":2035},{"$f":"'Macro-Debt_Data'!AM5","v":2036},{"$f":"'Macro-Debt_Data'!AN5","v":2037},{"$f":"'Macro-Debt_Data'!AO5","v":2038}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A9","v":"PV of debt-to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Number of breaches exc. 1st year - \"&D35","v":"Number of breaches exc. 1st year - 2018"},{"$f":"\"1st year breach - \"&D35","v":"1st year breach - 2018"},{"$f":"\"One-off breach, exc. 1st year - \"&D35","v":"One-off breach, exc. 1st year - 2018"},"One-off breach, inc. 1st year","Non-one-off breach, incl. 1st year","Max, exc. 1st year","Max of one-off (exc. 1st yr)","Max of non-one-off","Max excl. 1st yr and largest in one-off","Maximum value of one-off breaches: rank of one-off","Most extreme shock: rank of non-one off","If one-off breach and MX are the same stress test",null,"Rank of max. values (1= largest/max)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[null,{"$f":"++OFFSET(translation!C1113, 0,LANG)","v":"Baseline"},{"$f":"'Output 3-1 Stress-external'!A11","v":"Baseline"},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"'Baseline - external'!O35","v":44.19820594932753},{"$f":"'Baseline - external'!P35","v":42.250982279437963},{"$f":"'Baseline - external'!Q35","v":41.093350213517134},{"$f":"'Baseline - external'!R35","v":39.361066974348105},{"$f":"'Baseline - external'!S35","v":38.302959534288902},{"$f":"'Baseline - external'!T35","v":35.932428523208266},{"$f":"'Baseline - external'!U35","v":33.355971173076917},{"$f":"'Baseline - external'!V35","v":32.162706656291107},{"$f":"'Baseline - external'!W35","v":31.483178401399702},{"$f":"'Baseline - external'!X35","v":31.151629348637595},{"$f":"'Baseline - external'!Y35","v":31.067129219604734},{"$f":"'Baseline - external'!Z35","v":30.839076673534009},{"$f":"'Baseline - external'!AA35","v":30.514720431447838},{"$f":"'Baseline - external'!AB35","v":30.261113347825859},{"$f":"'Baseline - external'!AC35","v":30.132436663967336},{"$f":"'Baseline - external'!AD35","v":29.589096456207898},{"$f":"'Baseline - external'!AE35","v":29.138268752763636},{"$f":"'Baseline - external'!AF35","v":28.432568492892273},{"$f":"'Baseline - external'!AG35","v":27.932369757795396},{"$f":"'Baseline - external'!AH35","v":27.441528348209587}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_historical_ext!D35","v":45.522721627964714},{"$f":"A1_historical_ext!E35","v":47.665327463919439},{"$f":"A1_historical_ext!F35","v":48.238556561592702},{"$f":"A1_historical_ext!G35","v":49.056040556257294},{"$f":"A1_historical_ext!H35","v":49.145752911209343},{"$f":"A1_historical_ext!I35","v":49.77130747283524},{"$f":"A1_historical_ext!J35","v":49.20201760286082},{"$f":"A1_historical_ext!K35","v":46.447092872446014},{"$f":"A1_historical_ext!L35","v":43.983870555361094},{"$f":"A1_historical_ext!M35","v":41.243253081358816},{"$f":"A1_historical_ext!N35","v":38.492290605367153},{"$f":"A1_historical_ext!O35","v":36.359794327555548},{"$f":"A1_historical_ext!P35","v":34.404122181839639},{"$f":"A1_historical_ext!Q35","v":32.701192465328688},{"$f":"A1_historical_ext!R35","v":31.251702041533804},{"$f":"A1_historical_ext!S35","v":30.257591792158074},{"$f":"A1_historical_ext!T35","v":28.808657621532308},{"$f":"A1_historical_ext!U35","v":27.485217454000587},{"$f":"A1_historical_ext!V35","v":26.008747728931464},{"$f":"A1_historical_ext!W35","v":24.618771710815381},{"$f":"A1_historical_ext!X35","v":23.240034929793438}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1980,IF(START!L10=\"French\",translation!D1980,IF(START!L10=\"Portuguese\",translation!E1980,translation!F1980)))","v":"Growth"},{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D35","v":45.522721627964714},{"$f":"B1_GDP_ext!E35","v":48.09372660323853},{"$f":"B1_GDP_ext!F35","v":47.806014851338055},{"$f":"B1_GDP_ext!G35","v":46.496180789498283},{"$f":"B1_GDP_ext!H35","v":44.536142139728454},{"$f":"B1_GDP_ext!I35","v":43.33891790339635},{"$f":"B1_GDP_ext!J35","v":40.656716576767543},{"$f":"B1_GDP_ext!K35","v":37.741514332956974},{"$f":"B1_GDP_ext!L35","v":36.391362972362479},{"$f":"B1_GDP_ext!M35","v":35.622492378292257},{"$f":"B1_GDP_ext!N35","v":35.247352249348893},{"$f":"B1_GDP_ext!O35","v":35.151742296501688},{"$f":"B1_GDP_ext!P35","v":34.893706084888017},{"$f":"B1_GDP_ext!Q35","v":34.526704455819576},{"$f":"B1_GDP_ext!R35","v":34.239753872615324},{"$f":"B1_GDP_ext!S35","v":34.094159163860944},{"$f":"B1_GDP_ext!T35","v":33.479382213358697},{"$f":"B1_GDP_ext!U35","v":32.969281034084112},{"$f":"B1_GDP_ext!V35","v":32.170797418226933},{"$f":"B1_GDP_ext!W35","v":31.60483405196694},{"$f":"B1_GDP_ext!X35","v":31.049458284342919},null,{"$f":"COUNTIF($E40:$N40, \">\"&$E$66)","v":6},{"$f":"IF(ISNUMBER(D40),IF(D40>$D$66, 1, 0),0)","v":1},{"$f":"IF(Z40=1, 1, 0)","v":0},{"$f":"IF(AB40=1,IF(AA40=1,0,1),0)","v":0},{"$f":"IF(AC40=0, 1, 0)","v":1},{"$f":"MAX(E40:N40)","v":48.09372660323853},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC40=1,AE40, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD40=1, AE40, 0))","v":48.09372660323853},{"$f":"IF(ISNUMBER(E40), IF(AF40>0,LARGE(E40:N40, 2), AE40), 0)","v":48.09372660323853},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF40, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG40, $AG$40:$AG$50, 0), RANK(AH40, $AH$40:$AH$50, 0))","v":6},{"$f":"IF(AND(AI40=1, AJ40=1), 1, 0)","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1990,IF(START!L10=\"French\",translation!D1990,IF(START!L10=\"Portuguese\",translation!E1990,translation!F1990)))","v":"Primary Balance"},{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0, IF($I$21=$A53, D53, D54))","v":45.522721627964714},48.316585531227169,51.470413177420646,51.595917908128783,50.967995149031808,51.100284151653398,48.855703196323887,45.949042321022944,44.500036647145052,43.496423093573995,43.132680550101021,43.3088206845919,43.263637429297106,43.04713450902279,42.811585189092263,42.654100043142293,42.107944920795212,41.67400119183943,41.014631682286549,40.610356450290183,40.177552650737944,null,{"$f":"COUNTIF($E41:$N41, \">\"&$E$66)","v":10},{"$f":"IF(ISNUMBER(D41),IF(D41>$D$66, 1, 0),0)","v":1},{"$f":"IF(Z41=1, 1, 0)","v":0},0,{"$f":"IF(AC41=0, 1, 0)","v":1},51.595917908128783,{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC41=1,AE41, 0), 0)","v":0},{"$f":"IF(SUM($AD$40:$AD$50)>0, IF(AD41=1, AE41, 0))","v":51.595917908128783},{"$f":"IF(ISNUMBER(E41), IF(AF41>0,LARGE(E41:N41, 2), AE41), 0)","v":51.595917908128783},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF41, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG41, $AG$40:$AG$50, 0), RANK(AH41, $AH$40:$AH$50, 0))","v":4},{"$f":"IF(AND(AI41=1, AJ41=1), 1, 0)","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1981,IF(START!L10=\"French\",translation!D1981,IF(START!L10=\"Portuguese\",translation!E1981,translation!F1981)))","v":"Exports"},{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},{"$f":"B3_Exports_ext!D35","v":45.522721627964714},{"$f":"B3_Exports_ext!E35","v":49.151524323133131},{"$f":"B3_Exports_ext!F35","v":56.825709009672643},{"$f":"B3_Exports_ext!G35","v":55.603610873746113},{"$f":"B3_Exports_ext!H35","v":53.772198418610515},{"$f":"B3_Exports_ext!I35","v":52.571557142655713},{"$f":"B3_Exports_ext!J35","v":49.200722390919353},{"$f":"B3_Exports_ext!K35","v":44.109437731298776},{"$f":"B3_Exports_ext!L35","v":40.468841627391129},{"$f":"B3_Exports_ext!M35","v":37.351077794117018},{"$f":"B3_Exports_ext!N35","v":35.208327756779205},{"$f":"B3_Exports_ext!O35","v":34.507450116928275},{"$f":"B3_Exports_ext!P35","v":33.659868419796076},{"$f":"B3_Exports_ext!Q35","v":32.748754545530232},{"$f":"B3_Exports_ext!R35","v":31.975254248238453},{"$f":"B3_Exports_ext!S35","v":31.423847841063939},{"$f":"B3_Exports_ext!T35","v":30.550197047118488},{"$f":"B3_Exports_ext!U35","v":29.854414779222871},{"$f":"B3_Exports_ext!V35","v":28.960255358018621},{"$f":"B3_Exports_ext!W35","v":28.31904201041673},{"$f":"B3_Exports_ext!X35","v":27.716305278108127},null,8,1,0,0,1,56.825709009672643,0,56.825709009672643,56.825709009672643,0,1,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1983,IF(START!L10=\"French\",translation!D1983,IF(START!L10=\"Portuguese\",translation!E1983,translation!F1983)))","v":"Non-debt flows"},{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D35","v":45.522721627964714},{"$f":"'B4_other flows_ext'!E35","v":47.798968596047111},{"$f":"'B4_other flows_ext'!F35","v":49.41044763032145},{"$f":"'B4_other flows_ext'!G35","v":48.232922669052378},{"$f":"'B4_other flows_ext'!H35","v":46.46947039332639},{"$f":"'B4_other flows_ext'!I35","v":45.349169101582},{"$f":"'B4_other flows_ext'!J35","v":42.283744634859254},{"$f":"'B4_other flows_ext'!K35","v":38.413583238694777},{"$f":"'B4_other flows_ext'!L35","v":35.945026226670464},{"$f":"'B4_other flows_ext'!M35","v":33.988800446636013},{"$f":"'B4_other flows_ext'!N35","v":32.856490359769644},{"$f":"'B4_other flows_ext'!O35","v":32.448532421143973},{"$f":"'B4_other flows_ext'!P35","v":31.899743353249814},{"$f":"'B4_other flows_ext'!Q35","v":31.275547176385647},{"$f":"'B4_other flows_ext'!R35","v":30.758796803323634},{"$f":"'B4_other flows_ext'!S35","v":30.418799569520793},{"$f":"'B4_other flows_ext'!T35","v":29.71592150216938},{"$f":"'B4_other flows_ext'!U35","v":29.147571034163999},{"$f":"'B4_other flows_ext'!V35","v":28.355440887823686},{"$f":"'B4_other flows_ext'!W35","v":27.789559687783282},{"$f":"'B4_other flows_ext'!X35","v":27.248074799886261},null,6,1,0,0,1,49.41044763032145,0,49.41044763032145,49.41044763032145,0,5,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1985,IF(START!L10=\"French\",translation!D1985,IF(START!L10=\"Portuguese\",translation!E1985,translation!F1985)))","v":"One-time depreciation"},{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D35","v":45.522721627964714},{"$f":"B5_depreciation_ext!E35","v":53.12574153000822},{"$f":"B5_depreciation_ext!F35","v":47.652814405451039},{"$f":"B5_depreciation_ext!G35","v":46.201763468410903},{"$f":"B5_depreciation_ext!H35","v":44.031563550651619},{"$f":"B5_depreciation_ext!I35","v":42.741570611615444},{"$f":"B5_depreciation_ext!J35","v":40.29778476487801},{"$f":"B5_depreciation_ext!K35","v":38.098941153993302},{"$f":"B5_depreciation_ext!L35","v":37.638279757556361},{"$f":"B5_depreciation_ext!M35","v":37.830012879046478},{"$f":"B5_depreciation_ext!N35","v":38.079416248896365},{"$f":"B5_depreciation_ext!O35","v":38.239137702432217},{"$f":"B5_depreciation_ext!P35","v":38.214802796237898},{"$f":"B5_depreciation_ext!Q35","v":38.051302225423058},{"$f":"B5_depreciation_ext!R35","v":37.947357305459107},{"$f":"B5_depreciation_ext!S35","v":37.959161857615612},{"$f":"B5_depreciation_ext!T35","v":37.402487459185309},{"$f":"B5_depreciation_ext!U35","v":36.928315277636024},{"$f":"B5_depreciation_ext!V35","v":36.105299610131254},{"$f":"B5_depreciation_ext!W35","v":35.525564202252994},{"$f":"B5_depreciation_ext!X35","v":34.945273249685179},null,6,1,0,0,1,53.12574153000822,0,53.12574153000822,53.12574153000822,0,2,0]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1991,IF(START!L10=\"French\",translation!D1991,IF(START!L10=\"Portuguese\",translation!E1991,translation!F1991)))","v":"Combination"},{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A55, D55, D56)","v":45.522721627964714},52.092289353958286,52.092650143077194,50.811761486084961,48.893873029757465,47.686553542042112,44.258463157390452,40.368434291824698,38.003969509537932,36.199491939827624,35.369771105086315,35.008802110245782,34.496811413619284,33.900285062830058,33.414641538133125,33.111399957836603,32.395751104076233,31.81365659631561,30.976705466201654,30.379130445021691,29.804032485399155,null,7,1,0,0,1,52.092650143077194,0,52.092650143077194,52.092650143077194,0,3,0]
[]
[null,"Combined contingent liabilities",{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E101","v":45.522721627964714},{"$f":"'C1_Combined CL'!F101","v":47.752188467664489},{"$f":"'C1_Combined CL'!G101","v":46.599568565830232},{"$f":"'C1_Combined CL'!H101","v":45.670004160570009},{"$f":"'C1_Combined CL'!I101","v":44.641708105843875},{"$f":"'C1_Combined CL'!J101","v":43.873729445617485},{"$f":"'C1_Combined CL'!K101","v":41.60151645119079},{"$f":"'C1_Combined CL'!L101","v":39.200006588815626},{"$f":"'C1_Combined CL'!M101","v":38.133886225862042},{"$f":"'C1_Combined CL'!N101","v":37.533812338903523},{"$f":"'C1_Combined CL'!O101","v":37.519311133919977},{"$f":"'C1_Combined CL'!P101","v":37.727119673569085},{"$f":"'C1_Combined CL'!Q101","v":37.753951363028996},{"$f":"'C1_Combined CL'!R101","v":37.661804849783614},{"$f":"'C1_Combined CL'!S101","v":37.602350861477404},{"$f":"'C1_Combined CL'!T101","v":37.644716741634767},{"$f":"'C1_Combined CL'!U101","v":37.251974881496821},{"$f":"'C1_Combined CL'!V101","v":36.930391635115186},{"$f":"'C1_Combined CL'!W101","v":36.3429771219363},{"$f":"'C1_Combined CL'!X101","v":35.955646818412859},{"$f":"'C1_Combined CL'!Y101","v":35.539140381911189},null,6,1,0,{"$f":"IF(AB47=1,IF(AA47=1,0,1),0)","v":0},1,{"$f":"MAX(E47:N47)","v":47.752188467664489},{"$f":"IF(SUM($AC$40:$AC$50)>0, IF(AC47=1,AE47, 0), 0)","v":0},47.752188467664489,{"$f":"IF(ISNUMBER(E47), IF(AF47>0,LARGE(E47:N47, 2), AE47), 0)","v":47.752188467664489},{"$f":"IF(SUM($AC$40:$AC$50)>0, RANK(AF47, $AF$40:$AF$50, 0), 0)","v":0},{"$f":"IF(SUM($AC$40:$AC$50)=0, RANK(AG47, $AG$40:$AG$50, 0), RANK(AH47, $AH$40:$AH$50, 0))","v":7},0,null,{"$f":"RANK(AF47,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B48, $F$17:$F$19, 0), 4)","v":0},{"$f":"$F$17","v":"Natural disaster"},{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A48,D58,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E48:N48)","v":0},0,0,{"$f":"IF(ISNUMBER(E48), IF(AF48>0,LARGE(E48:N48, 2), AE48), 0)","v":0},0,9,0,null,{"$f":"RANK(AF48,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[{"$f":"INDEX($F$17:$I$19, MATCH($B49, $F$17:$F$19, 0), 4)","v":1},{"$f":"$F$18","v":"Commodity price"},{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A49,D59,\" \"),\" \")","v":45.522721627964714},45.732519668811115,45.351503299281745,44.347890173532896,42.666149516493846,41.572780648423915,38.833465673746296,35.589585163700491,33.77652277590132,32.501676301714497,31.777907888285391,31.512425537824022,31.11828935867576,30.649009512410295,30.282360872690834,30.076233138855429,29.472977249429981,28.990289855205315,28.262872136203192,27.751008340064153,27.257857667475115,null,5,1,0,0,1,{"$f":"MAX(E49:N49)","v":45.732519668811115},0,45.732519668811115,{"$f":"IF(ISNUMBER(E49), IF(AF49>0,LARGE(E49:N49, 2), AE49), 0)","v":45.732519668811115},0,8,0,null,{"$f":"RANK(AF49,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[0,{"$f":"$F$19","v":"Market financing"},{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A50,D60,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,0,0,0,0,1,{"$f":"MAX(E50:N50)","v":0},0,0,{"$f":"IF(ISNUMBER(E50), IF(AF50>0,LARGE(E50:N50, 2), AE50), 0)","v":0},0,9,0,null,{"$f":"RANK(AF50,$AF47:(OFFSET($AF47,3,0)))","v":1}]
[null,{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!B24)","v":""},{"$f":"'Customized Scenario-External'!B8","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W86)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X86)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC40:AC50)","v":0},null,null,{"$f":"MAX(AF40:AF50)","v":0},{"$f":"MAX(AG40:AG50)","v":56.825709009672643},null,{"$f":"SUM(AI40:AI50)","v":0},{"$f":"SUM(AJ40:AJ50)","v":54},{"$f":"SUM(AK40:AK50)","v":0}]
[null,null,"Market/Non-Market categories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A50","v":0},"Primary Balance","B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E101","v":45.522721627964714},{"$f":"B2_PB_mkt_pub!F101","v":48.316585531227169},{"$f":"B2_PB_mkt_pub!G101","v":53.449729522670694},{"$f":"B2_PB_mkt_pub!H101","v":53.391526102347179},{"$f":"B2_PB_mkt_pub!I101","v":52.61711088137568},{"$f":"B2_PB_mkt_pub!J101","v":52.631311902123102},{"$f":"B2_PB_mkt_pub!K101","v":50.31081598431718},{"$f":"B2_PB_mkt_pub!L101","v":47.363941973925485},{"$f":"B2_PB_mkt_pub!M101","v":45.904611421676876},{"$f":"B2_PB_mkt_pub!N101","v":44.909173301503422},{"$f":"B2_PB_mkt_pub!O101","v":44.56368133883538},{"$f":"B2_PB_mkt_pub!P101","v":44.754383176182614},{"$f":"B2_PB_mkt_pub!Q101","v":44.714407354442308},{"$f":"B2_PB_mkt_pub!R101","v":44.498997085260569},{"$f":"B2_PB_mkt_pub!S101","v":44.262793992834922},{"$f":"B2_PB_mkt_pub!T101","v":44.107617959335514},{"$f":"B2_PB_mkt_pub!U101","v":43.566608179234109},{"$f":"B2_PB_mkt_pub!V101","v":43.137975050781527},{"$f":"B2_PB_mkt_pub!W101","v":42.483856705731164},{"$f":"B2_PB_mkt_pub!X101","v":42.088104299296603},{"$f":"B2_PB_mkt_pub!Y101","v":41.660299285538187}]
[{"$f":"IF(A53=1, 0, 1)","v":1},"Primary Balance","B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E101","v":45.522721627964714},{"$f":"B2_PB_non_mkt_pub!F101","v":48.316585531227169},{"$f":"B2_PB_non_mkt_pub!G101","v":51.470413177420646},{"$f":"B2_PB_non_mkt_pub!H101","v":51.595917908128783},{"$f":"B2_PB_non_mkt_pub!I101","v":50.967995149031808},{"$f":"B2_PB_non_mkt_pub!J101","v":51.100284151653398},{"$f":"B2_PB_non_mkt_pub!K101","v":48.855703196323887},{"$f":"B2_PB_non_mkt_pub!L101","v":45.949042321022944},{"$f":"B2_PB_non_mkt_pub!M101","v":44.500036647145052},{"$f":"B2_PB_non_mkt_pub!N101","v":43.496423093573995},{"$f":"B2_PB_non_mkt_pub!O101","v":43.132680550101021},{"$f":"B2_PB_non_mkt_pub!P101","v":43.3088206845919},{"$f":"B2_PB_non_mkt_pub!Q101","v":43.263637429297106},{"$f":"B2_PB_non_mkt_pub!R101","v":43.04713450902279},{"$f":"B2_PB_non_mkt_pub!S101","v":42.811585189092263},{"$f":"B2_PB_non_mkt_pub!T101","v":42.654100043142293},{"$f":"B2_PB_non_mkt_pub!U101","v":42.107944920795212},{"$f":"B2_PB_non_mkt_pub!V101","v":41.67400119183943},{"$f":"B2_PB_non_mkt_pub!W101","v":41.014631682286549},{"$f":"B2_PB_non_mkt_pub!X101","v":40.610356450290183},{"$f":"B2_PB_non_mkt_pub!Y101","v":40.177552650737944},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF51>AG51, 1, 0)","v":0}]
[{"$f":"A50","v":0},"Combination","B6.1 Combination of B1-B5 Market",{"$f":"B6_Combo_mkt_ext!D35","v":45.522721627964714},{"$f":"B6_Combo_mkt_ext!E35","v":52.092289353958286},{"$f":"B6_Combo_mkt_ext!F35","v":52.116902370020668},{"$f":"B6_Combo_mkt_ext!G35","v":50.87898654393215},{"$f":"B6_Combo_mkt_ext!H35","v":49.001070792755087},{"$f":"B6_Combo_mkt_ext!I35","v":47.830227297415043},{"$f":"B6_Combo_mkt_ext!J35","v":44.433521800383161},{"$f":"B6_Combo_mkt_ext!K35","v":40.565282302457724},{"$f":"B6_Combo_mkt_ext!L35","v":38.210500714679085},{"$f":"B6_Combo_mkt_ext!M35","v":36.404167247668333},{"$f":"B6_Combo_mkt_ext!N35","v":35.561966622311218},{"$f":"B6_Combo_mkt_ext!O35","v":35.18221000853579},{"$f":"B6_Combo_mkt_ext!P35","v":34.648827143172419},{"$f":"B6_Combo_mkt_ext!Q35","v":34.029342858344165},{"$f":"B6_Combo_mkt_ext!R35","v":33.520116884222503},{"$f":"B6_Combo_mkt_ext!S35","v":33.19457526704803},{"$f":"B6_Combo_mkt_ext!T35","v":32.459129198279626},{"$f":"B6_Combo_mkt_ext!U35","v":31.859981805901853},{"$f":"B6_Combo_mkt_ext!V35","v":31.008846176342441},{"$f":"B6_Combo_mkt_ext!W35","v":30.400040202879381},{"$f":"B6_Combo_mkt_ext!X35","v":29.816227292590174}]
[{"$f":"A54","v":1},"Combination","B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_Combo_non-mkt_ext'!D35","v":45.522721627964714},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":52.092289353958286},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":52.092650143077194},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":50.811761486084961},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":48.893873029757465},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":47.686553542042112},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":44.258463157390452},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":40.368434291824698},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":38.003969509537932},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":36.199491939827624},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":35.369771105086315},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":35.008802110245782},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":34.496811413619284},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":33.900285062830058},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":33.414641538133125},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":33.111399957836603},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":32.395751104076233},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":31.81365659631561},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":30.976705466201654},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":30.379130445021691},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":29.804032485399155}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E101","v":45.522721627964714},{"$f":"'C2_Natural disaster'!F101","v":50.021810706475364},{"$f":"'C2_Natural disaster'!G101","v":49.343588419371706},{"$f":"'C2_Natural disaster'!H101","v":48.6674407925914},{"$f":"'C2_Natural disaster'!I101","v":48.111934598739225},{"$f":"'C2_Natural disaster'!J101","v":47.657340383138006},{"$f":"'C2_Natural disaster'!K101","v":45.600922473502273},{"$f":"'C2_Natural disaster'!L101","v":43.454237225534193},{"$f":"'C2_Natural disaster'!M101","v":42.647942396522737},{"$f":"'C2_Natural disaster'!N101","v":42.296397371988995},{"$f":"'C2_Natural disaster'!O101","v":42.648540405705347},{"$f":"'C2_Natural disaster'!P101","v":43.22571371221067},{"$f":"'C2_Natural disaster'!Q101","v":43.611564966030834},{"$f":"'C2_Natural disaster'!R101","v":43.874907250615912},{"$f":"'C2_Natural disaster'!S101","v":44.160637608960961},{"$f":"'C2_Natural disaster'!T101","v":44.545930012013727},{"$f":"'C2_Natural disaster'!U101","v":44.486944305416792},{"$f":"'C2_Natural disaster'!V101","v":44.493934498973594},{"$f":"'C2_Natural disaster'!W101","v":44.230836025987621},{"$f":"'C2_Natural disaster'!X101","v":44.182333790874523},{"$f":"'C2_Natural disaster'!Y101","v":44.082954439050646}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D35","v":45.522721627964714},{"$f":"'C3_Commodity prices_ext'!E35","v":45.732519668811115},{"$f":"'C3_Commodity prices_ext'!F35","v":45.351503299281745},{"$f":"'C3_Commodity prices_ext'!G35","v":44.347890173532896},{"$f":"'C3_Commodity prices_ext'!H35","v":42.666149516493846},{"$f":"'C3_Commodity prices_ext'!I35","v":41.572780648423915},{"$f":"'C3_Commodity prices_ext'!J35","v":38.833465673746296},{"$f":"'C3_Commodity prices_ext'!K35","v":35.589585163700491},{"$f":"'C3_Commodity prices_ext'!L35","v":33.77652277590132},{"$f":"'C3_Commodity prices_ext'!M35","v":32.501676301714497},{"$f":"'C3_Commodity prices_ext'!N35","v":31.777907888285391},{"$f":"'C3_Commodity prices_ext'!O35","v":31.512425537824022},{"$f":"'C3_Commodity prices_ext'!P35","v":31.11828935867576},{"$f":"'C3_Commodity prices_ext'!Q35","v":30.649009512410295},{"$f":"'C3_Commodity prices_ext'!R35","v":30.282360872690834},{"$f":"'C3_Commodity prices_ext'!S35","v":30.076233138855429},{"$f":"'C3_Commodity prices_ext'!T35","v":29.472977249429981},{"$f":"'C3_Commodity prices_ext'!U35","v":28.990289855205315},{"$f":"'C3_Commodity prices_ext'!V35","v":28.262872136203192},{"$f":"'C3_Commodity prices_ext'!W35","v":27.751008340064153},{"$f":"'C3_Commodity prices_ext'!X35","v":27.257857667475115}]
[null,null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D82","v":45.522721627964714},{"$f":"'C4_Market_financing'!E82","v":49.414749347022337},{"$f":"'C4_Market_financing'!F82","v":47.262963632594271},{"$f":"'C4_Market_financing'!G82","v":46.011819534488701},{"$f":"'C4_Market_financing'!H82","v":44.155587749169094},{"$f":"'C4_Market_financing'!I82","v":43.040860244961415},{"$f":"'C4_Market_financing'!J82","v":40.419965954358496},{"$f":"'C4_Market_financing'!K82","v":37.514881306721293},{"$f":"'C4_Market_financing'!L82","v":36.114005367749527},{"$f":"'C4_Market_financing'!M82","v":35.260831957981566},{"$f":"'C4_Market_financing'!N82","v":34.765093960481252},{"$f":"'C4_Market_financing'!O82","v":34.495102249859151},{"$f":"'C4_Market_financing'!P82","v":34.003282231870301},{"$f":"'C4_Market_financing'!Q82","v":33.410512583995342},{"$f":"'C4_Market_financing'!R82","v":33.013811005130776},{"$f":"'C4_Market_financing'!S82","v":32.870992350255968},{"$f":"'C4_Market_financing'!T82","v":32.372845279372889},{"$f":"'C4_Market_financing'!U82","v":32.025303868238794},{"$f":"'C4_Market_financing'!V82","v":31.386540778664408},{"$f":"'C4_Market_financing'!W82","v":30.963318969160369},{"$f":"'C4_Market_financing'!X82","v":30.533302379603299}]
[null,{"$f":"B38","v":"Baseline"},{"$f":"+IF(START!L10=\"English\",translation!C1995,IF(START!L10=\"French\",translation!D1995,IF(START!L10=\"Portuguese\",translation!E1995,translation!F1995)))","v":"Baseline"},{"$f":"D38","v":45.522721627964714},44.19820594932753,42.250982279437963,41.093350213517134,39.361066974348105,38.302959534288902,35.932428523208266,33.355971173076917,32.162706656291107,31.483178401399702,31.151629348637595,31.067129219604734,30.839076673534009,30.514720431447838,30.261113347825859,30.132436663967336,29.589096456207898,29.138268752763636,28.432568492892273,27.932369757795396,27.441528348209587]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"+IF(START!L10=\"English\",translation!C1996,IF(START!L10=\"French\",translation!D1996,IF(START!L10=\"Portuguese\",translation!E1996,translation!F1996)))","v":"Historical scenario"},{"$f":"D39","v":45.522721627964714},47.665327463919439,48.238556561592702,49.056040556257294,49.145752911209343,49.77130747283524,49.20201760286082,46.447092872446014,43.983870555361094,41.243253081358816,38.492290605367153,36.359794327555548,34.404122181839639,32.701192465328688,31.251702041533804,30.257591792158074,28.808657621532308,27.485217454000587,26.008747728931464,24.618771710815381,23.240034929793438]
[null,null,"MX shock Standard&Tailored",{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":45.522721627964714},{"$f":"INDEX($D40:$AJ50, MATCH(1, $AJ40:$AJ50, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":49.151524323133131},56.825709009672643,55.603610873746113,53.772198418610515,52.571557142655713,49.200722390919353,44.109437731298776,40.468841627391129,37.351077794117018,35.208327756779205,34.507450116928275,33.659868419796076,32.748754545530232,31.975254248238453,31.423847841063939,30.550197047118488,29.854414779222871,28.960255358018621,28.31904201041673,27.716305278108127]
[null,null,"MX value, 1 yr only shock Standard&Tailored - for chart",{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK51=1, NA(), IF(AND($AF51>0,$AF54=1),INDEX($D40:$AI50,MATCH(1,$AI40:$AI50,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"MX shock Tailored",{"$f":"INDEX($D47:$AM50, MATCH($I$21, $AM$47:$AM$50, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":45.522721627964714},47.752188467664489,46.599568565830232,45.670004160570009,44.641708105843875,43.873729445617485,41.60151645119079,39.200006588815626,38.133886225862042,37.533812338903523,37.519311133919977,37.727119673569085,37.753951363028996,37.661804849783614,37.602350861477404,37.644716741634767,37.251974881496821,36.930391635115186,36.3429771219363,35.955646818412859,35.539140381911189]
[null,{"$f":"C66","v":"Threshold"},{"$f":"+IF(START!L10=\"English\",translation!C1998,IF(START!L10=\"French\",translation!D1998,IF(START!L10=\"Portuguese\",translation!E1998,translation!F1998)))","v":"Threshold"},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40},{"$f":"'CI Summary'!I11","v":40}]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D61>D66, 1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shock breach",{"$f":"IF(D63>D66, 1, 0)","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)&\" 1/\"","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$40:$AJ50, MATCH(1, $AJ$40:$AJ50, 0), 1)","v":"Exports"}]
[{"$f":"++OFFSET(translation!C1997, 0,LANG)","v":"Most extreme shock"},"Lable for chart",{"$f":"A70&\": \"&C69&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), INDEX($B40:$AI50,MATCH(1,$AI40:$AI50,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C69=C71, \"\", C71)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI51=0, AK51=1),\"\",IF(AND($AF51>0,$AF54=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C72, \"\"))","v":""}]
[null,null,"number of baseline breaches",{"$f":"SUM(D67:N67)","v":4}]
[null,null,"number of shock breaches",{"$f":"SUM(D68:N68)","v":9}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A33","v":"PV of debt-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"'Baseline - external'!O36","v":105.97900436147741},{"$f":"'Baseline - external'!P36","v":102.03022027083568},{"$f":"'Baseline - external'!Q36","v":100.6211924959286},{"$f":"'Baseline - external'!R36","v":97.165382689904675},{"$f":"'Baseline - external'!S36","v":95.220290719746387},{"$f":"'Baseline - external'!T36","v":90.750902686968487},{"$f":"'Baseline - external'!U36","v":85.899127704568528},{"$f":"'Baseline - external'!V36","v":84.416804438397179},{"$f":"'Baseline - external'!W36","v":83.708938608806321},{"$f":"'Baseline - external'!X36","v":83.503237820490824},{"$f":"'Baseline - external'!Y36","v":83.585041922796762},{"$f":"'Baseline - external'!Z36","v":83.32106132173196},{"$f":"'Baseline - external'!AA36","v":82.879400763488562},{"$f":"'Baseline - external'!AB36","v":82.670025424372056},{"$f":"'Baseline - external'!AC36","v":82.927959942015576},{"$f":"'Baseline - external'!AD36","v":82.062883016955794},{"$f":"'Baseline - external'!AE36","v":81.239862288334763},{"$f":"'Baseline - external'!AF36","v":79.89041590503227},{"$f":"'Baseline - external'!AG36","v":79.087655121218233},{"$f":"'Baseline - external'!AH36","v":78.160513954984211}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_historical_ext!D36","v":110.61517407343602},{"$f":"A1_historical_ext!E36","v":114.29251117073508},{"$f":"A1_historical_ext!F36","v":116.4893757729682},{"$f":"A1_historical_ext!G36","v":120.11863900732985},{"$f":"A1_historical_ext!H36","v":121.31952348530666},{"$f":"A1_historical_ext!I36","v":123.73034420023549},{"$f":"A1_historical_ext!J36","v":124.26456254120892},{"$f":"A1_historical_ext!K36","v":119.61171034277997},{"$f":"A1_historical_ext!L36","v":115.44357378857062},{"$f":"A1_historical_ext!M36","v":109.65947898263781},{"$f":"A1_historical_ext!N36","v":103.18018555957143},{"$f":"A1_historical_ext!O36","v":97.824775237203767},{"$f":"A1_historical_ext!P36","v":92.953106358515441},{"$f":"A1_historical_ext!Q36","v":88.817960559940644},{"$f":"A1_historical_ext!R36","v":85.376204524679835},{"$f":"A1_historical_ext!S36","v":83.272401368139953},{"$f":"A1_historical_ext!T36","v":79.89840121580788},{"$f":"A1_historical_ext!U36","v":76.631020870660421},{"$f":"A1_historical_ext!V36","v":73.0799144562979},{"$f":"A1_historical_ext!W36","v":69.70554032672392},{"$f":"A1_historical_ext!X36","v":66.19358263851781}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D36","v":110.61517407343602},{"$f":"B1_GDP_ext!E36","v":105.97900436147741},{"$f":"B1_GDP_ext!F36","v":102.03022027083564},{"$f":"B1_GDP_ext!G36","v":100.62119249592855},{"$f":"B1_GDP_ext!H36","v":97.165382689904604},{"$f":"B1_GDP_ext!I36","v":95.22029071974633},{"$f":"B1_GDP_ext!J36","v":90.750902686968431},{"$f":"B1_GDP_ext!K36","v":85.899127704568485},{"$f":"B1_GDP_ext!L36","v":84.416804438397136},{"$f":"B1_GDP_ext!M36","v":83.708938608806321},{"$f":"B1_GDP_ext!N36","v":83.50323782049081},{"$f":"B1_GDP_ext!O36","v":83.585041922796748},{"$f":"B1_GDP_ext!P36","v":83.321061321731946},{"$f":"B1_GDP_ext!Q36","v":82.879400763488562},{"$f":"B1_GDP_ext!R36","v":82.670025424372028},{"$f":"B1_GDP_ext!S36","v":82.927959942015576},{"$f":"B1_GDP_ext!T36","v":82.062883016955752},{"$f":"B1_GDP_ext!U36","v":81.23986228833472},{"$f":"B1_GDP_ext!V36","v":79.890415905032228},{"$f":"B1_GDP_ext!W36","v":79.087655121218177},{"$f":"B1_GDP_ext!X36","v":78.160513954984069},null,{"$f":"COUNTIF($E82:$N82, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D82),IF(D82>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z82=1, 1, 0)","v":0},{"$f":"IF(AB82=1,IF(AA82=1,0,1),0)","v":0},{"$f":"IF(AC82=0, 1, 0)","v":1},{"$f":"MAX(E82:N82)","v":105.97900436147741},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC82=1,AE82, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD82=1, AE82, 0))","v":105.97900436147741},{"$f":"IF(ISNUMBER(E82), IF(AF82>0,LARGE(E82:N82, 2), AE82), 0)","v":105.97900436147741},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF82, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG82, $AG$82:$AG$92, 0), RANK(AH82, $AH$82:$AH$92, 0))","v":7},{"$f":"IF(AND(AI82=1, AJ82=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A95, D95, D96))","v":110.61517407343602},115.85410581181131,124.29385805022777,126.33778362831637,125.81784830224103,127.03415015297246,123.38991124992673,118.3291181586689,116.79834447045083,115.65031217689175,115.61894376378308,116.52089148501501,116.88975728450541,116.91802062247572,116.95653082421072,117.38902960908804,116.78286166101095,116.19050351122276,115.24375591001237,114.98408094765908,114.43597910391181,null,0,0,{"$f":"IF(Z83=1, 1, 0)","v":0},0,{"$f":"IF(AC83=0, 1, 0)","v":1},127.03415015297246,0,127.03415015297246,127.03415015297246,0,3,{"$f":"IF(AND(AI83=1, AJ83=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D36","v":110.61517407343602},{"$f":"B3_Exports_ext!E36","v":131.51360561808255},{"$f":"B3_Exports_ext!F36","v":170.0650669394295},{"$f":"B3_Exports_ext!G36","v":168.73265617452418},{"$f":"B3_Exports_ext!H36","v":164.50561749331231},{"$f":"B3_Exports_ext!I36","v":161.96689232689144},{"$f":"B3_Exports_ext!J36","v":153.99765221182301},{"$f":"B3_Exports_ext!K36","v":140.77480123389043},{"$f":"B3_Exports_ext!L36","v":131.6361976225559},{"$f":"B3_Exports_ext!M36","v":123.07635913855735},{"$f":"B3_Exports_ext!N36","v":116.96237660322466},{"$f":"B3_Exports_ext!O36","v":115.05845733624054},{"$f":"B3_Exports_ext!P36","v":112.70523208352689},{"$f":"B3_Exports_ext!Q36","v":110.23264602001959},{"$f":"B3_Exports_ext!R36","v":108.25685659792642},{"$f":"B3_Exports_ext!S36","v":107.17767451747298},{"$f":"B3_Exports_ext!T36","v":105.00435699513424},{"$f":"B3_Exports_ext!U36","v":103.15546318670361},{"$f":"B3_Exports_ext!V36","v":100.84612431572377},{"$f":"B3_Exports_ext!W36","v":99.370554172605424},{"$f":"B3_Exports_ext!X36","v":97.834647424660147},null,0,0,0,0,1,170.0650669394295,0,170.0650669394295,170.0650669394295,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D36","v":110.61517407343602},{"$f":"'B4_other flows_ext'!E36","v":114.61295752869063},{"$f":"'B4_other flows_ext'!F36","v":119.31932900541665},{"$f":"'B4_other flows_ext'!G36","v":118.10315224499612},{"$f":"'B4_other flows_ext'!H36","v":114.71294406494002},{"$f":"'B4_other flows_ext'!I36","v":112.73700826918997},{"$f":"'B4_other flows_ext'!J36","v":106.79177980192138},{"$f":"'B4_other flows_ext'!K36","v":98.923616257170892},{"$f":"'B4_other flows_ext'!L36","v":94.344181972519664},{"$f":"'B4_other flows_ext'!M36","v":90.371003006733602},{"$f":"'B4_other flows_ext'!N36","v":88.073188652602525},{"$f":"'B4_other flows_ext'!O36","v":87.301659692554495},{"$f":"'B4_other flows_ext'!P36","v":86.186772069108571},{"$f":"'B4_other flows_ext'!Q36","v":84.945841609536615},{"$f":"'B4_other flows_ext'!R36","v":84.029641755945192},{"$f":"'B4_other flows_ext'!S36","v":83.716063865553053},{"$f":"'B4_other flows_ext'!T36","v":82.414621669258366},{"$f":"'B4_other flows_ext'!U36","v":81.265797805174998},{"$f":"'B4_other flows_ext'!V36","v":79.673701173535932},{"$f":"'B4_other flows_ext'!W36","v":78.683302978421509},{"$f":"'B4_other flows_ext'!X36","v":77.609508611130835},null,0,0,0,0,1,119.31932900541665,0,119.31932900541665,119.31932900541665,0,4,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D36","v":110.61517407343602},{"$f":"B5_depreciation_ext!E36","v":100.49025765815702},{"$f":"B5_depreciation_ext!F36","v":90.778777603862494},{"$f":"B5_depreciation_ext!G36","v":89.24424583878023},{"$f":"B5_depreciation_ext!H36","v":85.745743668171798},{"$f":"B5_depreciation_ext!I36","v":83.820724307920926},{"$f":"B5_depreciation_ext!J36","v":80.287755493018594},{"$f":"B5_depreciation_ext!K36","v":77.398372855182942},{"$f":"B5_depreciation_ext!L36","v":77.930927528937261},{"$f":"B5_depreciation_ext!M36","v":79.347548781405834},{"$f":"B5_depreciation_ext!N36","v":80.5223779190692},{"$f":"B5_depreciation_ext!O36","v":81.159486767636196},{"$f":"B5_depreciation_ext!P36","v":81.44957268460476},{"$f":"B5_depreciation_ext!Q36","v":81.528695229195748},{"$f":"B5_depreciation_ext!R36","v":81.780256120740987},{"$f":"B5_depreciation_ext!S36","v":82.411364482454601},{"$f":"B5_depreciation_ext!T36","v":81.831274214936442},{"$f":"B5_depreciation_ext!U36","v":81.221066859248481},{"$f":"B5_depreciation_ext!V36","v":80.030089422852285},{"$f":"B5_depreciation_ext!W36","v":79.34976806521361},{"$f":"B5_depreciation_ext!X36","v":78.518376720821749},null,0,0,0,0,1,100.49025765815702,0,100.49025765815702,100.49025765815702,0,8,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A97, D97, D98)","v":110.61517407343602},122.58206278618309,115.17700582878561,127.81654452406484,123.99496614244512,121.78618272308974,114.83271248490597,106.7977197662416,102.47317449303613,98.878222619266708,97.400168656015339,96.763061944140205,95.749671348617767,94.590052835547908,93.778846470606226,93.61580658617747,92.301345405706641,91.122144863018846,89.416718035668481,88.365180013804448,87.208546845960896,null,0,0,0,0,1,127.81654452406484,0,127.81654452406484,127.81654452406484,0,2,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E102","v":110.61517407343602},{"$f":"'C1_Combined CL'!F102","v":114.50078755881501},{"$f":"'C1_Combined CL'!G102","v":112.53144870933434},{"$f":"'C1_Combined CL'!H102","v":111.82758903943019},{"$f":"'C1_Combined CL'!I102","v":110.20099264235401},{"$f":"'C1_Combined CL'!J102","v":109.0690986692904},{"$f":"'C1_Combined CL'!K102","v":105.06874503775525},{"$f":"'C1_Combined CL'!L102","v":100.94883325449248},{"$f":"'C1_Combined CL'!M102","v":100.08923845888482},{"$f":"'C1_Combined CL'!N102","v":99.79664545851719},{"$f":"'C1_Combined CL'!O102","v":100.57207362778695},{"$f":"'C1_Combined CL'!P102","v":101.50351702118951},{"$f":"'C1_Combined CL'!Q102","v":102.00367961587691},{"$f":"'C1_Combined CL'!R102","v":102.29121464946067},{"$f":"'C1_Combined CL'!S102","v":102.72547695135734},{"$f":"'C1_Combined CL'!T102","v":103.60262586105064},{"$f":"'C1_Combined CL'!U102","v":103.31523510274269},{"$f":"'C1_Combined CL'!V102","v":102.96493440113773},{"$f":"'C1_Combined CL'!W102","v":102.1172448146704},{"$f":"'C1_Combined CL'!X102","v":101.80474552973993},{"$f":"'C1_Combined CL'!Y102","v":101.22459079250761},null,{"$f":"COUNTIF($E89:$N89, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D89),IF(D89>$D$108, 1, 0),0)","v":0},{"$f":"IF(Z89=1, 1, 0)","v":0},{"$f":"IF(AB89=1,IF(AA89=1,0,1),0)","v":0},{"$f":"IF(AC89=0, 1, 0)","v":1},{"$f":"MAX(E89:N89)","v":114.50078755881501},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC89=1,AE89, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD89=1, AE89, 0))","v":114.50078755881501},{"$f":"IF(ISNUMBER(E89), IF(AF89>0,LARGE(E89:N89, 2), AE89), 0)","v":114.50078755881501},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF89, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG89, $AG$82:$AG$92, 0), RANK(AH89, $AH$82:$AH$92, 0))","v":5},{"$f":"IF(AND(AI89=1, AJ89=1), 1, 0)","v":0},null,{"$f":"RANK(AF89,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A90,D100,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E90:$N90, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D90),IF(D90>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E90:N90)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC90=1,AE90, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD90=1, AE90, 0))","v":0},{"$f":"IF(ISNUMBER(E90), IF(AF90>0,LARGE(E90:N90, 2), AE90), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF90, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG90, $AG$82:$AG$92, 0), RANK(AH90, $AH$82:$AH$92, 0))","v":9},0,null,{"$f":"RANK(AF90,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A91,D101,\" \"),\" \")","v":110.61517407343602},112.54716404281541,111.92898095813246,110.52176961116878,106.73459618737012,104.27406191352146,98.521743226070072,92.066078132395774,89.053872574422741,86.808165664243447,85.567610457173288,85.166897513639583,84.456036257568783,83.62097067267581,83.102569682587031,83.147984345516974,82.110865401402265,81.193178861358589,79.773093805449662,78.929842909296951,77.988826213275004,null,{"$f":"COUNTIF($E91:$N91, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D91),IF(D91>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E91:N91)","v":112.54716404281541},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC91=1,AE91, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD91=1, AE91, 0))","v":112.54716404281541},{"$f":"IF(ISNUMBER(E91), IF(AF91>0,LARGE(E91:N91, 2), AE91), 0)","v":112.54716404281541},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF91, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG91, $AG$82:$AG$92, 0), RANK(AH91, $AH$82:$AH$92, 0))","v":6},0,null,{"$f":"RANK(AF91,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A92,D102,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E92:$N92, \">\"&$E$108)","v":0},{"$f":"IF(ISNUMBER(D92),IF(D92>$D$108, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E92:N92)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, IF(AC92=1,AE92, 0), 0)","v":0},{"$f":"IF(SUM($AD$82:$AD$92)>0, IF(AD92=1, AE92, 0))","v":0},{"$f":"IF(ISNUMBER(E92), IF(AF92>0,LARGE(E92:N92, 2), AE92), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)>0, RANK(AF92, $AF$82:$AF$92, 0), 0)","v":0},{"$f":"IF(SUM($AC$82:$AC$92)=0, RANK(AG92, $AG$82:$AG$92, 0), RANK(AH92, $AH$82:$AH$92, 0))","v":9},0,null,{"$f":"RANK(AF92,$AF89:(OFFSET($AF89,3,0)))","v":1}]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W87)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X87)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC82:AC92)","v":0},null,null,{"$f":"MAX(AF82:AF92)","v":0},{"$f":"MAX(AG82:AG92)","v":170.0650669394295},null,{"$f":"SUM(AI82:AI92)","v":0},{"$f":"SUM(AJ82:AJ92)","v":54},{"$f":"SUM(AK82:AK92)","v":0}]
[null,null,{"$f":"C52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E102","v":110.61517407343602},{"$f":"B2_PB_mkt_pub!F102","v":115.85410581181131},{"$f":"B2_PB_mkt_pub!G102","v":129.07363053825839},{"$f":"B2_PB_mkt_pub!H102","v":130.7345105152443},{"$f":"B2_PB_mkt_pub!I102","v":129.88879895349149},{"$f":"B2_PB_mkt_pub!J102","v":130.84025049801807},{"$f":"B2_PB_mkt_pub!K102","v":127.06494253639968},{"$f":"B2_PB_mkt_pub!L102","v":121.97280298328958},{"$f":"B2_PB_mkt_pub!M102","v":120.48490341985338},{"$f":"B2_PB_mkt_pub!N102","v":119.40659811846253},{"$f":"B2_PB_mkt_pub!O102","v":119.45480088206317},{"$f":"B2_PB_mkt_pub!P102","v":120.41012761647529},{"$f":"B2_PB_mkt_pub!Q102","v":120.80944953652693},{"$f":"B2_PB_mkt_pub!R102","v":120.86134694525312},{"$f":"B2_PB_mkt_pub!S102","v":120.92107328246425},{"$f":"B2_PB_mkt_pub!T102","v":121.38927946850988},{"$f":"B2_PB_mkt_pub!U102","v":120.82834214790459},{"$f":"B2_PB_mkt_pub!V102","v":120.27218165426265},{"$f":"B2_PB_mkt_pub!W102","v":119.37201460779461},{"$f":"B2_PB_mkt_pub!X102","v":119.16817321235942},{"$f":"B2_PB_mkt_pub!Y102","v":118.65922197764817}]
[{"$f":"A54","v":1},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E102","v":110.61517407343602},{"$f":"B2_PB_non_mkt_pub!F102","v":115.85410581181131},{"$f":"B2_PB_non_mkt_pub!G102","v":124.29385805022777},{"$f":"B2_PB_non_mkt_pub!H102","v":126.33778362831637},{"$f":"B2_PB_non_mkt_pub!I102","v":125.81784830224103},{"$f":"B2_PB_non_mkt_pub!J102","v":127.03415015297246},{"$f":"B2_PB_non_mkt_pub!K102","v":123.38991124992673},{"$f":"B2_PB_non_mkt_pub!L102","v":118.3291181586689},{"$f":"B2_PB_non_mkt_pub!M102","v":116.79834447045083},{"$f":"B2_PB_non_mkt_pub!N102","v":115.65031217689175},{"$f":"B2_PB_non_mkt_pub!O102","v":115.61894376378308},{"$f":"B2_PB_non_mkt_pub!P102","v":116.52089148501501},{"$f":"B2_PB_non_mkt_pub!Q102","v":116.88975728450541},{"$f":"B2_PB_non_mkt_pub!R102","v":116.91802062247572},{"$f":"B2_PB_non_mkt_pub!S102","v":116.95653082421072},{"$f":"B2_PB_non_mkt_pub!T102","v":117.38902960908804},{"$f":"B2_PB_non_mkt_pub!U102","v":116.78286166101095},{"$f":"B2_PB_non_mkt_pub!V102","v":116.19050351122276},{"$f":"B2_PB_non_mkt_pub!W102","v":115.24375591001237},{"$f":"B2_PB_non_mkt_pub!X102","v":114.98408094765908},{"$f":"B2_PB_non_mkt_pub!Y102","v":114.43597910391181},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF93>AG93, 1, 0)","v":0}]
[{"$f":"A55","v":0},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D36","v":110.61517407343602},{"$f":"B6_Combo_mkt_ext!E36","v":122.58206278618309},{"$f":"B6_Combo_mkt_ext!F36","v":115.23062757535362},{"$f":"B6_Combo_mkt_ext!G36","v":127.9856485729731},{"$f":"B6_Combo_mkt_ext!H36","v":124.26681989772743},{"$f":"B6_Combo_mkt_ext!I36","v":122.15310960131201},{"$f":"B6_Combo_mkt_ext!J36","v":115.28691846913301},{"$f":"B6_Combo_mkt_ext!K36","v":107.31849593814246},{"$f":"B6_Combo_mkt_ext!L36","v":103.03006127343876},{"$f":"B6_Combo_mkt_ext!M36","v":99.437289323489537},{"$f":"B6_Combo_mkt_ext!N36","v":97.929430655959223},{"$f":"B6_Combo_mkt_ext!O36","v":97.242355098787414},{"$f":"B6_Combo_mkt_ext!P36","v":96.171607624698822},{"$f":"B6_Combo_mkt_ext!Q36","v":94.950155521230158},{"$f":"B6_Combo_mkt_ext!R36","v":94.074865096933905},{"$f":"B6_Combo_mkt_ext!S36","v":93.850968000971108},{"$f":"B6_Combo_mkt_ext!T36","v":92.481921041858101},{"$f":"B6_Combo_mkt_ext!U36","v":91.254831668320463},{"$f":"B6_Combo_mkt_ext!V36","v":89.509494745550072},{"$f":"B6_Combo_mkt_ext!W36","v":88.426001192359365},{"$f":"B6_Combo_mkt_ext!X36","v":87.244229648773455}]
[{"$f":"A56","v":1},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D36","v":110.61517407343602},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":122.58206278618309},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":115.17700582878561},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":127.81654452406484},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":123.99496614244512},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":121.78618272308974},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":114.83271248490597},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":106.7977197662416},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":102.47317449303613},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":98.878222619266708},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":97.400168656015339},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":96.763061944140205},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":95.749671348617767},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":94.590052835547908},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":93.778846470606226},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":93.61580658617747},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":92.301345405706641},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":91.122144863018846},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":89.416718035668481},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":88.365180013804448},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":87.208546845960896}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E102","v":110.61517407343602},{"$f":"'C2_Natural disaster'!F102","v":122.18777842300874},{"$f":"'C2_Natural disaster'!G102","v":121.38804303905334},{"$f":"'C2_Natural disaster'!H102","v":121.39745611047485},{"$f":"'C2_Natural disaster'!I102","v":120.99033794153048},{"$f":"'C2_Natural disaster'!J102","v":120.69246012375801},{"$f":"'C2_Natural disaster'!K102","v":117.32516612820727},{"$f":"'C2_Natural disaster'!L102","v":113.99884759429159},{"$f":"'C2_Natural disaster'!M102","v":114.03221694119938},{"$f":"'C2_Natural disaster'!N102","v":114.56443270473878},{"$f":"'C2_Natural disaster'!O102","v":116.46083177921798},{"$f":"'C2_Natural disaster'!P102","v":118.47392587866699},{"$f":"'C2_Natural disaster'!Q102","v":120.03510152817573},{"$f":"'C2_Natural disaster'!R102","v":121.39661712472707},{"$f":"'C2_Natural disaster'!S102","v":122.89993991819645},{"$f":"'C2_Natural disaster'!T102","v":124.89007490757101},{"$f":"'C2_Natural disaster'!U102","v":125.69002407704318},{"$f":"'C2_Natural disaster'!V102","v":126.37448867959817},{"$f":"'C2_Natural disaster'!W102","v":126.60676226942216},{"$f":"'C2_Natural disaster'!X102","v":127.43911169624201},{"$f":"'C2_Natural disaster'!Y102","v":127.90954982963629}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D36","v":110.61517407343602},{"$f":"'C3_Commodity prices_ext'!E36","v":112.54716404281541},{"$f":"'C3_Commodity prices_ext'!F36","v":111.92898095813246},{"$f":"'C3_Commodity prices_ext'!G36","v":110.52176961116878},{"$f":"'C3_Commodity prices_ext'!H36","v":106.73459618737012},{"$f":"'C3_Commodity prices_ext'!I36","v":104.27406191352146},{"$f":"'C3_Commodity prices_ext'!J36","v":98.521743226070072},{"$f":"'C3_Commodity prices_ext'!K36","v":92.066078132395774},{"$f":"'C3_Commodity prices_ext'!L36","v":89.053872574422741},{"$f":"'C3_Commodity prices_ext'!M36","v":86.808165664243447},{"$f":"'C3_Commodity prices_ext'!N36","v":85.567610457173288},{"$f":"'C3_Commodity prices_ext'!O36","v":85.166897513639583},{"$f":"'C3_Commodity prices_ext'!P36","v":84.456036257568783},{"$f":"'C3_Commodity prices_ext'!Q36","v":83.62097067267581},{"$f":"'C3_Commodity prices_ext'!R36","v":83.102569682587031},{"$f":"'C3_Commodity prices_ext'!S36","v":83.147984345516974},{"$f":"'C3_Commodity prices_ext'!T36","v":82.110865401402265},{"$f":"'C3_Commodity prices_ext'!U36","v":81.193178861358589},{"$f":"'C3_Commodity prices_ext'!V36","v":79.773093805449662},{"$f":"'C3_Commodity prices_ext'!W36","v":78.929842909296951},{"$f":"'C3_Commodity prices_ext'!X36","v":77.988826213275004}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D95","v":110.61517407343602},{"$f":"'C4_Market_financing'!E95","v":105.97900436147741},{"$f":"'C4_Market_financing'!F95","v":102.08478282488242},{"$f":"'C4_Market_financing'!G95","v":100.770952322911},{"$f":"'C4_Market_financing'!H95","v":97.494118617009775},{"$f":"'C4_Market_financing'!I95","v":95.703133750749586},{"$f":"'C4_Market_financing'!J95","v":91.307903485635279},{"$f":"'C4_Market_financing'!K95","v":86.410553101526475},{"$f":"'C4_Market_financing'!L95","v":84.781290150174939},{"$f":"'C4_Market_financing'!M95","v":83.855946338130877},{"$f":"'C4_Market_financing'!N95","v":83.351611466777271},{"$f":"'C4_Market_financing'!O95","v":83.010479379784172},{"$f":"'C4_Market_financing'!P95","v":82.171707422271254},{"$f":"'C4_Market_financing'!Q95","v":81.164924697343281},{"$f":"'C4_Market_financing'!R95","v":80.669037301160913},{"$f":"'C4_Market_financing'!S95","v":80.914729963895269},{"$f":"'C4_Market_financing'!T95","v":80.305258230268436},{"$f":"'C4_Market_financing'!U95","v":79.863205484701425},{"$f":"'C4_Market_financing'!V95","v":78.880578270533547},{"$f":"'C4_Market_financing'!W95","v":78.414516328599575},{"$f":"'C4_Market_financing'!X95","v":77.785909501501052}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D80","v":110.61517407343602},105.97900436147741,102.03022027083568,100.6211924959286,97.165382689904675,95.220290719746387,90.750902686968487,85.899127704568528,84.416804438397179,83.708938608806321,83.503237820490824,83.585041922796762,83.32106132173196,82.879400763488562,82.670025424372056,82.927959942015576,82.062883016955794,81.239862288334763,79.89041590503227,79.087655121218233,78.160513954984211]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D81","v":110.61517407343602},114.29251117073508,116.4893757729682,120.11863900732985,121.31952348530666,123.73034420023549,124.26456254120892,119.61171034277997,115.44357378857062,109.65947898263781,103.18018555957143,97.824775237203767,92.953106358515441,88.817960559940644,85.376204524679835,83.272401368139953,79.89840121580788,76.631020870660421,73.0799144562979,69.70554032672392,66.19358263851781]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":110.61517407343602},{"$f":"INDEX($D82:$AJ92, MATCH(1, $AJ82:$AJ92, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":131.51360561808255},170.0650669394295,168.73265617452418,164.50561749331231,161.96689232689144,153.99765221182301,140.77480123389043,131.6361976225559,123.07635913855735,116.96237660322466,115.05845733624054,112.70523208352689,110.23264602001959,108.25685659792642,107.17767451747298,105.00435699513424,103.15546318670361,100.84612431572377,99.370554172605424,97.834647424660147]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK93=1, NA(), IF(AND($AF93>0,$AF96=1),INDEX($D82:$AI92,MATCH(1,$AI82:$AI92,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D89:$AI92, MATCH($I$21, $AI89:$AI92, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180},{"$f":"'CI Summary'!I10","v":180}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D103>D108, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D105>D108, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$82:$AJ92, MATCH(1, $AJ$82:$AJ92, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A112&\": \"&C111&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), INDEX($B82:$AI92,MATCH(1,$AI82:$AI92,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C111=C113, \"\", C113)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI93=0, AK93=1),\"\",IF(AND($AF93>0,$AF96=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C114, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D109:N109)","v":0}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D110:N110)","v":0}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A57","v":"Debt service-to-exports ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.535326200617888},{"$f":"'Baseline - external'!P39","v":15.209471749727065},{"$f":"'Baseline - external'!Q39","v":16.313853128308885},{"$f":"'Baseline - external'!R39","v":18.595194482631445},{"$f":"'Baseline - external'!S39","v":15.921433721443369},{"$f":"'Baseline - external'!T39","v":19.875067416762647},{"$f":"'Baseline - external'!U39","v":19.800411341559972},{"$f":"'Baseline - external'!V39","v":16.972115976238534},{"$f":"'Baseline - external'!W39","v":15.43882637877617},{"$f":"'Baseline - external'!X39","v":13.649155314922353},{"$f":"'Baseline - external'!Y39","v":14.676582492373807},{"$f":"'Baseline - external'!Z39","v":14.206021279560229},{"$f":"'Baseline - external'!AA39","v":14.123379527236349},{"$f":"'Baseline - external'!AB39","v":13.420767875545867},{"$f":"'Baseline - external'!AC39","v":13.689142449993373},{"$f":"'Baseline - external'!AD39","v":14.490443136958062},{"$f":"'Baseline - external'!AE39","v":14.429712909860848},{"$f":"'Baseline - external'!AF39","v":14.763834767833103},{"$f":"'Baseline - external'!AG39","v":13.940740998565872},{"$f":"'Baseline - external'!AH39","v":13.489555855414654}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_historical_ext!D39","v":17.168117428103436},{"$f":"A1_historical_ext!E39","v":16.485821057262999},{"$f":"A1_historical_ext!F39","v":15.634678608220081},{"$f":"A1_historical_ext!G39","v":16.991913752887697},{"$f":"A1_historical_ext!H39","v":19.45470115684374},{"$f":"A1_historical_ext!I39","v":17.206898458155372},{"$f":"A1_historical_ext!J39","v":22.701871458990819},{"$f":"A1_historical_ext!K39","v":24.122499305458756},{"$f":"A1_historical_ext!L39","v":22.540769761131926},{"$f":"A1_historical_ext!M39","v":21.839763310653122},{"$f":"A1_historical_ext!N39","v":19.471041431603346},{"$f":"A1_historical_ext!O39","v":19.98431696093596},{"$f":"A1_historical_ext!P39","v":18.7250765283638},{"$f":"A1_historical_ext!Q39","v":17.714190867876738},{"$f":"A1_historical_ext!R39","v":16.141683953226838},{"$f":"A1_historical_ext!S39","v":14.957748326370485},{"$f":"A1_historical_ext!T39","v":14.887177688801559},{"$f":"A1_historical_ext!U39","v":14.297833198827414},{"$f":"A1_historical_ext!V39","v":14.215652751634627},{"$f":"A1_historical_ext!W39","v":13.335688859512166},{"$f":"A1_historical_ext!X39","v":12.603496874626034}]
[null,{"$f":"+B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D39","v":17.168117428103436},{"$f":"B1_GDP_ext!E39","v":16.535326200617884},{"$f":"B1_GDP_ext!F39","v":15.209471749727065},{"$f":"B1_GDP_ext!G39","v":16.313853128308882},{"$f":"B1_GDP_ext!H39","v":18.595194482631438},{"$f":"B1_GDP_ext!I39","v":15.921433721443364},{"$f":"B1_GDP_ext!J39","v":19.87506741676264},{"$f":"B1_GDP_ext!K39","v":19.800411341559958},{"$f":"B1_GDP_ext!L39","v":16.972115976238523},{"$f":"B1_GDP_ext!M39","v":15.438826378776152},{"$f":"B1_GDP_ext!N39","v":13.649155314922339},{"$f":"B1_GDP_ext!O39","v":14.676582492373802},{"$f":"B1_GDP_ext!P39","v":14.206021279560224},{"$f":"B1_GDP_ext!Q39","v":14.123379527236343},{"$f":"B1_GDP_ext!R39","v":13.420767875545863},{"$f":"B1_GDP_ext!S39","v":13.689142449993371},{"$f":"B1_GDP_ext!T39","v":14.490443136958058},{"$f":"B1_GDP_ext!U39","v":14.429712909860845},{"$f":"B1_GDP_ext!V39","v":14.763834767833092},{"$f":"B1_GDP_ext!W39","v":13.940740998565863},{"$f":"B1_GDP_ext!X39","v":13.489555855414645},null,{"$f":"COUNTIF($E124:$N124, \">\"&$E$150)","v":9},{"$f":"IF(ISNUMBER(D124),IF(D124>$D$150, 1, 0),0)","v":1},{"$f":"IF(Z124=1, 1, 0)","v":0},{"$f":"IF(AB124=1,IF(AA124=1,0,1),0)","v":0},{"$f":"IF(AC124=0, 1, 0)","v":1},{"$f":"MAX(E124:N124)","v":19.87506741676264},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC124=1,AE124, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD124=1, AE124, 0))","v":19.87506741676264},{"$f":"IF(ISNUMBER(E124), IF(AF124>0,LARGE(E124:N124, 2), AE124), 0)","v":19.87506741676264},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF124, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG124, $AG$124:$AG$134, 0), RANK(AH124, $AH$124:$AH$134, 0))","v":7},{"$f":"IF(AND(AI124=1, AJ124=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A137, D137, D138))","v":17.168117428103439},16.535326200617884,15.949987457892552,18.005276924910007,20.529930225059339,18.062919911964141,24.09837642177456,26.450753302177244,24.269366363903984,23.303780196729186,20.647195464427107,20.299895954402079,20.066153716427948,20.342889588337741,19.936883581684899,20.542915713469771,21.394694199009091,21.277265508838163,21.563109035093067,20.75036262266438,20.413079948301913,null,10,1,{"$f":"IF(Z125=1, 1, 0)","v":0},0,{"$f":"IF(AC125=0, 1, 0)","v":1},26.450753302177244,0,26.450753302177244,26.450753302177244,0,2,{"$f":"IF(AND(AI125=1, AJ125=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D39","v":17.168117428103436},{"$f":"B3_Exports_ext!E39","v":18.585161146123809},{"$f":"B3_Exports_ext!F39","v":20.332123936666868},{"$f":"B3_Exports_ext!G39","v":23.77615842749093},{"$f":"B3_Exports_ext!H39","v":26.672641244619665},{"$f":"B3_Exports_ext!I39","v":23.273936917215565},{"$f":"B3_Exports_ext!J39","v":30.892043309070587},{"$f":"B3_Exports_ext!K39","v":35.686867739537071},{"$f":"B3_Exports_ext!L39","v":31.67149454187938},{"$f":"B3_Exports_ext!M39","v":29.242586432287194},{"$f":"B3_Exports_ext!N39","v":24.355600820939685},{"$f":"B3_Exports_ext!O39","v":21.233904809497517},{"$f":"B3_Exports_ext!P39","v":20.474260748371222},{"$f":"B3_Exports_ext!Q39","v":20.096755241539046},{"$f":"B3_Exports_ext!R39","v":18.839275044503182},{"$f":"B3_Exports_ext!S39","v":18.739375277615835},{"$f":"B3_Exports_ext!T39","v":19.305588121432571},{"$f":"B3_Exports_ext!U39","v":18.870216220323076},{"$f":"B3_Exports_ext!V39","v":19.026301984768633},{"$f":"B3_Exports_ext!W39","v":17.79978530525176},{"$f":"B3_Exports_ext!X39","v":17.102233990875121},null,10,1,0,0,1,35.686867739537071,0,35.686867739537071,35.686867739537071,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D39","v":17.168117428103436},{"$f":"'B4_other flows_ext'!E39","v":16.535326200617884},{"$f":"'B4_other flows_ext'!F39","v":15.856916029266127},{"$f":"'B4_other flows_ext'!G39","v":17.627349611923204},{"$f":"'B4_other flows_ext'!H39","v":19.910414380948744},{"$f":"'B4_other flows_ext'!I39","v":17.232939016323638},{"$f":"'B4_other flows_ext'!J39","v":22.791013223355723},{"$f":"'B4_other flows_ext'!K39","v":24.257495111473578},{"$f":"'B4_other flows_ext'!L39","v":21.24573077684926},{"$f":"'B4_other flows_ext'!M39","v":19.505658356709894},{"$f":"'B4_other flows_ext'!N39","v":16.200888420552282},{"$f":"'B4_other flows_ext'!O39","v":15.781365649457394},{"$f":"'B4_other flows_ext'!P39","v":15.234493654661099},{"$f":"'B4_other flows_ext'!Q39","v":15.029852624705766},{"$f":"'B4_other flows_ext'!R39","v":14.166205368632939},{"$f":"'B4_other flows_ext'!S39","v":14.243099495033581},{"$f":"'B4_other flows_ext'!T39","v":14.860624867584663},{"$f":"'B4_other flows_ext'!U39","v":14.654346353955056},{"$f":"'B4_other flows_ext'!V39","v":14.880929308039534},{"$f":"'B4_other flows_ext'!W39","v":13.985803221490839},{"$f":"'B4_other flows_ext'!X39","v":13.48236826346851},null,10,1,0,0,1,24.257495111473578,0,24.257495111473578,24.257495111473578,0,4,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D39","v":17.168117428103436},{"$f":"B5_depreciation_ext!E39","v":16.535326200617884},{"$f":"B5_depreciation_ext!F39","v":14.79788072229384},{"$f":"B5_depreciation_ext!G39","v":15.459053114870503},{"$f":"B5_depreciation_ext!H39","v":17.739272901735792},{"$f":"B5_depreciation_ext!I39","v":15.067929538011285},{"$f":"B5_depreciation_ext!J39","v":18.001453385819456},{"$f":"B5_depreciation_ext!K39","v":16.897994278988612},{"$f":"B5_depreciation_ext!L39","v":14.189046653655504},{"$f":"B5_depreciation_ext!M39","v":12.79028798006431},{"$f":"B5_depreciation_ext!N39","v":11.967153828579317},{"$f":"B5_depreciation_ext!O39","v":13.957097451940733},{"$f":"B5_depreciation_ext!P39","v":13.535857022872378},{"$f":"B5_depreciation_ext!Q39","v":13.5323128269841},{"$f":"B5_depreciation_ext!R39","v":12.934244558408517},{"$f":"B5_depreciation_ext!S39","v":13.327012743661893},{"$f":"B5_depreciation_ext!T39","v":14.248260754234595},{"$f":"B5_depreciation_ext!U39","v":14.282572685841119},{"$f":"B5_depreciation_ext!V39","v":14.68697315587432},{"$f":"B5_depreciation_ext!W39","v":13.911030617751452},{"$f":"B5_depreciation_ext!X39","v":13.493899896283443},null,6,1,0,0,1,18.001453385819456,0,18.001453385819456,18.001453385819456,0,8,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A139, D139, D140)","v":17.168117428103436},17.500423556663286,17.893793411198171,19.425449091272704,21.986671373630131,18.983440680219562,25.467937442112383,25.967985198353503,22.63656290050935,20.738604284438939,16.887564492414462,17.395819450874832,16.793084291683165,16.587858155421596,15.654874648835692,15.78645258876881,16.538629461774935,16.355407263096847,16.646870267901317,15.669612974999039,15.120233091314294,null,10,1,0,0,1,25.967985198353503,0,25.967985198353503,25.967985198353503,0,3,0]
[]
[null,{"$f":"+B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E103","v":17.168117428103439},{"$f":"'C1_Combined CL'!F103","v":16.535326200617884},{"$f":"'C1_Combined CL'!G103","v":15.848504609384001},{"$f":"'C1_Combined CL'!H103","v":17.111657505581952},{"$f":"'C1_Combined CL'!I103","v":19.438285070529275},{"$f":"'C1_Combined CL'!J103","v":16.895715623597241},{"$f":"'C1_Combined CL'!K103","v":20.919323472953156},{"$f":"'C1_Combined CL'!L103","v":20.888745930563712},{"$f":"'C1_Combined CL'!M103","v":18.11822007705895},{"$f":"'C1_Combined CL'!N103","v":16.625470644154657},{"$f":"'C1_Combined CL'!O103","v":13.589363721010484},{"$f":"'C1_Combined CL'!P103","v":14.387476157294074},{"$f":"'C1_Combined CL'!Q103","v":13.8947021741116},{"$f":"'C1_Combined CL'!R103","v":13.601918850571721},{"$f":"'C1_Combined CL'!S103","v":12.822098853034786},{"$f":"'C1_Combined CL'!T103","v":13.074584844394039},{"$f":"'C1_Combined CL'!U103","v":13.834579657733226},{"$f":"'C1_Combined CL'!V103","v":13.752548916590953},{"$f":"'C1_Combined CL'!W103","v":14.078517021691731},{"$f":"'C1_Combined CL'!X103","v":13.33679051515578},{"$f":"'C1_Combined CL'!Y103","v":13.005292681852076},null,{"$f":"COUNTIF($E131:$N131, \">\"&$E$150)","v":9},{"$f":"IF(ISNUMBER(D131),IF(D131>$D$150, 1, 0),0)","v":1},{"$f":"IF(Z131=1, 1, 0)","v":0},{"$f":"IF(AB131=1,IF(AA131=1,0,1),0)","v":0},{"$f":"IF(AC131=0, 1, 0)","v":1},{"$f":"MAX(E131:N131)","v":20.919323472953156},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC131=1,AE131, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD131=1, AE131, 0))","v":20.919323472953156},{"$f":"IF(ISNUMBER(E131), IF(AF131>0,LARGE(E131:N131, 2), AE131), 0)","v":20.919323472953156},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF131, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG131, $AG$124:$AG$134, 0), RANK(AH131, $AH$124:$AH$134, 0))","v":6},{"$f":"IF(AND(AI131=1, AJ131=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"+B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A132,D142,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E132:$N132, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D132),IF(D132>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E132:N132)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC132=1,AE132, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD132=1, AE132, 0))","v":0},{"$f":"IF(ISNUMBER(E132), IF(AF132>0,LARGE(E132:N132, 2), AE132), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF132, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG132, $AG$124:$AG$134, 0), RANK(AH132, $AH$124:$AH$134, 0))","v":9},0]
[{"$f":"A49","v":1},{"$f":"+B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A133,D143,\" \"),\" \")","v":17.168117428103436},17.062596750377772,15.954858499179947,17.376396558436738,19.721393384905944,16.91003447136119,21.502441075092939,21.99170573031461,18.949810080507202,17.226826133858868,14.750012774661537,15.184323079484063,14.627152228789411,14.456712291327086,13.641730235149252,13.82147135556289,14.560916099890747,14.437558991222993,14.741677492421564,13.872202580852299,13.398097384485158,null,{"$f":"COUNTIF($E133:$N133, \">\"&$E$150)","v":9},{"$f":"IF(ISNUMBER(D133),IF(D133>$D$150, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E133:N133)","v":21.99170573031461},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC133=1,AE133, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD133=1, AE133, 0))","v":21.99170573031461},{"$f":"IF(ISNUMBER(E133), IF(AF133>0,LARGE(E133:N133, 2), AE133), 0)","v":21.99170573031461},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF133, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG133, $AG$124:$AG$134, 0), RANK(AH133, $AH$124:$AH$134, 0))","v":5},0]
[{"$f":"A50","v":0},{"$f":"+B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A134,D144,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E134:$N134, \">\"&$E$150)","v":0},{"$f":"IF(ISNUMBER(D134),IF(D134>$D$150, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E134:N134)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, IF(AC134=1,AE134, 0), 0)","v":0},{"$f":"IF(SUM($AD$124:$AD$134)>0, IF(AD134=1, AE134, 0))","v":0},{"$f":"IF(ISNUMBER(E134), IF(AF134>0,LARGE(E134:N134, 2), AE134), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF134, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG134, $AG$124:$AG$134, 0), RANK(AH134, $AH$124:$AH$134, 0))","v":9},0]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W90)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X90)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC124:AC134)","v":0},null,null,{"$f":"MAX(AF124:AF134)","v":0},{"$f":"MAX(AG124:AG134)","v":35.686867739537071},null,{"$f":"IF(SUM($AC$124:$AC$134)>0, RANK(AF135, $AF$124:$AF$134, 0), 0)","v":0},{"$f":"IF(SUM($AC$124:$AC$134)=0, RANK(AG135, $AG$124:$AG$134, 0), RANK(AH135, $AH$124:$AH$134, 0))","v":1},{"$f":"SUM(AK124:AK134)","v":0}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},{"$f":"+B53","v":"Primary Balance"},{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E103","v":17.168117428103439},{"$f":"B2_PB_mkt_pub!F103","v":16.535326200617884},{"$f":"B2_PB_mkt_pub!G103","v":16.320430694834492},{"$f":"B2_PB_mkt_pub!H103","v":18.858560227529786},{"$f":"B2_PB_mkt_pub!I103","v":21.332770046712788},{"$f":"B2_PB_mkt_pub!J103","v":18.813348875416473},{"$f":"B2_PB_mkt_pub!K103","v":24.806047751788395},{"$f":"B2_PB_mkt_pub!L103","v":27.054114167500021},{"$f":"B2_PB_mkt_pub!M103","v":24.683833002535323},{"$f":"B2_PB_mkt_pub!N103","v":23.544568640253146},{"$f":"B2_PB_mkt_pub!O103","v":20.731238211859278},{"$f":"B2_PB_mkt_pub!P103","v":20.299895954402079},{"$f":"B2_PB_mkt_pub!Q103","v":20.066153716427948},{"$f":"B2_PB_mkt_pub!R103","v":20.342889588337741},{"$f":"B2_PB_mkt_pub!S103","v":19.936883581684899},{"$f":"B2_PB_mkt_pub!T103","v":20.542915713469771},{"$f":"B2_PB_mkt_pub!U103","v":21.394694199009091},{"$f":"B2_PB_mkt_pub!V103","v":21.277265508838163},{"$f":"B2_PB_mkt_pub!W103","v":21.563109035093067},{"$f":"B2_PB_mkt_pub!X103","v":20.75036262266438},{"$f":"B2_PB_mkt_pub!Y103","v":20.413079948301913}]
[{"$f":"A54","v":1},{"$f":"+B54","v":"Primary Balance"},{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E103","v":17.168117428103439},{"$f":"B2_PB_non_mkt_pub!F103","v":16.535326200617884},{"$f":"B2_PB_non_mkt_pub!G103","v":15.949987457892552},{"$f":"B2_PB_non_mkt_pub!H103","v":18.005276924910007},{"$f":"B2_PB_non_mkt_pub!I103","v":20.529930225059339},{"$f":"B2_PB_non_mkt_pub!J103","v":18.062919911964141},{"$f":"B2_PB_non_mkt_pub!K103","v":24.09837642177456},{"$f":"B2_PB_non_mkt_pub!L103","v":26.450753302177244},{"$f":"B2_PB_non_mkt_pub!M103","v":24.269366363903984},{"$f":"B2_PB_non_mkt_pub!N103","v":23.303780196729186},{"$f":"B2_PB_non_mkt_pub!O103","v":20.647195464427107},{"$f":"B2_PB_non_mkt_pub!P103","v":20.299895954402079},{"$f":"B2_PB_non_mkt_pub!Q103","v":20.066153716427948},{"$f":"B2_PB_non_mkt_pub!R103","v":20.342889588337741},{"$f":"B2_PB_non_mkt_pub!S103","v":19.936883581684899},{"$f":"B2_PB_non_mkt_pub!T103","v":20.542915713469771},{"$f":"B2_PB_non_mkt_pub!U103","v":21.394694199009091},{"$f":"B2_PB_non_mkt_pub!V103","v":21.277265508838163},{"$f":"B2_PB_non_mkt_pub!W103","v":21.563109035093067},{"$f":"B2_PB_non_mkt_pub!X103","v":20.75036262266438},{"$f":"B2_PB_non_mkt_pub!Y103","v":20.413079948301913},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF135>AG135, 1, 0)","v":0}]
[{"$f":"A55","v":0},{"$f":"+B55","v":"Combination"},{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D39","v":17.168117428103436},{"$f":"B6_Combo_mkt_ext!E39","v":17.500423556663286},{"$f":"B6_Combo_mkt_ext!F39","v":17.95501467408587},{"$f":"B6_Combo_mkt_ext!G39","v":19.53988800187933},{"$f":"B6_Combo_mkt_ext!H39","v":22.102766495987098},{"$f":"B6_Combo_mkt_ext!I39","v":19.100383585481627},{"$f":"B6_Combo_mkt_ext!J39","v":25.581364113514361},{"$f":"B6_Combo_mkt_ext!K39","v":26.085678498328097},{"$f":"B6_Combo_mkt_ext!L39","v":22.767279159936574},{"$f":"B6_Combo_mkt_ext!M39","v":20.879613083730892},{"$f":"B6_Combo_mkt_ext!N39","v":17.036265818779849},{"$f":"B6_Combo_mkt_ext!O39","v":17.539460207708085},{"$f":"B6_Combo_mkt_ext!P39","v":16.921691989297514},{"$f":"B6_Combo_mkt_ext!Q39","v":16.700350392867403},{"$f":"B6_Combo_mkt_ext!R39","v":15.750015297850425},{"$f":"B6_Combo_mkt_ext!S39","v":15.867164490403942},{"$f":"B6_Combo_mkt_ext!T39","v":16.607597121816227},{"$f":"B6_Combo_mkt_ext!U39","v":16.41225872042623},{"$f":"B6_Combo_mkt_ext!V39","v":16.691957574140897},{"$f":"B6_Combo_mkt_ext!W39","v":15.70353450797989},{"$f":"B6_Combo_mkt_ext!X39","v":15.144269157402485}]
[{"$f":"A56","v":1},{"$f":"+B56","v":"Combination"},{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D39","v":17.168117428103436},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":17.500423556663286},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":17.893793411198171},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":19.425449091272704},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":21.986671373630131},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":18.983440680219562},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":25.467937442112383},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":25.967985198353503},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":22.63656290050935},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":20.738604284438939},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":16.887564492414462},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":17.395819450874832},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":16.793084291683165},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":16.587858155421596},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":15.654874648835692},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":15.78645258876881},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":16.538629461774935},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":16.355407263096847},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":16.646870267901317},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":15.669612974999039},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":15.120233091314294}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E103","v":17.168117428103439},{"$f":"'C2_Natural disaster'!F103","v":17.080154548197012},{"$f":"'C2_Natural disaster'!G103","v":16.664226066184359},{"$f":"'C2_Natural disaster'!H103","v":18.066639333426654},{"$f":"'C2_Natural disaster'!I103","v":20.521526674729049},{"$f":"'C2_Natural disaster'!J103","v":17.987429659779696},{"$f":"'C2_Natural disaster'!K103","v":22.214066349235612},{"$f":"'C2_Natural disaster'!L103","v":22.245506332690894},{"$f":"'C2_Natural disaster'!M103","v":19.455716890742579},{"$f":"'C2_Natural disaster'!N103","v":17.97926715564412},{"$f":"'C2_Natural disaster'!O103","v":14.318099587934508},{"$f":"'C2_Natural disaster'!P103","v":15.035615489294299},{"$f":"'C2_Natural disaster'!Q103","v":14.505624331959504},{"$f":"'C2_Natural disaster'!R103","v":14.095345673604401},{"$f":"'C2_Natural disaster'!S103","v":13.234251940157545},{"$f":"'C2_Natural disaster'!T103","v":13.464563926366358},{"$f":"'C2_Natural disaster'!U103","v":14.206838404251926},{"$f":"'C2_Natural disaster'!V103","v":14.086447555410562},{"$f":"'C2_Natural disaster'!W103","v":14.393406434872077},{"$f":"'C2_Natural disaster'!X103","v":13.638878502711204},{"$f":"'C2_Natural disaster'!Y103","v":13.328590848497557}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D39","v":17.168117428103436},{"$f":"'C3_Commodity prices_ext'!E39","v":17.062596750377772},{"$f":"'C3_Commodity prices_ext'!F39","v":15.954858499179947},{"$f":"'C3_Commodity prices_ext'!G39","v":17.376396558436738},{"$f":"'C3_Commodity prices_ext'!H39","v":19.721393384905944},{"$f":"'C3_Commodity prices_ext'!I39","v":16.91003447136119},{"$f":"'C3_Commodity prices_ext'!J39","v":21.502441075092939},{"$f":"'C3_Commodity prices_ext'!K39","v":21.99170573031461},{"$f":"'C3_Commodity prices_ext'!L39","v":18.949810080507202},{"$f":"'C3_Commodity prices_ext'!M39","v":17.226826133858868},{"$f":"'C3_Commodity prices_ext'!N39","v":14.750012774661537},{"$f":"'C3_Commodity prices_ext'!O39","v":15.184323079484063},{"$f":"'C3_Commodity prices_ext'!P39","v":14.627152228789411},{"$f":"'C3_Commodity prices_ext'!Q39","v":14.456712291327086},{"$f":"'C3_Commodity prices_ext'!R39","v":13.641730235149252},{"$f":"'C3_Commodity prices_ext'!S39","v":13.82147135556289},{"$f":"'C3_Commodity prices_ext'!T39","v":14.560916099890747},{"$f":"'C3_Commodity prices_ext'!U39","v":14.437558991222993},{"$f":"'C3_Commodity prices_ext'!V39","v":14.741677492421564},{"$f":"'C3_Commodity prices_ext'!W39","v":13.872202580852299},{"$f":"'C3_Commodity prices_ext'!X39","v":13.398097384485158}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":" 'C4_Market_financing'!D96","v":17.168117428103439},{"$f":" 'C4_Market_financing'!E96","v":16.535326200617884},{"$f":" 'C4_Market_financing'!F96","v":15.264034303773824},{"$f":" 'C4_Market_financing'!G96","v":16.416887948561943},{"$f":" 'C4_Market_financing'!H96","v":18.796930925550456},{"$f":" 'C4_Market_financing'!I96","v":16.567300598735514},{"$f":" 'C4_Market_financing'!J96","v":20.881418322317614},{"$f":" 'C4_Market_financing'!K96","v":21.150697863951777},{"$f":" 'C4_Market_financing'!L96","v":17.763783163200046},{"$f":" 'C4_Market_financing'!M96","v":15.241451536991764},{"$f":" 'C4_Market_financing'!N96","v":13.557310891552731},{"$f":" 'C4_Market_financing'!O96","v":14.733602046334868},{"$f":" 'C4_Market_financing'!P96","v":14.436093566691866},{"$f":" 'C4_Market_financing'!Q96","v":14.158272337953825},{"$f":" 'C4_Market_financing'!R96","v":13.297727857455182},{"$f":" 'C4_Market_financing'!S96","v":13.390168180347729},{"$f":" 'C4_Market_financing'!T96","v":14.199647137032805},{"$f":" 'C4_Market_financing'!U96","v":14.023096726468712},{"$f":" 'C4_Market_financing'!V96","v":14.373317008535144},{"$f":" 'C4_Market_financing'!W96","v":13.584138182801675},{"$f":" 'C4_Market_financing'!X96","v":13.180112701277647}]
[null,{"$f":"+B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D122","v":17.168117428103436},16.535326200617888,15.209471749727065,16.313853128308885,18.595194482631445,15.921433721443369,19.875067416762647,19.800411341559972,16.972115976238534,15.43882637877617,13.649155314922353,14.676582492373807,14.206021279560229,14.123379527236349,13.420767875545867,13.689142449993373,14.490443136958062,14.429712909860848,14.763834767833103,13.940740998565872,13.489555855414654]
[null,{"$f":"+B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D123","v":17.168117428103436},16.485821057262999,15.634678608220081,16.991913752887697,19.45470115684374,17.206898458155372,22.701871458990819,24.122499305458756,22.540769761131926,21.839763310653122,19.471041431603346,19.98431696093596,18.7250765283638,17.714190867876738,16.141683953226838,14.957748326370485,14.887177688801559,14.297833198827414,14.215652751634627,13.335688859512166,12.603496874626034]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":17.168117428103436},{"$f":"INDEX($D124:$AJ134, MATCH(1, $AJ124:$AJ134, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":18.585161146123809},20.332123936666868,23.77615842749093,26.672641244619665,23.273936917215565,30.892043309070587,35.686867739537071,31.67149454187938,29.242586432287194,24.355600820939685,21.233904809497517,20.474260748371222,20.096755241539046,18.839275044503182,18.739375277615835,19.305588121432571,18.870216220323076,19.026301984768633,17.79978530525176,17.102233990875121]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK135=1, NA(), IF(AND($AF135>0,$AF138=1),INDEX($D124:$AI134,MATCH(1,$AI124:$AI134,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C107","v":"MX shock Tailored"},{"$f":"INDEX($D131:$AI134, MATCH($I$21, $AI131:$AI134, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15},{"$f":"'CI Summary'!I13","v":15}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D145>D150, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D147>D150, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$124:$AJ134, MATCH(1, $AJ$124:$AJ134, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A154&\": \"&C153&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), INDEX($B124:$AI134,MATCH(1,$AI124:$AI134,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C153=C155, \"\", C155)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI135=0, AK135=1),\"\",IF(AND($AF135>0,$AF138=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C156, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D151:N151)","v":10}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D152:N152)","v":11}]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A81","v":"Debt service-to-revenue ratio"}]
[]
[null,null,{"$f":"$C$38","v":"Baseline"},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.932522331599195},{"$f":"'Baseline - external'!P40","v":33.78880657711413},{"$f":"'Baseline - external'!Q40","v":35.43314891197678},{"$f":"'Baseline - external'!R40","v":40.283317855514113},{"$f":"'Baseline - external'!S40","v":34.416863338665003},{"$f":"'Baseline - external'!T40","v":42.757565803710897},{"$f":"'Baseline - external'!U40","v":42.260898542737344},{"$f":"'Baseline - external'!V40","v":35.901063891462286},{"$f":"'Baseline - external'!W40","v":32.498205696226911},{"$f":"'Baseline - external'!X40","v":28.675625547354187},{"$f":"'Baseline - external'!Y40","v":30.844619752270788},{"$f":"'Baseline - external'!Z40","v":29.848359263634826},{"$f":"'Baseline - external'!AA40","v":29.626947258339243},{"$f":"'Baseline - external'!AB40","v":28.077089736953976},{"$f":"'Baseline - external'!AC40","v":28.478324875103674},{"$f":"'Baseline - external'!AD40","v":29.994133357436144},{"$f":"'Baseline - external'!AE40","v":29.777097619087151},{"$f":"'Baseline - external'!AF40","v":30.295366431765736},{"$f":"'Baseline - external'!AG40","v":28.488131521650882},{"$f":"'Baseline - external'!AH40","v":27.467887429724897}]
[null,null,{"$f":"$C$39","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_historical_ext!D40","v":39.00150259737196},{"$f":"A1_historical_ext!E40","v":37.818956083612612},{"$f":"A1_historical_ext!F40","v":34.733430593864782},{"$f":"A1_historical_ext!G40","v":36.905874140841192},{"$f":"A1_historical_ext!H40","v":42.145292495713186},{"$f":"A1_historical_ext!I40","v":37.195612096102863},{"$f":"A1_historical_ext!J40","v":48.838916740303311},{"$f":"A1_historical_ext!K40","v":51.485723107453786},{"$f":"A1_historical_ext!L40","v":47.680419842174956},{"$f":"A1_historical_ext!M40","v":45.971960757471557},{"$f":"A1_historical_ext!N40","v":40.906875204156393},{"$f":"A1_historical_ext!O40","v":41.999468063441995},{"$f":"A1_historical_ext!P40","v":39.343374225535491},{"$f":"A1_historical_ext!Q40","v":37.159477131847247},{"$f":"A1_historical_ext!R40","v":33.769417149826552},{"$f":"A1_historical_ext!S40","v":31.11747998784417},{"$f":"A1_historical_ext!T40","v":30.815344202613552},{"$f":"A1_historical_ext!U40","v":29.50495117695413},{"$f":"A1_historical_ext!V40","v":29.170497770391901},{"$f":"A1_historical_ext!W40","v":27.251697610670732},{"$f":"A1_historical_ext!X40","v":25.663664325475725}]
[null,{"$f":"B40","v":"Growth"},{"$f":"$C$40","v":"B1. Real GDP growth"},{"$f":"B1_GDP_ext!D40","v":39.00150259737196},{"$f":"B1_GDP_ext!E40","v":41.275801114613515},{"$f":"B1_GDP_ext!F40","v":38.231257639200983},{"$f":"B1_GDP_ext!G40","v":40.091793178025206},{"$f":"B1_GDP_ext!H40","v":45.579647803811888},{"$f":"B1_GDP_ext!I40","v":38.941889422187856},{"$f":"B1_GDP_ext!J40","v":48.379202459727026},{"$f":"B1_GDP_ext!K40","v":47.817234875228237},{"$f":"B1_GDP_ext!L40","v":40.621228217203779},{"$f":"B1_GDP_ext!M40","v":36.770972420959474},{"$f":"B1_GDP_ext!N40","v":32.445810886043574},{"$f":"B1_GDP_ext!O40","v":34.89997795101079},{"$f":"B1_GDP_ext!P40","v":33.772732117989989},{"$f":"B1_GDP_ext!Q40","v":33.522209525558409},{"$f":"B1_GDP_ext!R40","v":31.76858138042391},{"$f":"B1_GDP_ext!S40","v":32.222569712491591},{"$f":"B1_GDP_ext!T40","v":33.937672152924932},{"$f":"B1_GDP_ext!U40","v":33.692101205907392},{"$f":"B1_GDP_ext!V40","v":34.278510449414021},{"$f":"B1_GDP_ext!W40","v":32.233665707547438},{"$f":"B1_GDP_ext!X40","v":31.079282978927665},null,{"$f":"COUNTIF($E166:$N166, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D166),IF(D166>$D$192, 1, 0),0)","v":1},{"$f":"IF(Z166=1, 1, 0)","v":0},{"$f":"IF(AB166=1,IF(AA166=1,0,1),0)","v":0},{"$f":"IF(AC166=0, 1, 0)","v":1},{"$f":"MAX(E166:N166)","v":48.379202459727026},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC166=1,AE166, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD166=1, AE166, 0))","v":48.379202459727026},{"$f":"IF(ISNUMBER(E166), IF(AF166>0,LARGE(E166:N166, 2), AE166), 0)","v":48.379202459727026},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF166, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG166, $AG$166:$AG$176, 0), RANK(AH166, $AH$166:$AH$176, 0))","v":6},{"$f":"IF(AND(AI166=1, AJ166=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"$C$41","v":"B2. Primary balance"},{"$f":"IF(Old_New_Scenario=0, 0,IF($I$21=$A179, D179, D180))","v":39.001502597371967},37.932522331599181,35.433909210673221,39.106865402303022,44.474592915930579,39.046046793514705,51.843241283679433,56.455019160941312,51.336914834641902,49.05366662935409,43.377867133920113,42.662695627510438,42.161119808332678,42.673760607623905,41.709213257322901,42.736630852310782,44.285416593640313,43.907679666373866,44.247466860680845,42.403704335172989,41.565800099257302,null,10,1,{"$f":"IF(Z167=1, 1, 0)","v":0},0,{"$f":"IF(AC167=0, 1, 0)","v":1},56.455019160941312,0,56.455019160941312,56.455019160941312,0,2,{"$f":"IF(AND(AI167=1, AJ167=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"$C$42","v":"B3. Exports"},{"$f":"B3_Exports_ext!D40","v":39.00150259737196},{"$f":"B3_Exports_ext!E40","v":38.207338550103906},{"$f":"B3_Exports_ext!F40","v":36.447121396863544},{"$f":"B3_Exports_ext!G40","v":41.669342716349725},{"$f":"B3_Exports_ext!H40","v":46.624296793799722},{"$f":"B3_Exports_ext!I40","v":40.595764992029984},{"$f":"B3_Exports_ext!J40","v":53.625673558457564},{"$f":"B3_Exports_ext!K40","v":61.460304590739689},{"$f":"B3_Exports_ext!L40","v":54.058208422869299},{"$f":"B3_Exports_ext!M40","v":49.66868304963149},{"$f":"B3_Exports_ext!N40","v":41.288369746863239},{"$f":"B3_Exports_ext!O40","v":36.008589482567324},{"$f":"B3_Exports_ext!P40","v":34.711868765157},{"$f":"B3_Exports_ext!Q40","v":34.01699770224355},{"$f":"B3_Exports_ext!R40","v":31.802457037560401},{"$f":"B3_Exports_ext!S40","v":31.456838203870507},{"$f":"B3_Exports_ext!T40","v":32.244782385640406},{"$f":"B3_Exports_ext!U40","v":31.42123952691453},{"$f":"B3_Exports_ext!V40","v":31.503092043695069},{"$f":"B3_Exports_ext!W40","v":29.350441191871194},{"$f":"B3_Exports_ext!X40","v":28.099734406531756},null,10,1,0,0,1,61.460304590739689,0,61.460304590739689,61.460304590739689,0,1,0]
[null,"Non-debt flows",{"$f":"$C$43","v":"B4. Other flows 3/"},{"$f":"'B4_other flows_ext'!D40","v":39.00150259737196},{"$f":"'B4_other flows_ext'!E40","v":37.932522331599181},{"$f":"'B4_other flows_ext'!F40","v":35.227145126327528},{"$f":"'B4_other flows_ext'!G40","v":38.286019790071329},{"$f":"'B4_other flows_ext'!H40","v":43.132517484122431},{"$f":"'B4_other flows_ext'!I40","v":37.251903153015206},{"$f":"'B4_other flows_ext'!J40","v":49.030688912732643},{"$f":"'B4_other flows_ext'!K40","v":51.77385066012301},{"$f":"'B4_other flows_ext'!L40","v":44.941027925353374},{"$f":"'B4_other flows_ext'!M40","v":41.058749024350028},{"$f":"'B4_other flows_ext'!N40","v":34.036583155758933},{"$f":"'B4_other flows_ext'!O40","v":33.166455670589194},{"$f":"'B4_other flows_ext'!P40","v":32.009288938497669},{"$f":"'B4_other flows_ext'!Q40","v":31.528477313383014},{"$f":"'B4_other flows_ext'!R40","v":29.636591814687698},{"$f":"'B4_other flows_ext'!S40","v":29.630754163726863},{"$f":"'B4_other flows_ext'!T40","v":30.760381848938895},{"$f":"'B4_other flows_ext'!U40","v":30.240650292316978},{"$f":"'B4_other flows_ext'!V40","v":30.535644249724118},{"$f":"'B4_other flows_ext'!W40","v":28.580216908896546},{"$f":"'B4_other flows_ext'!X40","v":27.453251813209167},null,10,1,0,0,1,51.77385066012301,0,51.77385066012301,51.77385066012301,0,4,0]
[null,"One-time depreciation",{"$f":"$C$44","v":"B5. Depreciation"},{"$f":"B5_depreciation_ext!D40","v":39.00150259737196},{"$f":"B5_depreciation_ext!E40","v":48.084816306476171},{"$f":"B5_depreciation_ext!F40","v":41.672972908600578},{"$f":"B5_depreciation_ext!G40","v":42.563009675245461},{"$f":"B5_depreciation_ext!H40","v":48.714310770246342},{"$f":"B5_depreciation_ext!I40","v":41.289434407162204},{"$f":"B5_depreciation_ext!J40","v":49.091711310958495},{"$f":"B5_depreciation_ext!K40","v":45.718914664971841},{"$f":"B5_depreciation_ext!L40","v":38.047031997978166},{"$f":"B5_depreciation_ext!M40","v":34.128850581823102},{"$f":"B5_depreciation_ext!N40","v":31.870893396957918},{"$f":"B5_depreciation_ext!O40","v":37.183120216984058},{"$f":"B5_depreciation_ext!P40","v":36.052052924497133},{"$f":"B5_depreciation_ext!Q40","v":35.984588654912763},{"$f":"B5_depreciation_ext!R40","v":34.301414732019552},{"$f":"B5_depreciation_ext!S40","v":35.145299560994282},{"$f":"B5_depreciation_ext!T40","v":37.386322217835939},{"$f":"B5_depreciation_ext!U40","v":37.361762565940616},{"$f":"B5_depreciation_ext!V40","v":38.203713009492844},{"$f":"B5_depreciation_ext!W40","v":36.035757247883218},{"$f":"B5_depreciation_ext!X40","v":34.830630117869831},null,10,1,0,0,1,49.091711310958495,0,49.091711310958495,49.091711310958495,0,5,0]
[null,"Combination",{"$f":"$C$45","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A181, D181, D182)","v":39.00150259737196},40.908092380955502,38.695122887314767,41.069494582070703,46.363806276261037,39.944697136137023,53.332657646418212,53.950796172775661,46.609763772238743,42.49322705081773,34.535777254596908,35.587252627895744,34.345793893601154,33.871441260888524,31.880080450370329,31.968174408143458,33.323396247468402,32.853460872513566,33.251000524503375,31.169617011538627,29.969616348801921,null,10,1,0,0,1,53.950796172775661,0,53.950796172775661,53.950796172775661,0,3,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"$C$47","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E104","v":39.001502597371967},{"$f":"'C1_Combined CL'!F104","v":37.932522331599181},{"$f":"'C1_Combined CL'!G104","v":35.208458623330394},{"$f":"'C1_Combined CL'!H104","v":37.165953607483679},{"$f":"'C1_Combined CL'!I104","v":42.109729844106255},{"$f":"'C1_Combined CL'!J104","v":36.522937933856966},{"$f":"'C1_Combined CL'!K104","v":45.004091367736493},{"$f":"'C1_Combined CL'!L104","v":44.583779459352463},{"$f":"'C1_Combined CL'!M104","v":38.32541431467569},{"$f":"'C1_Combined CL'!N104","v":34.996051612645267},{"$f":"'C1_Combined CL'!O104","v":28.550008883294264},{"$f":"'C1_Combined CL'!P104","v":30.237027693415087},{"$f":"'C1_Combined CL'!Q104","v":29.194244763719627},{"$f":"'C1_Combined CL'!R104","v":28.533066864128514},{"$f":"'C1_Combined CL'!S104","v":26.824636522380018},{"$f":"'C1_Combined CL'!T104","v":27.199824690694214},{"$f":"'C1_Combined CL'!U104","v":28.63654501633372},{"$f":"'C1_Combined CL'!V104","v":28.379704721689357},{"$f":"'C1_Combined CL'!W104","v":28.889095461653003},{"$f":"'C1_Combined CL'!X104","v":27.253948861939953},{"$f":"'C1_Combined CL'!Y104","v":26.481814464806707},null,{"$f":"COUNTIF($E173:$N173, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D173),IF(D173>$D$192, 1, 0),0)","v":1},{"$f":"IF(Z173=1, 1, 0)","v":0},{"$f":"IF(AB173=1,IF(AA173=1,0,1),0)","v":0},{"$f":"IF(AC173=0, 1, 0)","v":1},{"$f":"MAX(E173:N173)","v":45.004091367736493},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC173=1,AE173, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD173=1, AE173, 0))","v":45.004091367736493},{"$f":"IF(ISNUMBER(E173), IF(AF173>0,LARGE(E173:N173, 2), AE173), 0)","v":45.004091367736493},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF173, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG173, $AG$166:$AG$176, 0), RANK(AH173, $AH$166:$AH$176, 0))","v":8},{"$f":"IF(AND(AI173=1, AJ173=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"$C$48","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A174,D184,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E174:$N174, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D174),IF(D174>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E174:N174)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC174=1,AE174, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD174=1, AE174, 0))","v":0},{"$f":"IF(ISNUMBER(E174), IF(AF174>0,LARGE(E174:N174, 2), AE174), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF174, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG174, $AG$166:$AG$176, 0), RANK(AH174, $AH$166:$AH$176, 0))","v":9},0]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"$C$49","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A175,D185,\" \"),\" \")","v":39.00150259737196},40.120594407060736,36.437851444645624,38.942633035440444,43.734888311927406,37.126086615398677,46.61918969903963,46.726351979280281,39.903834992480569,36.098471801641999,30.848778184232621,31.767889457628932,30.594702187473477,30.189523546933035,28.410745422894472,28.624039441105246,30.0041823983331,29.659026512562765,30.113579789031252,28.220322709184508,27.158712934473595,null,{"$f":"COUNTIF($E175:$N175, \">\"&$E$192)","v":10},{"$f":"IF(ISNUMBER(D175),IF(D175>$D$192, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E175:N175)","v":46.726351979280281},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC175=1,AE175, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD175=1, AE175, 0))","v":46.726351979280281},{"$f":"IF(ISNUMBER(E175), IF(AF175>0,LARGE(E175:N175, 2), AE175), 0)","v":46.726351979280281},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF175, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG175, $AG$166:$AG$176, 0), RANK(AH175, $AH$166:$AH$176, 0))","v":7},0]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"$C$50","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A176,D186,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E176:$N176, \">\"&$E$192)","v":0},{"$f":"IF(ISNUMBER(D176),IF(D176>$D$192, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E176:N176)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, IF(AC176=1,AE176, 0), 0)","v":0},{"$f":"IF(SUM($AD$166:$AD$176)>0, IF(AD176=1, AE176, 0))","v":0},{"$f":"IF(ISNUMBER(E176), IF(AF176>0,LARGE(E176:N176, 2), AE176), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)>0, RANK(AF176, $AF$166:$AF$176, 0), 0)","v":0},{"$f":"IF(SUM($AC$166:$AC$176)=0, RANK(AG176, $AG$166:$AG$176, 0), RANK(AH176, $AH$166:$AH$176, 0))","v":9},0]
[null,{"$f":"$B$51","v":""},{"$f":"$C$51","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!D91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!E91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!F91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!G91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!H91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!I91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!J91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!K91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!L91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!M91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!N91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!O91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!P91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!Q91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!R91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!S91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!T91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!U91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!V91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!W91)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",NA(),'Customized Scenario-External'!X91)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC166:AC176)","v":0},null,null,{"$f":"MAX(AF166:AF176)","v":0},{"$f":"MAX(AG166:AG176)","v":61.460304590739689},null,{"$f":"SUM(AI166:AI176)","v":0},{"$f":"SUM(AJ166:AJ176)","v":54},{"$f":"SUM(AK166:AK176)","v":0}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E104","v":39.001502597371967},{"$f":"B2_PB_mkt_pub!F104","v":37.932522331599181},{"$f":"B2_PB_mkt_pub!G104","v":36.256872367237534},{"$f":"B2_PB_mkt_pub!H104","v":40.960168486990298},{"$f":"B2_PB_mkt_pub!I104","v":46.213808483314814},{"$f":"B2_PB_mkt_pub!J104","v":40.668225520153506},{"$f":"B2_PB_mkt_pub!K104","v":53.365666482345496},{"$f":"B2_PB_mkt_pub!L104","v":57.74279909006551},{"$f":"B2_PB_mkt_pub!M104","v":52.213634820247442},{"$f":"B2_PB_mkt_pub!N104","v":49.560518133149309},{"$f":"B2_PB_mkt_pub!O104","v":43.55443325099705},{"$f":"B2_PB_mkt_pub!P104","v":42.662695627510438},{"$f":"B2_PB_mkt_pub!Q104","v":42.161119808332678},{"$f":"B2_PB_mkt_pub!R104","v":42.673760607623905},{"$f":"B2_PB_mkt_pub!S104","v":41.709213257322901},{"$f":"B2_PB_mkt_pub!T104","v":42.736630852310782},{"$f":"B2_PB_mkt_pub!U104","v":44.285416593640313},{"$f":"B2_PB_mkt_pub!V104","v":43.907679666373866},{"$f":"B2_PB_mkt_pub!W104","v":44.247466860680845},{"$f":"B2_PB_mkt_pub!X104","v":42.403704335172989},{"$f":"B2_PB_mkt_pub!Y104","v":41.565800099257302}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E104","v":39.001502597371967},{"$f":"B2_PB_non_mkt_pub!F104","v":37.932522331599181},{"$f":"B2_PB_non_mkt_pub!G104","v":35.433909210673221},{"$f":"B2_PB_non_mkt_pub!H104","v":39.106865402303022},{"$f":"B2_PB_non_mkt_pub!I104","v":44.474592915930579},{"$f":"B2_PB_non_mkt_pub!J104","v":39.046046793514705},{"$f":"B2_PB_non_mkt_pub!K104","v":51.843241283679433},{"$f":"B2_PB_non_mkt_pub!L104","v":56.455019160941312},{"$f":"B2_PB_non_mkt_pub!M104","v":51.336914834641902},{"$f":"B2_PB_non_mkt_pub!N104","v":49.05366662935409},{"$f":"B2_PB_non_mkt_pub!O104","v":43.377867133920113},{"$f":"B2_PB_non_mkt_pub!P104","v":42.662695627510438},{"$f":"B2_PB_non_mkt_pub!Q104","v":42.161119808332678},{"$f":"B2_PB_non_mkt_pub!R104","v":42.673760607623905},{"$f":"B2_PB_non_mkt_pub!S104","v":41.709213257322901},{"$f":"B2_PB_non_mkt_pub!T104","v":42.736630852310782},{"$f":"B2_PB_non_mkt_pub!U104","v":44.285416593640313},{"$f":"B2_PB_non_mkt_pub!V104","v":43.907679666373866},{"$f":"B2_PB_non_mkt_pub!W104","v":44.247466860680845},{"$f":"B2_PB_non_mkt_pub!X104","v":42.403704335172989},{"$f":"B2_PB_non_mkt_pub!Y104","v":41.565800099257302},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF177>AG177, 1, 0)","v":0}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_Combo_mkt_ext!D40","v":39.00150259737196},{"$f":"B6_Combo_mkt_ext!E40","v":40.908092380955502},{"$f":"B6_Combo_mkt_ext!F40","v":38.827513165682106},{"$f":"B6_Combo_mkt_ext!G40","v":41.311442564691525},{"$f":"B6_Combo_mkt_ext!H40","v":46.608618766114908},{"$f":"B6_Combo_mkt_ext!I40","v":40.190766803464534},{"$f":"B6_Combo_mkt_ext!J40","v":53.570185551754271},{"$f":"B6_Combo_mkt_ext!K40","v":54.195314459016551},{"$f":"B6_Combo_mkt_ext!L40","v":46.878914791316667},{"$f":"B6_Combo_mkt_ext!M40","v":42.78215290341101},{"$f":"B6_Combo_mkt_ext!N40","v":34.839877700053378},{"$f":"B6_Combo_mkt_ext!O40","v":35.88110368306004},{"$f":"B6_Combo_mkt_ext!P40","v":34.608826782537498},{"$f":"B6_Combo_mkt_ext!Q40","v":34.101143864880598},{"$f":"B6_Combo_mkt_ext!R40","v":32.07382786852137},{"$f":"B6_Combo_mkt_ext!S40","v":32.131619117065625},{"$f":"B6_Combo_mkt_ext!T40","v":33.46235798363454},{"$f":"B6_Combo_mkt_ext!U40","v":32.967659626410118},{"$f":"B6_Combo_mkt_ext!V40","v":33.34105937756668},{"$f":"B6_Combo_mkt_ext!W40","v":31.237092908559461},{"$f":"B6_Combo_mkt_ext!X40","v":30.017257921180285}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_Combo_non-mkt_ext'!D40","v":39.00150259737196},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":40.908092380955502},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":38.695122887314767},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":41.069494582070703},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":46.363806276261037},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":39.944697136137023},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":53.332657646418212},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":53.950796172775661},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":46.609763772238743},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":42.49322705081773},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":34.535777254596908},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":35.587252627895744},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":34.345793893601154},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":33.871441260888524},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":31.880080450370329},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":31.968174408143458},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":33.323396247468402},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":32.853460872513566},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":33.251000524503375},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":31.169617011538627},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":29.969616348801921}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E104","v":39.001502597371967},{"$f":"'C2_Natural disaster'!F104","v":37.932522331599181},{"$f":"'C2_Natural disaster'!G104","v":35.839739275464332},{"$f":"'C2_Natural disaster'!H104","v":37.988447641476405},{"$f":"'C2_Natural disaster'!I104","v":43.038303672975609},{"$f":"'C2_Natural disaster'!J104","v":37.642563659520192},{"$f":"'C2_Natural disaster'!K104","v":46.265088560250597},{"$f":"'C2_Natural disaster'!L104","v":45.965054585473162},{"$f":"'C2_Natural disaster'!M104","v":39.841853727951779},{"$f":"'C2_Natural disaster'!N104","v":36.638531328084795},{"$f":"'C2_Natural disaster'!O104","v":29.12148213520404},{"$f":"'C2_Natural disaster'!P104","v":30.591210498131932},{"$f":"'C2_Natural disaster'!Q104","v":29.505664453394658},{"$f":"'C2_Natural disaster'!R104","v":28.624965795508352},{"$f":"'C2_Natural disaster'!S104","v":26.803721326823744},{"$f":"'C2_Natural disaster'!T104","v":27.117613132089229},{"$f":"'C2_Natural disaster'!U104","v":28.469055726654673},{"$f":"'C2_Natural disaster'!V104","v":28.141492558690402},{"$f":"'C2_Natural disaster'!W104","v":28.593123069610591},{"$f":"'C2_Natural disaster'!X104","v":26.982223698691893},{"$f":"'C2_Natural disaster'!Y104","v":26.274400495223144}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_Commodity prices_ext'!D40","v":39.00150259737196},{"$f":"'C3_Commodity prices_ext'!E40","v":40.120594407060736},{"$f":"'C3_Commodity prices_ext'!F40","v":36.437851444645624},{"$f":"'C3_Commodity prices_ext'!G40","v":38.942633035440444},{"$f":"'C3_Commodity prices_ext'!H40","v":43.734888311927406},{"$f":"'C3_Commodity prices_ext'!I40","v":37.126086615398677},{"$f":"'C3_Commodity prices_ext'!J40","v":46.61918969903963},{"$f":"'C3_Commodity prices_ext'!K40","v":46.726351979280281},{"$f":"'C3_Commodity prices_ext'!L40","v":39.903834992480569},{"$f":"'C3_Commodity prices_ext'!M40","v":36.098471801641999},{"$f":"'C3_Commodity prices_ext'!N40","v":30.848778184232621},{"$f":"'C3_Commodity prices_ext'!O40","v":31.767889457628932},{"$f":"'C3_Commodity prices_ext'!P40","v":30.594702187473477},{"$f":"'C3_Commodity prices_ext'!Q40","v":30.189523546933035},{"$f":"'C3_Commodity prices_ext'!R40","v":28.410745422894472},{"$f":"'C3_Commodity prices_ext'!S40","v":28.624039441105246},{"$f":"'C3_Commodity prices_ext'!T40","v":30.0041823983331},{"$f":"'C3_Commodity prices_ext'!U40","v":29.659026512562765},{"$f":"'C3_Commodity prices_ext'!V40","v":30.113579789031252},{"$f":"'C3_Commodity prices_ext'!W40","v":28.220322709184508},{"$f":"'C3_Commodity prices_ext'!X40","v":27.158712934473595}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'C4_Market_financing'!D99","v":39.001502597371967},{"$f":"'C4_Market_financing'!E99","v":37.932522331599181},{"$f":"'C4_Market_financing'!F99","v":33.910020753081305},{"$f":"'C4_Market_financing'!G99","v":35.656937130519097},{"$f":"'C4_Market_financing'!H99","v":40.720345457496862},{"$f":"'C4_Market_financing'!I99","v":35.813013486926835},{"$f":"'C4_Market_financing'!J99","v":44.922545381571332},{"$f":"'C4_Market_financing'!K99","v":45.142875121004209},{"$f":"'C4_Market_financing'!L99","v":37.575675018305319},{"$f":"'C4_Market_financing'!M99","v":32.082738351093241},{"$f":"'C4_Market_financing'!N99","v":28.482668823484207},{"$f":"'C4_Market_financing'!O99","v":30.964453266734182},{"$f":"'C4_Market_financing'!P99","v":30.331765570564123},{"$f":"'C4_Market_financing'!Q99","v":29.700142732611408},{"$f":"'C4_Market_financing'!R99","v":27.819682287454512},{"$f":"'C4_Market_financing'!S99","v":27.856351189654177},{"$f":"'C4_Market_financing'!T99","v":29.39220739015353},{"$f":"'C4_Market_financing'!U99","v":28.938006095783582},{"$f":"'C4_Market_financing'!V99","v":29.494024585146018},{"$f":"'C4_Market_financing'!W99","v":27.759407853552709},{"$f":"'C4_Market_financing'!X99","v":26.837788869413686}]
[null,{"$f":"B61","v":"Baseline"},{"$f":"C61","v":"Baseline"},{"$f":"D164","v":39.00150259737196},37.932522331599195,33.78880657711413,35.43314891197678,40.283317855514113,34.416863338665003,42.757565803710897,42.260898542737344,35.901063891462286,32.498205696226911,28.675625547354187,30.844619752270788,29.848359263634826,29.626947258339243,28.077089736953976,28.478324875103674,29.994133357436144,29.777097619087151,30.295366431765736,28.488131521650882,27.467887429724897]
[null,{"$f":"B62","v":"Historical scenario"},{"$f":"C62","v":"Historical scenario"},{"$f":"D165","v":39.00150259737196},37.818956083612612,34.733430593864782,36.905874140841192,42.145292495713186,37.195612096102863,48.838916740303311,51.485723107453786,47.680419842174956,45.971960757471557,40.906875204156393,41.999468063441995,39.343374225535491,37.159477131847247,33.769417149826552,31.11747998784417,30.815344202613552,29.50495117695413,29.170497770391901,27.251697610670732,25.663664325475725]
[null,null,{"$f":"$C$63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":39.00150259737196},{"$f":"INDEX($D166:$AJ176, MATCH(1, $AJ166:$AJ176, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":38.207338550103906},36.447121396863544,41.669342716349725,46.624296793799722,40.595764992029984,53.625673558457564,61.460304590739689,54.058208422869299,49.66868304963149,41.288369746863239,36.008589482567324,34.711868765157,34.01699770224355,31.802457037560401,31.456838203870507,32.244782385640406,31.42123952691453,31.503092043695069,29.350441191871194,28.099734406531756]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$f":"IF($AK177=1, NA(), IF(AND($AF177>0,$AF180=1),INDEX($D166:$AI176,MATCH(1,$AI166:$AI176,0),MATCH(E$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D173:$AI176, MATCH($I$21, $AI173:$AI176, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"C66","v":"Threshold"},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18},{"$f":"'CI Summary'!I14","v":18}]
[null,null,{"$f":"$C$67","v":"Baseline breach"},{"$f":"IF(D187>D192, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C68","v":"Shock breach"},{"$f":"IF(D189>D192, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$166:$AJ176, MATCH(1, $AJ$166:$AJ176, 0), 1)","v":"Exports"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A196&\": \"&C195&\"\"","v":"Most extreme shock: Exports"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), INDEX($B166:$AI176,MATCH(1,$AI166:$AI176,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C195=C197, \"\", C197)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI177=0, AK177=1),\"\",IF(AND($AF177>0,$AF180=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C198, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D193:N193)","v":11}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D194:N194)","v":11}]
[]
[]
[null,null,"For \"moderate\" risk countries (calculate for all countries for illustrative purposes, not just for those classified as moderate)"]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment within \"moderate\" category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(Y211:Y232)<E27,\"Moderate with Substantial space\",IF(MAX(Y211:Y232)=E26,\"Moderate with some space\",\"Moderate with limited space\"))","v":"Moderate with limited space"}]
["Stock indicators",null,"PV / GDP"]
["x",20,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,{"$f":"IF($C$205=1,(1-$B208/100)*N$66,\"\")","v":32},32,32,32,32,32,32,32,32,32,32]
["y",40,"(1-y)*Threshold",24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,null,"Baseline ",{"$f":"IF(D208=\"\",\"\",D38)","v":45.522721627964714},44.19820594932753,42.250982279437963,41.093350213517134,39.361066974348105,38.302959534288902,35.932428523208266,33.355971173076917,32.162706656291107,31.483178401399702,31.151629348637595,31.067129219604734,30.839076673534009,30.514720431447838,30.261113347825859,30.132436663967336,29.589096456207898,29.138268752763636,28.432568492892273,27.932369757795396,27.441528348209587]
[null,null,"Baseline breach",{"$f":"IF(D209=\"\",\"\",IF(D210<=D209,0,IF(D210>D208,2,1)))","v":2},2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(D211:N211)","v":2}]
[null,null,"Threshold line",{"$f":"D66","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
["Flow indicators"]
["x",12,"PV / exports"]
["y",35,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B208/100)*D$108,\"\")","v":144},144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144,144]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B209/100)*D$108,\"\")","v":108},108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108,108]
[null,null,"Baseline ",{"$f":"IF(D215=\"\",\"\",D80)","v":110.61517407343602},105.97900436147741,102.03022027083568,100.6211924959286,97.165382689904675,95.220290719746387,90.750902686968487,85.899127704568528,84.416804438397179,83.708938608806321,83.503237820490824,83.585041922796762,83.32106132173196,82.879400763488562,82.670025424372056,82.927959942015576,82.062883016955794,81.239862288334763,79.89041590503227,79.087655121218233,78.160513954984211]
[null,null,"Baseline breach",{"$f":"IF(D216=\"\",\"\",IF(D217<=D216,0,IF(D217>D215,2,1)))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(D218:N218)","v":1}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D108","v":180},180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[]
[null,null,"Debt services / exports"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$150,\"\")","v":13.2},13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2,13.2]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$150,\"\")","v":9.75},9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75,9.75]
[null,null,"Baseline ",{"$f":"IF(D222=\"\",\"\",D122)","v":17.168117428103436},16.535326200617888,15.209471749727065,16.313853128308885,18.595194482631445,15.921433721443369,19.875067416762647,19.800411341559972,16.972115976238534,15.43882637877617,13.649155314922353,14.676582492373807,14.206021279560229,14.123379527236349,13.420767875545867,13.689142449993373,14.490443136958062,14.429712909860848,14.763834767833103,13.940740998565872,13.489555855414654]
[null,null,"Baseline breach",{"$f":"IF(D223=\"\",\"\",IF(D224<=D223,0,IF(D224>D222,2,1)))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MAX(D225:N225)","v":2}]
[null,null,{"$f":"C219","v":"Threshold line"},{"$f":"D150","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,"Debt services / revenue"]
[null,null,"(1-x)*Threshold",{"$f":"IF($C$205=1,(1-$B214/100)*D$192,\"\")","v":15.84},15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84,15.84]
[null,null,"(1-y)*Threshold",{"$f":"IF($C$205=1,(1-$B215/100)*D$192,\"\")","v":11.700000000000001},11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001,11.700000000000001]
[null,null,"Baseline ",{"$f":"IF(D229=\"\",\"\",D164)","v":39.00150259737196},37.932522331599195,33.78880657711413,35.43314891197678,40.283317855514113,34.416863338665003,42.757565803710897,42.260898542737344,35.901063891462286,32.498205696226911,28.675625547354187,30.844619752270788,29.848359263634826,29.626947258339243,28.077089736953976,28.478324875103674,29.994133357436144,29.777097619087151,30.295366431765736,28.488131521650882,27.467887429724897]
[null,null,"Baseline breach",{"$f":"IF(D230=\"\",\"\",IF(D231<=D230,0,IF(D231>D229,2,1)))","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MAX(D232:N232)","v":2}]
[null,null,{"$f":"C212","v":"Threshold line"},{"$f":"D192","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1994,IF(START!L10=\"French\",translation!D1994,IF(START!L10=\"Portuguese\",translation!E1994,translation!F1994)))","v":"Public"}]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B10","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"B38","v":"Baseline"},{"$f":"'Output 3-2 Stress-public'!B12","v":"Baseline"},{"$f":"'Baseline - public'!O42","v":67.345056126732302},{"$f":"'Baseline - public'!P42","v":62.903248834936498},{"$f":"'Baseline - public'!Q42","v":59.429577658354326},{"$f":"'Baseline - public'!R42","v":56.941461314743627},{"$f":"'Baseline - public'!S42","v":54.817937235736416},{"$f":"'Baseline - public'!T42","v":52.668714519451498},{"$f":"'Baseline - public'!U42","v":50.554234001616379},{"$f":"'Baseline - public'!V42","v":49.040490435289961},{"$f":"'Baseline - public'!W42","v":47.984779953487838},{"$f":"'Baseline - public'!X42","v":47.069885028263734},{"$f":"'Baseline - public'!Y42","v":46.160963385526152},{"$f":"'Baseline - public'!Z42","v":45.361945081648273},{"$f":"'Baseline - public'!AA42","v":44.569951174583984},{"$f":"'Baseline - public'!AB42","v":43.799334020544251},{"$f":"'Baseline - public'!AC42","v":43.017765332214637},{"$f":"'Baseline - public'!AD42","v":42.234616167844536},{"$f":"'Baseline - public'!AE42","v":41.391687778775662},{"$f":"'Baseline - public'!AF42","v":40.594768497390625},{"$f":"'Baseline - public'!AG42","v":39.763952704053381},{"$f":"'Baseline - public'!AH42","v":39.047100085686552},{"$f":"'Baseline - public'!AI42","v":38.248915773123365}]
[null,{"$f":"B39","v":"Historical scenario"},{"$f":"'Output 3-2 Stress-public'!B15","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_Historical_pub!E13","v":67.345056126732345},{"$f":"A1_Historical_pub!F13","v":65.815124969505717},{"$f":"A1_Historical_pub!G13","v":63.450669650631653},{"$f":"A1_Historical_pub!H13","v":60.513471421351916},{"$f":"A1_Historical_pub!I13","v":57.509211620955924},{"$f":"A1_Historical_pub!J13","v":54.860982888799711},{"$f":"A1_Historical_pub!K13","v":52.721230474610394},{"$f":"A1_Historical_pub!L13","v":50.659170325207384},{"$f":"A1_Historical_pub!M13","v":48.867395921605961},{"$f":"A1_Historical_pub!N13","v":47.328408181011582},{"$f":"A1_Historical_pub!O13","v":45.940850334779626},{"$f":"A1_Historical_pub!P13","v":44.768254420831191},{"$f":"A1_Historical_pub!Q13","v":43.749684943628189},{"$f":"A1_Historical_pub!R13","v":42.862909133407825},{"$f":"A1_Historical_pub!S13","v":42.064213261023873},{"$f":"A1_Historical_pub!T13","v":41.367794879426647},{"$f":"A1_Historical_pub!U13","v":40.765483377058921},{"$f":"A1_Historical_pub!V13","v":40.242179640169944},{"$f":"A1_Historical_pub!W13","v":39.790232225213977},{"$f":"A1_Historical_pub!X13","v":39.413987969168765},{"$f":"A1_Historical_pub!Y13","v":39.079676212972721}]
[null,"Growth",{"$f":"'Output 3-2 Stress-public'!B19","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E13","v":67.345056126732345},{"$f":"B1_GDP_pub!F13","v":69.329570375077594},{"$f":"B1_GDP_pub!G13","v":70.007499514356425},{"$f":"B1_GDP_pub!H13","v":68.935499926671113},{"$f":"B1_GDP_pub!I13","v":68.229981019874685},{"$f":"B1_GDP_pub!J13","v":67.693422279777621},{"$f":"B1_GDP_pub!K13","v":67.740859961273316},{"$f":"B1_GDP_pub!L13","v":68.180770078964485},{"$f":"B1_GDP_pub!M13","v":69.224576423909809},{"$f":"B1_GDP_pub!N13","v":70.465417072346838},{"$f":"B1_GDP_pub!O13","v":71.795919721011657},{"$f":"B1_GDP_pub!P13","v":73.404320734235753},{"$f":"B1_GDP_pub!Q13","v":75.029126521236037},{"$f":"B1_GDP_pub!R13","v":76.68165950186706},{"$f":"B1_GDP_pub!S13","v":78.205568933221002},{"$f":"B1_GDP_pub!T13","v":79.748062278856196},{"$f":"B1_GDP_pub!U13","v":81.259019147015508},{"$f":"B1_GDP_pub!V13","v":82.812302638226186},{"$f":"B1_GDP_pub!W13","v":84.349436967304285},{"$f":"B1_GDP_pub!X13","v":86.131507654149345},{"$f":"B1_GDP_pub!Y13","v":87.758290399032063},null,{"$f":"COUNTIF($E241:$N241, \">\"&$E$267)","v":10},{"$f":"IF(ISNUMBER(D241),IF(D241>$D$267, 1, 0),0)","v":1},{"$f":"IF(Z241=1, 1, 0)","v":0},{"$f":"IF(AB241=1,IF(AA241=1,0,1),0)","v":0},{"$f":"IF(AC241=0, 1, 0)","v":1},{"$f":"MAX(E241:N241)","v":71.795919721011657},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC241=1,AE241, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD241=1, AE241, 0))","v":71.795919721011657},{"$f":"IF(ISNUMBER(E241), IF(AF241>0,LARGE(E241:N241, 2), AE241), 0)","v":71.795919721011657},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF241, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG241, $AG$241:$AG$251, 0), RANK(AH241, $AH$241:$AH$251, 0))","v":3},{"$f":"IF(AND(AI241=1, AJ241=1), 1, 0)","v":0}]
[null,"Primary Balance",{"$f":"'Output 3-2 Stress-public'!B20","v":"B2. Primary balance"},{"$f":"IF($I$21=$A254, D254, D255)","v":67.345056126732345},70.605775948771026,74.884870200580266,71.892109812859744,69.201986518680684,66.659154734508235,64.6579720615442,63.052411994083414,61.993318753872565,61.108018759547498,60.294824063394756,59.724556954795403,59.174509286235057,58.651445399085766,58.019004788992298,57.397526361845493,56.741761550449596,56.1265325883165,55.492075110618579,55.016056972086581,54.437880895220026,null,10,1,{"$f":"IF(Z242=1, 1, 0)","v":0},0,{"$f":"IF(AC242=0, 1, 0)","v":1},74.884870200580266,0,74.884870200580266,74.884870200580266,0,1,{"$f":"IF(AND(AI242=1, AJ242=1), 1, 0)","v":0}]
[null,"Exports",{"$f":"'Output 3-2 Stress-public'!B21","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O91)","v":67.345056126732288},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P91)","v":67.693930885242523},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q91)","v":73.160752940910953},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R91)","v":70.518047722257833},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S91)","v":68.273861281616419},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T91)","v":66.002014981780547},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U91)","v":62.945576896141709},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V91)","v":58.986041681904887},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W91)","v":55.520022919475409},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X91)","v":52.192088796533696},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y91)","v":49.486707018496148},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z91)","v":48.075677486751722},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA91)","v":46.671827890179721},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB91)","v":45.324207866193852},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC91)","v":44.030613648903433},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD91)","v":42.829352521182408},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE91)","v":41.669884650078714},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF91)","v":40.639322518465555},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG91)","v":39.636986592974175},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH91)","v":38.791154981923739},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI91)","v":37.89278154872634},null,8,1,0,0,1,73.160752940910953,0,73.160752940910953,73.160752940910953,0,2,0]
[null,"Non-debt flows",{"$f":"+'Output 3-2 Stress-public'!B22","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O92)","v":67.345056126732288},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P92)","v":66.653449231363894},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q92)","v":66.824028318073019},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R92)","v":64.25266346983544},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S92)","v":62.064160839376548},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T92)","v":59.848903423247904},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U92)","v":57.026316478564191},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V92)","v":54.194269880315325},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W92)","v":51.839018001687542},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X92)","v":49.623149933954714},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y92)","v":47.89824127908561},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z92)","v":46.769614814521589},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA92)","v":45.650785778151949},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB92)","v":44.574627417588736},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC92)","v":43.524911932190228},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD92)","v":42.52642408773071},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE92)","v":41.520924324898708},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF92)","v":40.604247655944313},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG92)","v":39.685358565062614},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH92)","v":38.90157457012269},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI92)","v":38.051783824689871},null,6,1,0,0,1,66.824028318073019,0,66.824028318073019,66.824028318073019,0,8,0]
[null,"One-time depreciation",{"$f":"+'Output 3-2 Stress-public'!B23","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E13","v":67.345056126732345},{"$f":"B5_depreciation_pub!F13","v":70.502365073925574},{"$f":"B5_depreciation_pub!G13","v":65.338273210959926},{"$f":"B5_depreciation_pub!H13","v":61.173398537417611},{"$f":"B5_depreciation_pub!I13","v":57.525580748109547},{"$f":"B5_depreciation_pub!J13","v":54.187618947088346},{"$f":"B5_depreciation_pub!K13","v":51.491853962994647},{"$f":"B5_depreciation_pub!L13","v":49.257059815563885},{"$f":"B5_depreciation_pub!M13","v":47.606238552518725},{"$f":"B5_depreciation_pub!N13","v":46.22495963878287},{"$f":"B5_depreciation_pub!O13","v":45.013348245725282},{"$f":"B5_depreciation_pub!P13","v":44.106329847600534},{"$f":"B5_depreciation_pub!Q13","v":43.317760582447519},{"$f":"B5_depreciation_pub!R13","v":42.634576622075329},{"$f":"B5_depreciation_pub!S13","v":41.926209317802673},{"$f":"B5_depreciation_pub!T13","v":41.280879626752757},{"$f":"B5_depreciation_pub!U13","v":40.669234330361363},{"$f":"B5_depreciation_pub!V13","v":40.155921799279525},{"$f":"B5_depreciation_pub!W13","v":39.677911742592009},{"$f":"B5_depreciation_pub!X13","v":39.363674311165326},{"$f":"B5_depreciation_pub!Y13","v":39.014786269075664},null,4,1,0,0,1,70.502365073925574,0,70.502365073925574,70.502365073925574,0,4,0]
[null,"Combination",{"$f":"+'Output 3-2 Stress-public'!B24","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A256, D256, D257)","v":67.345056126732345},69.221276080170313,68.723552664456406,61.150783611883355,57.186771204156841,53.609371432104425,50.411369434285966,48.173766010430874,46.654193472328373,45.345074093633727,44.248275093480885,43.476592098180092,42.755443503721573,42.095736208567551,41.360047627710671,40.648215589517186,39.912552048812898,39.235014064098969,38.541683475649478,37.958932008868331,37.30929180797655,null,4,1,0,0,1,69.221276080170313,0,69.221276080170313,69.221276080170313,0,7,0]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"'Output 3-2 Stress-public'!B27","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E13","v":67.345056126732345},{"$f":"'C1_Combined CL'!F13","v":69.494127417987755},{"$f":"'C1_Combined CL'!G13","v":65.552643951422823},{"$f":"'C1_Combined CL'!H13","v":62.480476694496581},{"$f":"'C1_Combined CL'!I13","v":59.755344997001139},{"$f":"'C1_Combined CL'!J13","v":57.217982735605176},{"$f":"'C1_Combined CL'!K13","v":55.231111757015903},{"$f":"'C1_Combined CL'!L13","v":53.595261239086767},{"$f":"'C1_Combined CL'!M13","v":52.497128118982197},{"$f":"'C1_Combined CL'!N13","v":51.584030182553661},{"$f":"'C1_Combined CL'!O13","v":50.750015124760381},{"$f":"'C1_Combined CL'!P13","v":50.172569281614173},{"$f":"'C1_Combined CL'!Q13","v":49.621982479645624},{"$f":"'C1_Combined CL'!R13","v":49.101431864404766},{"$f":"'C1_Combined CL'!S13","v":48.48127120406695},{"$f":"'C1_Combined CL'!T13","v":47.876727749231108},{"$f":"'C1_Combined CL'!U13","v":47.241861770504187},{"$f":"'C1_Combined CL'!V13","v":46.656726733656591},{"$f":"'C1_Combined CL'!W13","v":46.053933665809645},{"$f":"'C1_Combined CL'!X13","v":45.579032399027525},{"$f":"'C1_Combined CL'!Y13","v":45.023508296935553},null,{"$f":"COUNTIF($E248:$N248, \">\"&$E$267)","v":6},{"$f":"IF(ISNUMBER(D248),IF(D248>$D$267, 1, 0),0)","v":1},{"$f":"IF(Z248=1, 1, 0)","v":0},{"$f":"IF(AB248=1,IF(AA248=1,0,1),0)","v":0},{"$f":"IF(AC248=0, 1, 0)","v":1},{"$f":"MAX(E248:N248)","v":69.494127417987755},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC248=1,AE248, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD248=1, AE248, 0))","v":69.494127417987755},{"$f":"IF(ISNUMBER(E248), IF(AF248>0,LARGE(E248:N248, 2), AE248), 0)","v":69.494127417987755},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF248, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG248, $AG$241:$AG$251, 0), RANK(AH248, $AH$241:$AH$251, 0))","v":6},{"$f":"IF(AND(AI248=1, AJ248=1), 1, 0)","v":0}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"'Output 3-2 Stress-public'!B28","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A249,D259,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E249:$N249, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D249),IF(D249>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E249:N249)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC249=1,AE249, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD249=1, AE249, 0))","v":0},{"$f":"IF(ISNUMBER(E249), IF(AF249>0,LARGE(E249:N249, 2), AE249), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF249, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG249, $AG$241:$AG$251, 0), RANK(AH249, $AH$241:$AH$251, 0))","v":9},0]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"'Output 3-2 Stress-public'!B29","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A250,D260,\" \"),\" \")","v":67.345056126732345},65.286849839746338,64.653112918027659,64.893543392981783,65.176921297386315,65.327907563579558,65.733243919419849,66.267330063970547,67.399872531985679,68.718583886336575,70.133093086916972,71.807875436086732,73.494879739032811,75.207223484391207,76.799853677194619,78.410270158769492,79.986130078959974,81.601309274294863,83.196978143043196,85.033052360269195,86.712255216152798,null,{"$f":"COUNTIF($E250:$N250, \">\"&$E$267)","v":10},{"$f":"IF(ISNUMBER(D250),IF(D250>$D$267, 1, 0),0)","v":1},0,0,1,{"$f":"MAX(E250:N250)","v":70.133093086916972},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC250=1,AE250, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD250=1, AE250, 0))","v":70.133093086916972},{"$f":"IF(ISNUMBER(E250), IF(AF250>0,LARGE(E250:N250, 2), AE250), 0)","v":70.133093086916972},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF250, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG250, $AG$241:$AG$251, 0), RANK(AH250, $AH$241:$AH$251, 0))","v":5},0]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"'Output 3-2 Stress-public'!B30","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A251,D261,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"COUNTIF($E251:$N251, \">\"&$E$267)","v":0},{"$f":"IF(ISNUMBER(D251),IF(D251>$D$267, 1, 0),0)","v":0},0,0,1,{"$f":"MAX(E251:N251)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, IF(AC251=1,AE251, 0), 0)","v":0},{"$f":"IF(SUM($AD$241:$AD$251)>0, IF(AD251=1, AE251, 0))","v":0},{"$f":"IF(ISNUMBER(E251), IF(AF251>0,LARGE(E251:N251, 2), AE251), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)>0, RANK(AF251, $AF$241:$AF$251, 0), 0)","v":0},{"$f":"IF(SUM($AC$241:$AC$251)=0, RANK(AG251, $AG$241:$AG$251, 0), RANK(AH251, $AH$241:$AH$251, 0))","v":9},0]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"No\",\"\",'Customized Scenario - public'!B19)","v":""},{"$f":"'Customized Scenario - public'!$B$7","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X88)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y88)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"SUM(AC241:AC251)","v":0},null,null,{"$f":"MAX(AF241:AF251)","v":0},{"$f":"MAX(AG241:AG251)","v":74.884870200580266},null,{"$f":"SUM(AI241:AI251)","v":0},{"$f":"SUM(AJ241:AJ251)","v":54},{"$f":"SUM(AK241:AK251)","v":0}]
[null,null,{"$f":"C178","v":"Market/Non-Market categories"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max of one-off","Max of non-one-off"]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E13","v":67.345056126732345},{"$f":"B2_PB_mkt_pub!F13","v":70.605775948771026},{"$f":"B2_PB_mkt_pub!G13","v":77.007147305322448},{"$f":"B2_PB_mkt_pub!H13","v":73.966285082544886},{"$f":"B2_PB_mkt_pub!I13","v":71.234367189654336},{"$f":"B2_PB_mkt_pub!J13","v":68.654101206501267},{"$f":"B2_PB_mkt_pub!K13","v":66.622781967241721},{"$f":"B2_PB_mkt_pub!L13","v":65.003752127885377},{"$f":"B2_PB_mkt_pub!M13","v":63.942129143732004},{"$f":"B2_PB_mkt_pub!N13","v":63.058796729811725},{"$f":"B2_PB_mkt_pub!O13","v":62.251637908693638},{"$f":"B2_PB_mkt_pub!P13","v":61.688444019670229},{"$f":"B2_PB_mkt_pub!Q13","v":61.144950373733543},{"$f":"B2_PB_mkt_pub!R13","v":60.628414543624743},{"$f":"B2_PB_mkt_pub!S13","v":60.001278811311387},{"$f":"B2_PB_mkt_pub!T13","v":59.385128504786422},{"$f":"B2_PB_mkt_pub!U13","v":58.735010191073457},{"$f":"B2_PB_mkt_pub!V13","v":58.124562515761369},{"$f":"B2_PB_mkt_pub!W13","v":57.495209070553507},{"$f":"B2_PB_mkt_pub!X13","v":57.030401588537593},{"$f":"B2_PB_mkt_pub!Y13","v":56.459533936999229}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E13","v":67.345056126732345},{"$f":"B2_PB_non_mkt_pub!F13","v":70.605775948771026},{"$f":"B2_PB_non_mkt_pub!G13","v":74.884870200580266},{"$f":"B2_PB_non_mkt_pub!H13","v":71.892109812859744},{"$f":"B2_PB_non_mkt_pub!I13","v":69.201986518680684},{"$f":"B2_PB_non_mkt_pub!J13","v":66.659154734508235},{"$f":"B2_PB_non_mkt_pub!K13","v":64.6579720615442},{"$f":"B2_PB_non_mkt_pub!L13","v":63.052411994083414},{"$f":"B2_PB_non_mkt_pub!M13","v":61.993318753872565},{"$f":"B2_PB_non_mkt_pub!N13","v":61.108018759547498},{"$f":"B2_PB_non_mkt_pub!O13","v":60.294824063394756},{"$f":"B2_PB_non_mkt_pub!P13","v":59.724556954795403},{"$f":"B2_PB_non_mkt_pub!Q13","v":59.174509286235057},{"$f":"B2_PB_non_mkt_pub!R13","v":58.651445399085766},{"$f":"B2_PB_non_mkt_pub!S13","v":58.019004788992298},{"$f":"B2_PB_non_mkt_pub!T13","v":57.397526361845493},{"$f":"B2_PB_non_mkt_pub!U13","v":56.741761550449596},{"$f":"B2_PB_non_mkt_pub!V13","v":56.1265325883165},{"$f":"B2_PB_non_mkt_pub!W13","v":55.492075110618579},{"$f":"B2_PB_non_mkt_pub!X13","v":55.016056972086581},{"$f":"B2_PB_non_mkt_pub!Y13","v":54.437880895220026},null,null,null,null,null,null,"If Max of one-off is greater than max of non-one-off, 1, otherwise 0)",{"$f":"IF(AF252>AG252, 1, 0)","v":0}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E13","v":67.345056126732345},{"$f":"B6_combo_mkt_pub!F13","v":69.221276080170313},{"$f":"B6_combo_mkt_pub!G13","v":73.156201070363778},{"$f":"B6_combo_mkt_pub!H13","v":70.395929841473119},{"$f":"B6_combo_mkt_pub!I13","v":67.933256586856189},{"$f":"B6_combo_mkt_pub!J13","v":65.608337804149315},{"$f":"B6_combo_mkt_pub!K13","v":63.815444971401448},{"$f":"B6_combo_mkt_pub!L13","v":62.381162140472881},{"$f":"B6_combo_mkt_pub!M13","v":61.462599902033887},{"$f":"B6_combo_mkt_pub!N13","v":60.695660396380326},{"$f":"B6_combo_mkt_pub!O13","v":59.982203136331478},{"$f":"B6_combo_mkt_pub!P13","v":59.518656529870562},{"$f":"B6_combo_mkt_pub!Q13","v":59.08693407602739},{"$f":"B6_combo_mkt_pub!R13","v":58.693049799996665},{"$f":"B6_combo_mkt_pub!S13","v":58.201224477042302},{"$f":"B6_combo_mkt_pub!T13","v":57.730663848838027},{"$f":"B6_combo_mkt_pub!U13","v":57.23280949745677},{"$f":"B6_combo_mkt_pub!V13","v":56.781034050468818},{"$f":"B6_combo_mkt_pub!W13","v":56.311500333088972},{"$f":"B6_combo_mkt_pub!X13","v":55.996491742806285},{"$f":"B6_combo_mkt_pub!Y13","v":55.583256266364245}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E13","v":67.345056126732345},{"$f":"'B6_combo_non-mkt_pub'!F13","v":69.221276080170313},{"$f":"'B6_combo_non-mkt_pub'!G13","v":68.723552664456406},{"$f":"'B6_combo_non-mkt_pub'!H13","v":61.150783611883355},{"$f":"'B6_combo_non-mkt_pub'!I13","v":57.186771204156841},{"$f":"'B6_combo_non-mkt_pub'!J13","v":53.609371432104425},{"$f":"'B6_combo_non-mkt_pub'!K13","v":50.411369434285966},{"$f":"'B6_combo_non-mkt_pub'!L13","v":48.173766010430874},{"$f":"'B6_combo_non-mkt_pub'!M13","v":46.654193472328373},{"$f":"'B6_combo_non-mkt_pub'!N13","v":45.345074093633727},{"$f":"'B6_combo_non-mkt_pub'!O13","v":44.248275093480885},{"$f":"'B6_combo_non-mkt_pub'!P13","v":43.476592098180092},{"$f":"'B6_combo_non-mkt_pub'!Q13","v":42.755443503721573},{"$f":"'B6_combo_non-mkt_pub'!R13","v":42.095736208567551},{"$f":"'B6_combo_non-mkt_pub'!S13","v":41.360047627710671},{"$f":"'B6_combo_non-mkt_pub'!T13","v":40.648215589517186},{"$f":"'B6_combo_non-mkt_pub'!U13","v":39.912552048812898},{"$f":"'B6_combo_non-mkt_pub'!V13","v":39.235014064098969},{"$f":"'B6_combo_non-mkt_pub'!W13","v":38.541683475649478},{"$f":"'B6_combo_non-mkt_pub'!X13","v":37.958932008868331},{"$f":"'B6_combo_non-mkt_pub'!Y13","v":37.30929180797655}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E13","v":67.345056126732345},{"$f":"'C2_Natural disaster'!F13","v":73.621282855336759},{"$f":"'C2_Natural disaster'!G13","v":69.848398609353652},{"$f":"'C2_Natural disaster'!H13","v":66.984875816911511},{"$f":"'C2_Natural disaster'!I13","v":64.469979983479149},{"$f":"'C2_Natural disaster'!J13","v":62.147484218970398},{"$f":"'C2_Natural disaster'!K13","v":60.383903771995705},{"$f":"'C2_Natural disaster'!L13","v":58.994408247179265},{"$f":"'C2_Natural disaster'!M13","v":58.161274964503619},{"$f":"'C2_Natural disaster'!N13","v":57.51662888045287},{"$f":"'C2_Natural disaster'!O13","v":56.956075424200215},{"$f":"'C2_Natural disaster'!P13","v":56.659332688455031},{"$f":"'C2_Natural disaster'!Q13","v":56.391645525721287},{"$f":"'C2_Natural disaster'!R13","v":56.158102544259506},{"$f":"'C2_Natural disaster'!S13","v":55.823974077626545},{"$f":"'C2_Natural disaster'!T13","v":55.509893621989825},{"$f":"'C2_Natural disaster'!U13","v":55.169590898136967},{"$f":"'C2_Natural disaster'!V13","v":54.880068871107746},{"$f":"'C2_Natural disaster'!W13","v":54.576538186322665},{"$f":"'C2_Natural disaster'!X13","v":54.42662702506513},{"$f":"'C2_Natural disaster'!Y13","v":54.184044737010403}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E13","v":67.345056126732345},{"$f":"'C3_commodity_prices_pub'!F13","v":65.286849839746338},{"$f":"'C3_commodity_prices_pub'!G13","v":64.653112918027659},{"$f":"'C3_commodity_prices_pub'!H13","v":64.893543392981783},{"$f":"'C3_commodity_prices_pub'!I13","v":65.176921297386315},{"$f":"'C3_commodity_prices_pub'!J13","v":65.327907563579558},{"$f":"'C3_commodity_prices_pub'!K13","v":65.733243919419849},{"$f":"'C3_commodity_prices_pub'!L13","v":66.267330063970547},{"$f":"'C3_commodity_prices_pub'!M13","v":67.399872531985679},{"$f":"'C3_commodity_prices_pub'!N13","v":68.718583886336575},{"$f":"'C3_commodity_prices_pub'!O13","v":70.133093086916972},{"$f":"'C3_commodity_prices_pub'!P13","v":71.807875436086732},{"$f":"'C3_commodity_prices_pub'!Q13","v":73.494879739032811},{"$f":"'C3_commodity_prices_pub'!R13","v":75.207223484391207},{"$f":"'C3_commodity_prices_pub'!S13","v":76.799853677194619},{"$f":"'C3_commodity_prices_pub'!T13","v":78.410270158769492},{"$f":"'C3_commodity_prices_pub'!U13","v":79.986130078959974},{"$f":"'C3_commodity_prices_pub'!V13","v":81.601309274294863},{"$f":"'C3_commodity_prices_pub'!W13","v":83.196978143043196},{"$f":"'C3_commodity_prices_pub'!X13","v":85.033052360269195},{"$f":"'C3_commodity_prices_pub'!Y13","v":86.712255216152798}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O93","v":67.345056126732288},{"$f":"'Baseline - public'!P93","v":62.903248834936484},{"$f":"'Baseline - public'!Q93","v":59.452913743514117},{"$f":"'Baseline - public'!R93","v":57.004092986792777},{"$f":"'Baseline - public'!S93","v":54.95368795251364},{"$f":"'Baseline - public'!T93","v":52.866634258906039},{"$f":"'Baseline - public'!U93","v":50.778969537139986},{"$f":"'Baseline - public'!V93","v":49.242861045687491},{"$f":"'Baseline - public'!W93","v":48.126289097622866},{"$f":"'Baseline - public'!X93","v":47.126226374388594},{"$f":"'Baseline - public'!Y93","v":46.103322259381734},{"$f":"'Baseline - public'!Z93","v":45.144329402139142},{"$f":"'Baseline - public'!AA93","v":44.13645959926707},{"$f":"'Baseline - public'!AB93","v":43.156091812079737},{"$f":"'Baseline - public'!AC93","v":42.271382474262438},{"$f":"'Baseline - public'!AD93","v":41.489185984562546},{"$f":"'Baseline - public'!AE93","v":40.745897629399835},{"$f":"'Baseline - public'!AF93","v":40.091614918611583},{"$f":"'Baseline - public'!AG93","v":39.397723242604741},{"$f":"'Baseline - public'!AH93","v":38.804838800351625},{"$f":"'Baseline - public'!AI93","v":38.11489437636056}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D239","v":67.345056126732302},62.903248834936498,59.429577658354326,56.941461314743627,54.817937235736416,52.668714519451498,50.554234001616379,49.040490435289961,47.984779953487838,47.069885028263734,46.160963385526152,45.361945081648273,44.569951174583984,43.799334020544251,43.017765332214637,42.234616167844536,41.391687778775662,40.594768497390625,39.763952704053381,39.047100085686552,38.248915773123365]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D240","v":67.345056126732345},65.815124969505717,63.450669650631653,60.513471421351916,57.509211620955924,54.860982888799711,52.721230474610394,50.659170325207384,48.867395921605961,47.328408181011582,45.940850334779626,44.768254420831191,43.749684943628189,42.862909133407825,42.064213261023873,41.367794879426647,40.765483377058921,40.242179640169944,39.790232225213977,39.413987969168765,39.079676212972721]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":67.345056126732345},{"$f":"INDEX($D241:$AJ251, MATCH(1, $AJ241:$AJ251, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":70.605775948771026},74.884870200580266,71.892109812859744,69.201986518680684,66.659154734508235,64.6579720615442,63.052411994083414,61.993318753872565,61.108018759547498,60.294824063394756,59.724556954795403,59.174509286235057,58.651445399085766,58.019004788992298,57.397526361845493,56.741761550449596,56.1265325883165,55.492075110618579,55.016056972086581,54.437880895220026]
[null,null,{"$f":"$C$64","v":"MX value, 1 yr only shock Standard&Tailored - for chart"},{"$f":"IF($AK252=1, NA(), IF(AND($AF252>0,$AF255=1),INDEX($D241:$AI251,MATCH(1,$AI241:$AI251,0),MATCH(D$35,$D$35:$Y$35,0)),NA()))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"$C$65","v":"MX shock Tailored"},{"$f":"INDEX($D248:$AI251, MATCH($I$21, $AI248:$AI251, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"++OFFSET(translation!C1977, 0,LANG)","v":"TOTAL public debt benchmark"},"Public debt benchmark",{"$f":"'CI Summary'!$L$9","v":55},{"$f":"D267","v":55},{"$f":"E267","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,"Baseline breach","Baseline breach",{"$f":"IF(D262>D267, 1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shock breach",{"$f":"IF(D264>D267, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B$241:$AJ251, MATCH(1, $AJ$241:$AJ251, 0), 1)","v":"Primary Balance"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A271&\": \"&C270&\"\"","v":"Most extreme shock: Primary Balance"}]
[null,"Highest value, but only breaching for 1 yr, therefore it does not determine the risk rating",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), INDEX($B241:$AI251,MATCH(1,$AI241:$AI251,0),1), \"\"))","v":""}]
[null,"if Most extreme and highest value but breach for only 1-yr is the same, ignore",{"$f":"IF(C270=C272, \"\", C272)","v":""}]
[null,"Lable for chart",{"$f":"IF(OR(AI252=0, AK252=1),\"\",IF(AND($AF252>0,$AF255=1), ++OFFSET(translation!$C$1978,0,LANG)&\": \"&C273, \"\"))","v":""}]
[null,null,{"$f":"$C$74","v":"number of baseline breaches"},{"$f":"SUM(D268:N268)","v":4}]
[null,null,{"$f":"$C$75","v":"number of shock breaches"},{"$f":"SUM(D269:N269)","v":11}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max, exc. 1st year","Rank",null,"Rank of max. values (1= largest/max)"]
[null,null,{"$f":"'Output 3-2 Stress-public'!B34","v":"PV of Debt-to-Revenue Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailored stress test only"]
[]
[null,null,{"$f":"+C239","v":"Baseline"},{"$f":"'Baseline - public'!O43","v":357.20058994455263},{"$f":"'Baseline - public'!P43","v":337.62201733972046},{"$f":"'Baseline - public'!Q43","v":313.26405846004423},{"$f":"'Baseline - public'!R43","v":298.88717093358508},{"$f":"'Baseline - public'!S43","v":290.27612388494333},{"$f":"'Baseline - public'!T43","v":280.95773250049609},{"$f":"'Baseline - public'!U43","v":273.16370431257127},{"$f":"'Baseline - public'!V43","v":268.42314430448783},{"$f":"'Baseline - public'!W43","v":265.57076034705756},{"$f":"'Baseline - public'!X43","v":262.81350219454021},{"$f":"'Baseline - public'!Y43","v":259.49308897171773},{"$f":"'Baseline - public'!Z43","v":256.14638111648509},{"$f":"'Baseline - public'!AA43","v":252.75735585434452},{"$f":"'Baseline - public'!AB43","v":249.35766070158971},{"$f":"'Baseline - public'!AC43","v":245.7185672374504},{"$f":"'Baseline - public'!AD43","v":241.70623438946666},{"$f":"'Baseline - public'!AE43","v":237.54376651154502},{"$f":"'Baseline - public'!AF43","v":233.50482657518143},{"$f":"'Baseline - public'!AG43","v":229.22765212794837},{"$f":"'Baseline - public'!AH43","v":225.89624377561375},{"$f":"'Baseline - public'!AI43","v":221.8103166480501}]
[null,null,"A1. Key variables at their historical averages in 2018-2028 2/",{"$f":"A1_Historical_pub!E95","v":357.20058994455292},{"$f":"A1_Historical_pub!F95","v":353.60982151956296},{"$f":"A1_Historical_pub!G95","v":335.10590390948215},{"$f":"A1_Historical_pub!H95","v":318.43922284849185},{"$f":"A1_Historical_pub!I95","v":305.35239472213721},{"$f":"A1_Historical_pub!J95","v":293.40321252644173},{"$f":"A1_Historical_pub!K95","v":285.52674352546296},{"$f":"A1_Historical_pub!L95","v":277.835258987408},{"$f":"A1_Historical_pub!M95","v":270.91070160444201},{"$f":"A1_Historical_pub!N95","v":264.62403341348295},{"$f":"A1_Historical_pub!O95","v":258.54690644051419},{"$f":"A1_Historical_pub!P95","v":253.02197351941865},{"$f":"A1_Historical_pub!Q95","v":248.28273188226652},{"$f":"A1_Historical_pub!R95","v":244.16318441801059},{"$f":"A1_Historical_pub!S95","v":240.3767602394436},{"$f":"A1_Historical_pub!T95","v":236.82547086545839},{"$f":"A1_Historical_pub!U95","v":234.01101492134387},{"$f":"A1_Historical_pub!V95","v":231.52303653529125},{"$f":"A1_Historical_pub!W95","v":229.4142902847764},{"$f":"A1_Historical_pub!X95","v":228.04555853041535},{"$f":"A1_Historical_pub!Y95","v":226.64830189230213}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E95","v":357.20058994455292},{"$f":"B1_GDP_pub!F95","v":371.35149710404642},{"$f":"B1_GDP_pub!G95","v":368.20827922224811},{"$f":"B1_GDP_pub!H95","v":361.24809274430987},{"$f":"B1_GDP_pub!I95","v":360.84812491754883},{"$f":"B1_GDP_pub!J95","v":360.77062947839977},{"$f":"B1_GDP_pub!K95","v":365.773783552174},{"$f":"B1_GDP_pub!L95","v":372.99041022347251},{"$f":"B1_GDP_pub!M95","v":382.96902488554798},{"$f":"B1_GDP_pub!N95","v":393.32335470095904},{"$f":"B1_GDP_pub!O95","v":403.50796781291996},{"$f":"B1_GDP_pub!P95","v":414.42320079384211},{"$f":"B1_GDP_pub!Q95","v":425.43756990267252},{"$f":"B1_GDP_pub!R95","v":436.5207349684768},{"$f":"B1_GDP_pub!S95","v":446.67991205333084},{"$f":"B1_GDP_pub!T95","v":456.368776852059},{"$f":"B1_GDP_pub!U95","v":466.32042807796211},{"$f":"B1_GDP_pub!V95","v":476.32945358674635},{"$f":"B1_GDP_pub!W95","v":486.23894659705309},{"$f":"B1_GDP_pub!X95","v":498.28156829465644},{"$f":"B1_GDP_pub!Y95","v":508.9149142608905},null,{"$f":"MAX(E283:N283)","v":403.50796781291996},{"$f":"RANK(Z283,$Z$283:$Z$293,0)","v":1}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A296, D296, D297)","v":357.20058994455292},378.96396375668144,394.73170230395675,377.3635031183959,366.44363915768344,355.58879945115058,349.37155137402408,345.11740264438077,343.10072514371842,341.19506373816074,338.94635201921324,337.24808537686204,335.58018591001377,333.91346120977641,331.40602770032405,328.48268124558768,325.63667925870817,322.84495622000009,319.89571519679936,318.28024590986752,315.69217989447782,null,394.73170230395675,{"$f":"RANK(Z284,$Z$283:$Z$293,0)","v":2}]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O96)","v":357.20058994455258},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P96)","v":363.33515248321373},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q96)","v":385.64356822482966},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R96)","v":370.1510164441076},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S96)","v":361.52895958599072},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T96)","v":352.08333142241941},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U96)","v":340.11883068967302},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V96)","v":322.86012309001643},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W96)","v":307.27440483218101},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X96)","v":291.41319625550437},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y96)","v":278.18870156627639},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z96)","v":271.47007884669995},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA96)","v":264.67715354236054},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB96)","v":258.03904783952817},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC96)","v":251.5039825253817},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD96)","v":245.10987570228312},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE96)","v":239.1403173213175},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF96)","v":233.76110538522065},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG96)","v":228.49572932945014},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH96)","v":224.41554386637841},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI96)","v":219.74504908461711},null,385.64356822482966,4]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O97)","v":357.20058994455258},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P97)","v":357.75055198174704},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q97)","v":352.24154601788149},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R97)","v":337.26385600283726},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S97)","v":328.64688000119156},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T97)","v":319.25996963960125},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U97)","v":308.13482115241931},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V97)","v":296.63235818889967},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W97)","v":286.90196015689548},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X97)","v":277.06959165581952},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y97)","v":269.25916779544036},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z97)","v":264.09510349233801},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA97)","v":258.8867970880496},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB97)","v":253.77154854184138},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC97)","v":248.61540148634683},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD97)","v":243.37623402200529},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE97)","v":238.28544527809078},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF97)","v":233.55935156340252},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG97)","v":228.77457971621013},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH97)","v":225.05434598378679},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI97)","v":220.66712346153352},null,357.75055198174704,8]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E95","v":357.20058994455292},{"$f":"B5_depreciation_pub!F95","v":379.10603170897883},{"$f":"B5_depreciation_pub!G95","v":344.86624676736943},{"$f":"B5_depreciation_pub!H95","v":321.41823533225477},{"$f":"B5_depreciation_pub!I95","v":304.84066408126711},{"$f":"B5_depreciation_pub!J95","v":289.22120053160171},{"$f":"B5_depreciation_pub!K95","v":278.34654951250513},{"$f":"B5_depreciation_pub!L95","v":269.69384098199095},{"$f":"B5_depreciation_pub!M95","v":263.53874055095457},{"$f":"B5_depreciation_pub!N95","v":258.14244514086073},{"$f":"B5_depreciation_pub!O95","v":253.0761847881995},{"$f":"B5_depreciation_pub!P95","v":249.08172038158898},{"$f":"B5_depreciation_pub!Q95","v":245.67501389605485},{"$f":"B5_depreciation_pub!R95","v":242.7404816062614},{"$f":"B5_depreciation_pub!S95","v":239.49393386127835},{"$f":"B5_depreciation_pub!T95","v":236.2557150126504},{"$f":"B5_depreciation_pub!U95","v":233.40333580776712},{"$f":"B5_depreciation_pub!V95","v":230.98474862002894},{"$f":"B5_depreciation_pub!W95","v":228.73477374531143},{"$f":"B5_depreciation_pub!X95","v":227.73003567187126},{"$f":"B5_depreciation_pub!Y95","v":226.25343991931652},null,379.10603170897883,5]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A298, D298, D299)","v":357.20058994455292},371.58060328256835,362.23856039805781,320.97161086811525,302.81236468249654,285.97038367163805,272.38801284099964,263.67639249346058,258.20463259673789,253.1815665748309,248.7398347637081,245.49949054816125,242.46662492180602,239.65831187000481,236.24930639108109,232.627109469006,229.05493573819885,225.68325967374193,222.18152511182612,219.60087308284804,216.36126336018506,null,371.58060328256835,7]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"+C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E95","v":357.20058994455292},{"$f":"'C1_Combined CL'!F95","v":372.99738768172148},{"$f":"'C1_Combined CL'!G95","v":345.53984894628019},{"$f":"'C1_Combined CL'!H95","v":327.96160278669441},{"$f":"'C1_Combined CL'!I95","v":316.4210621889157},{"$f":"'C1_Combined CL'!J95","v":305.22549931821612},{"$f":"'C1_Combined CL'!K95","v":298.43464902199264},{"$f":"'C1_Combined CL'!L95","v":293.35368414798052},{"$f":"'C1_Combined CL'!M95","v":290.54425682703635},{"$f":"'C1_Combined CL'!N95","v":288.01811649731735},{"$f":"'C1_Combined CL'!O95","v":285.29036710301227},{"$f":"'C1_Combined CL'!P95","v":283.31064793782036},{"$f":"'C1_Combined CL'!Q95","v":281.40755718301295},{"$f":"'C1_Combined CL'!R95","v":279.54347847077901},{"$f":"'C1_Combined CL'!S95","v":276.92625142460656},{"$f":"'C1_Combined CL'!T95","v":273.99570847684885},{"$f":"'C1_Combined CL'!U95","v":271.11747271483864},{"$f":"'C1_Combined CL'!V95","v":268.37376558037033},{"$f":"'C1_Combined CL'!W95","v":265.48756769831141},{"$f":"'C1_Combined CL'!X95","v":263.68493924703927},{"$f":"'C1_Combined CL'!Y95","v":261.09703844119929},null,{"$f":"MAX(E290:N290)","v":372.99738768172148},{"$f":"RANK(Z290,$Z$283:$Z$293,0)","v":6},null,{"$f":"RANK(Z290,$Z$290:$Z$293,0)","v":2}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"+C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A291,D301,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A291,E301,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E291:N291)","v":0},9,null,{"$f":"RANK(Z291,$Z$290:$Z$293,0)","v":3}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"+C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A292,D302,\" \"),\" \")","v":357.20058994455292},{"$f":"IFERROR(IF($I$21=$A292,E302,\" \"),\" \")","v":368.10191897405144},357.66917476193998,357.4140821347749,357.83442256160572,356.98891217155079,359.50186399096629,362.68065673814448,372.99706222389869,383.66818951621838,394.23632382716136,405.46711335521826,416.7820067904189,428.16131692914155,438.67715361879601,448.7331221728773,459.03108357752859,469.37570011011138,479.60452629565725,491.93382600076029,502.85423771168712,null,{"$f":"MAX(E292:N292)","v":394.23632382716136},3,null,1]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"+C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A293,D303,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A293,E303,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E293:N293)","v":0},9,null,3]
[null,{"$f":"$B$252","v":""},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X157)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y157)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E95","v":357.20058994455292},{"$f":"B2_PB_mkt_pub!F95","v":378.96396375668144},{"$f":"B2_PB_mkt_pub!G95","v":405.91860897911982},{"$f":"B2_PB_mkt_pub!H95","v":388.25090158100051},{"$f":"B2_PB_mkt_pub!I95","v":377.2056563582197},{"$f":"B2_PB_mkt_pub!J95","v":366.23070788474308},{"$f":"B2_PB_mkt_pub!K95","v":359.9881646549851},{"$f":"B2_PB_mkt_pub!L95","v":355.79806365885025},{"$f":"B2_PB_mkt_pub!M95","v":353.88637545844068},{"$f":"B2_PB_mkt_pub!N95","v":352.0871827663089},{"$f":"B2_PB_mkt_pub!O95","v":349.94654854930667},{"$f":"B2_PB_mkt_pub!P95","v":348.33761347544157},{"$f":"B2_PB_mkt_pub!Q95","v":346.75460872219054},{"$f":"B2_PB_mkt_pub!R95","v":345.1687099980395},{"$f":"B2_PB_mkt_pub!S95","v":342.7288272198868},{"$f":"B2_PB_mkt_pub!T95","v":339.85761188365638},{"$f":"B2_PB_mkt_pub!U95","v":337.07578249649873},{"$f":"B2_PB_mkt_pub!V95","v":334.33780736731052},{"$f":"B2_PB_mkt_pub!W95","v":331.44320138236753},{"$f":"B2_PB_mkt_pub!X95","v":329.93368192758385},{"$f":"B2_PB_mkt_pub!Y95","v":327.41600244697577}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E95","v":357.20058994455292},{"$f":"B2_PB_non_mkt_pub!F95","v":378.96396375668144},{"$f":"B2_PB_non_mkt_pub!G95","v":394.73170230395675},{"$f":"B2_PB_non_mkt_pub!H95","v":377.3635031183959},{"$f":"B2_PB_non_mkt_pub!I95","v":366.44363915768344},{"$f":"B2_PB_non_mkt_pub!J95","v":355.58879945115058},{"$f":"B2_PB_non_mkt_pub!K95","v":349.37155137402408},{"$f":"B2_PB_non_mkt_pub!L95","v":345.11740264438077},{"$f":"B2_PB_non_mkt_pub!M95","v":343.10072514371842},{"$f":"B2_PB_non_mkt_pub!N95","v":341.19506373816074},{"$f":"B2_PB_non_mkt_pub!O95","v":338.94635201921324},{"$f":"B2_PB_non_mkt_pub!P95","v":337.24808537686204},{"$f":"B2_PB_non_mkt_pub!Q95","v":335.58018591001377},{"$f":"B2_PB_non_mkt_pub!R95","v":333.91346120977641},{"$f":"B2_PB_non_mkt_pub!S95","v":331.40602770032405},{"$f":"B2_PB_non_mkt_pub!T95","v":328.48268124558768},{"$f":"B2_PB_non_mkt_pub!U95","v":325.63667925870817},{"$f":"B2_PB_non_mkt_pub!V95","v":322.84495622000009},{"$f":"B2_PB_non_mkt_pub!W95","v":319.89571519679936},{"$f":"B2_PB_non_mkt_pub!X95","v":318.28024590986752},{"$f":"B2_PB_non_mkt_pub!Y95","v":315.69217989447782}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E95","v":357.20058994455292},{"$f":"B6_combo_mkt_pub!F95","v":371.58060328256835},{"$f":"B6_combo_mkt_pub!G95","v":385.60283821917642},{"$f":"B6_combo_mkt_pub!H95","v":369.49804508123384},{"$f":"B6_combo_mkt_pub!I95","v":359.71658540067079},{"$f":"B6_combo_mkt_pub!J95","v":349.97689830541844},{"$f":"B6_combo_mkt_pub!K95","v":344.81432342327747},{"$f":"B6_combo_mkt_pub!L95","v":341.43977427855685},{"$f":"B6_combo_mkt_pub!M95","v":340.16080538521709},{"$f":"B6_combo_mkt_pub!N95","v":338.89066653012623},{"$f":"B6_combo_mkt_pub!O95","v":337.18745567762096},{"$f":"B6_combo_mkt_pub!P95","v":336.08429619316587},{"$f":"B6_combo_mkt_pub!Q95","v":335.08270078275712},{"$f":"B6_combo_mkt_pub!R95","v":334.14969069258092},{"$f":"B6_combo_mkt_pub!S95","v":332.44639942340257},{"$f":"B6_combo_mkt_pub!T95","v":330.3888562907897},{"$f":"B6_combo_mkt_pub!U95","v":328.45450437555883},{"$f":"B6_combo_mkt_pub!V95","v":326.60951341116385},{"$f":"B6_combo_mkt_pub!W95","v":324.61931854236366},{"$f":"B6_combo_mkt_pub!X95","v":323.95217213761009},{"$f":"B6_combo_mkt_pub!Y95","v":322.33427558365975}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E95","v":357.20058994455292},{"$f":"'B6_combo_non-mkt_pub'!F95","v":371.58060328256835},{"$f":"'B6_combo_non-mkt_pub'!G95","v":362.23856039805781},{"$f":"'B6_combo_non-mkt_pub'!H95","v":320.97161086811525},{"$f":"'B6_combo_non-mkt_pub'!I95","v":302.81236468249654},{"$f":"'B6_combo_non-mkt_pub'!J95","v":285.97038367163805},{"$f":"'B6_combo_non-mkt_pub'!K95","v":272.38801284099964},{"$f":"'B6_combo_non-mkt_pub'!L95","v":263.67639249346058},{"$f":"'B6_combo_non-mkt_pub'!M95","v":258.20463259673789},{"$f":"'B6_combo_non-mkt_pub'!N95","v":253.1815665748309},{"$f":"'B6_combo_non-mkt_pub'!O95","v":248.7398347637081},{"$f":"'B6_combo_non-mkt_pub'!P95","v":245.49949054816125},{"$f":"'B6_combo_non-mkt_pub'!Q95","v":242.46662492180602},{"$f":"'B6_combo_non-mkt_pub'!R95","v":239.65831187000481},{"$f":"'B6_combo_non-mkt_pub'!S95","v":236.24930639108109},{"$f":"'B6_combo_non-mkt_pub'!T95","v":232.627109469006},{"$f":"'B6_combo_non-mkt_pub'!U95","v":229.05493573819885},{"$f":"'B6_combo_non-mkt_pub'!V95","v":225.68325967374193},{"$f":"'B6_combo_non-mkt_pub'!W95","v":222.18152511182612},{"$f":"'B6_combo_non-mkt_pub'!X95","v":219.60087308284804},{"$f":"'B6_combo_non-mkt_pub'!Y95","v":216.36126336018506}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E96","v":357.20058994455292},{"$f":"'C2_Natural disaster'!F96","v":395.01538597322809},{"$f":"'C2_Natural disaster'!G96","v":368.09383458430818},{"$f":"'C2_Natural disaster'!H96","v":351.54134908624997},{"$f":"'C2_Natural disaster'!I96","v":341.3395816124069},{"$f":"'C2_Natural disaster'!J96","v":331.48761556479292},{"$f":"'C2_Natural disaster'!K96","v":326.25198399804054},{"$f":"'C2_Natural disaster'!L96","v":322.88710815767416},{"$f":"'C2_Natural disaster'!M96","v":321.87818546323467},{"$f":"'C2_Natural disaster'!N96","v":321.13196198797039},{"$f":"'C2_Natural disaster'!O96","v":320.16961796171483},{"$f":"'C2_Natural disaster'!P96","v":319.93358924060635},{"$f":"'C2_Natural disaster'!Q96","v":319.79397065244848},{"$f":"'C2_Natural disaster'!R96","v":319.71500618474283},{"$f":"'C2_Natural disaster'!S96","v":318.8654156479646},{"$f":"'C2_Natural disaster'!T96","v":317.67797294120703},{"$f":"'C2_Natural disaster'!U96","v":316.61269296809519},{"$f":"'C2_Natural disaster'!V96","v":315.67412349464678},{"$f":"'C2_Natural disaster'!W96","v":314.61711934231619},{"$f":"'C2_Natural disaster'!X96","v":314.86966569507962},{"$f":"'C2_Natural disaster'!Y96","v":314.21970596136674}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E97","v":357.20058994455292},{"$f":"'C3_commodity_prices_pub'!F97","v":368.10191897405144},{"$f":"'C3_commodity_prices_pub'!G97","v":357.66917476193998},{"$f":"'C3_commodity_prices_pub'!H97","v":357.4140821347749},{"$f":"'C3_commodity_prices_pub'!I97","v":357.83442256160572},{"$f":"'C3_commodity_prices_pub'!J97","v":356.98891217155079},{"$f":"'C3_commodity_prices_pub'!K97","v":359.50186399096629},{"$f":"'C3_commodity_prices_pub'!L97","v":362.68065673814448},{"$f":"'C3_commodity_prices_pub'!M97","v":372.99706222389869},{"$f":"'C3_commodity_prices_pub'!N97","v":383.66818951621838},{"$f":"'C3_commodity_prices_pub'!O97","v":394.23632382716136},{"$f":"'C3_commodity_prices_pub'!P97","v":405.46711335521826},{"$f":"'C3_commodity_prices_pub'!Q97","v":416.7820067904189},{"$f":"'C3_commodity_prices_pub'!R97","v":428.16131692914155},{"$f":"'C3_commodity_prices_pub'!S97","v":438.67715361879601},{"$f":"'C3_commodity_prices_pub'!T97","v":448.7331221728773},{"$f":"'C3_commodity_prices_pub'!U97","v":459.03108357752859},{"$f":"'C3_commodity_prices_pub'!V97","v":469.37570011011138},{"$f":"'C3_commodity_prices_pub'!W97","v":479.60452629565725},{"$f":"'C3_commodity_prices_pub'!X97","v":491.93382600076029},{"$f":"'C3_commodity_prices_pub'!Y97","v":502.85423771168712}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O98","v":357.20058994455258},{"$f":"'Baseline - public'!P98","v":337.62201733972034},{"$f":"'Baseline - public'!Q98","v":313.38706718791622},{"$f":"'Baseline - public'!R98","v":299.21592616461322},{"$f":"'Baseline - public'!S98","v":290.99496143826531},{"$f":"'Baseline - public'!T98","v":282.01352210389905},{"$f":"'Baseline - public'!U98","v":274.37803566555618},{"$f":"'Baseline - public'!V98","v":269.53081992264669},{"$f":"'Baseline - public'!W98","v":266.35393974353343},{"$f":"'Baseline - public'!X98","v":263.1280826632314},{"$f":"'Baseline - public'!Y98","v":259.16906033847403},{"$f":"'Baseline - public'!Z98","v":254.91756544995803},{"$f":"'Baseline - public'!AA98","v":250.29901382177084},{"$f":"'Baseline - public'!AB98","v":245.6955645543743},{"$f":"'Baseline - public'!AC98","v":241.45520941190421},{"$f":"'Baseline - public'!AD98","v":237.44018111493693},{"$f":"'Baseline - public'!AE98","v":233.83762567286558},{"$f":"'Baseline - public'!AF98","v":230.61064110492723},{"$f":"'Baseline - public'!AG98","v":227.11644552299242},{"$f":"'Baseline - public'!AH98","v":224.49470782929973},{"$f":"'Baseline - public'!AI98","v":221.03310955988314}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D281","v":357.20058994455263},337.62201733972046,313.26405846004423,298.88717093358508,290.27612388494333,280.95773250049609,273.16370431257127,268.42314430448783,265.57076034705756,262.81350219454021,259.49308897171773,256.14638111648509,252.75735585434452,249.35766070158971,245.7185672374504,241.70623438946666,237.54376651154502,233.50482657518143,229.22765212794837,225.89624377561375,221.8103166480501]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D282","v":357.20058994455292},353.60982151956296,335.10590390948215,318.43922284849185,305.35239472213721,293.40321252644173,285.52674352546296,277.835258987408,270.91070160444201,264.62403341348295,258.54690644051419,253.02197351941865,248.28273188226652,244.16318441801059,240.3767602394436,236.82547086545839,234.01101492134387,231.52303653529125,229.4142902847764,228.04555853041535,226.64830189230213]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":357.20058994455292},{"$f":"INDEX($D283:$AA293, MATCH(1, $AA283:$AA293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":371.35149710404642},368.20827922224811,361.24809274430987,360.84812491754883,360.77062947839977,365.773783552174,372.99041022347251,382.96902488554798,393.32335470095904,403.50796781291996,414.42320079384211,425.43756990267252,436.5207349684768,446.67991205333084,456.368776852059,466.32042807796211,476.32945358674635,486.23894659705309,498.28156829465644,508.9149142608905]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":357.20058994455292},{"$f":"INDEX($D290:$AC293, MATCH($I$21, $AC290:$AC293, 0), MATCH(E$35, $D$35:$Y$35, 0))","v":368.10191897405144},357.66917476193998,357.4140821347749,357.83442256160572,356.98891217155079,359.50186399096629,362.68065673814448,372.99706222389869,383.66818951621838,394.23632382716136,405.46711335521826,416.7820067904189,428.16131692914155,438.67715361879601,448.7331221728773,459.03108357752859,469.37570011011138,479.60452629565725,491.93382600076029,502.85423771168712]
[null,null,"Public debt benchmark"]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B283:$AA293, MATCH(1, $AA283:$AA293, 0), 1)","v":"Growth"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A311&\": \"&C310&\"\"","v":"Most extreme shock: Growth"}]
[]
[]
[]
[]
[null,null,{"$f":"'Output 3-2 Stress-public'!B58","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,null,{"$f":"+C281","v":"Baseline"},{"$f":"'Baseline - public'!O45","v":126.38394360695806},{"$f":"'Baseline - public'!P45","v":89.896650040336084},{"$f":"'Baseline - public'!Q45","v":81.891547594684681},{"$f":"'Baseline - public'!R45","v":81.120297013288791},{"$f":"'Baseline - public'!S45","v":88.086043528659729},{"$f":"'Baseline - public'!T45","v":81.136512480008832},{"$f":"'Baseline - public'!U45","v":84.086364224333536},{"$f":"'Baseline - public'!V45","v":86.821005571956903},{"$f":"'Baseline - public'!W45","v":89.458560250697943},{"$f":"'Baseline - public'!X45","v":91.812052460744169},{"$f":"'Baseline - public'!Y45","v":84.404696446435949},{"$f":"'Baseline - public'!Z45","v":82.726268383007977},{"$f":"'Baseline - public'!AA45","v":75.571564491068585},{"$f":"'Baseline - public'!AB45","v":70.634765808513052},{"$f":"'Baseline - public'!AC45","v":66.53491410952364},{"$f":"'Baseline - public'!AD45","v":63.530483438114835},{"$f":"'Baseline - public'!AE45","v":60.439620782916947},{"$f":"'Baseline - public'!AF45","v":58.572479619584918},{"$f":"'Baseline - public'!AG45","v":57.050967452791987},{"$f":"'Baseline - public'!AH45","v":54.445557616228569},{"$f":"'Baseline - public'!AI45","v":51.422994107490098}]
[null,null,{"$f":"+C282","v":"A1. Key variables at their historical averages in 2018-2028 2/"},{"$f":"A1_Historical_pub!E93","v":126.38394360695807},{"$f":"A1_Historical_pub!F93","v":86.220644156237711},{"$f":"A1_Historical_pub!G93","v":80.529583039335137},{"$f":"A1_Historical_pub!H93","v":77.211275180720492},{"$f":"A1_Historical_pub!I93","v":81.118766004960591},{"$f":"A1_Historical_pub!J93","v":73.782018060779336},{"$f":"A1_Historical_pub!K93","v":74.146142124691863},{"$f":"A1_Historical_pub!L93","v":74.365505694422509},{"$f":"A1_Historical_pub!M93","v":73.911526555754776},{"$f":"A1_Historical_pub!N93","v":73.269268791422462},{"$f":"A1_Historical_pub!O93","v":68.047328508308055},{"$f":"A1_Historical_pub!P93","v":65.376882443966835},{"$f":"A1_Historical_pub!Q93","v":61.623241914836498},{"$f":"A1_Historical_pub!R93","v":59.008995442732932},{"$f":"A1_Historical_pub!S93","v":57.020536277024242},{"$f":"A1_Historical_pub!T93","v":55.569748294273005},{"$f":"A1_Historical_pub!U93","v":54.353097920882014},{"$f":"A1_Historical_pub!V93","v":53.537533525802836},{"$f":"A1_Historical_pub!W93","v":52.877815936425186},{"$f":"A1_Historical_pub!X93","v":52.335089341250423},{"$f":"A1_Historical_pub!Y93","v":51.706581697060834}]
[null,{"$f":"B40","v":"Growth"},{"$f":"+C283","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E93","v":126.38394360695807},{"$f":"B1_GDP_pub!F93","v":97.313683274799999},{"$f":"B1_GDP_pub!G93","v":94.525522009364096},{"$f":"B1_GDP_pub!H93","v":96.03846636202168},{"$f":"B1_GDP_pub!I93","v":106.89702706789146},{"$f":"B1_GDP_pub!J93","v":101.95828649790792},{"$f":"B1_GDP_pub!K93","v":108.22457222670472},{"$f":"B1_GDP_pub!L93","v":114.9848303656059},{"$f":"B1_GDP_pub!M93","v":121.93356373663136},{"$f":"B1_GDP_pub!N93","v":128.75121209664218},{"$f":"B1_GDP_pub!O93","v":124.31053219340872},{"$f":"B1_GDP_pub!P93","v":125.96709378850716},{"$f":"B1_GDP_pub!Q93","v":121.54269777969704},{"$f":"B1_GDP_pub!R93","v":119.66026330281645},{"$f":"B1_GDP_pub!S93","v":118.70877510440458},{"$f":"B1_GDP_pub!T93","v":119.03491316492571},{"$f":"B1_GDP_pub!U93","v":119.34122337295649},{"$f":"B1_GDP_pub!V93","v":120.954753371693},{"$f":"B1_GDP_pub!W93","v":122.96765146815271},{"$f":"B1_GDP_pub!X93","v":124.11170910774746},{"$f":"B1_GDP_pub!Y93","v":124.49451742066162},null,{"$f":"MAX(E320:N320)","v":128.75121209664218},{"$f":"RANK(Z320,$Z$320:$Z$330,0)","v":1}]
[null,"Primary Balance",{"$f":"+C242","v":"B2. Primary balance"},{"$f":"IF($I$21=$A333, D333, D334)","v":126.38394360695807},89.896650040336127,94.763446085522602,100.38728168817671,106.91331852348189,102.40340694860977,102.88978717820007,110.14588689820761,115.71712461689559,119.49079868798665,111.58626755054507,107.48223735461249,100.46861867267366,96.13129912501023,92.238226721019274,89.929925385508554,87.17917798909582,85.276199710781484,83.722383912002826,81.2315801333134,78.374879530083703,null,119.49079868798665,{"$f":"RANK(Z321,$Z$320:$Z$330,0)","v":3}]
[null,"Exports",{"$f":"+C285","v":"B3. Exports"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O105)","v":126.38394360695806},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P105)","v":89.896650040336084},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q105)","v":83.696896650419205},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R105)","v":86.348969813379099},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S105)","v":93.324991547994856},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T105)","v":86.362434717171695},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U105)","v":93.693328582012427},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V105)","v":104.56183775922736},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W105)","v":106.34474208583933},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X105)","v":107.82565601535619},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y105)","v":96.066555708363083},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z105)","v":87.073338553035356},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA105)","v":79.649112998256825},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB105)","v":74.255882461431611},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC105)","v":69.542265292498072},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD105)","v":65.7995113213575},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE105)","v":61.96351863484054},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF105)","v":59.508683020960007},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG105)","v":57.549046205956145},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH105)","v":54.646767883554467},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI105)","v":51.42193922027117},null,107.82565601535619,4]
[null,"Non-debt flows",{"$f":"+C286","v":"B4. Other flows 3/"},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O106)","v":126.38394360695806},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P106)","v":89.896650040336084},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q106)","v":83.304795368886872},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R106)","v":83.936018336517165},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S106)","v":90.907298216670057},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T106)","v":83.950752582479694},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U106)","v":90.32486917623136},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V106)","v":96.294294593781785},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W106)","v":98.470033665096778},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X106)","v":100.35224183222724},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y106)","v":89.756049832048035},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z106)","v":85.04497691359893},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA106)","v":77.730307030289453},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB106)","v":72.534850332175097},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC106)","v":68.093526742073749},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD106)","v":64.682420261611227},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE106)","v":61.205623689436017},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF106)","v":59.035920963334434},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG106)","v":57.291202029504781},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH106)","v":54.537630536682258},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI106)","v":51.408359977263316},null,100.35224183222724,6]
[null,"One-time depreciation",{"$f":"C287","v":"B5. Depreciation"},{"$f":"B5_depreciation_pub!E93","v":126.38394360695807},{"$f":"B5_depreciation_pub!F93","v":88.846145279185777},{"$f":"B5_depreciation_pub!G93","v":84.91044551393972},{"$f":"B5_depreciation_pub!H93","v":85.606996376399465},{"$f":"B5_depreciation_pub!I93","v":93.693691130998289},{"$f":"B5_depreciation_pub!J93","v":86.930468300961337},{"$f":"B5_depreciation_pub!K93","v":92.316232261920135},{"$f":"B5_depreciation_pub!L93","v":96.295543247210574},{"$f":"B5_depreciation_pub!M93","v":98.016585570305224},{"$f":"B5_depreciation_pub!N93","v":100.45786969022078},{"$f":"B5_depreciation_pub!O93","v":93.74949669767129},{"$f":"B5_depreciation_pub!P93","v":93.491329589568934},{"$f":"B5_depreciation_pub!Q93","v":87.768739903842913},{"$f":"B5_depreciation_pub!R93","v":83.912615007994489},{"$f":"B5_depreciation_pub!S93","v":80.660249289136473},{"$f":"B5_depreciation_pub!T93","v":78.571830165972202},{"$f":"B5_depreciation_pub!U93","v":76.773858023581312},{"$f":"B5_depreciation_pub!V93","v":75.854499970261017},{"$f":"B5_depreciation_pub!W93","v":75.503784968730002},{"$f":"B5_depreciation_pub!X93","v":73.737542573083218},{"$f":"B5_depreciation_pub!Y93","v":71.503812478058876},null,100.45786969022078,5]
[null,"Combination",{"$f":"+C246","v":"B6. Combination of B1-B5"},{"$f":"IF($I$21=$A335, D335, D336)","v":126.38394360695807},89.432063541334614,90.506313732907543,94.04030081285299,98.997035841641349,93.825692064139517,90.436883480220118,91.228486091694649,93.658350201844243,94.570298156594944,86.348346659061093,84.378919652791367,76.81001486560794,71.58644731028653,67.337923627514499,64.201917925034849,61.01226548602444,59.085801833360449,57.51931177531079,54.87910498865179,51.828843466472613,null,98.997035841641349,7]
[]
[null,{"$f":"B47","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E93","v":126.38394360695807},{"$f":"'C1_Combined CL'!F93","v":89.896650040336127},{"$f":"'C1_Combined CL'!G93","v":92.679882294976935},{"$f":"'C1_Combined CL'!H93","v":86.308798269772993},{"$f":"'C1_Combined CL'!I93","v":98.613479596270579},{"$f":"'C1_Combined CL'!J93","v":88.17008325319766},{"$f":"'C1_Combined CL'!K93","v":89.387892661460327},{"$f":"'C1_Combined CL'!L93","v":92.843917865843366},{"$f":"'C1_Combined CL'!M93","v":95.019532360841779},{"$f":"'C1_Combined CL'!N93","v":96.970742923125826},{"$f":"'C1_Combined CL'!O93","v":86.979152326651345},{"$f":"'C1_Combined CL'!P93","v":84.044155880859691},{"$f":"'C1_Combined CL'!Q93","v":76.384820606627301},{"$f":"'C1_Combined CL'!R93","v":70.311790690571456},{"$f":"'C1_Combined CL'!S93","v":65.492649381026055},{"$f":"'C1_Combined CL'!T93","v":62.15331363304437},{"$f":"'C1_Combined CL'!U93","v":58.648098891117563},{"$f":"'C1_Combined CL'!V93","v":56.481512147594515},{"$f":"'C1_Combined CL'!W93","v":54.797948309503717},{"$f":"'C1_Combined CL'!X93","v":52.224963794501214},{"$f":"'C1_Combined CL'!Y93","v":49.396127819517211},null,{"$f":"MAX(E327:N327)","v":98.613479596270579},{"$f":"RANK(Z327,$Z$320:$Z$330,0)","v":8},null,{"$f":"RANK(Z327,$Z$327:$Z$330,0)","v":2}]
[{"$f":"A48","v":0},{"$f":"B48","v":"Natural disaster"},{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A328,D338,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E328:N328)","v":0},9,null,{"$f":"RANK(Z328,$Z$327:$Z$330,0)","v":3}]
[{"$f":"A49","v":1},{"$f":"B49","v":"Commodity price"},{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A329,D339,\" \"),\" \")","v":126.38394360695807},95.166019476885708,90.378059704254497,93.111797275765042,103.68123174761759,98.884351850860753,104.49024354960879,110.02581748965584,116.89445990867448,123.86781596367486,120.11886604055483,121.97753196047141,118.24270167679073,116.76296393836796,116.21380839951125,116.84828519217471,117.52748185887312,119.35864933582764,121.52634875786738,122.94492874561422,123.6263059022473,null,{"$f":"MAX(E329:N329)","v":123.86781596367486},2,null,{"$f":"RANK(Z329,$Z$327:$Z$330,0)","v":1}]
[{"$f":"A50","v":0},{"$f":"B50","v":"Market financing"},{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A330,D340,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,{"$f":"MAX(E330:N330)","v":0},9,null,{"$f":"RANK(Z330,$Z$327:$Z$330,0)","v":3}]
[null,{"$f":"$B$252","v":""},{"$f":"$C$252","v":"A2. Alternative Scenario :[Customize, enter title]"},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X155)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y155)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"$C$52","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},"Primary Balance",{"$f":"$C$53","v":"B2.1 Primary balance Market"},{"$f":"B2_PB_mkt_pub!E93","v":126.38394360695807},{"$f":"B2_PB_mkt_pub!F93","v":89.896650040336127},{"$f":"B2_PB_mkt_pub!G93","v":95.572053245430098},{"$f":"B2_PB_mkt_pub!H93","v":102.45813351212959},{"$f":"B2_PB_mkt_pub!I93","v":109.28618129468862},{"$f":"B2_PB_mkt_pub!J93","v":105.01006414443015},{"$f":"B2_PB_mkt_pub!K93","v":105.82090706064071},{"$f":"B2_PB_mkt_pub!L93","v":113.17930813715267},{"$f":"B2_PB_mkt_pub!M93","v":118.71170910395233},{"$f":"B2_PB_mkt_pub!N93","v":122.45126465821016},{"$f":"B2_PB_mkt_pub!O93","v":114.49048382811446},{"$f":"B2_PB_mkt_pub!P93","v":110.37886161466511},{"$f":"B2_PB_mkt_pub!Q93","v":103.44024920520199},{"$f":"B2_PB_mkt_pub!R93","v":99.160020982553078},{"$f":"B2_PB_mkt_pub!S93","v":95.301756623990229},{"$f":"B2_PB_mkt_pub!T93","v":93.006103793357269},{"$f":"B2_PB_mkt_pub!U93","v":90.25762057673299},{"$f":"B2_PB_mkt_pub!V93","v":88.358544048240475},{"$f":"B2_PB_mkt_pub!W93","v":86.815905799481868},{"$f":"B2_PB_mkt_pub!X93","v":84.360029492365101},{"$f":"B2_PB_mkt_pub!Y93","v":81.526983819131473}]
[1,"Primary Balance",{"$f":"$C$54","v":"B2.2 Primary balance Non-Market"},{"$f":"B2_PB_non_mkt_pub!E93","v":126.38394360695807},{"$f":"B2_PB_non_mkt_pub!F93","v":89.896650040336127},{"$f":"B2_PB_non_mkt_pub!G93","v":94.763446085522602},{"$f":"B2_PB_non_mkt_pub!H93","v":100.38728168817671},{"$f":"B2_PB_non_mkt_pub!I93","v":106.91331852348189},{"$f":"B2_PB_non_mkt_pub!J93","v":102.40340694860977},{"$f":"B2_PB_non_mkt_pub!K93","v":102.88978717820007},{"$f":"B2_PB_non_mkt_pub!L93","v":110.14588689820761},{"$f":"B2_PB_non_mkt_pub!M93","v":115.71712461689559},{"$f":"B2_PB_non_mkt_pub!N93","v":119.49079868798665},{"$f":"B2_PB_non_mkt_pub!O93","v":111.58626755054507},{"$f":"B2_PB_non_mkt_pub!P93","v":107.48223735461249},{"$f":"B2_PB_non_mkt_pub!Q93","v":100.46861867267366},{"$f":"B2_PB_non_mkt_pub!R93","v":96.13129912501023},{"$f":"B2_PB_non_mkt_pub!S93","v":92.238226721019274},{"$f":"B2_PB_non_mkt_pub!T93","v":89.929925385508554},{"$f":"B2_PB_non_mkt_pub!U93","v":87.17917798909582},{"$f":"B2_PB_non_mkt_pub!V93","v":85.276199710781484},{"$f":"B2_PB_non_mkt_pub!W93","v":83.722383912002826},{"$f":"B2_PB_non_mkt_pub!X93","v":81.2315801333134},{"$f":"B2_PB_non_mkt_pub!Y93","v":78.374879530083703}]
[0,"Combination",{"$f":"$C$55","v":"B6.1 Combination of B1-B5 Market"},{"$f":"B6_combo_mkt_pub!E93","v":126.38394360695807},{"$f":"B6_combo_mkt_pub!F93","v":89.432063541334614},{"$f":"B6_combo_mkt_pub!G93","v":92.929355333946503},{"$f":"B6_combo_mkt_pub!H93","v":99.08865773319468},{"$f":"B6_combo_mkt_pub!I93","v":105.17807300158321},{"$f":"B6_combo_mkt_pub!J93","v":101.16479722869558},{"$f":"B6_combo_mkt_pub!K93","v":99.106536082475202},{"$f":"B6_combo_mkt_pub!L93","v":100.64357063333938},{"$f":"B6_combo_mkt_pub!M93","v":103.57176160497379},{"$f":"B6_combo_mkt_pub!N93","v":104.92469555599409},{"$f":"B6_combo_mkt_pub!O93","v":93.866857874707705},{"$f":"B6_combo_mkt_pub!P93","v":88.115239609308588},{"$f":"B6_combo_mkt_pub!Q93","v":79.011159409473407},{"$f":"B6_combo_mkt_pub!R93","v":72.222428515367483},{"$f":"B6_combo_mkt_pub!S93","v":66.052235088586968},{"$f":"B6_combo_mkt_pub!T93","v":61.876560739943571},{"$f":"B6_combo_mkt_pub!U93","v":58.123637931240779},{"$f":"B6_combo_mkt_pub!V93","v":55.653559446647847},{"$f":"B6_combo_mkt_pub!W93","v":53.954210680694523},{"$f":"B6_combo_mkt_pub!X93","v":51.438488295348577},{"$f":"B6_combo_mkt_pub!Y93","v":48.807481184047276}]
[1,"Combination",{"$f":"$C$56","v":"B6.2 Combination of B1-B5 Non-Market"},{"$f":"'B6_combo_non-mkt_pub'!E93","v":126.38394360695807},{"$f":"'B6_combo_non-mkt_pub'!F93","v":89.432063541334614},{"$f":"'B6_combo_non-mkt_pub'!G93","v":90.506313732907543},{"$f":"'B6_combo_non-mkt_pub'!H93","v":94.04030081285299},{"$f":"'B6_combo_non-mkt_pub'!I93","v":98.997035841641349},{"$f":"'B6_combo_non-mkt_pub'!J93","v":93.825692064139517},{"$f":"'B6_combo_non-mkt_pub'!K93","v":90.436883480220118},{"$f":"'B6_combo_non-mkt_pub'!L93","v":91.228486091694649},{"$f":"'B6_combo_non-mkt_pub'!M93","v":93.658350201844243},{"$f":"'B6_combo_non-mkt_pub'!N93","v":94.570298156594944},{"$f":"'B6_combo_non-mkt_pub'!O93","v":86.348346659061093},{"$f":"'B6_combo_non-mkt_pub'!P93","v":84.378919652791367},{"$f":"'B6_combo_non-mkt_pub'!Q93","v":76.81001486560794},{"$f":"'B6_combo_non-mkt_pub'!R93","v":71.58644731028653},{"$f":"'B6_combo_non-mkt_pub'!S93","v":67.337923627514499},{"$f":"'B6_combo_non-mkt_pub'!T93","v":64.201917925034849},{"$f":"'B6_combo_non-mkt_pub'!U93","v":61.01226548602444},{"$f":"'B6_combo_non-mkt_pub'!V93","v":59.085801833360449},{"$f":"'B6_combo_non-mkt_pub'!W93","v":57.51931177531079},{"$f":"'B6_combo_non-mkt_pub'!X93","v":54.87910498865179},{"$f":"'B6_combo_non-mkt_pub'!Y93","v":51.828843466472613}]
[null,null,{"$f":"$C$57","v":"Tailored stress tests"}]
[null,null,{"$f":"$C$58","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E94","v":126.38394360695807},{"$f":"'C2_Natural disaster'!F94","v":91.121805875802636},{"$f":"'C2_Natural disaster'!G94","v":98.815005596865575},{"$f":"'C2_Natural disaster'!H94","v":90.235878896105774},{"$f":"'C2_Natural disaster'!I94","v":105.31623390934199},{"$f":"'C2_Natural disaster'!J94","v":93.559093328526828},{"$f":"'C2_Natural disaster'!K94","v":94.296394314328225},{"$f":"'C2_Natural disaster'!L94","v":98.347256191910205},{"$f":"'C2_Natural disaster'!M94","v":100.59256886716986},{"$f":"'C2_Natural disaster'!N94","v":102.61063058567083},{"$f":"'C2_Natural disaster'!O94","v":91.515907212984033},{"$f":"'C2_Natural disaster'!P94","v":88.069866504258414},{"$f":"'C2_Natural disaster'!Q94","v":80.125074572004763},{"$f":"'C2_Natural disaster'!R94","v":73.484777812029165},{"$f":"'C2_Natural disaster'!S94","v":68.256244791354391},{"$f":"'C2_Natural disaster'!T94","v":64.671793834540196},{"$f":"'C2_Natural disaster'!U94","v":60.87425324795025},{"$f":"'C2_Natural disaster'!V94","v":58.467340908370581},{"$f":"'C2_Natural disaster'!W94","v":56.603331148910094},{"$f":"'C2_Natural disaster'!X94","v":53.933453210515388},{"$f":"'C2_Natural disaster'!Y94","v":51.064565870095713}]
[null,null,{"$f":"$C$59","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E95","v":126.38394360695807},{"$f":"'C3_commodity_prices_pub'!F95","v":95.166019476885708},{"$f":"'C3_commodity_prices_pub'!G95","v":90.378059704254497},{"$f":"'C3_commodity_prices_pub'!H95","v":93.111797275765042},{"$f":"'C3_commodity_prices_pub'!I95","v":103.68123174761759},{"$f":"'C3_commodity_prices_pub'!J95","v":98.884351850860753},{"$f":"'C3_commodity_prices_pub'!K95","v":104.49024354960879},{"$f":"'C3_commodity_prices_pub'!L95","v":110.02581748965584},{"$f":"'C3_commodity_prices_pub'!M95","v":116.89445990867448},{"$f":"'C3_commodity_prices_pub'!N95","v":123.86781596367486},{"$f":"'C3_commodity_prices_pub'!O95","v":120.11886604055483},{"$f":"'C3_commodity_prices_pub'!P95","v":121.97753196047141},{"$f":"'C3_commodity_prices_pub'!Q95","v":118.24270167679073},{"$f":"'C3_commodity_prices_pub'!R95","v":116.76296393836796},{"$f":"'C3_commodity_prices_pub'!S95","v":116.21380839951125},{"$f":"'C3_commodity_prices_pub'!T95","v":116.84828519217471},{"$f":"'C3_commodity_prices_pub'!U95","v":117.52748185887312},{"$f":"'C3_commodity_prices_pub'!V95","v":119.35864933582764},{"$f":"'C3_commodity_prices_pub'!W95","v":121.52634875786738},{"$f":"'C3_commodity_prices_pub'!X95","v":122.94492874561422},{"$f":"'C3_commodity_prices_pub'!Y95","v":123.6263059022473}]
[null,null,{"$f":"$C$60","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O107","v":126.38394360695806},{"$f":"'Baseline - public'!P107","v":89.896650040336084},{"$f":"'Baseline - public'!Q107","v":82.010647277079386},{"$f":"'Baseline - public'!R107","v":81.341171103201262},{"$f":"'Baseline - public'!S107","v":88.518784765357836},{"$f":"'Baseline - public'!T107","v":82.522419554901077},{"$f":"'Baseline - public'!U107","v":86.239396387502168},{"$f":"'Baseline - public'!V107","v":89.690966099788824},{"$f":"'Baseline - public'!W107","v":91.127893623311707},{"$f":"'Baseline - public'!X107","v":91.397572950611632},{"$f":"'Baseline - public'!Y107","v":84.212085406956845},{"$f":"'Baseline - public'!Z107","v":82.845940488191971},{"$f":"'Baseline - public'!AA107","v":76.054481529339242},{"$f":"'Baseline - public'!AB107","v":70.707905640038604},{"$f":"'Baseline - public'!AC107","v":66.277653469585672},{"$f":"'Baseline - public'!AD107","v":62.908775539341278},{"$f":"'Baseline - public'!AE107","v":59.83788773474673},{"$f":"'Baseline - public'!AF107","v":57.73358961733517},{"$f":"'Baseline - public'!AG107","v":56.24976981848404},{"$f":"'Baseline - public'!AH107","v":53.716932604895092},{"$f":"'Baseline - public'!AI107","v":50.792959535500103}]
[null,null,{"$f":"C61","v":"Baseline"},{"$f":"D318","v":126.38394360695806},89.896650040336084,81.891547594684681,81.120297013288791,88.086043528659729,81.136512480008832,84.086364224333536,86.821005571956903,89.458560250697943,91.812052460744169,84.404696446435949,82.726268383007977,75.571564491068585,70.634765808513052,66.53491410952364,63.530483438114835,60.439620782916947,58.572479619584918,57.050967452791987,54.445557616228569,51.422994107490098]
[null,null,{"$f":"C62","v":"Historical scenario"},{"$f":"D319","v":126.38394360695807},86.220644156237711,80.529583039335137,77.211275180720492,81.118766004960591,73.782018060779336,74.146142124691863,74.365505694422509,73.911526555754776,73.269268791422462,68.047328508308055,65.376882443966835,61.623241914836498,59.008995442732932,57.020536277024242,55.569748294273005,54.353097920882014,53.537533525802836,52.877815936425186,52.335089341250423,51.706581697060834]
[null,null,{"$f":"C63","v":"MX shock Standard&Tailored"},{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":126.38394360695807},97.313683274799999,94.525522009364096,96.03846636202168,106.89702706789146,101.95828649790792,108.22457222670472,114.9848303656059,121.93356373663136,128.75121209664218,124.31053219340872,125.96709378850716,121.54269777969704,119.66026330281645,118.70877510440458,119.03491316492571,119.34122337295649,120.954753371693,122.96765146815271,124.11170910774746,{"$f":"INDEX($D320:$AA330, MATCH(1, $AA320:$AA330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":124.49451742066162}]
[]
[null,null,{"$f":"C65","v":"MX shock Tailored"},{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(D$35, $D$35:$Y$35, 0))","v":126.38394360695807},95.166019476885708,90.378059704254497,93.111797275765042,103.68123174761759,98.884351850860753,104.49024354960879,110.02581748965584,116.89445990867448,123.86781596367486,120.11886604055483,121.97753196047141,118.24270167679073,116.76296393836796,116.21380839951125,116.84828519217471,117.52748185887312,119.35864933582764,121.52634875786738,122.94492874561422,{"$f":"INDEX($D327:$AC330, MATCH(1, $AC327:$AC330, 0), MATCH(X$35, $D$35:$Y$35, 0))","v":123.6263059022473}]
[]
[{"$f":"$A$69","v":"Most extreme shock 1/"},null,{"$f":"INDEX($B320:$AA330, MATCH(1, $AA$320:$AA$330, 0), 1)","v":"Growth"}]
[{"$f":"$A$70","v":"Most extreme shock"},null,{"$f":"A348&\": \"&C347&\"\"","v":"Most extreme shock: Growth"}]
[]
[null,null,"Debt Service-to-GDP Ratio"]
[null,{"$f":"B239","v":"Baseline"},{"$f":"C239","v":"Baseline"},{"$f":"'Baseline - public'!O109","v":23.827882750836309},{"$f":"'Baseline - public'!P109","v":16.748882052986868},{"$f":"'Baseline - public'!Q109","v":15.535711665313418},{"$f":"'Baseline - public'!R109","v":15.454354363202484},{"$f":"'Baseline - public'!S109","v":16.634834242903022},{"$f":"'Baseline - public'!T109","v":15.20995978605413},{"$f":"'Baseline - public'!U109","v":15.561810248692217},{"$f":"'Baseline - public'!V109","v":15.862062507188293},{"$f":"'Baseline - public'!W109","v":16.163862779832328},{"$f":"'Baseline - public'!X109","v":16.443533979229183},{"$f":"'Baseline - public'!Y109","v":15.014666161899317},{"$f":"'Baseline - public'!Z109","v":14.650312164641361},{"$f":"'Baseline - public'!AA109","v":13.325906690900988},{"$f":"'Baseline - public'!AB109","v":12.40690056365394},{"$f":"'Baseline - public'!AC109","v":11.648217526828855},{"$f":"'Baseline - public'!AD109","v":11.101019341697688},{"$f":"'Baseline - public'!AE109","v":10.531524146698718},{"$f":"'Baseline - public'!AF109","v":10.182814142857222},{"$f":"'Baseline - public'!AG109","v":9.8965894840952995},{"$f":"'Baseline - public'!AH109","v":9.4111398309642578},{"$f":"'Baseline - public'!AI109","v":8.8673682998256442}]
[null,"Historical scenario","A1. Key variables at their historical averages in 2018-2028 2/",{"$f":"A1_Historical_pub!E94","v":23.827882750836309},{"$f":"A1_Historical_pub!F94","v":16.047694732314234},{"$f":"A1_Historical_pub!G94","v":15.247884059697645},{"$f":"A1_Historical_pub!H94","v":14.672571589203013},{"$f":"A1_Historical_pub!I94","v":15.277680349797755},{"$f":"A1_Historical_pub!J94","v":13.795874951330806},{"$f":"A1_Historical_pub!K94","v":13.690752044774715},{"$f":"A1_Historical_pub!L94","v":13.559455459411906},{"$f":"A1_Historical_pub!M94","v":13.33230400268226},{"$f":"A1_Historical_pub!N94","v":13.104319421608558},{"$f":"A1_Historical_pub!O94","v":12.091237824967052},{"$f":"A1_Historical_pub!P94","v":11.567409999146403},{"$f":"A1_Historical_pub!Q94","v":10.858578035372584},{"$f":"A1_Historical_pub!R94","v":10.35904416034052},{"$f":"A1_Historical_pub!S94","v":9.9781858937839232},{"$f":"A1_Historical_pub!T94","v":9.7067175272072479},{"$f":"A1_Historical_pub!U94","v":9.4684872442014143},{"$f":"A1_Historical_pub!V94","v":9.305627093866196},{"$f":"A1_Historical_pub!W94","v":9.171270774199451},{"$f":"A1_Historical_pub!X94","v":9.0452740888891352},{"$f":"A1_Historical_pub!Y94","v":8.9154714768652266}]
[null,"Growth",{"$f":"C241","v":"B1. Real GDP growth"},{"$f":"B1_GDP_pub!E94","v":23.827882750836309},{"$f":"B1_GDP_pub!F94","v":18.168004991691046},{"$f":"B1_GDP_pub!G94","v":17.97215274502442},{"$f":"B1_GDP_pub!H94","v":18.326628773491382},{"$f":"B1_GDP_pub!I94","v":20.212332070700921},{"$f":"B1_GDP_pub!J94","v":19.131006736341501},{"$f":"B1_GDP_pub!K94","v":20.043059183688566},{"$f":"B1_GDP_pub!L94","v":21.018648380340451},{"$f":"B1_GDP_pub!M94","v":22.040422992561048},{"$f":"B1_GDP_pub!N94","v":23.066283124371914},{"$f":"B1_GDP_pub!O94","v":22.118495052796916},{"$f":"B1_GDP_pub!P94","v":22.311803337021395},{"$f":"B1_GDP_pub!Q94","v":21.434972119485018},{"$f":"B1_GDP_pub!R94","v":21.020187201767065},{"$f":"B1_GDP_pub!S94","v":20.783758221250221},{"$f":"B1_GDP_pub!T94","v":20.800729913895967},{"$f":"B1_GDP_pub!U94","v":20.795895206782646},{"$f":"B1_GDP_pub!V94","v":21.028600197456601},{"$f":"B1_GDP_pub!W94","v":21.331594762453058},{"$f":"B1_GDP_pub!X94","v":21.453590305515917},{"$f":"B1_GDP_pub!Y94","v":21.468079843478435}]
[null,"Primary Balance","B2. Primary balance",{"$f":"IF($I$21=$A366, D366, D367)","v":23.827882750836309},16.748882052986872,17.977649928937346,19.124937677601984,20.190319155589787,19.196680434435173,19.041747843012601,20.123482000459411,20.908404051468793,21.400796036786662,19.849968379272092,19.034441661369353,17.716127048739239,16.885331969984804,16.148077193979603,15.713934273370038,15.190856696126303,14.825250665565322,14.523260537037009,14.041214615036322,13.514944711212173]
[null,"Exports","B3. Exports",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O110)","v":23.827882750836309},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P110)","v":16.748882052986868},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q110)","v":15.878205893459592},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R110)","v":16.450476977110032},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S110)","v":17.62419678454641},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T110)","v":16.189618199297833},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U110)","v":17.339765066684979},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V110)","v":19.103284919094055},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W110)","v":19.214950627586877},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X110)","v":19.311569570664798},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y110)","v":17.089182521969509},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z110)","v":15.420151494243987},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA110)","v":14.044920929925176},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB110)","v":13.042944779669977},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC110)","v":12.174712243590475},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD110)","v":11.497498654550146},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE110)","v":10.797061335991803},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF110)","v":10.345572921348914},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG110)","v":9.9829908401265453},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH110)","v":9.4459198579148005},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI110)","v":8.8671863953362742}]
[null,"Non-debt flows","B4. Other flows 3/",{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!O111)","v":23.827882750836309},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!P111)","v":16.748882052986868},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Q111)","v":15.803820042509066},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!R111)","v":15.990781826110664},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!S111)","v":17.167621302146923},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!T111)","v":15.737521021785444},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!U111)","v":16.716366414754468},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!V111)","v":17.59281765823647},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!W111)","v":17.792105167215411},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!X111)","v":17.973081466244327},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Y111)","v":15.966613008249334},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!Z111)","v":15.060941151732864},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AA111)","v":13.706568409909542},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AB111)","v":12.740647826461053},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AC111)","v":11.921082671798032},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AD111)","v":11.302303390960493},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AE111)","v":10.664999142106485},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AF111)","v":10.263383329959543},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AG111)","v":9.9382627999348454},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AH111)","v":9.4270550160954816},{"$f":"IF(Old_New_Scenario=0, 0,'Baseline - public'!AI111)","v":8.8648447940531643}]
[null,"One-time depreciation","B5. Depreciation",{"$f":"B5_depreciation_pub!E94","v":23.827882750836309},{"$f":"B5_depreciation_pub!F94","v":16.522721470948916},{"$f":"B5_depreciation_pub!G94","v":16.087111857010679},{"$f":"B5_depreciation_pub!H94","v":16.293011196179705},{"$f":"B5_depreciation_pub!I94","v":17.680659537297892},{"$f":"B5_depreciation_pub!J94","v":16.287032494596595},{"$f":"B5_depreciation_pub!K94","v":17.077754182223575},{"$f":"B5_depreciation_pub!L94","v":17.587481109799626},{"$f":"B5_depreciation_pub!M94","v":17.705939343142287},{"$f":"B5_depreciation_pub!N94","v":17.988754113236411},{"$f":"B5_depreciation_pub!O94","v":16.674736685498353},{"$f":"B5_depreciation_pub!P94","v":16.555046329578264},{"$f":"B5_depreciation_pub!Q94","v":15.475506448475786},{"$f":"B5_depreciation_pub!R94","v":14.738286710331579},{"$f":"B5_depreciation_pub!S94","v":14.120518381402098},{"$f":"B5_depreciation_pub!T94","v":13.728828794518195},{"$f":"B5_depreciation_pub!U94","v":13.377418157290185},{"$f":"B5_depreciation_pub!V94","v":13.187049738681882},{"$f":"B5_depreciation_pub!W94","v":13.097407390957855},{"$f":"B5_depreciation_pub!X94","v":12.745708319893158},{"$f":"B5_depreciation_pub!Y94","v":12.330004627776534}]
[null,"Combination","B6. Combination of B1-B5",{"$f":"IF($I$21=$A368, D368, D369)","v":23.827882750836309},16.66018491311404,17.170771138926582,17.916344907419504,18.695804725482859,17.58901153035578,16.737326639509977,16.667475237003412,16.922836537329932,16.937635843644138,15.360488602346082,14.943036595466362,13.544322861612805,12.574085908261395,11.788816530003945,11.218354589171415,10.631315208200675,10.272061247572394,9.9778372979726537,9.4860834828551717,8.9373551204563988]
[]
[null,{"$f":"B248","v":"Combined contingent liabilities"},{"$f":"C248","v":"C1. Combined contingent liabilities"},{"$f":"'C1_Combined CL'!E94","v":23.827882750836309},{"$f":"'C1_Combined CL'!F94","v":16.748882052986872},{"$f":"'C1_Combined CL'!G94","v":17.582375358643279},{"$f":"'C1_Combined CL'!H94","v":16.442823833654405},{"$f":"'C1_Combined CL'!I94","v":18.622914839694584},{"$f":"'C1_Combined CL'!J94","v":16.528482425771074},{"$f":"'C1_Combined CL'!K94","v":16.542960763733014},{"$f":"'C1_Combined CL'!L94","v":16.962439203490899},{"$f":"'C1_Combined CL'!M94","v":17.168649687412124},{"$f":"'C1_Combined CL'!N94","v":17.367455181652666},{"$f":"'C1_Combined CL'!O94","v":15.472633517003823},{"$f":"'C1_Combined CL'!P94","v":14.883701916394886},{"$f":"'C1_Combined CL'!Q94","v":13.46931215279295},{"$f":"'C1_Combined CL'!R94","v":12.350170423375728},{"$f":"'C1_Combined CL'!S94","v":11.465749022276546},{"$f":"'C1_Combined CL'!T94","v":10.860379135366165},{"$f":"'C1_Combined CL'!U94","v":10.219353821696327},{"$f":"'C1_Combined CL'!V94","v":9.8192998562105807},{"$f":"'C1_Combined CL'!W94","v":9.5057599056243927},{"$f":"'C1_Combined CL'!X94","v":9.0273010040877324},{"$f":"'C1_Combined CL'!Y94","v":8.5178559818072319}]
[{"$f":"A48","v":0},"Natural disaster",{"$f":"C249","v":"C2. Natural disaster"},{"$f":"IFERROR(IF($I$21=$A361,D371,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A361,E371,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[{"$f":"A49","v":1},"Commodity price",{"$f":"C250","v":"C3. Commodity price"},{"$f":"IFERROR(IF($I$21=$A362,D372,\" \"),\" \")","v":23.827882750836309},{"$f":"IFERROR(IF($I$21=$A362,E372,\" \"),\" \")","v":16.878721091024225},16.336948531448332,16.905753743174873,18.884777583037398,18.095541841627853,19.105555087243207,20.103407853949587,21.122610592602054,22.185891702020477,21.368674331517138,21.602115516937999,20.850787697569679,20.509602284005563,20.345722148338425,20.417716359207386,20.479154436670548,20.750588615324791,21.081170896163179,21.251603388296424,21.318137513583284]
[{"$f":"A50","v":0},"Market financing",{"$f":"C251","v":"C4. Market Financing"},{"$f":"IFERROR(IF($I$21=$A363,D373,\" \"),\" \")","v":" "},{"$f":"IFERROR(IF($I$21=$A363,E373,\" \"),\" \")","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"","A2. Alternative Scenario :[Customize, enter title]",{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!E156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!F156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!G156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!H156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!I156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!J156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!K156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!L156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!M156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!N156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!O156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!P156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Q156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!R156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!S156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!T156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!U156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!V156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!W156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!X156)","v":{"$error":"#N/A"}},{"$f":"IF('Customized Scenario - public'!$C$3=\"No\",NA(),'Customized Scenario - public'!Y156)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"C253","v":"Market/Non-Market categories"}]
[{"$f":"A53","v":0},null,"B2.1 Primary balance Market",{"$f":"B2_PB_mkt_pub!E94","v":23.827882750836309},{"$f":"B2_PB_mkt_pub!F94","v":16.748882052986872},{"$f":"B2_PB_mkt_pub!G94","v":18.13105144662519},{"$f":"B2_PB_mkt_pub!H94","v":19.519458889917189},{"$f":"B2_PB_mkt_pub!I94","v":20.638428496172629},{"$f":"B2_PB_mkt_pub!J94","v":19.685327899215284},{"$f":"B2_PB_mkt_pub!K94","v":19.584208345942873},{"$f":"B2_PB_mkt_pub!L94","v":20.677683336712082},{"$f":"B2_PB_mkt_pub!M94","v":21.449481982923899},{"$f":"B2_PB_mkt_pub!N94","v":21.931015343195654},{"$f":"B2_PB_mkt_pub!O94","v":20.366596478246784},{"$f":"B2_PB_mkt_pub!P94","v":19.547415961587646},{"$f":"B2_PB_mkt_pub!Q94","v":18.240129316827588},{"$f":"B2_PB_mkt_pub!R94","v":17.417322845743758},{"$f":"B2_PB_mkt_pub!S94","v":16.684407077129517},{"$f":"B2_PB_mkt_pub!T94","v":16.251451291280119},{"$f":"B2_PB_mkt_pub!U94","v":15.727271253761813},{"$f":"B2_PB_mkt_pub!V94","v":15.361115626661121},{"$f":"B2_PB_mkt_pub!W94","v":15.059891510136227},{"$f":"B2_PB_mkt_pub!X94","v":14.58198002659949},{"$f":"B2_PB_mkt_pub!Y94","v":14.058492789957267}]
[{"$f":"A54","v":1},null,"B2.2 Primary balance Non-Market",{"$f":"B2_PB_non_mkt_pub!E94","v":23.827882750836309},{"$f":"B2_PB_non_mkt_pub!F94","v":16.748882052986872},{"$f":"B2_PB_non_mkt_pub!G94","v":17.977649928937346},{"$f":"B2_PB_non_mkt_pub!H94","v":19.124937677601984},{"$f":"B2_PB_non_mkt_pub!I94","v":20.190319155589787},{"$f":"B2_PB_non_mkt_pub!J94","v":19.196680434435173},{"$f":"B2_PB_non_mkt_pub!K94","v":19.041747843012601},{"$f":"B2_PB_non_mkt_pub!L94","v":20.123482000459411},{"$f":"B2_PB_non_mkt_pub!M94","v":20.908404051468793},{"$f":"B2_PB_non_mkt_pub!N94","v":21.400796036786662},{"$f":"B2_PB_non_mkt_pub!O94","v":19.849968379272092},{"$f":"B2_PB_non_mkt_pub!P94","v":19.034441661369353},{"$f":"B2_PB_non_mkt_pub!Q94","v":17.716127048739239},{"$f":"B2_PB_non_mkt_pub!R94","v":16.885331969984804},{"$f":"B2_PB_non_mkt_pub!S94","v":16.148077193979603},{"$f":"B2_PB_non_mkt_pub!T94","v":15.713934273370038},{"$f":"B2_PB_non_mkt_pub!U94","v":15.190856696126303},{"$f":"B2_PB_non_mkt_pub!V94","v":14.825250665565322},{"$f":"B2_PB_non_mkt_pub!W94","v":14.523260537037009},{"$f":"B2_PB_non_mkt_pub!X94","v":14.041214615036322},{"$f":"B2_PB_non_mkt_pub!Y94","v":13.514944711212173}]
[0,null,"B6.1 Combination of B1-B5 Market",{"$f":"B6_combo_mkt_pub!E94","v":23.827882750836309},{"$f":"B6_combo_mkt_pub!F94","v":16.66018491311404},{"$f":"B6_combo_mkt_pub!G94","v":17.63046827027059},{"$f":"B6_combo_mkt_pub!H94","v":18.878146422501832},{"$f":"B6_combo_mkt_pub!I94","v":19.863106986209928},{"$f":"B6_combo_mkt_pub!J94","v":18.964835172281333},{"$f":"B6_combo_mkt_pub!K94","v":18.341835794082495},{"$f":"B6_combo_mkt_pub!L94","v":18.387614364319735},{"$f":"B6_combo_mkt_pub!M94","v":18.714060067756375},{"$f":"B6_combo_mkt_pub!N94","v":18.79211886791246},{"$f":"B6_combo_mkt_pub!O94","v":16.697954926866981},{"$f":"B6_combo_mkt_pub!P94","v":15.604718044723471},{"$f":"B6_combo_mkt_pub!Q94","v":13.932462512664223},{"$f":"B6_combo_mkt_pub!R94","v":12.68579535340351},{"$f":"B6_combo_mkt_pub!S94","v":11.563731682066159},{"$f":"B6_combo_mkt_pub!T94","v":10.81203212573206},{"$f":"B6_combo_mkt_pub!U94","v":10.127975268118732},{"$f":"B6_combo_mkt_pub!V94","v":9.6753662223908989},{"$f":"B6_combo_mkt_pub!W94","v":9.3594015487435751},{"$f":"B6_combo_mkt_pub!X94","v":8.8913584560543821},{"$f":"B6_combo_mkt_pub!Y94","v":8.4163520291361049}]
[1,null,"B6.2 Combination of B1-B5 Non-Market",{"$f":"'B6_combo_non-mkt_pub'!E94","v":23.827882750836309},{"$f":"'B6_combo_non-mkt_pub'!F94","v":16.66018491311404},{"$f":"'B6_combo_non-mkt_pub'!G94","v":17.170771138926582},{"$f":"'B6_combo_non-mkt_pub'!H94","v":17.916344907419504},{"$f":"'B6_combo_non-mkt_pub'!I94","v":18.695804725482859},{"$f":"'B6_combo_non-mkt_pub'!J94","v":17.58901153035578},{"$f":"'B6_combo_non-mkt_pub'!K94","v":16.737326639509977},{"$f":"'B6_combo_non-mkt_pub'!L94","v":16.667475237003412},{"$f":"'B6_combo_non-mkt_pub'!M94","v":16.922836537329932},{"$f":"'B6_combo_non-mkt_pub'!N94","v":16.937635843644138},{"$f":"'B6_combo_non-mkt_pub'!O94","v":15.360488602346082},{"$f":"'B6_combo_non-mkt_pub'!P94","v":14.943036595466362},{"$f":"'B6_combo_non-mkt_pub'!Q94","v":13.544322861612805},{"$f":"'B6_combo_non-mkt_pub'!R94","v":12.574085908261395},{"$f":"'B6_combo_non-mkt_pub'!S94","v":11.788816530003945},{"$f":"'B6_combo_non-mkt_pub'!T94","v":11.218354589171415},{"$f":"'B6_combo_non-mkt_pub'!U94","v":10.631315208200675},{"$f":"'B6_combo_non-mkt_pub'!V94","v":10.272061247572394},{"$f":"'B6_combo_non-mkt_pub'!W94","v":9.9778372979726537},{"$f":"'B6_combo_non-mkt_pub'!X94","v":9.4860834828551717},{"$f":"'B6_combo_non-mkt_pub'!Y94","v":8.9373551204563988}]
[null,null,"Tailored stress tests"]
[null,null,{"$f":"C259","v":"C2. Natural disaster"},{"$f":"'C2_Natural disaster'!E95","v":23.72911760457356},{"$f":"'C2_Natural disaster'!F95","v":19.311020732462268},{"$f":"'C2_Natural disaster'!G95","v":17.093970984594328},{"$f":"'C2_Natural disaster'!H95","v":18.348739845574357},{"$f":"'C2_Natural disaster'!I95","v":20.119733661849402},{"$f":"'C2_Natural disaster'!J95","v":17.189791477810079},{"$f":"'C2_Natural disaster'!K95","v":17.568347132689077},{"$f":"'C2_Natural disaster'!L95","v":18.009493480582268},{"$f":"'C2_Natural disaster'!M95","v":18.091359303821985},{"$f":"'C2_Natural disaster'!N95","v":18.354372571142527},{"$f":"'C2_Natural disaster'!O95","v":16.254896555661819},{"$f":"'C2_Natural disaster'!P95","v":15.692512757931061},{"$f":"'C2_Natural disaster'!Q95","v":14.167826277403416},{"$f":"'C2_Natural disaster'!R95","v":12.913371046843881},{"$f":"'C2_Natural disaster'!S95","v":11.992430792341015},{"$f":"'C2_Natural disaster'!T95","v":11.328152849847136},{"$f":"'C2_Natural disaster'!U95","v":10.61910384937978},{"$f":"'C2_Natural disaster'!V95","v":10.182887531033803},{"$f":"'C2_Natural disaster'!W95","v":9.8341146180869572},{"$f":"'C2_Natural disaster'!X95","v":9.3326306479261678},{"$f":"'C2_Natural disaster'!Y95","v":8.8060661222645873}]
[null,null,{"$f":"C260","v":"C3. Commodity price"},{"$f":"'C3_commodity_prices_pub'!E96","v":23.827882750836309},{"$f":"'C3_commodity_prices_pub'!F96","v":16.878721091024225},{"$f":"'C3_commodity_prices_pub'!G96","v":16.336948531448332},{"$f":"'C3_commodity_prices_pub'!H96","v":16.905753743174873},{"$f":"'C3_commodity_prices_pub'!I96","v":18.884777583037398},{"$f":"'C3_commodity_prices_pub'!J96","v":18.095541841627853},{"$f":"'C3_commodity_prices_pub'!K96","v":19.105555087243207},{"$f":"'C3_commodity_prices_pub'!L96","v":20.103407853949587},{"$f":"'C3_commodity_prices_pub'!M96","v":21.122610592602054},{"$f":"'C3_commodity_prices_pub'!N96","v":22.185891702020477},{"$f":"'C3_commodity_prices_pub'!O96","v":21.368674331517138},{"$f":"'C3_commodity_prices_pub'!P96","v":21.602115516937999},{"$f":"'C3_commodity_prices_pub'!Q96","v":20.850787697569679},{"$f":"'C3_commodity_prices_pub'!R96","v":20.509602284005563},{"$f":"'C3_commodity_prices_pub'!S96","v":20.345722148338425},{"$f":"'C3_commodity_prices_pub'!T96","v":20.417716359207386},{"$f":"'C3_commodity_prices_pub'!U96","v":20.479154436670548},{"$f":"'C3_commodity_prices_pub'!V96","v":20.750588615324791},{"$f":"'C3_commodity_prices_pub'!W96","v":21.081170896163179},{"$f":"'C3_commodity_prices_pub'!X96","v":21.251603388296424},{"$f":"'C3_commodity_prices_pub'!Y96","v":21.318137513583284}]
[null,null,{"$f":"C261","v":"C4. Market Financing"},{"$f":"'Baseline - public'!O112","v":23.827882750836309},{"$f":"'Baseline - public'!P112","v":16.748882052986868},{"$f":"'Baseline - public'!Q112","v":15.558306162297066},{"$f":"'Baseline - public'!R112","v":15.496433430721158},{"$f":"'Baseline - public'!S112","v":16.716556368840028},{"$f":"'Baseline - public'!T112","v":15.469763790835735},{"$f":"'Baseline - public'!U112","v":15.960270549498821},{"$f":"'Baseline - public'!V112","v":16.386399826086347},{"$f":"'Baseline - public'!W112","v":16.465487079319232},{"$f":"'Baseline - public'!X112","v":16.369300719805288},{"$f":"'Baseline - public'!Y112","v":14.980402778715296},{"$f":"'Baseline - public'!Z112","v":14.671505356750888},{"$f":"'Baseline - public'!AA112","v":13.411061834039536},{"$f":"'Baseline - public'!AB112","v":12.419747475604352},{"$f":"'Baseline - public'!AC112","v":11.603179099482938},{"$f":"'Baseline - public'!AD112","v":10.992385013172637},{"$f":"'Baseline - public'!AE112","v":10.426672957287181},{"$f":"'Baseline - public'!AF112","v":10.036973279798488},{"$f":"'Baseline - public'!AG112","v":9.7576063180528436},{"$f":"'Baseline - public'!AH112","v":9.2851939840260815},{"$f":"'Baseline - public'!AI112","v":8.7587252951071672}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D35","v":2018},{"$f":"E35","v":2019},2020,2021,2022,2023,2024,2025,{"$f":"L35","v":2026},{"$f":"M35","v":2027},{"$f":"N35","v":2028}]
[null,null,{"$f":"++OFFSET(translation!C1048, 0,LANG)","v":"Debt Accumulation"}]
[null,null,{"$f":"++OFFSET(translation!C1049, 0,LANG)","v":"Rate of Debt Accumulation"},{"$f":"'Baseline - external'!N51","v":5.4573277818252581},{"$f":"'Baseline - external'!O51","v":2.3329583437585062},{"$f":"'Baseline - external'!P51","v":1.174378457280838},{"$f":"'Baseline - external'!Q51","v":1.6034742608934973},{"$f":"'Baseline - external'!R51","v":1.0819319077642127},{"$f":"'Baseline - external'!S51","v":1.906048973374274},{"$f":"'Baseline - external'!T51","v":0.40780676644769515},{"$f":"'Baseline - external'!U51","v":-0.15475382666034451},{"$f":"'Baseline - external'!V51","v":1.062397094871637},{"$f":"'Baseline - external'!W51","v":1.5182189907575436},{"$f":"'Baseline - external'!X51","v":1.8168659503932685}]
[null,null,{"$f":"++OFFSET(translation!C1050, 0,LANG)","v":"Grant element of new borrowing (% right scale)"},{"$f":"Ext_Debt_Data!F388","v":6.0626487881470839},{"$f":"Ext_Debt_Data!G388","v":8.9741056165583046},{"$f":"Ext_Debt_Data!H388","v":9.5686671925121711},{"$f":"Ext_Debt_Data!I388","v":7.6894824384979152},{"$f":"Ext_Debt_Data!J388","v":4.9984158010152537},{"$f":"Ext_Debt_Data!K388","v":2.7818104390802967},{"$f":"Ext_Debt_Data!L388","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M388","v":3.651995709258268},{"$f":"Ext_Debt_Data!N388","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O388","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P388","v":3.1846722714411473}]
[null,null,{"$f":"++OFFSET(translation!C1051, 0,LANG)","v":"Grant-equivalent financing (% of GDP)"},{"$f":"'Baseline - external'!N64","v":1.3810678979291386},{"$f":"'Baseline - external'!O64","v":1.118061487040714},{"$f":"'Baseline - external'!P64","v":0.85919587647400997},{"$f":"'Baseline - external'!Q64","v":0.71868145719625642},{"$f":"'Baseline - external'!R64","v":0.50173151622307266},{"$f":"'Baseline - external'!S64","v":0.30677248440725169},{"$f":"'Baseline - external'!T64","v":0.23670846843723961},{"$f":"'Baseline - external'!U64","v":0.28516063994723095},{"$f":"'Baseline - external'!V64","v":0.2522475547343635},{"$f":"'Baseline - external'!W64","v":0.2249632543026498},{"$f":"'Baseline - external'!X64","v":0.20248206787015044}]

{"sheet":"PV_LC_NR1","index":35,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
["Debt dynamics on LC-denominated locally-issued debt held by non-residents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T4/S4-1","v":3.8765877880203803E-2},3.8765877880202693E-2,3.8765877880201582E-2,3.8765877880202693E-2,3.8765877880206467E-2,{"$f":"AVERAGE(T1:X1)","v":3.8765877880203449E-2},"Average over the past 5 years"]
["(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"]
[{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,{"$f":"ProjectionYear","v":2018},{"$f":"D3+1","v":2019},{"$f":"E3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,"FX (pa)",{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399},{"$f":"X4*(1+$Y$1)","v":11.151497053035882},{"$f":"Y4*(1+$Y$1)","v":11.583794625975319},12.032850593835233,12.499314610506582,12.983861514283722,13.487192304159917,14.010035153969799,14.553146465845948,15.117311964513645,15.703347834006918,16.312101898450386,16.944454848615148,17.601321516023184,18.283652196443533,18.992434024694976,19.72869240274412,20.493492483164992,21.287940710106231,22.11318641999522,22.970423504294924,23.860892136718974,24.785880567403726,25.746726986633004,26.744821460811753,27.781607943489423,28.858586364342422,29.977314799137822,31.139411723817613,32.346558355964497,33.60050108703669]
[null,null,"FX (eop)",{"$f":"'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"'Macro-Debt_Data'!AO59","v":10.939458202656001},{"$f":"X5*(1+$Y$1)","v":11.363535903415752},{"$f":"Y5*(1+$Y$1)","v":11.804053348534874},12.261647839135582,12.736981381877571,13.230741646689861,13.743642961629961,14.276427346309625,14.82986558538226,15.404758343645019,16.001937324368807,16.622266472531958,17.266643224698331,17.935999807348029,18.631304585539034,19.353563463850914,20.103821341637325,20.883163624692664,21.692717795519805,22.533655044470638,23.407191964119214,24.314592309318737,25.257168825488719,26.236285147777295,27.253357773846222,28.309858113132634,29.407314615552217,30.547314982723432,31.731508464911794,32.961608247017203,34.239393927056177]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F103*D4","v":1523.8037730000001},{"$f":"Ext_Debt_Data!G103*E4","v":3749.9999999999995},{"$f":"Ext_Debt_Data!H103*F4","v":4500},{"$f":"Ext_Debt_Data!I103*G4","v":4300},{"$f":"Ext_Debt_Data!J103*H4","v":6040.0000000000009},{"$f":"Ext_Debt_Data!K103*I4","v":7299.9999999999991},{"$f":"Ext_Debt_Data!L103*J4","v":6700},{"$f":"Ext_Debt_Data!M103*K4","v":7000},{"$f":"Ext_Debt_Data!N103*L4","v":8350},{"$f":"Ext_Debt_Data!O103*M4","v":7600},{"$f":"Ext_Debt_Data!P103*N4","v":7400},{"$f":"Ext_Debt_Data!Q103*O4","v":7700},{"$f":"Ext_Debt_Data!R103*P4","v":8000},{"$f":"Ext_Debt_Data!S103*Q4","v":8300},{"$f":"Ext_Debt_Data!T103*R4","v":8600},{"$f":"Ext_Debt_Data!U103*S4","v":8900},{"$f":"Ext_Debt_Data!V103*T4","v":9200},{"$f":"Ext_Debt_Data!W103*U4","v":9500},{"$f":"Ext_Debt_Data!X103*V4","v":9800},{"$f":"Ext_Debt_Data!Y103*W4","v":10100},{"$f":"Ext_Debt_Data!Z103*X4","v":10400}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205},{"$f":"'Macro-Debt_Data'!AF56","v":98436.301756162997},{"$f":"'Macro-Debt_Data'!AG56","v":105250.818711609},{"$f":"'Macro-Debt_Data'!AH56","v":112543.336660972},{"$f":"'Macro-Debt_Data'!AI56","v":120402.58032738499},{"$f":"'Macro-Debt_Data'!AJ56","v":128803.299738773},{"$f":"'Macro-Debt_Data'!AK56","v":137770.805397494},{"$f":"'Macro-Debt_Data'!AL56","v":147422.427493269},{"$f":"'Macro-Debt_Data'!AM56","v":157736.34939089199},{"$f":"'Macro-Debt_Data'!AN56","v":168339.123209307},{"$f":"'Macro-Debt_Data'!AO56","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":1523.8037730000001},3749.9999999999995,4500,4300,6040.0000000000009,7299.9999999999991,6700,7000,8350,7600,7400,7700,8000,8300,8600,8900,9200,9500,9800,10100,10400,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":1523.8037730000001},{"$f":"SUM(D12:E12)","v":5273.8037729999996},{"$f":"SUM(D12:F12)","v":9773.8037729999996},{"$f":"SUM(D12:G12)","v":14073.803773},{"$f":"SUM(D12:H12)","v":20113.803773},{"$f":"SUM(D12:I12)","v":27413.803773},{"$f":"SUM(D12:J12)","v":34113.803773},{"$f":"SUM(D12:K12)","v":41113.803773},{"$f":"SUM(D12:L12)","v":49463.803773},{"$f":"SUM(D12:M12)","v":57063.803773},{"$f":"SUM(D12:N12)","v":64463.803773},{"$f":"SUM(D12:O12)","v":72163.803772999992},{"$f":"SUM(D12:P12)","v":80163.803772999992},{"$f":"SUM(D12:Q12)","v":88463.803772999992},{"$f":"SUM(D12:R12)","v":97063.803772999992},{"$f":"SUM(D12:S12)","v":105963.80377299999},{"$f":"SUM(D12:T12)","v":115163.80377299999},{"$f":"SUM(D12:U12)","v":124663.80377299999},{"$f":"SUM(D12:V12)","v":134463.80377299999},{"$f":"SUM(D12:W12)","v":144563.80377299999},{"$f":"SUM(D12:X12)","v":154963.80377299999},{"$f":"SUM(D12:Y12)","v":154963.80377299999},{"$f":"SUM(D12:Z12)","v":154963.80377299999},{"$f":"SUM(D12:AA12)","v":154963.80377299999},{"$f":"SUM(D12:AB12)","v":154963.80377299999},{"$f":"SUM(D12:AC12)","v":154963.80377299999},{"$f":"SUM(D12:AD12)","v":154963.80377299999},{"$f":"SUM(D12:AE12)","v":154963.80377299999}]
[null,null,"Stock of debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":323.98898469603279},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":1031.9449636855575},1511.7075088308893,1536.7820374810601,1737.0308366363752,2157.3725272548481,2179.6144321648335,2053.3100422696225,2214.7497874201604,2215.4364719607556,2005.7287401117048,1943.7491238797179,1945.5627407870957,1944.5338935444634,1940.87221308272,1934.7756425865368,1926.4310178910182,1916.0146208362912,1903.6927067900635,1889.6220074955065,1873.9502103516229,915.2080908965911,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":323.98898469603279},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":1031.9449636855575},1511.7075088308893,1536.7820374810601,1737.0308366363752,2157.3725272548481,2179.6144321648335,2053.3100422696225,2214.7497874201604,2215.4364719607556,2005.7287401117048,1943.7491238797179,1945.5627407870957,1944.5338935444634,1940.87221308272,1934.7756425865368,1926.4310178910182,1916.0146208362912,1903.6927067900635,1889.6220074955065,1873.9502103516229,915.2080908965911,0,0,0,0,0,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C16","v":1},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},{"$f":"E30+E49+E68+E87+E106+E125+E144+E163+E182+E201+E220+E239+E258+E277+E296+E315+E334+E353+E372+E391+E410","v":46.581433946681848},430.99632625274296,869.12543499249637,951.79889500571664,886.11413711266937,1158.2819861510081,1307.3384766565596,1166.3638684811917,1186.3167913505501,1333.3503347209787,1173.9959890287175,1106.0644375018574,1107.8210109995171,1107.9060384143552,1106.4418347476374,1103.5439136086882,1099.3213245088712,1093.8769744529534,1087.3079345301044,1079.7057321762532,1071.1566297502713,978.60851008013651,0,0,0,0,0]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D16","v":2},"Interest (in USD)",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":46.581433946681848},{"$f":"F31+F50+F69+F88+F107+F126+F145+F164+F183+F202+F221+F240+F259+F278+F297+F316+F335+F354+F373+F392+F411","v":142.61429925762462},198.50395737482947,181.18086198561502,177.48650282133997,200.05390830522134,192.43533651720389,181.28408544526775,195.53739154695285,195.59801803607019,177.0831938758401,171.61109379666902,171.77121568553906,171.68038009441841,171.35709506681155,170.8188367502392,170.08210063870752,169.16245042766889,168.07456458830575,166.83228076332233,165.44863808197999,80.802537529552566,0,0,0,0,0]
["Interest","-","Amortization (in USD)",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},288.38202699511834,670.62147761766698,770.61803302010162,708.6276342913294,958.22807784578674,1114.9031401393556,985.07978303592381,990.77939980359747,1137.7523166849085,996.91279515287761,934.45334370518833,936.04979531397794,936.22565831993677,935.08473968082581,932.72507685844892,929.23922387016376,924.71452402528439,919.23336994179874,912.87345141293076,905.70799166829147,897.80597255058399,0,0,0,0,0]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (1 to 3 years)-LC"},{"$f":"D15/D9*100","v":0.71262619064716215},{"$f":"E15/E9*100","v":2.0963279291836074},2.8596557012685362,2.7240562368883716,2.8735594591918407,3.3125772660101949,3.1065285535671712,2.7284228934802344,2.7500724477066396,2.5714217861688131,2.1778209461009066,1.9746263209832766,1.8485012892089772,1.7278089945051298,1.6119855636028075,1.5021165191501078,1.3982868230558079,1.2996764830261476,1.2068826964369865,1.1225091181840221,1.0412831618267993]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"D3","v":2018}]
[{"$f":"+\"Output \"& C21","v":"Output 2018"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D24+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":1523.8037730000001},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":1523.8037730000001},{"$f":"SUM(D25:E25)","v":1523.8037730000001},{"$f":"SUM(D25:F25)","v":1523.8037730000001},{"$f":"SUM(D25:G25)","v":1523.8037730000001},{"$f":"SUM(D25:H25)","v":1523.8037730000001},{"$f":"SUM(D25:I25)","v":1523.8037730000001},{"$f":"SUM(D25:J25)","v":1523.8037730000001},{"$f":"SUM(D25:K25)","v":1523.8037730000001},{"$f":"SUM(D25:L25)","v":1523.8037730000001},{"$f":"SUM(D25:M25)","v":1523.8037730000001},{"$f":"SUM(D25:N25)","v":1523.8037730000001},{"$f":"SUM(D25:O25)","v":1523.8037730000001},{"$f":"SUM(D25:P25)","v":1523.8037730000001},{"$f":"SUM(D25:Q25)","v":1523.8037730000001},{"$f":"SUM(D25:R25)","v":1523.8037730000001},{"$f":"SUM(D25:S25)","v":1523.8037730000001},{"$f":"SUM(D25:T25)","v":1523.8037730000001},{"$f":"SUM(D25:U25)","v":1523.8037730000001},{"$f":"SUM(D25:V25)","v":1523.8037730000001},{"$f":"SUM(D25:W25)","v":1523.8037730000001},{"$f":"SUM(D25:X25)","v":1523.8037730000001},{"$f":"SUM(D25:Y25)","v":1523.8037730000001},{"$f":"SUM(D25:Z25)","v":1523.8037730000001},{"$f":"SUM(D25:AA25)","v":1523.8037730000001},{"$f":"SUM(D25:AB25)","v":1523.8037730000001},{"$f":"SUM(D25:AC25)","v":1523.8037730000001},{"$f":"SUM(D25:AD25)","v":1523.8037730000001},{"$f":"SUM(D25:AE25)","v":1523.8037730000001}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":323.98898469603279},{"$f":"IF(E28=0,0,E28/E$5)","v":298.1683992952008},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":1523.8037730000001},1523.8037730000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":323.98898469603279},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":298.1683992952008},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":0},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":0},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":0},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":0},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":0},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D31+D32","v":0},46.581433946681848,331.6393310443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":46.581433946681848},{"$f":"$B32*E28/F$4","v":43.257304049267752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},288.38202699511834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,1523.8037730000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":1523.8037730000001}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":1523.8037730000001}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C21+1","v":2019}]
[{"$f":"+\"Output \"& C40","v":"Output 2019"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},{"$f":"F42+1","v":3},{"$f":"G42+1","v":4},{"$f":"H42+1","v":5},{"$f":"I42+1","v":6},{"$f":"J42+1","v":7},{"$f":"K42+1","v":8},{"$f":"L42+1","v":9},{"$f":"M42+1","v":10},{"$f":"N42+1","v":11},{"$f":"O42+1","v":12},{"$f":"P42+1","v":13},{"$f":"Q42+1","v":14},{"$f":"R42+1","v":15},{"$f":"S42+1","v":16},{"$f":"T42+1","v":17},{"$f":"U42+1","v":18},{"$f":"V42+1","v":19},{"$f":"W42+1","v":20},{"$f":"X42+1","v":21},{"$f":"Y42+1","v":22},{"$f":"Z42+1","v":23},{"$f":"AA42+1","v":24},{"$f":"AB42+1","v":25},{"$f":"AC42+1","v":26},{"$f":"AD42+1","v":27},{"$f":"AE42+1","v":28},{"$f":"AF42+1","v":29},{"$f":"AG42+1","v":30},{"$f":"AH42+1","v":31},{"$f":"AI42+1","v":32},{"$f":"AJ42+1","v":33},{"$f":"AK42+1","v":34},{"$f":"AL42+1","v":35},{"$f":"AM42+1","v":36},{"$f":"AN42+1","v":37},{"$f":"AO42+1","v":38},{"$f":"AP42+1","v":39},{"$f":"AQ42+1","v":40},{"$f":"AR42+1","v":41},{"$f":"AS42+1","v":42},{"$f":"AT42+1","v":43},{"$f":"AU42+1","v":44},{"$f":"AV42+1","v":45},{"$f":"AW42+1","v":46},{"$f":"AX42+1","v":47},{"$f":"AY42+1","v":48},{"$f":"AZ42+1","v":49},{"$f":"BA42+1","v":50},{"$f":"BB42+1","v":51},{"$f":"BC42+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D43+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":3749.9999999999995},{"$f":"IF(F43=$C40,F$6,0)","v":0},{"$f":"IF(G43=$C40,G$6,0)","v":0},{"$f":"IF(H43=$C40,H$6,0)","v":0},{"$f":"IF(I43=$C40,I$6,0)","v":0},{"$f":"IF(J43=$C40,J$6,0)","v":0},{"$f":"IF(K43=$C40,K$6,0)","v":0},{"$f":"IF(L43=$C40,L$6,0)","v":0},{"$f":"IF(M43=$C40,M$6,0)","v":0},{"$f":"IF(N43=$C40,N$6,0)","v":0},{"$f":"IF(O43=$C40,O$6,0)","v":0},{"$f":"IF(P43=$C40,P$6,0)","v":0},{"$f":"IF(Q43=$C40,Q$6,0)","v":0},{"$f":"IF(R43=$C40,R$6,0)","v":0},{"$f":"IF(S43=$C40,S$6,0)","v":0},{"$f":"IF(T43=$C40,T$6,0)","v":0},{"$f":"IF(U43=$C40,U$6,0)","v":0},{"$f":"IF(V43=$C40,V$6,0)","v":0},{"$f":"IF(W43=$C40,W$6,0)","v":0},{"$f":"IF(X43=$C40,X$6,0)","v":0},{"$f":"IF(Y43=$C40,Y$6,0)","v":0},{"$f":"IF(Z43=$C40,Z$6,0)","v":0},{"$f":"IF(AA43=$C40,AA$6,0)","v":0},{"$f":"IF(AB43=$C40,AB$6,0)","v":0},{"$f":"IF(AC43=$C40,AC$6,0)","v":0},{"$f":"IF(AD43=$C40,AD$6,0)","v":0},{"$f":"IF(AE43=$C40,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":3749.9999999999995},{"$f":"SUM(D44:F44)","v":3749.9999999999995},{"$f":"SUM(D44:G44)","v":3749.9999999999995},{"$f":"SUM(D44:H44)","v":3749.9999999999995},{"$f":"SUM(D44:I44)","v":3749.9999999999995},{"$f":"SUM(D44:J44)","v":3749.9999999999995},{"$f":"SUM(D44:K44)","v":3749.9999999999995},{"$f":"SUM(D44:L44)","v":3749.9999999999995},{"$f":"SUM(D44:M44)","v":3749.9999999999995},{"$f":"SUM(D44:N44)","v":3749.9999999999995},{"$f":"SUM(D44:O44)","v":3749.9999999999995},{"$f":"SUM(D44:P44)","v":3749.9999999999995},{"$f":"SUM(D44:Q44)","v":3749.9999999999995},{"$f":"SUM(D44:R44)","v":3749.9999999999995},{"$f":"SUM(D44:S44)","v":3749.9999999999995},{"$f":"SUM(D44:T44)","v":3749.9999999999995},{"$f":"SUM(D44:U44)","v":3749.9999999999995},{"$f":"SUM(D44:V44)","v":3749.9999999999995},{"$f":"SUM(D44:W44)","v":3749.9999999999995},{"$f":"SUM(D44:X44)","v":3749.9999999999995},{"$f":"SUM(D44:Y44)","v":3749.9999999999995},{"$f":"SUM(D44:Z44)","v":3749.9999999999995},{"$f":"SUM(D44:AA44)","v":3749.9999999999995},{"$f":"SUM(D44:AB44)","v":3749.9999999999995},{"$f":"SUM(D44:AC44)","v":3749.9999999999995},{"$f":"SUM(D44:AD44)","v":3749.9999999999995},{"$f":"SUM(D44:AE44)","v":3749.9999999999995}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":733.77656439035661},687.13977674131331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":3749.9999999999995},3749.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":733.77656439035661},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":687.13977674131331},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":0},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":0},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":0},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":0},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":0},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,99.356995208356878,764.50848448414035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":99.356995208356878},{"$f":"$B51*F47/G$4","v":93.887006866473399},{"$f":"$B51*G47/H$4","v":0},{"$f":"$B51*H47/I$4","v":0},{"$f":"$B51*I47/J$4","v":0},{"$f":"$B51*J47/K$4","v":0},{"$f":"$B51*K47/L$4","v":0},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,670.62147761766698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,3749.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":3749.9999999999995}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":3749.9999999999995}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C40+1","v":2020}]
[{"$f":"+\"Output \"& C59","v":"Output 2020"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},{"$f":"F61+1","v":3},{"$f":"G61+1","v":4},{"$f":"H61+1","v":5},{"$f":"I61+1","v":6},{"$f":"J61+1","v":7},{"$f":"K61+1","v":8},{"$f":"L61+1","v":9},{"$f":"M61+1","v":10},{"$f":"N61+1","v":11},{"$f":"O61+1","v":12},{"$f":"P61+1","v":13},{"$f":"Q61+1","v":14},{"$f":"R61+1","v":15},{"$f":"S61+1","v":16},{"$f":"T61+1","v":17},{"$f":"U61+1","v":18},{"$f":"V61+1","v":19},{"$f":"W61+1","v":20},{"$f":"X61+1","v":21},{"$f":"Y61+1","v":22},{"$f":"Z61+1","v":23},{"$f":"AA61+1","v":24},{"$f":"AB61+1","v":25},{"$f":"AC61+1","v":26},{"$f":"AD61+1","v":27},{"$f":"AE61+1","v":28},{"$f":"AF61+1","v":29},{"$f":"AG61+1","v":30},{"$f":"AH61+1","v":31},{"$f":"AI61+1","v":32},{"$f":"AJ61+1","v":33},{"$f":"AK61+1","v":34},{"$f":"AL61+1","v":35},{"$f":"AM61+1","v":36},{"$f":"AN61+1","v":37},{"$f":"AO61+1","v":38},{"$f":"AP61+1","v":39},{"$f":"AQ61+1","v":40},{"$f":"AR61+1","v":41},{"$f":"AS61+1","v":42},{"$f":"AT61+1","v":43},{"$f":"AU61+1","v":44},{"$f":"AV61+1","v":45},{"$f":"AW61+1","v":46},{"$f":"AX61+1","v":47},{"$f":"AY61+1","v":48},{"$f":"AZ61+1","v":49},{"$f":"BA61+1","v":50},{"$f":"BB61+1","v":51},{"$f":"BC61+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D62+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},{"$f":"IF(F62=$C59,F$6,0)","v":4500},{"$f":"IF(G62=$C59,G$6,0)","v":0},{"$f":"IF(H62=$C59,H$6,0)","v":0},{"$f":"IF(I62=$C59,I$6,0)","v":0},{"$f":"IF(J62=$C59,J$6,0)","v":0},{"$f":"IF(K62=$C59,K$6,0)","v":0},{"$f":"IF(L62=$C59,L$6,0)","v":0},{"$f":"IF(M62=$C59,M$6,0)","v":0},{"$f":"IF(N62=$C59,N$6,0)","v":0},{"$f":"IF(O62=$C59,O$6,0)","v":0},{"$f":"IF(P62=$C59,P$6,0)","v":0},{"$f":"IF(Q62=$C59,Q$6,0)","v":0},{"$f":"IF(R62=$C59,R$6,0)","v":0},{"$f":"IF(S62=$C59,S$6,0)","v":0},{"$f":"IF(T62=$C59,T$6,0)","v":0},{"$f":"IF(U62=$C59,U$6,0)","v":0},{"$f":"IF(V62=$C59,V$6,0)","v":0},{"$f":"IF(W62=$C59,W$6,0)","v":0},{"$f":"IF(X62=$C59,X$6,0)","v":0},{"$f":"IF(Y62=$C59,Y$6,0)","v":0},{"$f":"IF(Z62=$C59,Z$6,0)","v":0},{"$f":"IF(AA62=$C59,AA$6,0)","v":0},{"$f":"IF(AB62=$C59,AB$6,0)","v":0},{"$f":"IF(AC62=$C59,AC$6,0)","v":0},{"$f":"IF(AD62=$C59,AD$6,0)","v":0},{"$f":"IF(AE62=$C59,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":4500},{"$f":"SUM(D63:G63)","v":4500},{"$f":"SUM(D63:H63)","v":4500},{"$f":"SUM(D63:I63)","v":4500},{"$f":"SUM(D63:J63)","v":4500},{"$f":"SUM(D63:K63)","v":4500},{"$f":"SUM(D63:L63)","v":4500},{"$f":"SUM(D63:M63)","v":4500},{"$f":"SUM(D63:N63)","v":4500},{"$f":"SUM(D63:O63)","v":4500},{"$f":"SUM(D63:P63)","v":4500},{"$f":"SUM(D63:Q63)","v":4500},{"$f":"SUM(D63:R63)","v":4500},{"$f":"SUM(D63:S63)","v":4500},{"$f":"SUM(D63:T63)","v":4500},{"$f":"SUM(D63:U63)","v":4500},{"$f":"SUM(D63:V63)","v":4500},{"$f":"SUM(D63:W63)","v":4500},{"$f":"SUM(D63:X63)","v":4500},{"$f":"SUM(D63:Y63)","v":4500},{"$f":"SUM(D63:Z63)","v":4500},{"$f":"SUM(D63:AA63)","v":4500},{"$f":"SUM(D63:AB63)","v":4500},{"$f":"SUM(D63:AC63)","v":4500},{"$f":"SUM(D63:AD63)","v":4500},{"$f":"SUM(D63:AE63)","v":4500}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},824.567732089576,785.85445098463299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},4500,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":824.567732089576},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":785.85445098463299},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":0},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":0},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":0},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":0},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":0},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,104.61695050835607,870.79837731271482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":104.61695050835607},{"$f":"$B70*G66/H$4","v":100.18034429261321},{"$f":"$B70*H66/I$4","v":0},{"$f":"$B70*I66/J$4","v":0},{"$f":"$B70*J66/K$4","v":0},{"$f":"$B70*K66/L$4","v":0},{"$f":"$B70*L66/M$4","v":0},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,770.61803302010162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4500}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":4500}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C59+1","v":2021}]
[{"$f":"+\"Output \"& C78","v":"Output 2021"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},{"$f":"F80+1","v":3},{"$f":"G80+1","v":4},{"$f":"H80+1","v":5},{"$f":"I80+1","v":6},{"$f":"J80+1","v":7},{"$f":"K80+1","v":8},{"$f":"L80+1","v":9},{"$f":"M80+1","v":10},{"$f":"N80+1","v":11},{"$f":"O80+1","v":12},{"$f":"P80+1","v":13},{"$f":"Q80+1","v":14},{"$f":"R80+1","v":15},{"$f":"S80+1","v":16},{"$f":"T80+1","v":17},{"$f":"U80+1","v":18},{"$f":"V80+1","v":19},{"$f":"W80+1","v":20},{"$f":"X80+1","v":21},{"$f":"Y80+1","v":22},{"$f":"Z80+1","v":23},{"$f":"AA80+1","v":24},{"$f":"AB80+1","v":25},{"$f":"AC80+1","v":26},{"$f":"AD80+1","v":27},{"$f":"AE80+1","v":28},{"$f":"AF80+1","v":29},{"$f":"AG80+1","v":30},{"$f":"AH80+1","v":31},{"$f":"AI80+1","v":32},{"$f":"AJ80+1","v":33},{"$f":"AK80+1","v":34},{"$f":"AL80+1","v":35},{"$f":"AM80+1","v":36},{"$f":"AN80+1","v":37},{"$f":"AO80+1","v":38},{"$f":"AP80+1","v":39},{"$f":"AQ80+1","v":40},{"$f":"AR80+1","v":41},{"$f":"AS80+1","v":42},{"$f":"AT80+1","v":43},{"$f":"AU80+1","v":44},{"$f":"AV80+1","v":45},{"$f":"AW80+1","v":46},{"$f":"AX80+1","v":47},{"$f":"AY80+1","v":48},{"$f":"AZ80+1","v":49},{"$f":"BA80+1","v":50},{"$f":"BB80+1","v":51},{"$f":"BC80+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D81+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},{"$f":"IF(F81=$C78,F$6,0)","v":0},{"$f":"IF(G81=$C78,G$6,0)","v":4300},{"$f":"IF(H81=$C78,H$6,0)","v":0},{"$f":"IF(I81=$C78,I$6,0)","v":0},{"$f":"IF(J81=$C78,J$6,0)","v":0},{"$f":"IF(K81=$C78,K$6,0)","v":0},{"$f":"IF(L81=$C78,L$6,0)","v":0},{"$f":"IF(M81=$C78,M$6,0)","v":0},{"$f":"IF(N81=$C78,N$6,0)","v":0},{"$f":"IF(O81=$C78,O$6,0)","v":0},{"$f":"IF(P81=$C78,P$6,0)","v":0},{"$f":"IF(Q81=$C78,Q$6,0)","v":0},{"$f":"IF(R81=$C78,R$6,0)","v":0},{"$f":"IF(S81=$C78,S$6,0)","v":0},{"$f":"IF(T81=$C78,T$6,0)","v":0},{"$f":"IF(U81=$C78,U$6,0)","v":0},{"$f":"IF(V81=$C78,V$6,0)","v":0},{"$f":"IF(W81=$C78,W$6,0)","v":0},{"$f":"IF(X81=$C78,X$6,0)","v":0},{"$f":"IF(Y81=$C78,Y$6,0)","v":0},{"$f":"IF(Z81=$C78,Z$6,0)","v":0},{"$f":"IF(AA81=$C78,AA$6,0)","v":0},{"$f":"IF(AB81=$C78,AB$6,0)","v":0},{"$f":"IF(AC81=$C78,AC$6,0)","v":0},{"$f":"IF(AD81=$C78,AD$6,0)","v":0},{"$f":"IF(AE81=$C78,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":4300},{"$f":"SUM(D82:H82)","v":4300},{"$f":"SUM(D82:I82)","v":4300},{"$f":"SUM(D82:J82)","v":4300},{"$f":"SUM(D82:K82)","v":4300},{"$f":"SUM(D82:L82)","v":4300},{"$f":"SUM(D82:M82)","v":4300},{"$f":"SUM(D82:N82)","v":4300},{"$f":"SUM(D82:O82)","v":4300},{"$f":"SUM(D82:P82)","v":4300},{"$f":"SUM(D82:Q82)","v":4300},{"$f":"SUM(D82:R82)","v":4300},{"$f":"SUM(D82:S82)","v":4300},{"$f":"SUM(D82:T82)","v":4300},{"$f":"SUM(D82:U82)","v":4300},{"$f":"SUM(D82:V82)","v":4300},{"$f":"SUM(D82:W82)","v":4300},{"$f":"SUM(D82:X82)","v":4300},{"$f":"SUM(D82:Y82)","v":4300},{"$f":"SUM(D82:Z82)","v":4300},{"$f":"SUM(D82:AA82)","v":4300},{"$f":"SUM(D82:AB82)","v":4300},{"$f":"SUM(D82:AC82)","v":4300},{"$f":"SUM(D82:AD82)","v":4300},{"$f":"SUM(D82:AE82)","v":4300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,750.92758649642712,722.36292045806692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,4300,4300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":750.92758649642712},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":722.36292045806692},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":0},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":0},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":0},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":0},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":0},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,81.000517693001797,786.57667406337566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":81.000517693001797},{"$f":"$B89*H85/I$4","v":77.949039772046234},{"$f":"$B89*I85/J$4","v":0},{"$f":"$B89*J85/K$4","v":0},{"$f":"$B89*K85/L$4","v":0},{"$f":"$B89*L85/M$4","v":0},{"$f":"$B89*M85/N$4","v":0},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,708.6276342913294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,4300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":4300}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":4300}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C78+1","v":2022}]
[{"$f":"+\"Output \"& C97","v":"Output 2022"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},{"$f":"F99+1","v":3},{"$f":"G99+1","v":4},{"$f":"H99+1","v":5},{"$f":"I99+1","v":6},{"$f":"J99+1","v":7},{"$f":"K99+1","v":8},{"$f":"L99+1","v":9},{"$f":"M99+1","v":10},{"$f":"N99+1","v":11},{"$f":"O99+1","v":12},{"$f":"P99+1","v":13},{"$f":"Q99+1","v":14},{"$f":"R99+1","v":15},{"$f":"S99+1","v":16},{"$f":"T99+1","v":17},{"$f":"U99+1","v":18},{"$f":"V99+1","v":19},{"$f":"W99+1","v":20},{"$f":"X99+1","v":21},{"$f":"Y99+1","v":22},{"$f":"Z99+1","v":23},{"$f":"AA99+1","v":24},{"$f":"AB99+1","v":25},{"$f":"AC99+1","v":26},{"$f":"AD99+1","v":27},{"$f":"AE99+1","v":28},{"$f":"AF99+1","v":29},{"$f":"AG99+1","v":30},{"$f":"AH99+1","v":31},{"$f":"AI99+1","v":32},{"$f":"AJ99+1","v":33},{"$f":"AK99+1","v":34},{"$f":"AL99+1","v":35},{"$f":"AM99+1","v":36},{"$f":"AN99+1","v":37},{"$f":"AO99+1","v":38},{"$f":"AP99+1","v":39},{"$f":"AQ99+1","v":40},{"$f":"AR99+1","v":41},{"$f":"AS99+1","v":42},{"$f":"AT99+1","v":43},{"$f":"AU99+1","v":44},{"$f":"AV99+1","v":45},{"$f":"AW99+1","v":46},{"$f":"AX99+1","v":47},{"$f":"AY99+1","v":48},{"$f":"AZ99+1","v":49},{"$f":"BA99+1","v":50},{"$f":"BB99+1","v":51},{"$f":"BC99+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D100+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},{"$f":"IF(F100=$C97,F$6,0)","v":0},{"$f":"IF(G100=$C97,G$6,0)","v":0},{"$f":"IF(H100=$C97,H$6,0)","v":6040.0000000000009},{"$f":"IF(I100=$C97,I$6,0)","v":0},{"$f":"IF(J100=$C97,J$6,0)","v":0},{"$f":"IF(K100=$C97,K$6,0)","v":0},{"$f":"IF(L100=$C97,L$6,0)","v":0},{"$f":"IF(M100=$C97,M$6,0)","v":0},{"$f":"IF(N100=$C97,N$6,0)","v":0},{"$f":"IF(O100=$C97,O$6,0)","v":0},{"$f":"IF(P100=$C97,P$6,0)","v":0},{"$f":"IF(Q100=$C97,Q$6,0)","v":0},{"$f":"IF(R100=$C97,R$6,0)","v":0},{"$f":"IF(S100=$C97,S$6,0)","v":0},{"$f":"IF(T100=$C97,T$6,0)","v":0},{"$f":"IF(U100=$C97,U$6,0)","v":0},{"$f":"IF(V100=$C97,V$6,0)","v":0},{"$f":"IF(W100=$C97,W$6,0)","v":0},{"$f":"IF(X100=$C97,X$6,0)","v":0},{"$f":"IF(Y100=$C97,Y$6,0)","v":0},{"$f":"IF(Z100=$C97,Z$6,0)","v":0},{"$f":"IF(AA100=$C97,AA$6,0)","v":0},{"$f":"IF(AB100=$C97,AB$6,0)","v":0},{"$f":"IF(AC100=$C97,AC$6,0)","v":0},{"$f":"IF(AD100=$C97,AD$6,0)","v":0},{"$f":"IF(AE100=$C97,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":6040.0000000000009},{"$f":"SUM(D101:I101)","v":6040.0000000000009},{"$f":"SUM(D101:J101)","v":6040.0000000000009},{"$f":"SUM(D101:K101)","v":6040.0000000000009},{"$f":"SUM(D101:L101)","v":6040.0000000000009},{"$f":"SUM(D101:M101)","v":6040.0000000000009},{"$f":"SUM(D101:N101)","v":6040.0000000000009},{"$f":"SUM(D101:O101)","v":6040.0000000000009},{"$f":"SUM(D101:P101)","v":6040.0000000000009},{"$f":"SUM(D101:Q101)","v":6040.0000000000009},{"$f":"SUM(D101:R101)","v":6040.0000000000009},{"$f":"SUM(D101:S101)","v":6040.0000000000009},{"$f":"SUM(D101:T101)","v":6040.0000000000009},{"$f":"SUM(D101:U101)","v":6040.0000000000009},{"$f":"SUM(D101:V101)","v":6040.0000000000009},{"$f":"SUM(D101:W101)","v":6040.0000000000009},{"$f":"SUM(D101:X101)","v":6040.0000000000009},{"$f":"SUM(D101:Y101)","v":6040.0000000000009},{"$f":"SUM(D101:Z101)","v":6040.0000000000009},{"$f":"SUM(D101:AA101)","v":6040.0000000000009},{"$f":"SUM(D101:AB101)","v":6040.0000000000009},{"$f":"SUM(D101:AC101)","v":6040.0000000000009},{"$f":"SUM(D101:AD101)","v":6040.0000000000009},{"$f":"SUM(D101:AE101)","v":6040.0000000000009}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,1014.6679161783081,976.80135416936162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,6040.0000000000009,6040.0000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":1014.6679161783081},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":976.80135416936162},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":0},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":0},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":0},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":0},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":0},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,99.537463049293734,1054.0508856303654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":99.537463049293734},{"$f":"$B108*I104/J$4","v":95.822807784578671},{"$f":"$B108*J104/K$4","v":0},{"$f":"$B108*K104/L$4","v":0},{"$f":"$B108*L104/M$4","v":0},{"$f":"$B108*M104/N$4","v":0},{"$f":"$B108*N104/O$4","v":0},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,958.22807784578674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,6040.0000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":6040.0000000000009}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":6040.0000000000009}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C97+1","v":2023}]
[{"$f":"+\"Output \"& C116","v":"Output 2023"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},{"$f":"F118+1","v":3},{"$f":"G118+1","v":4},{"$f":"H118+1","v":5},{"$f":"I118+1","v":6},{"$f":"J118+1","v":7},{"$f":"K118+1","v":8},{"$f":"L118+1","v":9},{"$f":"M118+1","v":10},{"$f":"N118+1","v":11},{"$f":"O118+1","v":12},{"$f":"P118+1","v":13},{"$f":"Q118+1","v":14},{"$f":"R118+1","v":15},{"$f":"S118+1","v":16},{"$f":"T118+1","v":17},{"$f":"U118+1","v":18},{"$f":"V118+1","v":19},{"$f":"W118+1","v":20},{"$f":"X118+1","v":21},{"$f":"Y118+1","v":22},{"$f":"Z118+1","v":23},{"$f":"AA118+1","v":24},{"$f":"AB118+1","v":25},{"$f":"AC118+1","v":26},{"$f":"AD118+1","v":27},{"$f":"AE118+1","v":28},{"$f":"AF118+1","v":29},{"$f":"AG118+1","v":30},{"$f":"AH118+1","v":31},{"$f":"AI118+1","v":32},{"$f":"AJ118+1","v":33},{"$f":"AK118+1","v":34},{"$f":"AL118+1","v":35},{"$f":"AM118+1","v":36},{"$f":"AN118+1","v":37},{"$f":"AO118+1","v":38},{"$f":"AP118+1","v":39},{"$f":"AQ118+1","v":40},{"$f":"AR118+1","v":41},{"$f":"AS118+1","v":42},{"$f":"AT118+1","v":43},{"$f":"AU118+1","v":44},{"$f":"AV118+1","v":45},{"$f":"AW118+1","v":46},{"$f":"AX118+1","v":47},{"$f":"AY118+1","v":48},{"$f":"AZ118+1","v":49},{"$f":"BA118+1","v":50},{"$f":"BB118+1","v":51},{"$f":"BC118+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D119+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},{"$f":"IF(F119=$C116,F$6,0)","v":0},{"$f":"IF(G119=$C116,G$6,0)","v":0},{"$f":"IF(H119=$C116,H$6,0)","v":0},{"$f":"IF(I119=$C116,I$6,0)","v":7299.9999999999991},{"$f":"IF(J119=$C116,J$6,0)","v":0},{"$f":"IF(K119=$C116,K$6,0)","v":0},{"$f":"IF(L119=$C116,L$6,0)","v":0},{"$f":"IF(M119=$C116,M$6,0)","v":0},{"$f":"IF(N119=$C116,N$6,0)","v":0},{"$f":"IF(O119=$C116,O$6,0)","v":0},{"$f":"IF(P119=$C116,P$6,0)","v":0},{"$f":"IF(Q119=$C116,Q$6,0)","v":0},{"$f":"IF(R119=$C116,R$6,0)","v":0},{"$f":"IF(S119=$C116,S$6,0)","v":0},{"$f":"IF(T119=$C116,T$6,0)","v":0},{"$f":"IF(U119=$C116,U$6,0)","v":0},{"$f":"IF(V119=$C116,V$6,0)","v":0},{"$f":"IF(W119=$C116,W$6,0)","v":0},{"$f":"IF(X119=$C116,X$6,0)","v":0},{"$f":"IF(Y119=$C116,Y$6,0)","v":0},{"$f":"IF(Z119=$C116,Z$6,0)","v":0},{"$f":"IF(AA119=$C116,AA$6,0)","v":0},{"$f":"IF(AB119=$C116,AB$6,0)","v":0},{"$f":"IF(AC119=$C116,AC$6,0)","v":0},{"$f":"IF(AD119=$C116,AD$6,0)","v":0},{"$f":"IF(AE119=$C116,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":7299.9999999999991},{"$f":"SUM(D120:J120)","v":7299.9999999999991},{"$f":"SUM(D120:K120)","v":7299.9999999999991},{"$f":"SUM(D120:L120)","v":7299.9999999999991},{"$f":"SUM(D120:M120)","v":7299.9999999999991},{"$f":"SUM(D120:N120)","v":7299.9999999999991},{"$f":"SUM(D120:O120)","v":7299.9999999999991},{"$f":"SUM(D120:P120)","v":7299.9999999999991},{"$f":"SUM(D120:Q120)","v":7299.9999999999991},{"$f":"SUM(D120:R120)","v":7299.9999999999991},{"$f":"SUM(D120:S120)","v":7299.9999999999991},{"$f":"SUM(D120:T120)","v":7299.9999999999991},{"$f":"SUM(D120:U120)","v":7299.9999999999991},{"$f":"SUM(D120:V120)","v":7299.9999999999991},{"$f":"SUM(D120:W120)","v":7299.9999999999991},{"$f":"SUM(D120:X120)","v":7299.9999999999991},{"$f":"SUM(D120:Y120)","v":7299.9999999999991},{"$f":"SUM(D120:Z120)","v":7299.9999999999991},{"$f":"SUM(D120:AA120)","v":7299.9999999999991},{"$f":"SUM(D120:AB120)","v":7299.9999999999991},{"$f":"SUM(D120:AC120)","v":7299.9999999999991},{"$f":"SUM(D120:AD120)","v":7299.9999999999991},{"$f":"SUM(D120:AE120)","v":7299.9999999999991}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,1180.5711730854864,1136.5132396288059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,7299.9999999999991,7299.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":1180.5711730854864},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":1136.5132396288059},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":0},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":0},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":0},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":0},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":0},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,104.23110052064266,1215.2444227518977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":104.23110052064266},{"$f":"$B127*J123/K$4","v":100.34128261254202},{"$f":"$B127*K123/L$4","v":0},{"$f":"$B127*L123/M$4","v":0},{"$f":"$B127*M123/N$4","v":0},{"$f":"$B127*N123/O$4","v":0},{"$f":"$B127*O123/P$4","v":0},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,1114.9031401393556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,7299.9999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":7299.9999999999991}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":7299.9999999999991}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C116+1","v":2024}]
[{"$f":"+\"Output \"& C135","v":"Output 2024"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},{"$f":"F137+1","v":3},{"$f":"G137+1","v":4},{"$f":"H137+1","v":5},{"$f":"I137+1","v":6},{"$f":"J137+1","v":7},{"$f":"K137+1","v":8},{"$f":"L137+1","v":9},{"$f":"M137+1","v":10},{"$f":"N137+1","v":11},{"$f":"O137+1","v":12},{"$f":"P137+1","v":13},{"$f":"Q137+1","v":14},{"$f":"R137+1","v":15},{"$f":"S137+1","v":16},{"$f":"T137+1","v":17},{"$f":"U137+1","v":18},{"$f":"V137+1","v":19},{"$f":"W137+1","v":20},{"$f":"X137+1","v":21},{"$f":"Y137+1","v":22},{"$f":"Z137+1","v":23},{"$f":"AA137+1","v":24},{"$f":"AB137+1","v":25},{"$f":"AC137+1","v":26},{"$f":"AD137+1","v":27},{"$f":"AE137+1","v":28},{"$f":"AF137+1","v":29},{"$f":"AG137+1","v":30},{"$f":"AH137+1","v":31},{"$f":"AI137+1","v":32},{"$f":"AJ137+1","v":33},{"$f":"AK137+1","v":34},{"$f":"AL137+1","v":35},{"$f":"AM137+1","v":36},{"$f":"AN137+1","v":37},{"$f":"AO137+1","v":38},{"$f":"AP137+1","v":39},{"$f":"AQ137+1","v":40},{"$f":"AR137+1","v":41},{"$f":"AS137+1","v":42},{"$f":"AT137+1","v":43},{"$f":"AU137+1","v":44},{"$f":"AV137+1","v":45},{"$f":"AW137+1","v":46},{"$f":"AX137+1","v":47},{"$f":"AY137+1","v":48},{"$f":"AZ137+1","v":49},{"$f":"BA137+1","v":50},{"$f":"BB137+1","v":51},{"$f":"BC137+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D138+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},{"$f":"IF(F138=$C135,F$6,0)","v":0},{"$f":"IF(G138=$C135,G$6,0)","v":0},{"$f":"IF(H138=$C135,H$6,0)","v":0},{"$f":"IF(I138=$C135,I$6,0)","v":0},{"$f":"IF(J138=$C135,J$6,0)","v":6700},{"$f":"IF(K138=$C135,K$6,0)","v":0},{"$f":"IF(L138=$C135,L$6,0)","v":0},{"$f":"IF(M138=$C135,M$6,0)","v":0},{"$f":"IF(N138=$C135,N$6,0)","v":0},{"$f":"IF(O138=$C135,O$6,0)","v":0},{"$f":"IF(P138=$C135,P$6,0)","v":0},{"$f":"IF(Q138=$C135,Q$6,0)","v":0},{"$f":"IF(R138=$C135,R$6,0)","v":0},{"$f":"IF(S138=$C135,S$6,0)","v":0},{"$f":"IF(T138=$C135,T$6,0)","v":0},{"$f":"IF(U138=$C135,U$6,0)","v":0},{"$f":"IF(V138=$C135,V$6,0)","v":0},{"$f":"IF(W138=$C135,W$6,0)","v":0},{"$f":"IF(X138=$C135,X$6,0)","v":0},{"$f":"IF(Y138=$C135,Y$6,0)","v":0},{"$f":"IF(Z138=$C135,Z$6,0)","v":0},{"$f":"IF(AA138=$C135,AA$6,0)","v":0},{"$f":"IF(AB138=$C135,AB$6,0)","v":0},{"$f":"IF(AC138=$C135,AC$6,0)","v":0},{"$f":"IF(AD138=$C135,AD$6,0)","v":0},{"$f":"IF(AE138=$C135,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":6700},{"$f":"SUM(D139:K139)","v":6700},{"$f":"SUM(D139:L139)","v":6700},{"$f":"SUM(D139:M139)","v":6700},{"$f":"SUM(D139:N139)","v":6700},{"$f":"SUM(D139:O139)","v":6700},{"$f":"SUM(D139:P139)","v":6700},{"$f":"SUM(D139:Q139)","v":6700},{"$f":"SUM(D139:R139)","v":6700},{"$f":"SUM(D139:S139)","v":6700},{"$f":"SUM(D139:T139)","v":6700},{"$f":"SUM(D139:U139)","v":6700},{"$f":"SUM(D139:V139)","v":6700},{"$f":"SUM(D139:W139)","v":6700},{"$f":"SUM(D139:X139)","v":6700},{"$f":"SUM(D139:Y139)","v":6700},{"$f":"SUM(D139:Z139)","v":6700},{"$f":"SUM(D139:AA139)","v":6700},{"$f":"SUM(D139:AB139)","v":6700},{"$f":"SUM(D139:AC139)","v":6700},{"$f":"SUM(D139:AD139)","v":6700},{"$f":"SUM(D139:AE139)","v":6700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,1043.1011925360276,1004.1735243216403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,6700,6700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":1043.1011925360276},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":1004.1735243216403},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":0},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":0},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":0},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":0},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":0},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,92.094053904661862,1073.736963509157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":92.094053904661862},{"$f":"$B146*K142/L$4","v":88.65718047323314},{"$f":"$B146*L142/M$4","v":0},{"$f":"$B146*M142/N$4","v":0},{"$f":"$B146*N142/O$4","v":0},{"$f":"$B146*O142/P$4","v":0},{"$f":"$B146*P142/Q$4","v":0},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,985.07978303592381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,6700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":6700}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":6700}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C135+1","v":2025}]
[{"$f":"+\"Output \"& C154","v":"Output 2025"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},{"$f":"F156+1","v":3},{"$f":"G156+1","v":4},{"$f":"H156+1","v":5},{"$f":"I156+1","v":6},{"$f":"J156+1","v":7},{"$f":"K156+1","v":8},{"$f":"L156+1","v":9},{"$f":"M156+1","v":10},{"$f":"N156+1","v":11},{"$f":"O156+1","v":12},{"$f":"P156+1","v":13},{"$f":"Q156+1","v":14},{"$f":"R156+1","v":15},{"$f":"S156+1","v":16},{"$f":"T156+1","v":17},{"$f":"U156+1","v":18},{"$f":"V156+1","v":19},{"$f":"W156+1","v":20},{"$f":"X156+1","v":21},{"$f":"Y156+1","v":22},{"$f":"Z156+1","v":23},{"$f":"AA156+1","v":24},{"$f":"AB156+1","v":25},{"$f":"AC156+1","v":26},{"$f":"AD156+1","v":27},{"$f":"AE156+1","v":28},{"$f":"AF156+1","v":29},{"$f":"AG156+1","v":30},{"$f":"AH156+1","v":31},{"$f":"AI156+1","v":32},{"$f":"AJ156+1","v":33},{"$f":"AK156+1","v":34},{"$f":"AL156+1","v":35},{"$f":"AM156+1","v":36},{"$f":"AN156+1","v":37},{"$f":"AO156+1","v":38},{"$f":"AP156+1","v":39},{"$f":"AQ156+1","v":40},{"$f":"AR156+1","v":41},{"$f":"AS156+1","v":42},{"$f":"AT156+1","v":43},{"$f":"AU156+1","v":44},{"$f":"AV156+1","v":45},{"$f":"AW156+1","v":46},{"$f":"AX156+1","v":47},{"$f":"AY156+1","v":48},{"$f":"AZ156+1","v":49},{"$f":"BA156+1","v":50},{"$f":"BB156+1","v":51},{"$f":"BC156+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D157+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},{"$f":"IF(F157=$C154,F$6,0)","v":0},{"$f":"IF(G157=$C154,G$6,0)","v":0},{"$f":"IF(H157=$C154,H$6,0)","v":0},{"$f":"IF(I157=$C154,I$6,0)","v":0},{"$f":"IF(J157=$C154,J$6,0)","v":0},{"$f":"IF(K157=$C154,K$6,0)","v":7000},{"$f":"IF(L157=$C154,L$6,0)","v":0},{"$f":"IF(M157=$C154,M$6,0)","v":0},{"$f":"IF(N157=$C154,N$6,0)","v":0},{"$f":"IF(O157=$C154,O$6,0)","v":0},{"$f":"IF(P157=$C154,P$6,0)","v":0},{"$f":"IF(Q157=$C154,Q$6,0)","v":0},{"$f":"IF(R157=$C154,R$6,0)","v":0},{"$f":"IF(S157=$C154,S$6,0)","v":0},{"$f":"IF(T157=$C154,T$6,0)","v":0},{"$f":"IF(U157=$C154,U$6,0)","v":0},{"$f":"IF(V157=$C154,V$6,0)","v":0},{"$f":"IF(W157=$C154,W$6,0)","v":0},{"$f":"IF(X157=$C154,X$6,0)","v":0},{"$f":"IF(Y157=$C154,Y$6,0)","v":0},{"$f":"IF(Z157=$C154,Z$6,0)","v":0},{"$f":"IF(AA157=$C154,AA$6,0)","v":0},{"$f":"IF(AB157=$C154,AB$6,0)","v":0},{"$f":"IF(AC157=$C154,AC$6,0)","v":0},{"$f":"IF(AD157=$C154,AD$6,0)","v":0},{"$f":"IF(AE157=$C154,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":7000},{"$f":"SUM(D158:L158)","v":7000},{"$f":"SUM(D158:M158)","v":7000},{"$f":"SUM(D158:N158)","v":7000},{"$f":"SUM(D158:O158)","v":7000},{"$f":"SUM(D158:P158)","v":7000},{"$f":"SUM(D158:Q158)","v":7000},{"$f":"SUM(D158:R158)","v":7000},{"$f":"SUM(D158:S158)","v":7000},{"$f":"SUM(D158:T158)","v":7000},{"$f":"SUM(D158:U158)","v":7000},{"$f":"SUM(D158:V158)","v":7000},{"$f":"SUM(D158:W158)","v":7000},{"$f":"SUM(D158:X158)","v":7000},{"$f":"SUM(D158:Y158)","v":7000},{"$f":"SUM(D158:Z158)","v":7000},{"$f":"SUM(D158:AA158)","v":7000},{"$f":"SUM(D158:AB158)","v":7000},{"$f":"SUM(D158:AC158)","v":7000},{"$f":"SUM(D158:AD158)","v":7000},{"$f":"SUM(D158:AE158)","v":7000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,1049.1365179479824,1009.9836164131025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":1049.1365179479824},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":1009.9836164131025},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":0},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":0},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":0},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":0},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":0},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,92.626904972034623,1079.9495457859211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":92.626904972034623},{"$f":"$B165*L161/M$4","v":89.170145982323774},{"$f":"$B165*M161/N$4","v":0},{"$f":"$B165*N161/O$4","v":0},{"$f":"$B165*O161/P$4","v":0},{"$f":"$B165*P161/Q$4","v":0},{"$f":"$B165*Q161/R$4","v":0},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,990.77939980359747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":7000}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":7000}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C154+1","v":2026}]
[{"$f":"+\"Output \"& C173","v":"Output 2026"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},{"$f":"F175+1","v":3},{"$f":"G175+1","v":4},{"$f":"H175+1","v":5},{"$f":"I175+1","v":6},{"$f":"J175+1","v":7},{"$f":"K175+1","v":8},{"$f":"L175+1","v":9},{"$f":"M175+1","v":10},{"$f":"N175+1","v":11},{"$f":"O175+1","v":12},{"$f":"P175+1","v":13},{"$f":"Q175+1","v":14},{"$f":"R175+1","v":15},{"$f":"S175+1","v":16},{"$f":"T175+1","v":17},{"$f":"U175+1","v":18},{"$f":"V175+1","v":19},{"$f":"W175+1","v":20},{"$f":"X175+1","v":21},{"$f":"Y175+1","v":22},{"$f":"Z175+1","v":23},{"$f":"AA175+1","v":24},{"$f":"AB175+1","v":25},{"$f":"AC175+1","v":26},{"$f":"AD175+1","v":27},{"$f":"AE175+1","v":28},{"$f":"AF175+1","v":29},{"$f":"AG175+1","v":30},{"$f":"AH175+1","v":31},{"$f":"AI175+1","v":32},{"$f":"AJ175+1","v":33},{"$f":"AK175+1","v":34},{"$f":"AL175+1","v":35},{"$f":"AM175+1","v":36},{"$f":"AN175+1","v":37},{"$f":"AO175+1","v":38},{"$f":"AP175+1","v":39},{"$f":"AQ175+1","v":40},{"$f":"AR175+1","v":41},{"$f":"AS175+1","v":42},{"$f":"AT175+1","v":43},{"$f":"AU175+1","v":44},{"$f":"AV175+1","v":45},{"$f":"AW175+1","v":46},{"$f":"AX175+1","v":47},{"$f":"AY175+1","v":48},{"$f":"AZ175+1","v":49},{"$f":"BA175+1","v":50},{"$f":"BB175+1","v":51},{"$f":"BC175+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D176+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},{"$f":"IF(F176=$C173,F$6,0)","v":0},{"$f":"IF(G176=$C173,G$6,0)","v":0},{"$f":"IF(H176=$C173,H$6,0)","v":0},{"$f":"IF(I176=$C173,I$6,0)","v":0},{"$f":"IF(J176=$C173,J$6,0)","v":0},{"$f":"IF(K176=$C173,K$6,0)","v":0},{"$f":"IF(L176=$C173,L$6,0)","v":8350},{"$f":"IF(M176=$C173,M$6,0)","v":0},{"$f":"IF(N176=$C173,N$6,0)","v":0},{"$f":"IF(O176=$C173,O$6,0)","v":0},{"$f":"IF(P176=$C173,P$6,0)","v":0},{"$f":"IF(Q176=$C173,Q$6,0)","v":0},{"$f":"IF(R176=$C173,R$6,0)","v":0},{"$f":"IF(S176=$C173,S$6,0)","v":0},{"$f":"IF(T176=$C173,T$6,0)","v":0},{"$f":"IF(U176=$C173,U$6,0)","v":0},{"$f":"IF(V176=$C173,V$6,0)","v":0},{"$f":"IF(W176=$C173,W$6,0)","v":0},{"$f":"IF(X176=$C173,X$6,0)","v":0},{"$f":"IF(Y176=$C173,Y$6,0)","v":0},{"$f":"IF(Z176=$C173,Z$6,0)","v":0},{"$f":"IF(AA176=$C173,AA$6,0)","v":0},{"$f":"IF(AB176=$C173,AB$6,0)","v":0},{"$f":"IF(AC176=$C173,AC$6,0)","v":0},{"$f":"IF(AD176=$C173,AD$6,0)","v":0},{"$f":"IF(AE176=$C173,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":8350},{"$f":"SUM(D177:M177)","v":8350},{"$f":"SUM(D177:N177)","v":8350},{"$f":"SUM(D177:O177)","v":8350},{"$f":"SUM(D177:P177)","v":8350},{"$f":"SUM(D177:Q177)","v":8350},{"$f":"SUM(D177:R177)","v":8350},{"$f":"SUM(D177:S177)","v":8350},{"$f":"SUM(D177:T177)","v":8350},{"$f":"SUM(D177:U177)","v":8350},{"$f":"SUM(D177:V177)","v":8350},{"$f":"SUM(D177:W177)","v":8350},{"$f":"SUM(D177:X177)","v":8350},{"$f":"SUM(D177:Y177)","v":8350},{"$f":"SUM(D177:Z177)","v":8350},{"$f":"SUM(D177:AA177)","v":8350},{"$f":"SUM(D177:AB177)","v":8350},{"$f":"SUM(D177:AC177)","v":8350},{"$f":"SUM(D177:AD177)","v":8350},{"$f":"SUM(D177:AE177)","v":8350}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,1204.7661710070579,1159.80530036817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,8350,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":1204.7661710070579},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":1159.80530036817},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":0},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":0},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":0},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":0},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":0},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,106.36724556462907,1240.1500251865502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":106.36724556462907},{"$f":"$B184*M180/N$4","v":102.39770850164176},{"$f":"$B184*N180/O$4","v":0},{"$f":"$B184*O180/P$4","v":0},{"$f":"$B184*P180/Q$4","v":0},{"$f":"$B184*Q180/R$4","v":0},{"$f":"$B184*R180/S$4","v":0},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,1137.7523166849085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,8350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8350}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":8350}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C173+1","v":2027}]
[{"$f":"+\"Output \"& C192","v":"Output 2027"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},{"$f":"F194+1","v":3},{"$f":"G194+1","v":4},{"$f":"H194+1","v":5},{"$f":"I194+1","v":6},{"$f":"J194+1","v":7},{"$f":"K194+1","v":8},{"$f":"L194+1","v":9},{"$f":"M194+1","v":10},{"$f":"N194+1","v":11},{"$f":"O194+1","v":12},{"$f":"P194+1","v":13},{"$f":"Q194+1","v":14},{"$f":"R194+1","v":15},{"$f":"S194+1","v":16},{"$f":"T194+1","v":17},{"$f":"U194+1","v":18},{"$f":"V194+1","v":19},{"$f":"W194+1","v":20},{"$f":"X194+1","v":21},{"$f":"Y194+1","v":22},{"$f":"Z194+1","v":23},{"$f":"AA194+1","v":24},{"$f":"AB194+1","v":25},{"$f":"AC194+1","v":26},{"$f":"AD194+1","v":27},{"$f":"AE194+1","v":28},{"$f":"AF194+1","v":29},{"$f":"AG194+1","v":30},{"$f":"AH194+1","v":31},{"$f":"AI194+1","v":32},{"$f":"AJ194+1","v":33},{"$f":"AK194+1","v":34},{"$f":"AL194+1","v":35},{"$f":"AM194+1","v":36},{"$f":"AN194+1","v":37},{"$f":"AO194+1","v":38},{"$f":"AP194+1","v":39},{"$f":"AQ194+1","v":40},{"$f":"AR194+1","v":41},{"$f":"AS194+1","v":42},{"$f":"AT194+1","v":43},{"$f":"AU194+1","v":44},{"$f":"AV194+1","v":45},{"$f":"AW194+1","v":46},{"$f":"AX194+1","v":47},{"$f":"AY194+1","v":48},{"$f":"AZ194+1","v":49},{"$f":"BA194+1","v":50},{"$f":"BB194+1","v":51},{"$f":"BC194+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D195+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},{"$f":"IF(F195=$C192,F$6,0)","v":0},{"$f":"IF(G195=$C192,G$6,0)","v":0},{"$f":"IF(H195=$C192,H$6,0)","v":0},{"$f":"IF(I195=$C192,I$6,0)","v":0},{"$f":"IF(J195=$C192,J$6,0)","v":0},{"$f":"IF(K195=$C192,K$6,0)","v":0},{"$f":"IF(L195=$C192,L$6,0)","v":0},{"$f":"IF(M195=$C192,M$6,0)","v":7600},{"$f":"IF(N195=$C192,N$6,0)","v":0},{"$f":"IF(O195=$C192,O$6,0)","v":0},{"$f":"IF(P195=$C192,P$6,0)","v":0},{"$f":"IF(Q195=$C192,Q$6,0)","v":0},{"$f":"IF(R195=$C192,R$6,0)","v":0},{"$f":"IF(S195=$C192,S$6,0)","v":0},{"$f":"IF(T195=$C192,T$6,0)","v":0},{"$f":"IF(U195=$C192,U$6,0)","v":0},{"$f":"IF(V195=$C192,V$6,0)","v":0},{"$f":"IF(W195=$C192,W$6,0)","v":0},{"$f":"IF(X195=$C192,X$6,0)","v":0},{"$f":"IF(Y195=$C192,Y$6,0)","v":0},{"$f":"IF(Z195=$C192,Z$6,0)","v":0},{"$f":"IF(AA195=$C192,AA$6,0)","v":0},{"$f":"IF(AB195=$C192,AB$6,0)","v":0},{"$f":"IF(AC195=$C192,AC$6,0)","v":0},{"$f":"IF(AD195=$C192,AD$6,0)","v":0},{"$f":"IF(AE195=$C192,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":7600},{"$f":"SUM(D196:N196)","v":7600},{"$f":"SUM(D196:O196)","v":7600},{"$f":"SUM(D196:P196)","v":7600},{"$f":"SUM(D196:Q196)","v":7600},{"$f":"SUM(D196:R196)","v":7600},{"$f":"SUM(D196:S196)","v":7600},{"$f":"SUM(D196:T196)","v":7600},{"$f":"SUM(D196:U196)","v":7600},{"$f":"SUM(D196:V196)","v":7600},{"$f":"SUM(D196:W196)","v":7600},{"$f":"SUM(D196:X196)","v":7600},{"$f":"SUM(D196:Y196)","v":7600},{"$f":"SUM(D196:Z196)","v":7600},{"$f":"SUM(D196:AA196)","v":7600},{"$f":"SUM(D196:AB196)","v":7600},{"$f":"SUM(D196:AC196)","v":7600},{"$f":"SUM(D196:AD196)","v":7600},{"$f":"SUM(D196:AE196)","v":7600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,1055.6311715925858,1016.2358949899304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,7600,7600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":1055.6311715925858},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":1016.2358949899304},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":0},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":0},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":0},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":0},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":0},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,93.200309534428428,1086.6349467166365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":93.200309534428428},{"$f":"$B203*N199/O$4","v":89.722151563758985},{"$f":"$B203*O199/P$4","v":0},{"$f":"$B203*P199/Q$4","v":0},{"$f":"$B203*Q199/R$4","v":0},{"$f":"$B203*R199/S$4","v":0},{"$f":"$B203*S199/T$4","v":0},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,996.91279515287761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,7600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":7600}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":7600}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C192+1","v":2028}]
[{"$f":"+\"Output \"& C211","v":"Output 2028"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},{"$f":"F213+1","v":3},{"$f":"G213+1","v":4},{"$f":"H213+1","v":5},{"$f":"I213+1","v":6},{"$f":"J213+1","v":7},{"$f":"K213+1","v":8},{"$f":"L213+1","v":9},{"$f":"M213+1","v":10},{"$f":"N213+1","v":11},{"$f":"O213+1","v":12},{"$f":"P213+1","v":13},{"$f":"Q213+1","v":14},{"$f":"R213+1","v":15},{"$f":"S213+1","v":16},{"$f":"T213+1","v":17},{"$f":"U213+1","v":18},{"$f":"V213+1","v":19},{"$f":"W213+1","v":20},{"$f":"X213+1","v":21},{"$f":"Y213+1","v":22},{"$f":"Z213+1","v":23},{"$f":"AA213+1","v":24},{"$f":"AB213+1","v":25},{"$f":"AC213+1","v":26},{"$f":"AD213+1","v":27},{"$f":"AE213+1","v":28},{"$f":"AF213+1","v":29},{"$f":"AG213+1","v":30},{"$f":"AH213+1","v":31},{"$f":"AI213+1","v":32},{"$f":"AJ213+1","v":33},{"$f":"AK213+1","v":34},{"$f":"AL213+1","v":35},{"$f":"AM213+1","v":36},{"$f":"AN213+1","v":37},{"$f":"AO213+1","v":38},{"$f":"AP213+1","v":39},{"$f":"AQ213+1","v":40},{"$f":"AR213+1","v":41},{"$f":"AS213+1","v":42},{"$f":"AT213+1","v":43},{"$f":"AU213+1","v":44},{"$f":"AV213+1","v":45},{"$f":"AW213+1","v":46},{"$f":"AX213+1","v":47},{"$f":"AY213+1","v":48},{"$f":"AZ213+1","v":49},{"$f":"BA213+1","v":50},{"$f":"BB213+1","v":51},{"$f":"BC213+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D214+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},{"$f":"IF(F214=$C211,F$6,0)","v":0},{"$f":"IF(G214=$C211,G$6,0)","v":0},{"$f":"IF(H214=$C211,H$6,0)","v":0},{"$f":"IF(I214=$C211,I$6,0)","v":0},{"$f":"IF(J214=$C211,J$6,0)","v":0},{"$f":"IF(K214=$C211,K$6,0)","v":0},{"$f":"IF(L214=$C211,L$6,0)","v":0},{"$f":"IF(M214=$C211,M$6,0)","v":0},{"$f":"IF(N214=$C211,N$6,0)","v":7400},{"$f":"IF(O214=$C211,O$6,0)","v":0},{"$f":"IF(P214=$C211,P$6,0)","v":0},{"$f":"IF(Q214=$C211,Q$6,0)","v":0},{"$f":"IF(R214=$C211,R$6,0)","v":0},{"$f":"IF(S214=$C211,S$6,0)","v":0},{"$f":"IF(T214=$C211,T$6,0)","v":0},{"$f":"IF(U214=$C211,U$6,0)","v":0},{"$f":"IF(V214=$C211,V$6,0)","v":0},{"$f":"IF(W214=$C211,W$6,0)","v":0},{"$f":"IF(X214=$C211,X$6,0)","v":0},{"$f":"IF(Y214=$C211,Y$6,0)","v":0},{"$f":"IF(Z214=$C211,Z$6,0)","v":0},{"$f":"IF(AA214=$C211,AA$6,0)","v":0},{"$f":"IF(AB214=$C211,AB$6,0)","v":0},{"$f":"IF(AC214=$C211,AC$6,0)","v":0},{"$f":"IF(AD214=$C211,AD$6,0)","v":0},{"$f":"IF(AE214=$C211,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":7400},{"$f":"SUM(D215:O215)","v":7400},{"$f":"SUM(D215:P215)","v":7400},{"$f":"SUM(D215:Q215)","v":7400},{"$f":"SUM(D215:R215)","v":7400},{"$f":"SUM(D215:S215)","v":7400},{"$f":"SUM(D215:T215)","v":7400},{"$f":"SUM(D215:U215)","v":7400},{"$f":"SUM(D215:V215)","v":7400},{"$f":"SUM(D215:W215)","v":7400},{"$f":"SUM(D215:X215)","v":7400},{"$f":"SUM(D215:Y215)","v":7400},{"$f":"SUM(D215:Z215)","v":7400},{"$f":"SUM(D215:AA215)","v":7400},{"$f":"SUM(D215:AB215)","v":7400},{"$f":"SUM(D215:AC215)","v":7400},{"$f":"SUM(D215:AD215)","v":7400},{"$f":"SUM(D215:AE215)","v":7400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,989.49284512177439,952.56579580860353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,7400,7400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":989.49284512177439},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":952.56579580860353},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":0},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":0},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":0},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":0},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":0},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,87.361042312081111,1018.5541446386553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":87.361042312081111},{"$f":"$B222*O218/P$4","v":84.100800933466942},{"$f":"$B222*P218/Q$4","v":0},{"$f":"$B222*Q218/R$4","v":0},{"$f":"$B222*R218/S$4","v":0},{"$f":"$B222*S218/T$4","v":0},{"$f":"$B222*T218/U$4","v":0},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,934.45334370518833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,7400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7400}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7400}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C211+1","v":2029}]
[{"$f":"+\"Output \"& C230","v":"Output 2029"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},{"$f":"F232+1","v":3},{"$f":"G232+1","v":4},{"$f":"H232+1","v":5},{"$f":"I232+1","v":6},{"$f":"J232+1","v":7},{"$f":"K232+1","v":8},{"$f":"L232+1","v":9},{"$f":"M232+1","v":10},{"$f":"N232+1","v":11},{"$f":"O232+1","v":12},{"$f":"P232+1","v":13},{"$f":"Q232+1","v":14},{"$f":"R232+1","v":15},{"$f":"S232+1","v":16},{"$f":"T232+1","v":17},{"$f":"U232+1","v":18},{"$f":"V232+1","v":19},{"$f":"W232+1","v":20},{"$f":"X232+1","v":21},{"$f":"Y232+1","v":22},{"$f":"Z232+1","v":23},{"$f":"AA232+1","v":24},{"$f":"AB232+1","v":25},{"$f":"AC232+1","v":26},{"$f":"AD232+1","v":27},{"$f":"AE232+1","v":28},{"$f":"AF232+1","v":29},{"$f":"AG232+1","v":30},{"$f":"AH232+1","v":31},{"$f":"AI232+1","v":32},{"$f":"AJ232+1","v":33},{"$f":"AK232+1","v":34},{"$f":"AL232+1","v":35},{"$f":"AM232+1","v":36},{"$f":"AN232+1","v":37},{"$f":"AO232+1","v":38},{"$f":"AP232+1","v":39},{"$f":"AQ232+1","v":40},{"$f":"AR232+1","v":41},{"$f":"AS232+1","v":42},{"$f":"AT232+1","v":43},{"$f":"AU232+1","v":44},{"$f":"AV232+1","v":45},{"$f":"AW232+1","v":46},{"$f":"AX232+1","v":47},{"$f":"AY232+1","v":48},{"$f":"AZ232+1","v":49},{"$f":"BA232+1","v":50},{"$f":"BB232+1","v":51},{"$f":"BC232+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D233+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},{"$f":"IF(F233=$C230,F$6,0)","v":0},{"$f":"IF(G233=$C230,G$6,0)","v":0},{"$f":"IF(H233=$C230,H$6,0)","v":0},{"$f":"IF(I233=$C230,I$6,0)","v":0},{"$f":"IF(J233=$C230,J$6,0)","v":0},{"$f":"IF(K233=$C230,K$6,0)","v":0},{"$f":"IF(L233=$C230,L$6,0)","v":0},{"$f":"IF(M233=$C230,M$6,0)","v":0},{"$f":"IF(N233=$C230,N$6,0)","v":0},{"$f":"IF(O233=$C230,O$6,0)","v":7700},{"$f":"IF(P233=$C230,P$6,0)","v":0},{"$f":"IF(Q233=$C230,Q$6,0)","v":0},{"$f":"IF(R233=$C230,R$6,0)","v":0},{"$f":"IF(S233=$C230,S$6,0)","v":0},{"$f":"IF(T233=$C230,T$6,0)","v":0},{"$f":"IF(U233=$C230,U$6,0)","v":0},{"$f":"IF(V233=$C230,V$6,0)","v":0},{"$f":"IF(W233=$C230,W$6,0)","v":0},{"$f":"IF(X233=$C230,X$6,0)","v":0},{"$f":"IF(Y233=$C230,Y$6,0)","v":0},{"$f":"IF(Z233=$C230,Z$6,0)","v":0},{"$f":"IF(AA233=$C230,AA$6,0)","v":0},{"$f":"IF(AB233=$C230,AB$6,0)","v":0},{"$f":"IF(AC233=$C230,AC$6,0)","v":0},{"$f":"IF(AD233=$C230,AD$6,0)","v":0},{"$f":"IF(AE233=$C230,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":7700},{"$f":"SUM(D234:P234)","v":7700},{"$f":"SUM(D234:Q234)","v":7700},{"$f":"SUM(D234:R234)","v":7700},{"$f":"SUM(D234:S234)","v":7700},{"$f":"SUM(D234:T234)","v":7700},{"$f":"SUM(D234:U234)","v":7700},{"$f":"SUM(D234:V234)","v":7700},{"$f":"SUM(D234:W234)","v":7700},{"$f":"SUM(D234:X234)","v":7700},{"$f":"SUM(D234:Y234)","v":7700},{"$f":"SUM(D234:Z234)","v":7700},{"$f":"SUM(D234:AA234)","v":7700},{"$f":"SUM(D234:AB234)","v":7700},{"$f":"SUM(D234:AC234)","v":7700},{"$f":"SUM(D234:AD234)","v":7700},{"$f":"SUM(D234:AE234)","v":7700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,991.18332807111449,954.19319134144189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,7700,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":991.18332807111449},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":954.19319134144189},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":0},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":0},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":0},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":0},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":0},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,87.510292863202096,1020.294276892236,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":87.510292863202096},{"$f":"$B241*P237/Q$4","v":84.244481578258018},{"$f":"$B241*Q237/R$4","v":0},{"$f":"$B241*R237/S$4","v":0},{"$f":"$B241*S237/T$4","v":0},{"$f":"$B241*T237/U$4","v":0},{"$f":"$B241*U237/V$4","v":0},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,936.04979531397794,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7700}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7700}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C230+1","v":2030}]
[{"$f":"+\"Output \"& C249","v":"Output 2030"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},{"$f":"F251+1","v":3},{"$f":"G251+1","v":4},{"$f":"H251+1","v":5},{"$f":"I251+1","v":6},{"$f":"J251+1","v":7},{"$f":"K251+1","v":8},{"$f":"L251+1","v":9},{"$f":"M251+1","v":10},{"$f":"N251+1","v":11},{"$f":"O251+1","v":12},{"$f":"P251+1","v":13},{"$f":"Q251+1","v":14},{"$f":"R251+1","v":15},{"$f":"S251+1","v":16},{"$f":"T251+1","v":17},{"$f":"U251+1","v":18},{"$f":"V251+1","v":19},{"$f":"W251+1","v":20},{"$f":"X251+1","v":21},{"$f":"Y251+1","v":22},{"$f":"Z251+1","v":23},{"$f":"AA251+1","v":24},{"$f":"AB251+1","v":25},{"$f":"AC251+1","v":26},{"$f":"AD251+1","v":27},{"$f":"AE251+1","v":28},{"$f":"AF251+1","v":29},{"$f":"AG251+1","v":30},{"$f":"AH251+1","v":31},{"$f":"AI251+1","v":32},{"$f":"AJ251+1","v":33},{"$f":"AK251+1","v":34},{"$f":"AL251+1","v":35},{"$f":"AM251+1","v":36},{"$f":"AN251+1","v":37},{"$f":"AO251+1","v":38},{"$f":"AP251+1","v":39},{"$f":"AQ251+1","v":40},{"$f":"AR251+1","v":41},{"$f":"AS251+1","v":42},{"$f":"AT251+1","v":43},{"$f":"AU251+1","v":44},{"$f":"AV251+1","v":45},{"$f":"AW251+1","v":46},{"$f":"AX251+1","v":47},{"$f":"AY251+1","v":48},{"$f":"AZ251+1","v":49},{"$f":"BA251+1","v":50},{"$f":"BB251+1","v":51},{"$f":"BC251+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D252+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},{"$f":"IF(F252=$C249,F$6,0)","v":0},{"$f":"IF(G252=$C249,G$6,0)","v":0},{"$f":"IF(H252=$C249,H$6,0)","v":0},{"$f":"IF(I252=$C249,I$6,0)","v":0},{"$f":"IF(J252=$C249,J$6,0)","v":0},{"$f":"IF(K252=$C249,K$6,0)","v":0},{"$f":"IF(L252=$C249,L$6,0)","v":0},{"$f":"IF(M252=$C249,M$6,0)","v":0},{"$f":"IF(N252=$C249,N$6,0)","v":0},{"$f":"IF(O252=$C249,O$6,0)","v":0},{"$f":"IF(P252=$C249,P$6,0)","v":8000},{"$f":"IF(Q252=$C249,Q$6,0)","v":0},{"$f":"IF(R252=$C249,R$6,0)","v":0},{"$f":"IF(S252=$C249,S$6,0)","v":0},{"$f":"IF(T252=$C249,T$6,0)","v":0},{"$f":"IF(U252=$C249,U$6,0)","v":0},{"$f":"IF(V252=$C249,V$6,0)","v":0},{"$f":"IF(W252=$C249,W$6,0)","v":0},{"$f":"IF(X252=$C249,X$6,0)","v":0},{"$f":"IF(Y252=$C249,Y$6,0)","v":0},{"$f":"IF(Z252=$C249,Z$6,0)","v":0},{"$f":"IF(AA252=$C249,AA$6,0)","v":0},{"$f":"IF(AB252=$C249,AB$6,0)","v":0},{"$f":"IF(AC252=$C249,AC$6,0)","v":0},{"$f":"IF(AD252=$C249,AD$6,0)","v":0},{"$f":"IF(AE252=$C249,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":8000},{"$f":"SUM(D253:Q253)","v":8000},{"$f":"SUM(D253:R253)","v":8000},{"$f":"SUM(D253:S253)","v":8000},{"$f":"SUM(D253:T253)","v":8000},{"$f":"SUM(D253:U253)","v":8000},{"$f":"SUM(D253:V253)","v":8000},{"$f":"SUM(D253:W253)","v":8000},{"$f":"SUM(D253:X253)","v":8000},{"$f":"SUM(D253:Y253)","v":8000},{"$f":"SUM(D253:Z253)","v":8000},{"$f":"SUM(D253:AA253)","v":8000},{"$f":"SUM(D253:AB253)","v":8000},{"$f":"SUM(D253:AC253)","v":8000},{"$f":"SUM(D253:AD253)","v":8000},{"$f":"SUM(D253:AE253)","v":8000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,991.36954944565389,954.37246308930719,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,8000,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":991.36954944565389},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":954.37246308930719},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":0},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":0},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":0},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":0},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":0},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,87.526734107281058,1020.4859675687311,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":87.526734107281058},{"$f":"$B260*Q256/R$4","v":84.260309248794314},{"$f":"$B260*R256/S$4","v":0},{"$f":"$B260*S256/T$4","v":0},{"$f":"$B260*T256/U$4","v":0},{"$f":"$B260*U256/V$4","v":0},{"$f":"$B260*V256/W$4","v":0},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,936.22565831993677,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":8000}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":8000}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C249+1","v":2031}]
[{"$f":"+\"Output \"& C268","v":"Output 2031"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},{"$f":"F270+1","v":3},{"$f":"G270+1","v":4},{"$f":"H270+1","v":5},{"$f":"I270+1","v":6},{"$f":"J270+1","v":7},{"$f":"K270+1","v":8},{"$f":"L270+1","v":9},{"$f":"M270+1","v":10},{"$f":"N270+1","v":11},{"$f":"O270+1","v":12},{"$f":"P270+1","v":13},{"$f":"Q270+1","v":14},{"$f":"R270+1","v":15},{"$f":"S270+1","v":16},{"$f":"T270+1","v":17},{"$f":"U270+1","v":18},{"$f":"V270+1","v":19},{"$f":"W270+1","v":20},{"$f":"X270+1","v":21},{"$f":"Y270+1","v":22},{"$f":"Z270+1","v":23},{"$f":"AA270+1","v":24},{"$f":"AB270+1","v":25},{"$f":"AC270+1","v":26},{"$f":"AD270+1","v":27},{"$f":"AE270+1","v":28},{"$f":"AF270+1","v":29},{"$f":"AG270+1","v":30},{"$f":"AH270+1","v":31},{"$f":"AI270+1","v":32},{"$f":"AJ270+1","v":33},{"$f":"AK270+1","v":34},{"$f":"AL270+1","v":35},{"$f":"AM270+1","v":36},{"$f":"AN270+1","v":37},{"$f":"AO270+1","v":38},{"$f":"AP270+1","v":39},{"$f":"AQ270+1","v":40},{"$f":"AR270+1","v":41},{"$f":"AS270+1","v":42},{"$f":"AT270+1","v":43},{"$f":"AU270+1","v":44},{"$f":"AV270+1","v":45},{"$f":"AW270+1","v":46},{"$f":"AX270+1","v":47},{"$f":"AY270+1","v":48},{"$f":"AZ270+1","v":49},{"$f":"BA270+1","v":50},{"$f":"BB270+1","v":51},{"$f":"BC270+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D271+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},{"$f":"IF(F271=$C268,F$6,0)","v":0},{"$f":"IF(G271=$C268,G$6,0)","v":0},{"$f":"IF(H271=$C268,H$6,0)","v":0},{"$f":"IF(I271=$C268,I$6,0)","v":0},{"$f":"IF(J271=$C268,J$6,0)","v":0},{"$f":"IF(K271=$C268,K$6,0)","v":0},{"$f":"IF(L271=$C268,L$6,0)","v":0},{"$f":"IF(M271=$C268,M$6,0)","v":0},{"$f":"IF(N271=$C268,N$6,0)","v":0},{"$f":"IF(O271=$C268,O$6,0)","v":0},{"$f":"IF(P271=$C268,P$6,0)","v":0},{"$f":"IF(Q271=$C268,Q$6,0)","v":8300},{"$f":"IF(R271=$C268,R$6,0)","v":0},{"$f":"IF(S271=$C268,S$6,0)","v":0},{"$f":"IF(T271=$C268,T$6,0)","v":0},{"$f":"IF(U271=$C268,U$6,0)","v":0},{"$f":"IF(V271=$C268,V$6,0)","v":0},{"$f":"IF(W271=$C268,W$6,0)","v":0},{"$f":"IF(X271=$C268,X$6,0)","v":0},{"$f":"IF(Y271=$C268,Y$6,0)","v":0},{"$f":"IF(Z271=$C268,Z$6,0)","v":0},{"$f":"IF(AA271=$C268,AA$6,0)","v":0},{"$f":"IF(AB271=$C268,AB$6,0)","v":0},{"$f":"IF(AC271=$C268,AC$6,0)","v":0},{"$f":"IF(AD271=$C268,AD$6,0)","v":0},{"$f":"IF(AE271=$C268,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":8300},{"$f":"SUM(D272:R272)","v":8300},{"$f":"SUM(D272:S272)","v":8300},{"$f":"SUM(D272:T272)","v":8300},{"$f":"SUM(D272:U272)","v":8300},{"$f":"SUM(D272:V272)","v":8300},{"$f":"SUM(D272:W272)","v":8300},{"$f":"SUM(D272:X272)","v":8300},{"$f":"SUM(D272:Y272)","v":8300},{"$f":"SUM(D272:Z272)","v":8300},{"$f":"SUM(D272:AA272)","v":8300},{"$f":"SUM(D272:AB272)","v":8300},{"$f":"SUM(D272:AC272)","v":8300},{"$f":"SUM(D272:AD272)","v":8300},{"$f":"SUM(D272:AE272)","v":8300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,990.16143045515628,953.2094300938802,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,8300,8300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":990.16143045515628},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":953.2094300938802},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":0},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":0},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":0},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":0},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":0},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,87.420070845624096,1019.2423662521002,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":87.420070845624096},{"$f":"$B279*R275/S$4","v":84.157626571274321},{"$f":"$B279*S275/T$4","v":0},{"$f":"$B279*T275/U$4","v":0},{"$f":"$B279*U275/V$4","v":0},{"$f":"$B279*V275/W$4","v":0},{"$f":"$B279*W275/X$4","v":0},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,935.08473968082581,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8300,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8300}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8300}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C268+1","v":2032}]
[{"$f":"+\"Output \"& C287","v":"Output 2032"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},{"$f":"F289+1","v":3},{"$f":"G289+1","v":4},{"$f":"H289+1","v":5},{"$f":"I289+1","v":6},{"$f":"J289+1","v":7},{"$f":"K289+1","v":8},{"$f":"L289+1","v":9},{"$f":"M289+1","v":10},{"$f":"N289+1","v":11},{"$f":"O289+1","v":12},{"$f":"P289+1","v":13},{"$f":"Q289+1","v":14},{"$f":"R289+1","v":15},{"$f":"S289+1","v":16},{"$f":"T289+1","v":17},{"$f":"U289+1","v":18},{"$f":"V289+1","v":19},{"$f":"W289+1","v":20},{"$f":"X289+1","v":21},{"$f":"Y289+1","v":22},{"$f":"Z289+1","v":23},{"$f":"AA289+1","v":24},{"$f":"AB289+1","v":25},{"$f":"AC289+1","v":26},{"$f":"AD289+1","v":27},{"$f":"AE289+1","v":28},{"$f":"AF289+1","v":29},{"$f":"AG289+1","v":30},{"$f":"AH289+1","v":31},{"$f":"AI289+1","v":32},{"$f":"AJ289+1","v":33},{"$f":"AK289+1","v":34},{"$f":"AL289+1","v":35},{"$f":"AM289+1","v":36},{"$f":"AN289+1","v":37},{"$f":"AO289+1","v":38},{"$f":"AP289+1","v":39},{"$f":"AQ289+1","v":40},{"$f":"AR289+1","v":41},{"$f":"AS289+1","v":42},{"$f":"AT289+1","v":43},{"$f":"AU289+1","v":44},{"$f":"AV289+1","v":45},{"$f":"AW289+1","v":46},{"$f":"AX289+1","v":47},{"$f":"AY289+1","v":48},{"$f":"AZ289+1","v":49},{"$f":"BA289+1","v":50},{"$f":"BB289+1","v":51},{"$f":"BC289+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D290+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},{"$f":"IF(F290=$C287,F$6,0)","v":0},{"$f":"IF(G290=$C287,G$6,0)","v":0},{"$f":"IF(H290=$C287,H$6,0)","v":0},{"$f":"IF(I290=$C287,I$6,0)","v":0},{"$f":"IF(J290=$C287,J$6,0)","v":0},{"$f":"IF(K290=$C287,K$6,0)","v":0},{"$f":"IF(L290=$C287,L$6,0)","v":0},{"$f":"IF(M290=$C287,M$6,0)","v":0},{"$f":"IF(N290=$C287,N$6,0)","v":0},{"$f":"IF(O290=$C287,O$6,0)","v":0},{"$f":"IF(P290=$C287,P$6,0)","v":0},{"$f":"IF(Q290=$C287,Q$6,0)","v":0},{"$f":"IF(R290=$C287,R$6,0)","v":8600},{"$f":"IF(S290=$C287,S$6,0)","v":0},{"$f":"IF(T290=$C287,T$6,0)","v":0},{"$f":"IF(U290=$C287,U$6,0)","v":0},{"$f":"IF(V290=$C287,V$6,0)","v":0},{"$f":"IF(W290=$C287,W$6,0)","v":0},{"$f":"IF(X290=$C287,X$6,0)","v":0},{"$f":"IF(Y290=$C287,Y$6,0)","v":0},{"$f":"IF(Z290=$C287,Z$6,0)","v":0},{"$f":"IF(AA290=$C287,AA$6,0)","v":0},{"$f":"IF(AB290=$C287,AB$6,0)","v":0},{"$f":"IF(AC290=$C287,AC$6,0)","v":0},{"$f":"IF(AD290=$C287,AD$6,0)","v":0},{"$f":"IF(AE290=$C287,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":8600},{"$f":"SUM(D291:S291)","v":8600},{"$f":"SUM(D291:T291)","v":8600},{"$f":"SUM(D291:U291)","v":8600},{"$f":"SUM(D291:V291)","v":8600},{"$f":"SUM(D291:W291)","v":8600},{"$f":"SUM(D291:X291)","v":8600},{"$f":"SUM(D291:Y291)","v":8600},{"$f":"SUM(D291:Z291)","v":8600},{"$f":"SUM(D291:AA291)","v":8600},{"$f":"SUM(D291:AB291)","v":8600},{"$f":"SUM(D291:AC291)","v":8600},{"$f":"SUM(D291:AD291)","v":8600},{"$f":"SUM(D291:AE291)","v":8600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,987.66278298883969,950.80403007109805,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8600,8600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":987.66278298883969},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":950.80403007109805},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":0},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":0},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":0},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":0},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":0},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.199468495537246,1016.6703337757093,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":87.199468495537246},{"$f":"$B298*S294/T$4","v":83.945256917260394},{"$f":"$B298*T294/U$4","v":0},{"$f":"$B298*U294/V$4","v":0},{"$f":"$B298*V294/W$4","v":0},{"$f":"$B298*W294/X$4","v":0},{"$f":"$B298*X294/Y$4","v":0},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,932.72507685844892,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8600,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8600}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8600}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C287+1","v":2033}]
[{"$f":"+\"Output \"& C306","v":"Output 2033"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},{"$f":"F308+1","v":3},{"$f":"G308+1","v":4},{"$f":"H308+1","v":5},{"$f":"I308+1","v":6},{"$f":"J308+1","v":7},{"$f":"K308+1","v":8},{"$f":"L308+1","v":9},{"$f":"M308+1","v":10},{"$f":"N308+1","v":11},{"$f":"O308+1","v":12},{"$f":"P308+1","v":13},{"$f":"Q308+1","v":14},{"$f":"R308+1","v":15},{"$f":"S308+1","v":16},{"$f":"T308+1","v":17},{"$f":"U308+1","v":18},{"$f":"V308+1","v":19},{"$f":"W308+1","v":20},{"$f":"X308+1","v":21},{"$f":"Y308+1","v":22},{"$f":"Z308+1","v":23},{"$f":"AA308+1","v":24},{"$f":"AB308+1","v":25},{"$f":"AC308+1","v":26},{"$f":"AD308+1","v":27},{"$f":"AE308+1","v":28},{"$f":"AF308+1","v":29},{"$f":"AG308+1","v":30},{"$f":"AH308+1","v":31},{"$f":"AI308+1","v":32},{"$f":"AJ308+1","v":33},{"$f":"AK308+1","v":34},{"$f":"AL308+1","v":35},{"$f":"AM308+1","v":36},{"$f":"AN308+1","v":37},{"$f":"AO308+1","v":38},{"$f":"AP308+1","v":39},{"$f":"AQ308+1","v":40},{"$f":"AR308+1","v":41},{"$f":"AS308+1","v":42},{"$f":"AT308+1","v":43},{"$f":"AU308+1","v":44},{"$f":"AV308+1","v":45},{"$f":"AW308+1","v":46},{"$f":"AX308+1","v":47},{"$f":"AY308+1","v":48},{"$f":"AZ308+1","v":49},{"$f":"BA308+1","v":50},{"$f":"BB308+1","v":51},{"$f":"BC308+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D309+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},{"$f":"IF(F309=$C306,F$6,0)","v":0},{"$f":"IF(G309=$C306,G$6,0)","v":0},{"$f":"IF(H309=$C306,H$6,0)","v":0},{"$f":"IF(I309=$C306,I$6,0)","v":0},{"$f":"IF(J309=$C306,J$6,0)","v":0},{"$f":"IF(K309=$C306,K$6,0)","v":0},{"$f":"IF(L309=$C306,L$6,0)","v":0},{"$f":"IF(M309=$C306,M$6,0)","v":0},{"$f":"IF(N309=$C306,N$6,0)","v":0},{"$f":"IF(O309=$C306,O$6,0)","v":0},{"$f":"IF(P309=$C306,P$6,0)","v":0},{"$f":"IF(Q309=$C306,Q$6,0)","v":0},{"$f":"IF(R309=$C306,R$6,0)","v":0},{"$f":"IF(S309=$C306,S$6,0)","v":8900},{"$f":"IF(T309=$C306,T$6,0)","v":0},{"$f":"IF(U309=$C306,U$6,0)","v":0},{"$f":"IF(V309=$C306,V$6,0)","v":0},{"$f":"IF(W309=$C306,W$6,0)","v":0},{"$f":"IF(X309=$C306,X$6,0)","v":0},{"$f":"IF(Y309=$C306,Y$6,0)","v":0},{"$f":"IF(Z309=$C306,Z$6,0)","v":0},{"$f":"IF(AA309=$C306,AA$6,0)","v":0},{"$f":"IF(AB309=$C306,AB$6,0)","v":0},{"$f":"IF(AC309=$C306,AC$6,0)","v":0},{"$f":"IF(AD309=$C306,AD$6,0)","v":0},{"$f":"IF(AE309=$C306,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":8900},{"$f":"SUM(D310:T310)","v":8900},{"$f":"SUM(D310:U310)","v":8900},{"$f":"SUM(D310:V310)","v":8900},{"$f":"SUM(D310:W310)","v":8900},{"$f":"SUM(D310:X310)","v":8900},{"$f":"SUM(D310:Y310)","v":8900},{"$f":"SUM(D310:Z310)","v":8900},{"$f":"SUM(D310:AA310)","v":8900},{"$f":"SUM(D310:AB310)","v":8900},{"$f":"SUM(D310:AC310)","v":8900},{"$f":"SUM(D310:AD310)","v":8900},{"$f":"SUM(D310:AE310)","v":8900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,983.97161251543866,947.25061100718574,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8900,8900,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":983.97161251543866},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":947.25061100718574},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":0},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":0},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":0},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":0},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":0},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.873579832978791,1012.8707540184785,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":86.873579832978791},{"$f":"$B317*T313/U$4","v":83.631530148314738},{"$f":"$B317*U313/V$4","v":0},{"$f":"$B317*V313/W$4","v":0},{"$f":"$B317*W313/X$4","v":0},{"$f":"$B317*X313/Y$4","v":0},{"$f":"$B317*Y313/Z$4","v":0},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,929.23922387016376,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8900,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8900}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8900}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C306+1","v":2034}]
[{"$f":"+\"Output \"& C325","v":"Output 2034"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},{"$f":"F327+1","v":3},{"$f":"G327+1","v":4},{"$f":"H327+1","v":5},{"$f":"I327+1","v":6},{"$f":"J327+1","v":7},{"$f":"K327+1","v":8},{"$f":"L327+1","v":9},{"$f":"M327+1","v":10},{"$f":"N327+1","v":11},{"$f":"O327+1","v":12},{"$f":"P327+1","v":13},{"$f":"Q327+1","v":14},{"$f":"R327+1","v":15},{"$f":"S327+1","v":16},{"$f":"T327+1","v":17},{"$f":"U327+1","v":18},{"$f":"V327+1","v":19},{"$f":"W327+1","v":20},{"$f":"X327+1","v":21},{"$f":"Y327+1","v":22},{"$f":"Z327+1","v":23},{"$f":"AA327+1","v":24},{"$f":"AB327+1","v":25},{"$f":"AC327+1","v":26},{"$f":"AD327+1","v":27},{"$f":"AE327+1","v":28},{"$f":"AF327+1","v":29},{"$f":"AG327+1","v":30},{"$f":"AH327+1","v":31},{"$f":"AI327+1","v":32},{"$f":"AJ327+1","v":33},{"$f":"AK327+1","v":34},{"$f":"AL327+1","v":35},{"$f":"AM327+1","v":36},{"$f":"AN327+1","v":37},{"$f":"AO327+1","v":38},{"$f":"AP327+1","v":39},{"$f":"AQ327+1","v":40},{"$f":"AR327+1","v":41},{"$f":"AS327+1","v":42},{"$f":"AT327+1","v":43},{"$f":"AU327+1","v":44},{"$f":"AV327+1","v":45},{"$f":"AW327+1","v":46},{"$f":"AX327+1","v":47},{"$f":"AY327+1","v":48},{"$f":"AZ327+1","v":49},{"$f":"BA327+1","v":50},{"$f":"BB327+1","v":51},{"$f":"BC327+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D328+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},{"$f":"IF(F328=$C325,F$6,0)","v":0},{"$f":"IF(G328=$C325,G$6,0)","v":0},{"$f":"IF(H328=$C325,H$6,0)","v":0},{"$f":"IF(I328=$C325,I$6,0)","v":0},{"$f":"IF(J328=$C325,J$6,0)","v":0},{"$f":"IF(K328=$C325,K$6,0)","v":0},{"$f":"IF(L328=$C325,L$6,0)","v":0},{"$f":"IF(M328=$C325,M$6,0)","v":0},{"$f":"IF(N328=$C325,N$6,0)","v":0},{"$f":"IF(O328=$C325,O$6,0)","v":0},{"$f":"IF(P328=$C325,P$6,0)","v":0},{"$f":"IF(Q328=$C325,Q$6,0)","v":0},{"$f":"IF(R328=$C325,R$6,0)","v":0},{"$f":"IF(S328=$C325,S$6,0)","v":0},{"$f":"IF(T328=$C325,T$6,0)","v":9200},{"$f":"IF(U328=$C325,U$6,0)","v":0},{"$f":"IF(V328=$C325,V$6,0)","v":0},{"$f":"IF(W328=$C325,W$6,0)","v":0},{"$f":"IF(X328=$C325,X$6,0)","v":0},{"$f":"IF(Y328=$C325,Y$6,0)","v":0},{"$f":"IF(Z328=$C325,Z$6,0)","v":0},{"$f":"IF(AA328=$C325,AA$6,0)","v":0},{"$f":"IF(AB328=$C325,AB$6,0)","v":0},{"$f":"IF(AC328=$C325,AC$6,0)","v":0},{"$f":"IF(AD328=$C325,AD$6,0)","v":0},{"$f":"IF(AE328=$C325,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":9200},{"$f":"SUM(D329:U329)","v":9200},{"$f":"SUM(D329:V329)","v":9200},{"$f":"SUM(D329:W329)","v":9200},{"$f":"SUM(D329:X329)","v":9200},{"$f":"SUM(D329:Y329)","v":9200},{"$f":"SUM(D329:Z329)","v":9200},{"$f":"SUM(D329:AA329)","v":9200},{"$f":"SUM(D329:AB329)","v":9200},{"$f":"SUM(D329:AC329)","v":9200},{"$f":"SUM(D329:AD329)","v":9200},{"$f":"SUM(D329:AE329)","v":9200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,979.18040688383246,942.63820918149088,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9200,9200,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":979.18040688383246},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":942.63820918149088},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":0},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":0},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":0},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":0},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":0},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.450570490392764,1007.93883118756,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":86.450570490392764},{"$f":"$B336*U332/V$4","v":83.224307162275593},{"$f":"$B336*V332/W$4","v":0},{"$f":"$B336*W332/X$4","v":0},{"$f":"$B336*X332/Y$4","v":0},{"$f":"$B336*Y332/Z$4","v":0},{"$f":"$B336*Z332/AA$4","v":0},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,924.71452402528439,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9200,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9200}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9200}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C325+1","v":2035}]
[{"$f":"+\"Output \"& C344","v":"Output 2035"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},{"$f":"F346+1","v":3},{"$f":"G346+1","v":4},{"$f":"H346+1","v":5},{"$f":"I346+1","v":6},{"$f":"J346+1","v":7},{"$f":"K346+1","v":8},{"$f":"L346+1","v":9},{"$f":"M346+1","v":10},{"$f":"N346+1","v":11},{"$f":"O346+1","v":12},{"$f":"P346+1","v":13},{"$f":"Q346+1","v":14},{"$f":"R346+1","v":15},{"$f":"S346+1","v":16},{"$f":"T346+1","v":17},{"$f":"U346+1","v":18},{"$f":"V346+1","v":19},{"$f":"W346+1","v":20},{"$f":"X346+1","v":21},{"$f":"Y346+1","v":22},{"$f":"Z346+1","v":23},{"$f":"AA346+1","v":24},{"$f":"AB346+1","v":25},{"$f":"AC346+1","v":26},{"$f":"AD346+1","v":27},{"$f":"AE346+1","v":28},{"$f":"AF346+1","v":29},{"$f":"AG346+1","v":30},{"$f":"AH346+1","v":31},{"$f":"AI346+1","v":32},{"$f":"AJ346+1","v":33},{"$f":"AK346+1","v":34},{"$f":"AL346+1","v":35},{"$f":"AM346+1","v":36},{"$f":"AN346+1","v":37},{"$f":"AO346+1","v":38},{"$f":"AP346+1","v":39},{"$f":"AQ346+1","v":40},{"$f":"AR346+1","v":41},{"$f":"AS346+1","v":42},{"$f":"AT346+1","v":43},{"$f":"AU346+1","v":44},{"$f":"AV346+1","v":45},{"$f":"AW346+1","v":46},{"$f":"AX346+1","v":47},{"$f":"AY346+1","v":48},{"$f":"AZ346+1","v":49},{"$f":"BA346+1","v":50},{"$f":"BB346+1","v":51},{"$f":"BC346+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D347+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},{"$f":"IF(F347=$C344,F$6,0)","v":0},{"$f":"IF(G347=$C344,G$6,0)","v":0},{"$f":"IF(H347=$C344,H$6,0)","v":0},{"$f":"IF(I347=$C344,I$6,0)","v":0},{"$f":"IF(J347=$C344,J$6,0)","v":0},{"$f":"IF(K347=$C344,K$6,0)","v":0},{"$f":"IF(L347=$C344,L$6,0)","v":0},{"$f":"IF(M347=$C344,M$6,0)","v":0},{"$f":"IF(N347=$C344,N$6,0)","v":0},{"$f":"IF(O347=$C344,O$6,0)","v":0},{"$f":"IF(P347=$C344,P$6,0)","v":0},{"$f":"IF(Q347=$C344,Q$6,0)","v":0},{"$f":"IF(R347=$C344,R$6,0)","v":0},{"$f":"IF(S347=$C344,S$6,0)","v":0},{"$f":"IF(T347=$C344,T$6,0)","v":0},{"$f":"IF(U347=$C344,U$6,0)","v":9500},{"$f":"IF(V347=$C344,V$6,0)","v":0},{"$f":"IF(W347=$C344,W$6,0)","v":0},{"$f":"IF(X347=$C344,X$6,0)","v":0},{"$f":"IF(Y347=$C344,Y$6,0)","v":0},{"$f":"IF(Z347=$C344,Z$6,0)","v":0},{"$f":"IF(AA347=$C344,AA$6,0)","v":0},{"$f":"IF(AB347=$C344,AB$6,0)","v":0},{"$f":"IF(AC347=$C344,AC$6,0)","v":0},{"$f":"IF(AD347=$C344,AD$6,0)","v":0},{"$f":"IF(AE347=$C344,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":9500},{"$f":"SUM(D348:V348)","v":9500},{"$f":"SUM(D348:W348)","v":9500},{"$f":"SUM(D348:X348)","v":9500},{"$f":"SUM(D348:Y348)","v":9500},{"$f":"SUM(D348:Z348)","v":9500},{"$f":"SUM(D348:AA348)","v":9500},{"$f":"SUM(D348:AB348)","v":9500},{"$f":"SUM(D348:AC348)","v":9500},{"$f":"SUM(D348:AD348)","v":9500},{"$f":"SUM(D348:AE348)","v":9500}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,973.37641165480034,937.05081422308831,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9500,9500,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":973.37641165480034},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":937.05081422308831},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":0},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":0},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":0},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":0},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":0},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.938143265393279,1001.9643732365606,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":85.938143265393279},{"$f":"$B355*V351/W$4","v":82.731003294761891},{"$f":"$B355*W351/X$4","v":0},{"$f":"$B355*X351/Y$4","v":0},{"$f":"$B355*Y351/Z$4","v":0},{"$f":"$B355*Z351/AA$4","v":0},{"$f":"$B355*AA351/AB$4","v":0},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,919.23336994179874,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9500,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9500}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9500}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C344+1","v":2036}]
[{"$f":"+\"Output \"& C363","v":"Output 2036"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},{"$f":"F365+1","v":3},{"$f":"G365+1","v":4},{"$f":"H365+1","v":5},{"$f":"I365+1","v":6},{"$f":"J365+1","v":7},{"$f":"K365+1","v":8},{"$f":"L365+1","v":9},{"$f":"M365+1","v":10},{"$f":"N365+1","v":11},{"$f":"O365+1","v":12},{"$f":"P365+1","v":13},{"$f":"Q365+1","v":14},{"$f":"R365+1","v":15},{"$f":"S365+1","v":16},{"$f":"T365+1","v":17},{"$f":"U365+1","v":18},{"$f":"V365+1","v":19},{"$f":"W365+1","v":20},{"$f":"X365+1","v":21},{"$f":"Y365+1","v":22},{"$f":"Z365+1","v":23},{"$f":"AA365+1","v":24},{"$f":"AB365+1","v":25},{"$f":"AC365+1","v":26},{"$f":"AD365+1","v":27},{"$f":"AE365+1","v":28},{"$f":"AF365+1","v":29},{"$f":"AG365+1","v":30},{"$f":"AH365+1","v":31},{"$f":"AI365+1","v":32},{"$f":"AJ365+1","v":33},{"$f":"AK365+1","v":34},{"$f":"AL365+1","v":35},{"$f":"AM365+1","v":36},{"$f":"AN365+1","v":37},{"$f":"AO365+1","v":38},{"$f":"AP365+1","v":39},{"$f":"AQ365+1","v":40},{"$f":"AR365+1","v":41},{"$f":"AS365+1","v":42},{"$f":"AT365+1","v":43},{"$f":"AU365+1","v":44},{"$f":"AV365+1","v":45},{"$f":"AW365+1","v":46},{"$f":"AX365+1","v":47},{"$f":"AY365+1","v":48},{"$f":"AZ365+1","v":49},{"$f":"BA365+1","v":50},{"$f":"BB365+1","v":51},{"$f":"BC365+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D366+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},{"$f":"IF(F366=$C363,F$6,0)","v":0},{"$f":"IF(G366=$C363,G$6,0)","v":0},{"$f":"IF(H366=$C363,H$6,0)","v":0},{"$f":"IF(I366=$C363,I$6,0)","v":0},{"$f":"IF(J366=$C363,J$6,0)","v":0},{"$f":"IF(K366=$C363,K$6,0)","v":0},{"$f":"IF(L366=$C363,L$6,0)","v":0},{"$f":"IF(M366=$C363,M$6,0)","v":0},{"$f":"IF(N366=$C363,N$6,0)","v":0},{"$f":"IF(O366=$C363,O$6,0)","v":0},{"$f":"IF(P366=$C363,P$6,0)","v":0},{"$f":"IF(Q366=$C363,Q$6,0)","v":0},{"$f":"IF(R366=$C363,R$6,0)","v":0},{"$f":"IF(S366=$C363,S$6,0)","v":0},{"$f":"IF(T366=$C363,T$6,0)","v":0},{"$f":"IF(U366=$C363,U$6,0)","v":0},{"$f":"IF(V366=$C363,V$6,0)","v":9800},{"$f":"IF(W366=$C363,W$6,0)","v":0},{"$f":"IF(X366=$C363,X$6,0)","v":0},{"$f":"IF(Y366=$C363,Y$6,0)","v":0},{"$f":"IF(Z366=$C363,Z$6,0)","v":0},{"$f":"IF(AA366=$C363,AA$6,0)","v":0},{"$f":"IF(AB366=$C363,AB$6,0)","v":0},{"$f":"IF(AC366=$C363,AC$6,0)","v":0},{"$f":"IF(AD366=$C363,AD$6,0)","v":0},{"$f":"IF(AE366=$C363,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":9800},{"$f":"SUM(D367:W367)","v":9800},{"$f":"SUM(D367:X367)","v":9800},{"$f":"SUM(D367:Y367)","v":9800},{"$f":"SUM(D367:Z367)","v":9800},{"$f":"SUM(D367:AA367)","v":9800},{"$f":"SUM(D367:AB367)","v":9800},{"$f":"SUM(D367:AC367)","v":9800},{"$f":"SUM(D367:AD367)","v":9800},{"$f":"SUM(D367:AE367)","v":9800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,966.64189256697523,930.56762178170675,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9800,9800,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":966.64189256697523},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":930.56762178170675},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":0},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":0},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":0},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":0},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":0},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.343561293543843,995.0320620400945,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":85.343561293543843},{"$f":"$B374*W370/X$4","v":82.158610627163768},{"$f":"$B374*X370/Y$4","v":0},{"$f":"$B374*Y370/Z$4","v":0},{"$f":"$B374*Z370/AA$4","v":0},{"$f":"$B374*AA370/AB$4","v":0},{"$f":"$B374*AB370/AC$4","v":0},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,912.87345141293076,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9800,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9800}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9800}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C363+1","v":2037}]
[{"$f":"+\"Output \"& C382","v":"Output 2037"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},{"$f":"F384+1","v":3},{"$f":"G384+1","v":4},{"$f":"H384+1","v":5},{"$f":"I384+1","v":6},{"$f":"J384+1","v":7},{"$f":"K384+1","v":8},{"$f":"L384+1","v":9},{"$f":"M384+1","v":10},{"$f":"N384+1","v":11},{"$f":"O384+1","v":12},{"$f":"P384+1","v":13},{"$f":"Q384+1","v":14},{"$f":"R384+1","v":15},{"$f":"S384+1","v":16},{"$f":"T384+1","v":17},{"$f":"U384+1","v":18},{"$f":"V384+1","v":19},{"$f":"W384+1","v":20},{"$f":"X384+1","v":21},{"$f":"Y384+1","v":22},{"$f":"Z384+1","v":23},{"$f":"AA384+1","v":24},{"$f":"AB384+1","v":25},{"$f":"AC384+1","v":26},{"$f":"AD384+1","v":27},{"$f":"AE384+1","v":28},{"$f":"AF384+1","v":29},{"$f":"AG384+1","v":30},{"$f":"AH384+1","v":31},{"$f":"AI384+1","v":32},{"$f":"AJ384+1","v":33},{"$f":"AK384+1","v":34},{"$f":"AL384+1","v":35},{"$f":"AM384+1","v":36},{"$f":"AN384+1","v":37},{"$f":"AO384+1","v":38},{"$f":"AP384+1","v":39},{"$f":"AQ384+1","v":40},{"$f":"AR384+1","v":41},{"$f":"AS384+1","v":42},{"$f":"AT384+1","v":43},{"$f":"AU384+1","v":44},{"$f":"AV384+1","v":45},{"$f":"AW384+1","v":46},{"$f":"AX384+1","v":47},{"$f":"AY384+1","v":48},{"$f":"AZ384+1","v":49},{"$f":"BA384+1","v":50},{"$f":"BB384+1","v":51},{"$f":"BC384+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D385+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},{"$f":"IF(F385=$C382,F$6,0)","v":0},{"$f":"IF(G385=$C382,G$6,0)","v":0},{"$f":"IF(H385=$C382,H$6,0)","v":0},{"$f":"IF(I385=$C382,I$6,0)","v":0},{"$f":"IF(J385=$C382,J$6,0)","v":0},{"$f":"IF(K385=$C382,K$6,0)","v":0},{"$f":"IF(L385=$C382,L$6,0)","v":0},{"$f":"IF(M385=$C382,M$6,0)","v":0},{"$f":"IF(N385=$C382,N$6,0)","v":0},{"$f":"IF(O385=$C382,O$6,0)","v":0},{"$f":"IF(P385=$C382,P$6,0)","v":0},{"$f":"IF(Q385=$C382,Q$6,0)","v":0},{"$f":"IF(R385=$C382,R$6,0)","v":0},{"$f":"IF(S385=$C382,S$6,0)","v":0},{"$f":"IF(T385=$C382,T$6,0)","v":0},{"$f":"IF(U385=$C382,U$6,0)","v":0},{"$f":"IF(V385=$C382,V$6,0)","v":0},{"$f":"IF(W385=$C382,W$6,0)","v":10100},{"$f":"IF(X385=$C382,X$6,0)","v":0},{"$f":"IF(Y385=$C382,Y$6,0)","v":0},{"$f":"IF(Z385=$C382,Z$6,0)","v":0},{"$f":"IF(AA385=$C382,AA$6,0)","v":0},{"$f":"IF(AB385=$C382,AB$6,0)","v":0},{"$f":"IF(AC385=$C382,AC$6,0)","v":0},{"$f":"IF(AD385=$C382,AD$6,0)","v":0},{"$f":"IF(AE385=$C382,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":10100},{"$f":"SUM(D386:X386)","v":10100},{"$f":"SUM(D386:Y386)","v":10100},{"$f":"SUM(D386:Z386)","v":10100},{"$f":"SUM(D386:AA386)","v":10100},{"$f":"SUM(D386:AB386)","v":10100},{"$f":"SUM(D386:AC386)","v":10100},{"$f":"SUM(D386:AD386)","v":10100},{"$f":"SUM(D386:AE386)","v":10100}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,959.05438571379977,923.26327436836061,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10100,10100,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":959.05438571379977},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":923.26327436836061},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":0},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":0},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":0},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":0},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":0},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.673670136158577,987.22171091843768,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":84.673670136158577},{"$f":"$B393*X389/Y$4","v":81.513719250146238},{"$f":"$B393*Y389/Z$4","v":0},{"$f":"$B393*Z389/AA$4","v":0},{"$f":"$B393*AA389/AB$4","v":0},{"$f":"$B393*AB389/AC$4","v":0},{"$f":"$B393*AC389/AD$4","v":0},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,905.70799166829147,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10100,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":10100}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":10100}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (1 to 3 years)-LC"},null,{"$f":"C382+1","v":2038}]
[{"$f":"+\"Output \"& C401","v":"Output 2038"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},{"$f":"F403+1","v":3},{"$f":"G403+1","v":4},{"$f":"H403+1","v":5},{"$f":"I403+1","v":6},{"$f":"J403+1","v":7},{"$f":"K403+1","v":8},{"$f":"L403+1","v":9},{"$f":"M403+1","v":10},{"$f":"N403+1","v":11},{"$f":"O403+1","v":12},{"$f":"P403+1","v":13},{"$f":"Q403+1","v":14},{"$f":"R403+1","v":15},{"$f":"S403+1","v":16},{"$f":"T403+1","v":17},{"$f":"U403+1","v":18},{"$f":"V403+1","v":19},{"$f":"W403+1","v":20},{"$f":"X403+1","v":21},{"$f":"Y403+1","v":22},{"$f":"Z403+1","v":23},{"$f":"AA403+1","v":24},{"$f":"AB403+1","v":25},{"$f":"AC403+1","v":26},{"$f":"AD403+1","v":27},{"$f":"AE403+1","v":28},{"$f":"AF403+1","v":29},{"$f":"AG403+1","v":30},{"$f":"AH403+1","v":31},{"$f":"AI403+1","v":32},{"$f":"AJ403+1","v":33},{"$f":"AK403+1","v":34},{"$f":"AL403+1","v":35},{"$f":"AM403+1","v":36},{"$f":"AN403+1","v":37},{"$f":"AO403+1","v":38},{"$f":"AP403+1","v":39},{"$f":"AQ403+1","v":40},{"$f":"AR403+1","v":41},{"$f":"AS403+1","v":42},{"$f":"AT403+1","v":43},{"$f":"AU403+1","v":44},{"$f":"AV403+1","v":45},{"$f":"AW403+1","v":46},{"$f":"AX403+1","v":47},{"$f":"AY403+1","v":48},{"$f":"AZ403+1","v":49},{"$f":"BA403+1","v":50},{"$f":"BB403+1","v":51},{"$f":"BC403+1","v":52}]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D404+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},{"$f":"IF(F404=$C401,F$6,0)","v":0},{"$f":"IF(G404=$C401,G$6,0)","v":0},{"$f":"IF(H404=$C401,H$6,0)","v":0},{"$f":"IF(I404=$C401,I$6,0)","v":0},{"$f":"IF(J404=$C401,J$6,0)","v":0},{"$f":"IF(K404=$C401,K$6,0)","v":0},{"$f":"IF(L404=$C401,L$6,0)","v":0},{"$f":"IF(M404=$C401,M$6,0)","v":0},{"$f":"IF(N404=$C401,N$6,0)","v":0},{"$f":"IF(O404=$C401,O$6,0)","v":0},{"$f":"IF(P404=$C401,P$6,0)","v":0},{"$f":"IF(Q404=$C401,Q$6,0)","v":0},{"$f":"IF(R404=$C401,R$6,0)","v":0},{"$f":"IF(S404=$C401,S$6,0)","v":0},{"$f":"IF(T404=$C401,T$6,0)","v":0},{"$f":"IF(U404=$C401,U$6,0)","v":0},{"$f":"IF(V404=$C401,V$6,0)","v":0},{"$f":"IF(W404=$C401,W$6,0)","v":0},{"$f":"IF(X404=$C401,X$6,0)","v":10400},{"$f":"IF(Y404=$C401,Y$6,0)","v":0},{"$f":"IF(Z404=$C401,Z$6,0)","v":0},{"$f":"IF(AA404=$C401,AA$6,0)","v":0},{"$f":"IF(AB404=$C401,AB$6,0)","v":0},{"$f":"IF(AC404=$C401,AC$6,0)","v":0},{"$f":"IF(AD404=$C401,AD$6,0)","v":0},{"$f":"IF(AE404=$C401,AE$6,0)","v":0}]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":10400},{"$f":"SUM(D405:Y405)","v":10400},{"$f":"SUM(D405:Z405)","v":10400},{"$f":"SUM(D405:AA405)","v":10400},{"$f":"SUM(D405:AB405)","v":10400},{"$f":"SUM(D405:AC405)","v":10400},{"$f":"SUM(D405:AD405)","v":10400},{"$f":"SUM(D405:AE405)","v":10400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,950.6869359832624,915.2080908965911,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10400,10400,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (1 to 3 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":950.6869359832624},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":915.2080908965911},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":0},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":0},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":0},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":0},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":0},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":1},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.934918831833741,978.60851008013651,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":2},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":83.934918831833741},{"$f":"$B412*Y408/Z$4","v":80.802537529552566},{"$f":"$B412*Z408/AA$4","v":0},{"$f":"$B412*AA408/AB$4","v":0},{"$f":"$B412*AB408/AC$4","v":0},{"$f":"$B412*AC408/AD$4","v":0},{"$f":"$B412*AD408/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,897.80597255058399,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10400,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10400}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10400}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR2","index":36,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2018},{"$f":"D3+1","v":2019},{"$f":"E3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":4.4516289827409397},{"$f":"PV_LC_NR1!E4","v":4.9069027418011002},{"$f":"PV_LC_NR1!F4","v":5.2839762202857203},{"$f":"PV_LC_NR1!G4","v":5.5918280656945196},{"$f":"PV_LC_NR1!H4","v":5.8394688512079203},{"$f":"PV_LC_NR1!I4","v":6.0680670523105702},{"$f":"PV_LC_NR1!J4","v":6.3033009986293198},{"$f":"PV_LC_NR1!K4","v":6.5476539953843398},{"$f":"PV_LC_NR1!L4","v":6.8014795505712504},{"$f":"PV_LC_NR1!M4","v":7.0651448762334104},{"$f":"PV_LC_NR1!N4","v":7.3390314197114197},{"$f":"PV_LC_NR1!O4","v":7.6235354154869004},{"$f":"PV_LC_NR1!P4","v":7.9190684584190798},{"$f":"PV_LC_NR1!Q4","v":8.2260580992031507},{"$f":"PV_LC_NR1!R4","v":8.5449484629123003},{"$f":"PV_LC_NR1!S4","v":8.8762008915181898},{"$f":"PV_LC_NR1!T4","v":9.2202946113189395},{"$f":"PV_LC_NR1!U4","v":9.5777274262408199},{"$f":"PV_LC_NR1!V4","v":9.9490164380163293},{"$f":"PV_LC_NR1!W4","v":10.3346987942806},{"$f":"PV_LC_NR1!X4","v":10.735332465668399},{"$f":"PV_LC_NR1!Y4","v":11.151497053035882},{"$f":"PV_LC_NR1!Z4","v":11.583794625975319},{"$f":"PV_LC_NR1!AA4","v":12.032850593835233},{"$f":"PV_LC_NR1!AB4","v":12.499314610506582},{"$f":"PV_LC_NR1!AC4","v":12.983861514283722},{"$f":"PV_LC_NR1!AD4","v":13.487192304159917},{"$f":"PV_LC_NR1!AE4","v":14.010035153969799},{"$f":"PV_LC_NR1!AF4","v":14.553146465845948},{"$f":"PV_LC_NR1!AG4","v":15.117311964513645},{"$f":"PV_LC_NR1!AH4","v":15.703347834006918},{"$f":"PV_LC_NR1!AI4","v":16.312101898450386},{"$f":"PV_LC_NR1!AJ4","v":16.944454848615148},{"$f":"PV_LC_NR1!AK4","v":17.601321516023184},{"$f":"PV_LC_NR1!AL4","v":18.283652196443533},{"$f":"PV_LC_NR1!AM4","v":18.992434024694976},{"$f":"PV_LC_NR1!AN4","v":19.72869240274412},{"$f":"PV_LC_NR1!AO4","v":20.493492483164992},{"$f":"PV_LC_NR1!AP4","v":21.287940710106231},{"$f":"PV_LC_NR1!AQ4","v":22.11318641999522},{"$f":"PV_LC_NR1!AR4","v":22.970423504294924},{"$f":"PV_LC_NR1!AS4","v":23.860892136718974},{"$f":"PV_LC_NR1!AT4","v":24.785880567403726},{"$f":"PV_LC_NR1!AU4","v":25.746726986633004},{"$f":"PV_LC_NR1!AV4","v":26.744821460811753},{"$f":"PV_LC_NR1!AW4","v":27.781607943489423},{"$f":"PV_LC_NR1!AX4","v":28.858586364342422},{"$f":"PV_LC_NR1!AY4","v":29.977314799137822},{"$f":"PV_LC_NR1!AZ4","v":31.139411723817613},{"$f":"PV_LC_NR1!BA4","v":32.346558355964497},{"$f":"PV_LC_NR1!BB4","v":33.60050108703669},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":4.7032579654818703},{"$f":"PV_LC_NR1!E5","v":5.1105475181203301},{"$f":"PV_LC_NR1!F5","v":5.4574049224511096},{"$f":"PV_LC_NR1!G5","v":5.7262512089379198},{"$f":"PV_LC_NR1!H5","v":5.9526864934779198},{"$f":"PV_LC_NR1!I5","v":6.1834476111432197},{"$f":"PV_LC_NR1!J5","v":6.4231543861154101},{"$f":"PV_LC_NR1!K5","v":6.6721536046532597},{"$f":"PV_LC_NR1!L5","v":6.9308054964892296},{"$f":"PV_LC_NR1!M5","v":7.1994842559775902},{"$f":"PV_LC_NR1!N5","v":7.4785785834452403},{"$f":"PV_LC_NR1!O5","v":7.7684922475285498},{"$f":"PV_LC_NR1!P5","v":8.0696446693096195},{"$f":"PV_LC_NR1!Q5","v":8.3824715290966907},{"$f":"PV_LC_NR1!R5","v":8.7074253967279205},{"$f":"PV_LC_NR1!S5","v":9.0449763863084591},{"$f":"PV_LC_NR1!T5","v":9.3956128363294198},{"$f":"PV_LC_NR1!U5","v":9.7598420161522199},{"$f":"PV_LC_NR1!V5","v":10.1381908598804},{"$f":"PV_LC_NR1!W5","v":10.5312067286808},{"$f":"PV_LC_NR1!X5","v":10.939458202656001},{"$f":"PV_LC_NR1!Y5","v":11.363535903415752},{"$f":"PV_LC_NR1!Z5","v":11.804053348534874},{"$f":"PV_LC_NR1!AA5","v":12.261647839135582},{"$f":"PV_LC_NR1!AB5","v":12.736981381877571},{"$f":"PV_LC_NR1!AC5","v":13.230741646689861},{"$f":"PV_LC_NR1!AD5","v":13.743642961629961},{"$f":"PV_LC_NR1!AE5","v":14.276427346309625},{"$f":"PV_LC_NR1!AF5","v":14.82986558538226},{"$f":"PV_LC_NR1!AG5","v":15.404758343645019},{"$f":"PV_LC_NR1!AH5","v":16.001937324368807},{"$f":"PV_LC_NR1!AI5","v":16.622266472531958},{"$f":"PV_LC_NR1!AJ5","v":17.266643224698331},{"$f":"PV_LC_NR1!AK5","v":17.935999807348029},{"$f":"PV_LC_NR1!AL5","v":18.631304585539034},{"$f":"PV_LC_NR1!AM5","v":19.353563463850914},{"$f":"PV_LC_NR1!AN5","v":20.103821341637325},{"$f":"PV_LC_NR1!AO5","v":20.883163624692664},{"$f":"PV_LC_NR1!AP5","v":21.692717795519805},{"$f":"PV_LC_NR1!AQ5","v":22.533655044470638},{"$f":"PV_LC_NR1!AR5","v":23.407191964119214},{"$f":"PV_LC_NR1!AS5","v":24.314592309318737},{"$f":"PV_LC_NR1!AT5","v":25.257168825488719},{"$f":"PV_LC_NR1!AU5","v":26.236285147777295},{"$f":"PV_LC_NR1!AV5","v":27.253357773846222},{"$f":"PV_LC_NR1!AW5","v":28.309858113132634},{"$f":"PV_LC_NR1!AX5","v":29.407314615552217},{"$f":"PV_LC_NR1!AY5","v":30.547314982723432},{"$f":"PV_LC_NR1!AZ5","v":31.731508464911794},{"$f":"PV_LC_NR1!BA5","v":32.961608247017203},{"$f":"PV_LC_NR1!BB5","v":34.239393927056177},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F104*D4","v":5088.3090963333298},{"$f":"Ext_Debt_Data!G104*E4","v":2600},{"$f":"Ext_Debt_Data!H104*F4","v":2000},{"$f":"Ext_Debt_Data!I104*G4","v":3200},{"$f":"Ext_Debt_Data!J104*H4","v":3600},{"$f":"Ext_Debt_Data!K104*I4","v":3600},{"$f":"Ext_Debt_Data!L104*J4","v":3600},{"$f":"Ext_Debt_Data!M104*K4","v":3600.0000000000005},{"$f":"Ext_Debt_Data!N104*L4","v":3900},{"$f":"Ext_Debt_Data!O104*M4","v":4800},{"$f":"Ext_Debt_Data!P104*N4","v":6240},{"$f":"Ext_Debt_Data!Q104*O4","v":7200},{"$f":"Ext_Debt_Data!R104*P4","v":7800},{"$f":"Ext_Debt_Data!S104*Q4","v":8100},{"$f":"Ext_Debt_Data!T104*R4","v":8400},{"$f":"Ext_Debt_Data!U104*S4","v":8700},{"$f":"Ext_Debt_Data!V104*T4","v":9000},{"$f":"Ext_Debt_Data!W104*U4","v":9300},{"$f":"Ext_Debt_Data!X104*V4","v":9600},{"$f":"Ext_Debt_Data!Y104*W4","v":9900},{"$f":"Ext_Debt_Data!Z104*X4","v":10200}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"'Macro-Debt_Data'!U56","v":45464.086073205704},{"$f":"'Macro-Debt_Data'!V56","v":49226.313751753405},{"$f":"'Macro-Debt_Data'!W56","v":52863.269804134099},{"$f":"'Macro-Debt_Data'!X56","v":56415.209666761199},{"$f":"'Macro-Debt_Data'!Y56","v":60448.752194078399},{"$f":"'Macro-Debt_Data'!Z56","v":65126.708119121904},{"$f":"'Macro-Debt_Data'!AA56","v":70162.382047382795},{"$f":"'Macro-Debt_Data'!AB56","v":75256.297224897091},{"$f":"'Macro-Debt_Data'!AC56","v":80534.234262341008},{"$f":"'Macro-Debt_Data'!AD56","v":86156.090139593798},{"$f":"'Macro-Debt_Data'!AE56","v":92097.963503505205},{"$f":"'Macro-Debt_Data'!AF56","v":98436.301756162997},{"$f":"'Macro-Debt_Data'!AG56","v":105250.818711609},{"$f":"'Macro-Debt_Data'!AH56","v":112543.336660972},{"$f":"'Macro-Debt_Data'!AI56","v":120402.58032738499},{"$f":"'Macro-Debt_Data'!AJ56","v":128803.299738773},{"$f":"'Macro-Debt_Data'!AK56","v":137770.805397494},{"$f":"'Macro-Debt_Data'!AL56","v":147422.427493269},{"$f":"'Macro-Debt_Data'!AM56","v":157736.34939089199},{"$f":"'Macro-Debt_Data'!AN56","v":168339.123209307},{"$f":"'Macro-Debt_Data'!AO56","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":5088.3090963333298},2600,2000,3200,3600,3600,3600,3600.0000000000005,3900,4800,6240,7200,7800,8100,8400,8700,9000,9300,9600,9900,10200,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":5088.3090963333298},{"$f":"SUM(D12:E12)","v":7688.3090963333298},{"$f":"SUM(D12:F12)","v":9688.3090963333307},{"$f":"SUM(D12:G12)","v":12888.309096333331},{"$f":"SUM(D12:H12)","v":16488.309096333331},{"$f":"SUM(D12:I12)","v":20088.309096333331},{"$f":"SUM(D12:J12)","v":23688.309096333331},{"$f":"SUM(D12:K12)","v":27288.309096333331},{"$f":"SUM(D12:L12)","v":31188.309096333331},{"$f":"SUM(D12:M12)","v":35988.309096333331},{"$f":"SUM(D12:N12)","v":42228.309096333331},{"$f":"SUM(D12:O12)","v":49428.309096333331},{"$f":"SUM(D12:P12)","v":57228.309096333331},{"$f":"SUM(D12:Q12)","v":65328.309096333331},{"$f":"SUM(D12:R12)","v":73728.309096333338},{"$f":"SUM(D12:S12)","v":82428.309096333338},{"$f":"SUM(D12:T12)","v":91428.309096333338},{"$f":"SUM(D12:U12)","v":100728.30909633334},{"$f":"SUM(D12:V12)","v":110328.30909633334},{"$f":"SUM(D12:W12)","v":120228.30909633334},{"$f":"SUM(D12:X12)","v":130428.30909633334},{"$f":"SUM(D12:Y12)","v":130428.30909633334},{"$f":"SUM(D12:Z12)","v":130428.30909633334},{"$f":"SUM(D12:AA12)","v":130428.30909633334},{"$f":"SUM(D12:AB12)","v":130428.30909633334},{"$f":"SUM(D12:AC12)","v":130428.30909633334},{"$f":"SUM(D12:AD12)","v":130428.30909633334},{"$f":"SUM(D12:AE12)","v":130428.30909633334}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":1081.8690222134157},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":1504.4002759142929},1775.2593465214184,2250.7411264487291,2342.4977215656531,2215.5924755165979,2335.3011773194644,2398.0263267382456,2380.6756672594556,2458.5094391037856,2719.7681715914723,3081.679074548374,3468.5542111229815,3786.4727473068265,3975.916924078329,4046.4450582095569,4055.0840763341321,4042.0736252401975,4024.3866547686321,4002.3903324590751,3976.4309341607604,3022.8267232978751,2109.4448885298034,1235.5598691756295,400.40884469348293,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":1081.8690222134157},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":1504.4002759142929},1775.2593465214184,2250.7411264487291,2342.4977215656531,2215.5924755165979,2335.3011773194644,2398.0263267382456,2380.6756672594556,2458.5094391037856,2719.7681715914723,3081.679074548374,3468.5542111229815,3786.4727473068265,3975.916924078329,4046.4450582095569,4055.0840763341321,4042.0736252401975,4024.3866547686321,4002.3903324590751,3976.4309341607604,3022.8267232978751,2109.4448885298034,1235.5598691756295,400.40884469348293,0,0,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C17","v":3},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},155.54544375783703,213.33297453580249,248.08458846591876,733.52577464825833,916.56497570735917,599.36848975188434,624.6512113931459,721.6076977821366,722.27818245682261,707.58656054427911,712.34666123121292,745.61800178941303,835.04151285600608,980.29848118534778,1108.1092147653815,1170.6784278616392,1188.0688908335496,1186.0971457348226,1182.6179207819646,1177.7464778509584,1171.5915753610127,1082.6763081483798,996.52197178807546,913.13006798037748,428.14689558144687,0,0]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D17","v":5},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":155.54544375783703},213.33297453580249,248.08458846591876,297.84324717996037,283.05936098233644,234.48031441325705,227.5624217544713,221.71646459972735,212.73449112925817,217.05861562623463,240.12481089563917,272.07745599286471,306.23416095784961,334.30277694459141,351.02855805994182,357.25539571764307,358.01812344390913,356.86944755997524,355.30788783434576,353.36586101377071,351.07393934468922,266.88145809039713,186.24015835018571,109.08598131083757,35.351578534247906,0,0]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},0,0,435.68252746829791,633.50561472502284,364.88817533862732,397.08878963867471,499.89123318240911,509.54369132756437,490.52794491804434,472.22185033557366,473.54054579654814,528.80735189815641,645.99570424075637,757.08065670543965,813.42303214399612,830.05076738964067,829.22769817484732,827.31003294761888,824.38061683718752,820.51763601632342,815.79485005798256,810.2818134378897,804.04408666953987,392.79531704719898,0,0]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (4 to 7 years)-LC"},{"$f":"D15/D9*100","v":2.3796123834347047},{"$f":"E15/E9*100","v":3.0560896424236264},3.3582094961189606,3.9895998610013574,3.875179613376909,3.4019721547481008,3.3284234502505408,3.1864792916557487,2.9561039340169084,2.8535527031465833,2.9531252029128301,3.1306327234662015,3.2955128079591898,3.3644575144535476,3.3021858113567566,3.141569405765368,2.9433551358246559,2.7418308692717397,2.5513375137113501,2.3775758458018359,2.2095520750958908]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"D3","v":2018}]
[{"$f":"+\"Output \"& C21","v":"Output 2018"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D24+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":5088.3090963333298},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":5088.3090963333298},{"$f":"SUM(D25:E25)","v":5088.3090963333298},{"$f":"SUM(D25:F25)","v":5088.3090963333298},{"$f":"SUM(D25:G25)","v":5088.3090963333298},{"$f":"SUM(D25:H25)","v":5088.3090963333298},{"$f":"SUM(D25:I25)","v":5088.3090963333298},{"$f":"SUM(D25:J25)","v":5088.3090963333298},{"$f":"SUM(D25:K25)","v":5088.3090963333298},{"$f":"SUM(D25:L25)","v":5088.3090963333298},{"$f":"SUM(D25:M25)","v":5088.3090963333298},{"$f":"SUM(D25:N25)","v":5088.3090963333298},{"$f":"SUM(D25:O25)","v":5088.3090963333298},{"$f":"SUM(D25:P25)","v":5088.3090963333298},{"$f":"SUM(D25:Q25)","v":5088.3090963333298},{"$f":"SUM(D25:R25)","v":5088.3090963333298},{"$f":"SUM(D25:S25)","v":5088.3090963333298},{"$f":"SUM(D25:T25)","v":5088.3090963333298},{"$f":"SUM(D25:U25)","v":5088.3090963333298},{"$f":"SUM(D25:V25)","v":5088.3090963333298},{"$f":"SUM(D25:W25)","v":5088.3090963333298},{"$f":"SUM(D25:X25)","v":5088.3090963333298},{"$f":"SUM(D25:Y25)","v":5088.3090963333298},{"$f":"SUM(D25:Z25)","v":5088.3090963333298},{"$f":"SUM(D25:AA25)","v":5088.3090963333298},{"$f":"SUM(D25:AB25)","v":5088.3090963333298},{"$f":"SUM(D25:AC25)","v":5088.3090963333298},{"$f":"SUM(D25:AD25)","v":5088.3090963333298},{"$f":"SUM(D25:AE25)","v":5088.3090963333298}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":1081.8690222134157},{"$f":"IF(E28=0,0,E28/E$5)","v":995.64852460364568},932.36788705207414,888.59341140869844,427.39602546752229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":5088.3090963333298},5088.3090963333298,5088.3090963333298,5088.3090963333298,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":1081.8690222134157},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":995.64852460364568},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":932.36788705207414},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":888.59341140869844},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":427.39602546752229},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":0},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":0},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D31+D32","v":0},155.54544375783703,144.44545785800838,136.49317459033895,566.38728570878732,482.1597561743489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":155.54544375783703},{"$f":"$B32*E28/F$4","v":144.44545785800838},136.49317459033895,130.70475824048938,62.890402979262895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},0,0,435.68252746829791,419.26935319508601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,2544.1545481666649,2544.1545481666649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":5088.3090963333298}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":5088.3090963333298}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C21+1","v":2019}]
[{"$f":"+\"Output \"& C40","v":"Output 2019"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D43+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":2600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":2600},{"$f":"SUM(D44:F44)","v":2600},{"$f":"SUM(D44:G44)","v":2600},{"$f":"SUM(D44:H44)","v":2600},{"$f":"SUM(D44:I44)","v":2600},{"$f":"SUM(D44:J44)","v":2600},{"$f":"SUM(D44:K44)","v":2600},{"$f":"SUM(D44:L44)","v":2600},{"$f":"SUM(D44:M44)","v":2600},{"$f":"SUM(D44:N44)","v":2600},{"$f":"SUM(D44:O44)","v":2600},{"$f":"SUM(D44:P44)","v":2600},{"$f":"SUM(D44:Q44)","v":2600},{"$f":"SUM(D44:R44)","v":2600},{"$f":"SUM(D44:S44)","v":2600},{"$f":"SUM(D44:T44)","v":2600},{"$f":"SUM(D44:U44)","v":2600},{"$f":"SUM(D44:V44)","v":2600},{"$f":"SUM(D44:W44)","v":2600},{"$f":"SUM(D44:X44)","v":2600},{"$f":"SUM(D44:Y44)","v":2600},{"$f":"SUM(D44:Z44)","v":2600},{"$f":"SUM(D44:AA44)","v":2600},{"$f":"SUM(D44:AB44)","v":2600},{"$f":"SUM(D44:AC44)","v":2600},{"$f":"SUM(D44:AD44)","v":2600},{"$f":"SUM(D44:AE44)","v":2600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":508.75175131064731},476.41691187397726,454.04923834667687,436.77757981185442,210.23870205631951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":2600},2600,2600,2600,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":508.75175131064731},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":476.41691187397726},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":454.04923834667687},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":436.77757981185442},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":210.23870205631951},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":0},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":0},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,68.88751667779411,65.094991427421562,62.334436448737122,274.22241475831913,235.11490254428074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":68.88751667779411},{"$f":"$B51*F47/G$4","v":65.094991427421562},{"$f":"$B51*G47/H$4","v":62.334436448737122},{"$f":"$B51*H47/I$4","v":59.986153228382314},{"$f":"$B51*I47/J$4","v":28.87375996157834},{"$f":"$B51*J47/K$4","v":0},{"$f":"$B51*K47/L$4","v":0},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,0,0,214.2362615299368,206.24114258270239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,1300,1300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":2600}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":2600}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C40+1","v":2020}]
[{"$f":"+\"Output \"& C59","v":"Output 2020"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D62+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":2000},{"$f":"SUM(D63:G63)","v":2000},{"$f":"SUM(D63:H63)","v":2000},{"$f":"SUM(D63:I63)","v":2000},{"$f":"SUM(D63:J63)","v":2000},{"$f":"SUM(D63:K63)","v":2000},{"$f":"SUM(D63:L63)","v":2000},{"$f":"SUM(D63:M63)","v":2000},{"$f":"SUM(D63:N63)","v":2000},{"$f":"SUM(D63:O63)","v":2000},{"$f":"SUM(D63:P63)","v":2000},{"$f":"SUM(D63:Q63)","v":2000},{"$f":"SUM(D63:R63)","v":2000},{"$f":"SUM(D63:S63)","v":2000},{"$f":"SUM(D63:T63)","v":2000},{"$f":"SUM(D63:U63)","v":2000},{"$f":"SUM(D63:V63)","v":2000},{"$f":"SUM(D63:W63)","v":2000},{"$f":"SUM(D63:X63)","v":2000},{"$f":"SUM(D63:Y63)","v":2000},{"$f":"SUM(D63:Z63)","v":2000},{"$f":"SUM(D63:AA63)","v":2000},{"$f":"SUM(D63:AB63)","v":2000},{"$f":"SUM(D63:AC63)","v":2000},{"$f":"SUM(D63:AD63)","v":2000},{"$f":"SUM(D63:AE63)","v":2000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},366.47454759536714,349.26864488205911,335.98275370142647,323.44415700972235,155.68674515463098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},2000,2000,2000,2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":366.47454759536714},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":349.26864488205911},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":335.98275370142647},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":323.44415700972235},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":155.68674515463098},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":0},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":0},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,46.496422448158249,44.52459746338365,42.847252305987361,199.8952612724654,172.58089703527014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":46.496422448158249},{"$f":"$B70*G66/H$4","v":44.52459746338365},{"$f":"$B70*H66/I$4","v":42.847252305987361},{"$f":"$B70*I66/J$4","v":41.248228516540479},{"$f":"$B70*J66/K$4","v":19.854439481933735},{"$f":"$B70*K66/L$4","v":0},{"$f":"$B70*L66/M$4","v":0},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,0,0,158.64703275592493,152.72645755333642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":2000}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":2000}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C59+1","v":2021}]
[{"$f":"+\"Output \"& C78","v":"Output 2021"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D81+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":3200},{"$f":"SUM(D82:H82)","v":3200},{"$f":"SUM(D82:I82)","v":3200},{"$f":"SUM(D82:J82)","v":3200},{"$f":"SUM(D82:K82)","v":3200},{"$f":"SUM(D82:L82)","v":3200},{"$f":"SUM(D82:M82)","v":3200},{"$f":"SUM(D82:N82)","v":3200},{"$f":"SUM(D82:O82)","v":3200},{"$f":"SUM(D82:P82)","v":3200},{"$f":"SUM(D82:Q82)","v":3200},{"$f":"SUM(D82:R82)","v":3200},{"$f":"SUM(D82:S82)","v":3200},{"$f":"SUM(D82:T82)","v":3200},{"$f":"SUM(D82:U82)","v":3200},{"$f":"SUM(D82:V82)","v":3200},{"$f":"SUM(D82:W82)","v":3200},{"$f":"SUM(D82:X82)","v":3200},{"$f":"SUM(D82:Y82)","v":3200},{"$f":"SUM(D82:Z82)","v":3200},{"$f":"SUM(D82:AA82)","v":3200},{"$f":"SUM(D82:AB82)","v":3200},{"$f":"SUM(D82:AC82)","v":3200},{"$f":"SUM(D82:AD82)","v":3200},{"$f":"SUM(D82:AE82)","v":3200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,558.82983181129453,537.57240592228243,517.51065121555575,498.19758449481913,239.80263267382455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,3200,3200,3200,3200,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":558.82983181129453},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":537.57240592228243},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":517.51065121555575},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":498.19758449481913},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":239.80263267382455},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":0},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":0},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,60.279455027350174,58.008587737336732,55.843755530085573,298.12204514411269,261.11965592116428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":60.279455027350174},{"$f":"$B89*H85/I$4","v":58.008587737336732},{"$f":"$B89*I85/J$4","v":55.843755530085573},{"$f":"$B89*J85/K$4","v":53.759713058774423},{"$f":"$B89*K85/L$4","v":25.876722658854117},{"$f":"$B89*L85/M$4","v":0},{"$f":"$B89*M85/N$4","v":0},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,0,0,244.36233208533827,235.24293326231017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,1600,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3200}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3200}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C78+1","v":2022}]
[{"$f":"+\"Output \"& C97","v":"Output 2022"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D100+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":3600},{"$f":"SUM(D101:I101)","v":3600},{"$f":"SUM(D101:J101)","v":3600},{"$f":"SUM(D101:K101)","v":3600},{"$f":"SUM(D101:L101)","v":3600},{"$f":"SUM(D101:M101)","v":3600},{"$f":"SUM(D101:N101)","v":3600},{"$f":"SUM(D101:O101)","v":3600},{"$f":"SUM(D101:P101)","v":3600},{"$f":"SUM(D101:Q101)","v":3600},{"$f":"SUM(D101:R101)","v":3600},{"$f":"SUM(D101:S101)","v":3600},{"$f":"SUM(D101:T101)","v":3600},{"$f":"SUM(D101:U101)","v":3600},{"$f":"SUM(D101:V101)","v":3600},{"$f":"SUM(D101:W101)","v":3600},{"$f":"SUM(D101:X101)","v":3600},{"$f":"SUM(D101:Y101)","v":3600},{"$f":"SUM(D101:Z101)","v":3600},{"$f":"SUM(D101:AA101)","v":3600},{"$f":"SUM(D101:AB101)","v":3600},{"$f":"SUM(D101:AC101)","v":3600},{"$f":"SUM(D101:AD101)","v":3600},{"$f":"SUM(D101:AE101)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,604.76895666256769,582.19948261750017,560.47228255667153,539.55592351610528,259.7100727919406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":604.76895666256769},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":582.19948261750017},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":560.47228255667153},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":539.55592351610528},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":259.7100727919406},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":0},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":0},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,59.326964731367113,57.112931792132976,54.981524719201111,317.57795990411876,280.24903023016043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":59.326964731367113},{"$f":"$B108*I104/J$4","v":57.112931792132976},{"$f":"$B108*J104/K$4","v":54.981524719201111},{"$f":"$B108*K104/L$4","v":52.929659984019786},{"$f":"$B108*L104/M$4","v":25.47718456637822},{"$f":"$B108*M104/N$4","v":0},{"$f":"$B108*N104/O$4","v":0},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,0,0,264.64829992009896,254.77184566378219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C97+1","v":2023}]
[{"$f":"+\"Output \"& C116","v":"Output 2023"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D119+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":3600},{"$f":"SUM(D120:J120)","v":3600},{"$f":"SUM(D120:K120)","v":3600},{"$f":"SUM(D120:L120)","v":3600},{"$f":"SUM(D120:M120)","v":3600},{"$f":"SUM(D120:N120)","v":3600},{"$f":"SUM(D120:O120)","v":3600},{"$f":"SUM(D120:P120)","v":3600},{"$f":"SUM(D120:Q120)","v":3600},{"$f":"SUM(D120:R120)","v":3600},{"$f":"SUM(D120:S120)","v":3600},{"$f":"SUM(D120:T120)","v":3600},{"$f":"SUM(D120:U120)","v":3600},{"$f":"SUM(D120:V120)","v":3600},{"$f":"SUM(D120:W120)","v":3600},{"$f":"SUM(D120:X120)","v":3600},{"$f":"SUM(D120:Y120)","v":3600},{"$f":"SUM(D120:Z120)","v":3600},{"$f":"SUM(D120:AA120)","v":3600},{"$f":"SUM(D120:AB120)","v":3600},{"$f":"SUM(D120:AC120)","v":3600},{"$f":"SUM(D120:AD120)","v":3600},{"$f":"SUM(D120:AE120)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,582.19948261750017,560.47228255667153,539.55592351610528,519.42014558388121,250.01790906140192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":582.19948261750017},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":560.47228255667153},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":539.55592351610528},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":519.42014558388121},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":250.01790906140192},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":0},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":0},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,51.401638612919676,49.483372247281004,47.636693985617811,300.63077788326297,267.33772998033419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":51.401638612919676},{"$f":"$B127*J123/K$4","v":49.483372247281004},{"$f":"$B127*K123/L$4","v":47.636693985617811},{"$f":"$B127*L123/M$4","v":45.858932219480792},{"$f":"$B127*M123/N$4","v":22.073757521311997},{"$f":"$B127*N123/O$4","v":0},{"$f":"$B127*O123/P$4","v":0},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,0,0,254.77184566378219,245.26397245902217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C116+1","v":2024}]
[{"$f":"+\"Output \"& C135","v":"Output 2024"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D138+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,3600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":3600},{"$f":"SUM(D139:K139)","v":3600},{"$f":"SUM(D139:L139)","v":3600},{"$f":"SUM(D139:M139)","v":3600},{"$f":"SUM(D139:N139)","v":3600},{"$f":"SUM(D139:O139)","v":3600},{"$f":"SUM(D139:P139)","v":3600},{"$f":"SUM(D139:Q139)","v":3600},{"$f":"SUM(D139:R139)","v":3600},{"$f":"SUM(D139:S139)","v":3600},{"$f":"SUM(D139:T139)","v":3600},{"$f":"SUM(D139:U139)","v":3600},{"$f":"SUM(D139:V139)","v":3600},{"$f":"SUM(D139:W139)","v":3600},{"$f":"SUM(D139:X139)","v":3600},{"$f":"SUM(D139:Y139)","v":3600},{"$f":"SUM(D139:Z139)","v":3600},{"$f":"SUM(D139:AA139)","v":3600},{"$f":"SUM(D139:AB139)","v":3600},{"$f":"SUM(D139:AC139)","v":3600},{"$f":"SUM(D139:AD139)","v":3600},{"$f":"SUM(D139:AE139)","v":3600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,560.47228255667153,539.55592351610528,519.42014558388121,500.03581812280385,240.68744881340459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,3600,3600,3600,3600,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":560.47228255667153},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":539.55592351610528},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":519.42014558388121},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":500.03581812280385},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":240.68744881340459},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":0},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":0},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,49.483372247281004,47.636693985617811,45.858932219480792,289.41148750164615,257.36090843288764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":49.483372247281004},{"$f":"$B146*K142/L$4","v":47.636693985617811},{"$f":"$B146*L142/M$4","v":45.858932219480792},{"$f":"$B146*M142/N$4","v":44.147515042623994},{"$f":"$B146*N142/O$4","v":21.249983265100813},{"$f":"$B146*O142/P$4","v":0},{"$f":"$B146*P142/Q$4","v":0},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,0,0,245.26397245902217,236.1109251677868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":3600}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":3600}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C135+1","v":2025}]
[{"$f":"+\"Output \"& C154","v":"Output 2025"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D157+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,3600.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":3600.0000000000005},{"$f":"SUM(D158:L158)","v":3600.0000000000005},{"$f":"SUM(D158:M158)","v":3600.0000000000005},{"$f":"SUM(D158:N158)","v":3600.0000000000005},{"$f":"SUM(D158:O158)","v":3600.0000000000005},{"$f":"SUM(D158:P158)","v":3600.0000000000005},{"$f":"SUM(D158:Q158)","v":3600.0000000000005},{"$f":"SUM(D158:R158)","v":3600.0000000000005},{"$f":"SUM(D158:S158)","v":3600.0000000000005},{"$f":"SUM(D158:T158)","v":3600.0000000000005},{"$f":"SUM(D158:U158)","v":3600.0000000000005},{"$f":"SUM(D158:V158)","v":3600.0000000000005},{"$f":"SUM(D158:W158)","v":3600.0000000000005},{"$f":"SUM(D158:X158)","v":3600.0000000000005},{"$f":"SUM(D158:Y158)","v":3600.0000000000005},{"$f":"SUM(D158:Z158)","v":3600.0000000000005},{"$f":"SUM(D158:AA158)","v":3600.0000000000005},{"$f":"SUM(D158:AB158)","v":3600.0000000000005},{"$f":"SUM(D158:AC158)","v":3600.0000000000005},{"$f":"SUM(D158:AD158)","v":3600.0000000000005},{"$f":"SUM(D158:AE158)","v":3600.0000000000005}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,539.55592351610528,519.42014558388132,500.0358181228039,481.37489762680923,231.70519357506575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,3600.0000000000005,3600.0000000000005,3600.0000000000005,3600.0000000000005,1800.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":539.55592351610528},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":519.42014558388132},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":500.0358181228039},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":481.37489762680923},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":231.70519357506575},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":0},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":0},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,47.636693985617818,45.858932219480806,44.147515042624001,278.61089169798845,247.75641356075403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":47.636693985617818},{"$f":"$B165*L161/M$4","v":45.858932219480806},{"$f":"$B165*M161/N$4","v":44.147515042624001},{"$f":"$B165*N161/O$4","v":42.499966530201633},{"$f":"$B165*O161/P$4","v":20.456951578410884},{"$f":"$B165*P161/Q$4","v":0},{"$f":"$B165*Q161/R$4","v":0},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,0,0,236.11092516778683,227.29946198234313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,1800.0000000000002,1800.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":3600.0000000000005}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":3600.0000000000005}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C154+1","v":2026}]
[{"$f":"+\"Output \"& C173","v":"Output 2026"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D176+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,3900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":3900},{"$f":"SUM(D177:M177)","v":3900},{"$f":"SUM(D177:N177)","v":3900},{"$f":"SUM(D177:O177)","v":3900},{"$f":"SUM(D177:P177)","v":3900},{"$f":"SUM(D177:Q177)","v":3900},{"$f":"SUM(D177:R177)","v":3900},{"$f":"SUM(D177:S177)","v":3900},{"$f":"SUM(D177:T177)","v":3900},{"$f":"SUM(D177:U177)","v":3900},{"$f":"SUM(D177:V177)","v":3900},{"$f":"SUM(D177:W177)","v":3900},{"$f":"SUM(D177:X177)","v":3900},{"$f":"SUM(D177:Y177)","v":3900},{"$f":"SUM(D177:Z177)","v":3900},{"$f":"SUM(D177:AA177)","v":3900},{"$f":"SUM(D177:AB177)","v":3900},{"$f":"SUM(D177:AC177)","v":3900},{"$f":"SUM(D177:AD177)","v":3900},{"$f":"SUM(D177:AE177)","v":3900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,562.70515771587134,541.70546963303752,521.4894724290433,502.0279194126424,241.64632767737814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,3900,3900,3900,3900,1950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":562.70515771587134},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":541.70546963303752},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":521.4894724290433},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":502.0279194126424},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":241.64632767737814},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":0},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":0},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,49.680509904437528,47.82647462950932,46.041630407718429,290.56447890076191,258.38621297920264,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":49.680509904437528},{"$f":"$B184*M180/N$4","v":47.82647462950932},{"$f":"$B184*N180/O$4","v":46.041630407718429},{"$f":"$B184*O180/P$4","v":44.323395086556907},{"$f":"$B184*P180/Q$4","v":21.334641438649758},{"$f":"$B184*Q180/R$4","v":0},{"$f":"$B184*R180/S$4","v":0},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,0,0,246.24108381420501,237.05157154055286,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,1950,1950,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3900}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":3900}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C173+1","v":2027}]
[{"$f":"+\"Output \"& C192","v":"Output 2027"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D195+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,4800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":4800},{"$f":"SUM(D196:N196)","v":4800},{"$f":"SUM(D196:O196)","v":4800},{"$f":"SUM(D196:P196)","v":4800},{"$f":"SUM(D196:Q196)","v":4800},{"$f":"SUM(D196:R196)","v":4800},{"$f":"SUM(D196:S196)","v":4800},{"$f":"SUM(D196:T196)","v":4800},{"$f":"SUM(D196:U196)","v":4800},{"$f":"SUM(D196:V196)","v":4800},{"$f":"SUM(D196:W196)","v":4800},{"$f":"SUM(D196:X196)","v":4800},{"$f":"SUM(D196:Y196)","v":4800},{"$f":"SUM(D196:Z196)","v":4800},{"$f":"SUM(D196:AA196)","v":4800},{"$f":"SUM(D196:AB196)","v":4800},{"$f":"SUM(D196:AC196)","v":4800},{"$f":"SUM(D196:AD196)","v":4800},{"$f":"SUM(D196:AE196)","v":4800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,666.7144241637385,641.83319683574553,617.88051620017529,594.82172966739233,286.31173892679215,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,4800,4800,4800,4800,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":666.7144241637385},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":641.83319683574553},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":617.88051620017529},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":594.82172966739233},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":286.31173892679215},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":0},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":0},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,58.863353390165322,56.666622040268834,54.551870875762347,344.2718208219722,306.14579027061933,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":58.863353390165322},{"$f":"$B203*N199/O$4","v":56.666622040268834},{"$f":"$B203*O199/P$4","v":54.551870875762347},{"$f":"$B203*P199/Q$4","v":52.516040464368636},{"$f":"$B203*Q199/R$4","v":25.278092774638292},{"$f":"$B203*R199/S$4","v":0},{"$f":"$B203*S199/T$4","v":0},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,291.75578035760356,280.86769749598102,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2400,2400,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":4800}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":4800}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C192+1","v":2028}]
[{"$f":"+\"Output \"& C211","v":"Output 2028"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D214+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,6240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":6240},{"$f":"SUM(D215:O215)","v":6240},{"$f":"SUM(D215:P215)","v":6240},{"$f":"SUM(D215:Q215)","v":6240},{"$f":"SUM(D215:R215)","v":6240},{"$f":"SUM(D215:S215)","v":6240},{"$f":"SUM(D215:T215)","v":6240},{"$f":"SUM(D215:U215)","v":6240},{"$f":"SUM(D215:V215)","v":6240},{"$f":"SUM(D215:W215)","v":6240},{"$f":"SUM(D215:X215)","v":6240},{"$f":"SUM(D215:Y215)","v":6240},{"$f":"SUM(D215:Z215)","v":6240},{"$f":"SUM(D215:AA215)","v":6240},{"$f":"SUM(D215:AB215)","v":6240},{"$f":"SUM(D215:AC215)","v":6240},{"$f":"SUM(D215:AD215)","v":6240},{"$f":"SUM(D215:AE215)","v":6240}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,834.38315588646924,803.2446710602278,773.26824856761004,744.41052120965958,358.31487010757905,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,6240,6240,6240,6240,3120,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":834.38315588646924},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":803.2446710602278},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":773.26824856761004},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":744.41052120965958},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":358.31487010757905},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":0},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":0},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,73.666608652349481,70.917432138491051,68.270852603679231,430.8510479588349,383.13688948271715,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":73.666608652349481},{"$f":"$B222*O218/P$4","v":70.917432138491051},{"$f":"$B222*P218/Q$4","v":68.270852603679231},{"$f":"$B222*Q218/R$4","v":65.723041214059563},{"$f":"$B222*R218/S$4","v":31.635156012334445},{"$f":"$B222*S218/T$4","v":0},{"$f":"$B222*T218/U$4","v":0},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,365.12800674477535,351.5017334703827,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3120,3120,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":6240}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":6240}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C211+1","v":2029}]
[{"$f":"+\"Output \"& C230","v":"Output 2029"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D233+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,7200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":7200},{"$f":"SUM(D234:P234)","v":7200},{"$f":"SUM(D234:Q234)","v":7200},{"$f":"SUM(D234:R234)","v":7200},{"$f":"SUM(D234:S234)","v":7200},{"$f":"SUM(D234:T234)","v":7200},{"$f":"SUM(D234:U234)","v":7200},{"$f":"SUM(D234:V234)","v":7200},{"$f":"SUM(D234:W234)","v":7200},{"$f":"SUM(D234:X234)","v":7200},{"$f":"SUM(D234:Y234)","v":7200},{"$f":"SUM(D234:Z234)","v":7200},{"$f":"SUM(D234:AA234)","v":7200},{"$f":"SUM(D234:AB234)","v":7200},{"$f":"SUM(D234:AC234)","v":7200},{"$f":"SUM(D234:AD234)","v":7200},{"$f":"SUM(D234:AE234)","v":7200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,926.82077430026288,892.23259450108844,858.93521678037644,826.88046947902865,398.01098933208755,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,7200,7200,7200,7200,3600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":926.82077430026288},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":892.23259450108844},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":858.93521678037644},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":826.88046947902865},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":398.01098933208755},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":0},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":0},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,81.827806313643521,78.774060696552951,75.834278323914873,478.58312941736722,425.58293041773879,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":81.827806313643521},{"$f":"$B241*P237/Q$4","v":78.774060696552951},{"$f":"$B241*Q237/R$4","v":75.834278323914873},{"$f":"$B241*R237/S$4","v":73.004206182310256},{"$f":"$B241*S237/T$4","v":35.139874988620633},{"$f":"$B241*T237/U$4","v":0},{"$f":"$B241*U237/V$4","v":0},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,405.57892323505695,390.44305542911815,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3600,3600,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":7200}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":7200}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C230+1","v":2030}]
[{"$f":"+\"Output \"& C249","v":"Output 2030"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D252+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,7800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":7800},{"$f":"SUM(D253:Q253)","v":7800},{"$f":"SUM(D253:R253)","v":7800},{"$f":"SUM(D253:S253)","v":7800},{"$f":"SUM(D253:T253)","v":7800},{"$f":"SUM(D253:U253)","v":7800},{"$f":"SUM(D253:V253)","v":7800},{"$f":"SUM(D253:W253)","v":7800},{"$f":"SUM(D253:X253)","v":7800},{"$f":"SUM(D253:Y253)","v":7800},{"$f":"SUM(D253:Z253)","v":7800},{"$f":"SUM(D253:AA253)","v":7800},{"$f":"SUM(D253:AB253)","v":7800},{"$f":"SUM(D253:AC253)","v":7800},{"$f":"SUM(D253:AD253)","v":7800},{"$f":"SUM(D253:AE253)","v":7800}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,966.58531070951256,930.5131515120745,895.78717526894764,862.35714355285643,415.08734639640721,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,7800,7800,7800,7800,3900,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":966.58531070951256},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":930.5131515120745},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":895.78717526894764},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":862.35714355285643},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":415.08734639640721},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":0},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":0},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,85.338565754599031,82.15380151757445,79.087890030836107,499.11637252355604,443.84224052495119,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":85.338565754599031},{"$f":"$B260*Q256/R$4","v":82.15380151757445},{"$f":"$B260*R256/S$4","v":79.087890030836107},{"$f":"$B260*S256/T$4","v":76.136395808678031},{"$f":"$B260*T256/U$4","v":36.64752444701432},{"$f":"$B260*U256/V$4","v":0},{"$f":"$B260*V256/W$4","v":0},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.97997671487798,407.1947160779369,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3900,3900,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":7800}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":7800}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C249+1","v":2031}]
[{"$f":"+\"Output \"& C268","v":"Output 2031"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D271+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,8100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":8100},{"$f":"SUM(D272:R272)","v":8100},{"$f":"SUM(D272:S272)","v":8100},{"$f":"SUM(D272:T272)","v":8100},{"$f":"SUM(D272:U272)","v":8100},{"$f":"SUM(D272:V272)","v":8100},{"$f":"SUM(D272:W272)","v":8100},{"$f":"SUM(D272:X272)","v":8100},{"$f":"SUM(D272:Y272)","v":8100},{"$f":"SUM(D272:Z272)","v":8100},{"$f":"SUM(D272:AA272)","v":8100},{"$f":"SUM(D272:AB272)","v":8100},{"$f":"SUM(D272:AC272)","v":8100},{"$f":"SUM(D272:AD272)","v":8100},{"$f":"SUM(D272:AE272)","v":8100}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,966.30211887792359,930.24052816390724,895.52472599719704,862.10448866946115,414.96573338967806,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,8100,8100,8100,8100,4050,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":966.30211887792359},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":930.24052816390724},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":895.52472599719704},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":862.10448866946115},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":414.96573338967806},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":0},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":0},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,85.313563114404232,82.129731955099032,79.064718724396428,498.97014054781039,443.71220285974107,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":85.313563114404232},{"$f":"$B279*R275/S$4","v":82.129731955099032},{"$f":"$B279*S275/T$4","v":79.064718724396428},{"$f":"$B279*T275/U$4","v":76.114089236106665},{"$f":"$B279*U275/V$4","v":36.636787392088713},{"$f":"$B279*V275/W$4","v":0},{"$f":"$B279*W275/X$4","v":0},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.85605131170371,407.07541546765236,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4050,4050,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":8100}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":8100}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C268+1","v":2032}]
[{"$f":"+\"Output \"& C287","v":"Output 2032"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D290+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8400,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":8400},{"$f":"SUM(D291:S291)","v":8400},{"$f":"SUM(D291:T291)","v":8400},{"$f":"SUM(D291:U291)","v":8400},{"$f":"SUM(D291:V291)","v":8400},{"$f":"SUM(D291:W291)","v":8400},{"$f":"SUM(D291:X291)","v":8400},{"$f":"SUM(D291:Y291)","v":8400},{"$f":"SUM(D291:Z291)","v":8400},{"$f":"SUM(D291:AA291)","v":8400},{"$f":"SUM(D291:AB291)","v":8400},{"$f":"SUM(D291:AC291)","v":8400},{"$f":"SUM(D291:AD291)","v":8400},{"$f":"SUM(D291:AE291)","v":8400}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,964.69388105886674,928.69230844153765,894.03428454610787,860.66966925266559,414.27509681441796,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8400,8400,8400,8400,4200,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":964.69388105886674},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":928.69230844153765},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":894.03428454610787},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":860.66966925266559},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":414.27509681441796},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":0},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":0},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.171573879361958,81.993041640114811,78.93312957818469,498.13969359449015,442.97372290458469,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":85.171573879361958},{"$f":"$B298*S294/T$4","v":81.993041640114811},{"$f":"$B298*T294/U$4","v":78.93312957818469},{"$f":"$B298*U294/V$4","v":75.987410887295113},{"$f":"$B298*V294/W$4","v":36.575811982947357},{"$f":"$B298*W294/X$4","v":0},{"$f":"$B298*X294/Y$4","v":0},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422.15228270719501,406.39791092163733,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4200,4200,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":8400}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":8400}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C287+1","v":2033}]
[{"$f":"+\"Output \"& C306","v":"Output 2033"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D309+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8700,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":8700},{"$f":"SUM(D310:T310)","v":8700},{"$f":"SUM(D310:U310)","v":8700},{"$f":"SUM(D310:V310)","v":8700},{"$f":"SUM(D310:W310)","v":8700},{"$f":"SUM(D310:X310)","v":8700},{"$f":"SUM(D310:Y310)","v":8700},{"$f":"SUM(D310:Z310)","v":8700},{"$f":"SUM(D310:AA310)","v":8700},{"$f":"SUM(D310:AB310)","v":8700},{"$f":"SUM(D310:AC310)","v":8700},{"$f":"SUM(D310:AD310)","v":8700},{"$f":"SUM(D310:AE310)","v":8700}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,961.85989088587826,925.96408042275459,891.40787172597504,858.14127197272296,413.0580770153494,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8700,8700,8700,8700,4350,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":961.85989088587826},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":925.96408042275459},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":891.40787172597504},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":858.14127197272296},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":413.0580770153494},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":0},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":0},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.921364555833193,81.752169920262716,78.701246990412784,496.6763039906582,441.67239488514406,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":84.921364555833193},{"$f":"$B317*T313/U$4","v":81.752169920262716},{"$f":"$B317*U313/V$4","v":78.701246990412784},{"$f":"$B317*V313/W$4","v":75.764181964676681},{"$f":"$B317*W313/X$4","v":36.468362880424735},{"$f":"$B317*X313/Y$4","v":0},{"$f":"$B317*Y313/Z$4","v":0},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420.91212202598155,405.20403200471929,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4350,4350,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":8700}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":8700}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C306+1","v":2034}]
[{"$f":"+\"Output \"& C325","v":"Output 2034"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D328+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":9000},{"$f":"SUM(D329:U329)","v":9000},{"$f":"SUM(D329:V329)","v":9000},{"$f":"SUM(D329:W329)","v":9000},{"$f":"SUM(D329:X329)","v":9000},{"$f":"SUM(D329:Y329)","v":9000},{"$f":"SUM(D329:Z329)","v":9000},{"$f":"SUM(D329:AA329)","v":9000},{"$f":"SUM(D329:AB329)","v":9000},{"$f":"SUM(D329:AC329)","v":9000},{"$f":"SUM(D329:AD329)","v":9000},{"$f":"SUM(D329:AE329)","v":9000}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,957.89387629940131,922.14607419928461,887.73235031661,854.60291796279193,411.35492422352701,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,4500,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":957.89387629940131},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":922.14607419928461},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":887.73235031661},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":854.60291796279193},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":411.35492422352701},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":0},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":0},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.571210262340742,81.41508309353047,78.376739963458633,494.62837010231249,439.85125733989798,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":84.571210262340742},{"$f":"$B336*U332/V$4","v":81.41508309353047},{"$f":"$B336*V332/W$4","v":78.376739963458633},{"$f":"$B336*W332/X$4","v":75.451785269844279},{"$f":"$B336*X332/Y$4","v":36.317993725312675},{"$f":"$B336*Y332/Z$4","v":0},{"$f":"$B336*Z332/AA$4","v":0},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419.17658483246822,403.53326361458534,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500,4500,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":9000}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":9000}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C325+1","v":2035}]
[{"$f":"+\"Output \"& C344","v":"Output 2035"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D347+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9300,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":9300},{"$f":"SUM(D348:V348)","v":9300},{"$f":"SUM(D348:W348)","v":9300},{"$f":"SUM(D348:X348)","v":9300},{"$f":"SUM(D348:Y348)","v":9300},{"$f":"SUM(D348:Z348)","v":9300},{"$f":"SUM(D348:AA348)","v":9300},{"$f":"SUM(D348:AB348)","v":9300},{"$f":"SUM(D348:AC348)","v":9300},{"$f":"SUM(D348:AD348)","v":9300},{"$f":"SUM(D348:AE348)","v":9300}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,952.88427667259407,917.32342866049692,883.08968189488496,850.1335100619558,409.20361756434124,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9300,9300,9300,9300,4650,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":952.88427667259407},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":917.32342866049692},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":883.08968189488496},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":850.1335100619558},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":409.20361756434124},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":0},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":0},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84.128919196648155,80.989297962240585,77.966844778839089,492.04155943405101,437.55092037236875,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":84.128919196648155},{"$f":"$B355*V351/W$4","v":80.989297962240585},{"$f":"$B355*W351/X$4","v":77.966844778839089},{"$f":"$B355*X351/Y$4","v":75.057187032312868},{"$f":"$B355*Y351/Z$4","v":36.128057645424946},{"$f":"$B355*Z351/AA$4","v":0},{"$f":"$B355*AA351/AB$4","v":0},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416.98437240173814,401.42286272694383,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4650,4650,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":9300}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":9300}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C344+1","v":2036}]
[{"$f":"+\"Output \"& C363","v":"Output 2036"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D366+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":9600},{"$f":"SUM(D367:W367)","v":9600},{"$f":"SUM(D367:X367)","v":9600},{"$f":"SUM(D367:Y367)","v":9600},{"$f":"SUM(D367:Z367)","v":9600},{"$f":"SUM(D367:AA367)","v":9600},{"$f":"SUM(D367:AB367)","v":9600},{"$f":"SUM(D367:AC367)","v":9600},{"$f":"SUM(D367:AD367)","v":9600},{"$f":"SUM(D367:AE367)","v":9600}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,946.91450700438395,911.57644582697799,877.55717167685759,844.80746851993024,406.63997851176936,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9600,9600,9600,9600,4800,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":946.91450700438395},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":911.57644582697799},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":877.55717167685759},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":844.80746851993024},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":406.63997851176936},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":0},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":0},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.601855961022537,80.481904287833899,77.478386614000385,488.95894505062574,434.80968696482449,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":83.601855961022537},{"$f":"$B374*W370/X$4","v":80.481904287833899},{"$f":"$B374*X370/Y$4","v":77.478386614000385},{"$f":"$B374*Y370/Z$4","v":74.586957719586977},{"$f":"$B374*Z370/AA$4","v":35.901717272324959},{"$f":"$B374*AA370/AB$4","v":0},{"$f":"$B374*AB370/AC$4","v":0},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414.37198733103878,398.90796969249953,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4800,4800,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":9600}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":9600}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C363+1","v":2037}]
[{"$f":"+\"Output \"& C382","v":"Output 2037"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D385+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9900,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":9900},{"$f":"SUM(D386:X386)","v":9900},{"$f":"SUM(D386:Y386)","v":9900},{"$f":"SUM(D386:Z386)","v":9900},{"$f":"SUM(D386:AA386)","v":9900},{"$f":"SUM(D386:AB386)","v":9900},{"$f":"SUM(D386:AC386)","v":9900},{"$f":"SUM(D386:AD386)","v":9900},{"$f":"SUM(D386:AE386)","v":9900}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,940.06320975907113,904.98083329175938,871.20770191117811,838.69495568052423,403.69777903758188,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9900,9900,9900,9900,4950,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":940.06320975907113},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":904.98083329175938},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":871.20770191117811},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":838.69495568052423},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":403.69777903758188},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":0},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":0},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.996963796828709,79.899586195687888,76.917800148324076,485.42113561956035,431.66366861945301,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":82.996963796828709},{"$f":"$B393*X389/Y$4","v":79.899586195687888},{"$f":"$B393*Y389/Z$4","v":76.917800148324076},{"$f":"$B393*Z389/AA$4","v":74.047291874170227},{"$f":"$B393*AA389/AB$4","v":35.641954289679603},{"$f":"$B393*AB389/AC$4","v":0},{"$f":"$B393*AC389/AD$4","v":0},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411.3738437453901,396.02171432977337,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4950,4950,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":9900}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":9900}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (4 to 7 years)-LC"},null,{"$f":"C382+1","v":2038}]
[{"$f":"+\"Output \"& C401","v":"Output 2038"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D404+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10200,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":10200},{"$f":"SUM(D405:Y405)","v":10200},{"$f":"SUM(D405:Z405)","v":10200},{"$f":"SUM(D405:AA405)","v":10200},{"$f":"SUM(D405:AB405)","v":10200},{"$f":"SUM(D405:AC405)","v":10200},{"$f":"SUM(D405:AD405)","v":10200},{"$f":"SUM(D405:AE405)","v":10200}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,932.40449490666117,897.60793530242586,864.10995433750986,831.86209013804762,400.40884469348293,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10200,10200,10200,10200,5100,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (4 to 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":932.40449490666117},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":897.60793530242586},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":864.10995433750986},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":831.86209013804762},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":400.40884469348293},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":0},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":0},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":3},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.320785777375406,79.248642577061162,76.291149203690537,481.46639936092447,428.14689558144687,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":5},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":82.320785777375406},{"$f":"$B412*Y408/Z$4","v":79.248642577061162},{"$f":"$B412*Z408/AA$4","v":76.291149203690537},{"$f":"$B412*AA408/AB$4","v":73.444027021157964},{"$f":"$B412*AB408/AC$4","v":35.351578534247906},{"$f":"$B412*AC408/AD$4","v":0},{"$f":"$B412*AD408/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408.02237233976649,392.79531704719898,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5100,5100,0,0]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":10200}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10200},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":10200}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PV_LC_NR3","index":37,"n_rows":418,"n_cols":56,"rows_kept":418,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"PV_LC_NR1!A1","v":"Debt dynamics on LC-denominated locally-issued debt held by non-residents"}]
[{"$f":"PV_LC_NR1!A2","v":"(This worksheet takes account of the effects of exchange rates on LC-denominated debt)"}]
[{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,{"$f":"ProjectionYear","v":2018},{"$f":"D3+1","v":2019},{"$f":"E3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,"FX (pa)",{"$f":"PV_LC_NR1!D4","v":4.4516289827409397},{"$f":"PV_LC_NR1!E4","v":4.9069027418011002},{"$f":"PV_LC_NR1!F4","v":5.2839762202857203},{"$f":"PV_LC_NR1!G4","v":5.5918280656945196},{"$f":"PV_LC_NR1!H4","v":5.8394688512079203},{"$f":"PV_LC_NR1!I4","v":6.0680670523105702},{"$f":"PV_LC_NR1!J4","v":6.3033009986293198},{"$f":"PV_LC_NR1!K4","v":6.5476539953843398},{"$f":"PV_LC_NR1!L4","v":6.8014795505712504},{"$f":"PV_LC_NR1!M4","v":7.0651448762334104},{"$f":"PV_LC_NR1!N4","v":7.3390314197114197},{"$f":"PV_LC_NR1!O4","v":7.6235354154869004},{"$f":"PV_LC_NR1!P4","v":7.9190684584190798},{"$f":"PV_LC_NR1!Q4","v":8.2260580992031507},{"$f":"PV_LC_NR1!R4","v":8.5449484629123003},{"$f":"PV_LC_NR1!S4","v":8.8762008915181898},{"$f":"PV_LC_NR1!T4","v":9.2202946113189395},{"$f":"PV_LC_NR1!U4","v":9.5777274262408199},{"$f":"PV_LC_NR1!V4","v":9.9490164380163293},{"$f":"PV_LC_NR1!W4","v":10.3346987942806},{"$f":"PV_LC_NR1!X4","v":10.735332465668399},{"$f":"PV_LC_NR1!Y4","v":11.151497053035882},{"$f":"PV_LC_NR1!Z4","v":11.583794625975319},{"$f":"PV_LC_NR1!AA4","v":12.032850593835233},{"$f":"PV_LC_NR1!AB4","v":12.499314610506582},{"$f":"PV_LC_NR1!AC4","v":12.983861514283722},{"$f":"PV_LC_NR1!AD4","v":13.487192304159917},{"$f":"PV_LC_NR1!AE4","v":14.010035153969799},{"$f":"PV_LC_NR1!AF4","v":14.553146465845948},{"$f":"PV_LC_NR1!AG4","v":15.117311964513645},{"$f":"PV_LC_NR1!AH4","v":15.703347834006918},{"$f":"PV_LC_NR1!AI4","v":16.312101898450386},{"$f":"PV_LC_NR1!AJ4","v":16.944454848615148},{"$f":"PV_LC_NR1!AK4","v":17.601321516023184},{"$f":"PV_LC_NR1!AL4","v":18.283652196443533},{"$f":"PV_LC_NR1!AM4","v":18.992434024694976},{"$f":"PV_LC_NR1!AN4","v":19.72869240274412},{"$f":"PV_LC_NR1!AO4","v":20.493492483164992},{"$f":"PV_LC_NR1!AP4","v":21.287940710106231},{"$f":"PV_LC_NR1!AQ4","v":22.11318641999522},{"$f":"PV_LC_NR1!AR4","v":22.970423504294924},{"$f":"PV_LC_NR1!AS4","v":23.860892136718974},{"$f":"PV_LC_NR1!AT4","v":24.785880567403726},{"$f":"PV_LC_NR1!AU4","v":25.746726986633004},{"$f":"PV_LC_NR1!AV4","v":26.744821460811753},{"$f":"PV_LC_NR1!AW4","v":27.781607943489423},{"$f":"PV_LC_NR1!AX4","v":28.858586364342422},{"$f":"PV_LC_NR1!AY4","v":29.977314799137822},{"$f":"PV_LC_NR1!AZ4","v":31.139411723817613},{"$f":"PV_LC_NR1!BA4","v":32.346558355964497},{"$f":"PV_LC_NR1!BB4","v":33.60050108703669},{"$f":"PV_LC_NR1!BC4","v":0},{"$f":"PV_LC_NR1!BD4","v":0}]
[null,null,"FX (eop)",{"$f":"PV_LC_NR1!D5","v":4.7032579654818703},{"$f":"PV_LC_NR1!E5","v":5.1105475181203301},{"$f":"PV_LC_NR1!F5","v":5.4574049224511096},{"$f":"PV_LC_NR1!G5","v":5.7262512089379198},{"$f":"PV_LC_NR1!H5","v":5.9526864934779198},{"$f":"PV_LC_NR1!I5","v":6.1834476111432197},{"$f":"PV_LC_NR1!J5","v":6.4231543861154101},{"$f":"PV_LC_NR1!K5","v":6.6721536046532597},{"$f":"PV_LC_NR1!L5","v":6.9308054964892296},{"$f":"PV_LC_NR1!M5","v":7.1994842559775902},{"$f":"PV_LC_NR1!N5","v":7.4785785834452403},{"$f":"PV_LC_NR1!O5","v":7.7684922475285498},{"$f":"PV_LC_NR1!P5","v":8.0696446693096195},{"$f":"PV_LC_NR1!Q5","v":8.3824715290966907},{"$f":"PV_LC_NR1!R5","v":8.7074253967279205},{"$f":"PV_LC_NR1!S5","v":9.0449763863084591},{"$f":"PV_LC_NR1!T5","v":9.3956128363294198},{"$f":"PV_LC_NR1!U5","v":9.7598420161522199},{"$f":"PV_LC_NR1!V5","v":10.1381908598804},{"$f":"PV_LC_NR1!W5","v":10.5312067286808},{"$f":"PV_LC_NR1!X5","v":10.939458202656001},{"$f":"PV_LC_NR1!Y5","v":11.363535903415752},{"$f":"PV_LC_NR1!Z5","v":11.804053348534874},{"$f":"PV_LC_NR1!AA5","v":12.261647839135582},{"$f":"PV_LC_NR1!AB5","v":12.736981381877571},{"$f":"PV_LC_NR1!AC5","v":13.230741646689861},{"$f":"PV_LC_NR1!AD5","v":13.743642961629961},{"$f":"PV_LC_NR1!AE5","v":14.276427346309625},{"$f":"PV_LC_NR1!AF5","v":14.82986558538226},{"$f":"PV_LC_NR1!AG5","v":15.404758343645019},{"$f":"PV_LC_NR1!AH5","v":16.001937324368807},{"$f":"PV_LC_NR1!AI5","v":16.622266472531958},{"$f":"PV_LC_NR1!AJ5","v":17.266643224698331},{"$f":"PV_LC_NR1!AK5","v":17.935999807348029},{"$f":"PV_LC_NR1!AL5","v":18.631304585539034},{"$f":"PV_LC_NR1!AM5","v":19.353563463850914},{"$f":"PV_LC_NR1!AN5","v":20.103821341637325},{"$f":"PV_LC_NR1!AO5","v":20.883163624692664},{"$f":"PV_LC_NR1!AP5","v":21.692717795519805},{"$f":"PV_LC_NR1!AQ5","v":22.533655044470638},{"$f":"PV_LC_NR1!AR5","v":23.407191964119214},{"$f":"PV_LC_NR1!AS5","v":24.314592309318737},{"$f":"PV_LC_NR1!AT5","v":25.257168825488719},{"$f":"PV_LC_NR1!AU5","v":26.236285147777295},{"$f":"PV_LC_NR1!AV5","v":27.253357773846222},{"$f":"PV_LC_NR1!AW5","v":28.309858113132634},{"$f":"PV_LC_NR1!AX5","v":29.407314615552217},{"$f":"PV_LC_NR1!AY5","v":30.547314982723432},{"$f":"PV_LC_NR1!AZ5","v":31.731508464911794},{"$f":"PV_LC_NR1!BA5","v":32.961608247017203},{"$f":"PV_LC_NR1!BB5","v":34.239393927056177},{"$f":"PV_LC_NR1!BC5","v":0},{"$f":"PV_LC_NR1!BD5","v":0}]
[null,null,"Gross financing (in LC)",{"$f":"Ext_Debt_Data!F105*D4","v":8263.49},{"$f":"Ext_Debt_Data!G105*E4","v":5411.3720799011699},{"$f":"Ext_Debt_Data!H105*F4","v":3126.24884569914},{"$f":"Ext_Debt_Data!I105*G4","v":3972.44027236599},{"$f":"Ext_Debt_Data!J105*H4","v":3862.6528661567609},{"$f":"Ext_Debt_Data!K105*I4","v":3359.7733926992992},{"$f":"Ext_Debt_Data!L105*J4","v":2570.6890015263803},{"$f":"Ext_Debt_Data!M105*K4","v":4747.24583468525},{"$f":"Ext_Debt_Data!N105*L4","v":4679.9026896043497},{"$f":"Ext_Debt_Data!O105*M4","v":6159.72854056097},{"$f":"Ext_Debt_Data!P105*N4","v":7294.6726608573799},{"$f":"Ext_Debt_Data!Q105*O4","v":10837.414119461599},{"$f":"Ext_Debt_Data!R105*P4","v":10504.956146022399},{"$f":"Ext_Debt_Data!S105*Q4","v":11134.943317887601},{"$f":"Ext_Debt_Data!T105*R4","v":14114.0164516761},{"$f":"Ext_Debt_Data!U105*S4","v":18870.334829861702},{"$f":"Ext_Debt_Data!V105*T4","v":19016.209100802796},{"$f":"Ext_Debt_Data!W105*U4","v":24393.6680686418},{"$f":"Ext_Debt_Data!X105*V4","v":26769.2370519174},{"$f":"Ext_Debt_Data!Y105*W4","v":31311.611333303197},{"$f":"Ext_Debt_Data!Z105*X4","v":36217.601568105099}]
[null,null,"Interest rate (local currency)",{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09}]
[null,null,"(average)",{"$f":"AVERAGE(D7:X7)","v":9.8571428571428601E-2}]
[null,null,"Nominal GDP (in USD)",{"$f":"PV_LC_NR1!D9","v":45464.086073205704},{"$f":"PV_LC_NR1!E9","v":49226.313751753405},{"$f":"PV_LC_NR1!F9","v":52863.269804134099},{"$f":"PV_LC_NR1!G9","v":56415.209666761199},{"$f":"PV_LC_NR1!H9","v":60448.752194078399},{"$f":"PV_LC_NR1!I9","v":65126.708119121904},{"$f":"PV_LC_NR1!J9","v":70162.382047382795},{"$f":"PV_LC_NR1!K9","v":75256.297224897091},{"$f":"PV_LC_NR1!L9","v":80534.234262341008},{"$f":"PV_LC_NR1!M9","v":86156.090139593798},{"$f":"PV_LC_NR1!N9","v":92097.963503505205},{"$f":"PV_LC_NR1!O9","v":98436.301756162997},{"$f":"PV_LC_NR1!P9","v":105250.818711609},{"$f":"PV_LC_NR1!Q9","v":112543.336660972},{"$f":"PV_LC_NR1!R9","v":120402.58032738499},{"$f":"PV_LC_NR1!S9","v":128803.299738773},{"$f":"PV_LC_NR1!T9","v":137770.805397494},{"$f":"PV_LC_NR1!U9","v":147422.427493269},{"$f":"PV_LC_NR1!V9","v":157736.34939089199},{"$f":"PV_LC_NR1!W9","v":168339.123209307},{"$f":"PV_LC_NR1!X9","v":179965.47711998099}]
["Summary table"]
[null,null,null,{"$f":"D3","v":2018},{"$f":"D11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,"New borrowing (gross, in local currency)",{"$f":"D6","v":8263.49},5411.3720799011699,3126.24884569914,3972.44027236599,3862.6528661567609,3359.7733926992992,2570.6890015263803,4747.24583468525,4679.9026896043497,6159.72854056097,7294.6726608573799,10837.414119461599,10504.956146022399,11134.943317887601,14114.0164516761,18870.334829861702,19016.209100802796,24393.6680686418,26769.2370519174,31311.611333303197,36217.601568105099,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D12","v":8263.49},{"$f":"SUM(D12:E12)","v":13674.86207990117},{"$f":"SUM(D12:F12)","v":16801.110925600311},{"$f":"SUM(D12:G12)","v":20773.551197966302},{"$f":"SUM(D12:H12)","v":24636.204064123063},{"$f":"SUM(D12:I12)","v":27995.977456822362},{"$f":"SUM(D12:J12)","v":30566.666458348744},{"$f":"SUM(D12:K12)","v":35313.912293033995},{"$f":"SUM(D12:L12)","v":39993.814982638345},{"$f":"SUM(D12:M12)","v":46153.543523199318},{"$f":"SUM(D12:N12)","v":53448.216184056699},{"$f":"SUM(D12:O12)","v":64285.630303518294},{"$f":"SUM(D12:P12)","v":74790.586449540686},{"$f":"SUM(D12:Q12)","v":85925.529767428292},{"$f":"SUM(D12:R12)","v":100039.54621910439},{"$f":"SUM(D12:S12)","v":118909.8810489661},{"$f":"SUM(D12:T12)","v":137926.09014976889},{"$f":"SUM(D12:U12)","v":162319.75821841069},{"$f":"SUM(D12:V12)","v":189088.99527032807},{"$f":"SUM(D12:W12)","v":220400.60660363128},{"$f":"SUM(D12:X12)","v":256618.20817173639},{"$f":"SUM(D12:Y12)","v":256618.20817173639},{"$f":"SUM(D12:Z12)","v":256618.20817173639},{"$f":"SUM(D12:AA12)","v":256618.20817173639},{"$f":"SUM(D12:AB12)","v":256618.20817173639},{"$f":"SUM(D12:AC12)","v":256618.20817173639},{"$f":"SUM(D12:AD12)","v":256618.20817173639},{"$f":"SUM(D12:AE12)","v":256618.20817173639}]
[null,null,"Stock of new forex debt (in USD)",{"$f":"D27+D46+D65+D84+D103+D122+D141+D160+D179+D198+D217+D236+D255+D274+D293+D312+D331+D350+D369+D388+D407","v":1756.9714569448174},{"$f":"E27+E46+E65+E84+E103+E122+E141+E160+E179+E198+E217+E236+E255+E274+E293+E312+E331+E350+E369+E388+E407","v":2675.811550800493},3078.5897627794766,3627.7750381508827,4138.6698411071702,4527.5676640925494,4758.824811127547,4054.226550505166,3797.3873189875158,4077.0187910652417,4369.1009757415413,5103.8766566329787,5798.8438041995887,6604.1218412638154,7433.383690016226,8724.8504247931924,9767.59560288803,11155.051675444658,12310.220501045304,13826.527567589641,15603.394175670004,13779.0440654626,11666.189829603129,9679.9483706534993,7403.5163533720315,5103.9627788592734,2635.2257308501694,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A21,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"D29+D48+D67+D86+D105+D124+D143+D162+D181+D200+D219+D238+D257+D276+D295+D314+D333+D352+D371+D390+D409","v":1756.9714569448174},{"$f":"E29+E48+E67+E86+E105+E124+E143+E162+E181+E200+E219+E238+E257+E276+E295+E314+E333+E352+E371+E390+E409","v":2675.811550800493},3078.5897627794766,3627.7750381508827,4138.6698411071702,4527.5676640925494,4758.824811127547,4054.226550505166,3797.3873189875158,4077.0187910652417,4369.1009757415413,5103.8766566329787,5798.8438041995887,6604.1218412638154,7433.383690016226,8724.8504247931924,9767.59560288803,11155.051675444658,12310.220501045304,13826.527567589641,15603.394175670004,13779.0440654626,11666.189829603129,9679.9483706534993,7403.5163533720315,5103.9627788592734,2635.2257308501694,0]
["Grace",{"$f":"'Input 5 - Local-debt Financing'!C18","v":6},"Total debt service (in USD)",{"$f":"D30+D49+D68+D87+D106+D125+D144+D163+D182+D201+D220+D239+D258+D277+D296+D315+D334+D353+D372+D391+D410","v":0},252.60812476283715,377.95696042670193,429.82865583305943,486.43060584178681,531.76104184186886,559.88778955873295,1836.3818982584314,1229.0861004653063,812.16733632523039,917.31921492761603,897.48376188654163,874.87837624123563,824.47798557707904,1138.6310373586939,1183.5254599734358,1438.3677578208476,1623.9971305336614,2074.1600972435331,2103.3277723647884,2257.9501109327348,2643.2646099331741,2845.5627425994053,2610.3505812616277,2806.2305641250905,2715.3784341377182,2772.2034098155332,2817.7792043618492]
["Maturity",{"$f":"'Input 5 - Local-debt Financing'!D18","v":7},"Interest",{"$f":"D31+D50+D69+D88+D107+D126+D145+D164+D183+D202+D221+D240+D259+D278+D297+D316+D335+D354+D373+D392+D411","v":0},{"$f":"E31+E50+E69+E88+E107+E126+E145+E164+E183+E202+E221+E240+E259+E278+E297+E316+E335+E354+E373+E392+E411","v":252.60812476283715},377.95696042670193,429.82865583305943,486.43060584178681,531.76104184186886,559.88778955873295,574.32834353101168,433.46919980923138,369.67834275687568,376.04339184057017,390.80901642527726,450.61466260615663,511.97241236997991,583.06936776059683,656.28382283605265,770.30574893457879,862.36837078512053,984.86507124974719,1086.8534313964749,1220.7262193115712,1377.6034718321059,1216.5339623802568,1029.9927971680286,854.6301101180245,653.64687434957625,450.62226622602503,232.66066825006092]
["Interest","-","Amortization",{"$f":"D32+D51+D70+D89+D108+D127+D146+D165+D184+D203+D222+D241+D260+D279+D298+D317+D336+D355+D374+D393+D412","v":0},{"$f":"E32+E51+E70+E89+E108+E127+E146+E165+E184+E203+E222+E241+E260+E279+E298+E317+E336+E355+E374+E393+E412","v":0},0,0,0,0,0,1262.0535547274199,795.61690065607468,442.48899356835477,541.27582308704598,506.67474546126454,424.263713635079,312.50557320709908,555.56166959809696,527.24163713738312,668.06200888626881,761.6287597485408,1089.2950259937857,1016.4743409683138,1037.2238916211638,1265.661138101068,1629.0287802191485,1580.3577840935991,1951.600454007066,2061.7315597881416,2321.5811435895084,2585.1185361117882]
["Discount",{"$f":"Discount_Rate_GE","v":0.05},{"$f":"+TEXT(\"PV to GDP\",\"#\")&\" - \"&TEXT(A21,\"#\")","v":"PV to GDP - Bonds (beyond 7 years)-LC"},{"$f":"D15/D9*100","v":3.8645260659496463},{"$f":"E15/E9*100","v":5.4357341569277722},5.8236839570955174,6.4304911026295457,6.8465761341432581,6.9519369162821336,6.7825872957303064,5.3872256542059889,4.7152460736355817,4.7321306995935872,4.7439713209025038,5.1849536863705161,5.5095474554821537,5.8680700583440286,6.1737744073293239,6.7737786551184103,7.0897426887407162,7.5667263557669839,7.8043016391478117,8.2134962473329622,8.6702152131474595]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"D3","v":2018}]
[{"$f":"+\"Output \"& C21","v":"Output 2018"}]
[null,null,null,0,{"$f":"D23+1","v":1},{"$f":"E23+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U23+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK23+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA23+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D24+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D24=$C21,D$6,0)","v":8263.49},{"$f":"IF(E24=$C21,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D25","v":8263.49},{"$f":"SUM(D25:E25)","v":8263.49},{"$f":"SUM(D25:F25)","v":8263.49},{"$f":"SUM(D25:G25)","v":8263.49},{"$f":"SUM(D25:H25)","v":8263.49},{"$f":"SUM(D25:I25)","v":8263.49},{"$f":"SUM(D25:J25)","v":8263.49},{"$f":"SUM(D25:K25)","v":8263.49},{"$f":"SUM(D25:L25)","v":8263.49},{"$f":"SUM(D25:M25)","v":8263.49},{"$f":"SUM(D25:N25)","v":8263.49},{"$f":"SUM(D25:O25)","v":8263.49},{"$f":"SUM(D25:P25)","v":8263.49},{"$f":"SUM(D25:Q25)","v":8263.49},{"$f":"SUM(D25:R25)","v":8263.49},{"$f":"SUM(D25:S25)","v":8263.49},{"$f":"SUM(D25:T25)","v":8263.49},{"$f":"SUM(D25:U25)","v":8263.49},{"$f":"SUM(D25:V25)","v":8263.49},{"$f":"SUM(D25:W25)","v":8263.49},{"$f":"SUM(D25:X25)","v":8263.49},{"$f":"SUM(D25:Y25)","v":8263.49},{"$f":"SUM(D25:Z25)","v":8263.49},{"$f":"SUM(D25:AA25)","v":8263.49},{"$f":"SUM(D25:AB25)","v":8263.49},{"$f":"SUM(D25:AC25)","v":8263.49},{"$f":"SUM(D25:AD25)","v":8263.49},{"$f":"SUM(D25:AE25)","v":8263.49}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D28=0,0,D28/D$5)","v":1756.9714569448174},{"$f":"IF(E28=0,0,E28/E$5)","v":1616.948080553085},1514.17937965442,1443.0889771482232,1388.1950626921002,1336.3887785041352,1286.5158617178415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",{"$f":"IF(D24=$C21,D25,C28-D33)","v":8263.49},8263.49,8263.49,8263.49,8263.49,8263.49,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C21>D24,0,IF(NPV($B33,E30:$BB30)>D27,D27,NPV($B33,E30:$BB30)))","v":1756.9714569448174},{"$f":"IF($C21>E24,0,IF(NPV($B33,F30:$BB30)>E27,E27,NPV($B33,F30:$BB30)))","v":1616.948080553085},{"$f":"IF($C21>F24,0,IF(NPV($B33,G30:$BB30)>F27,F27,NPV($B33,G30:$BB30)))","v":1514.17937965442},{"$f":"IF($C21>G24,0,IF(NPV($B33,H30:$BB30)>G27,G27,NPV($B33,H30:$BB30)))","v":1443.0889771482232},{"$f":"IF($C21>H24,0,IF(NPV($B33,I30:$BB30)>H27,H27,NPV($B33,I30:$BB30)))","v":1388.1950626921002},{"$f":"IF($C21>I24,0,IF(NPV($B33,J30:$BB30)>I27,I27,NPV($B33,J30:$BB30)))","v":1336.3887785041352},{"$f":"IF($C21>J24,0,IF(NPV($B33,K30:$BB30)>J27,J27,NPV($B33,K30:$BB30)))","v":1286.5158617178415},{"$f":"IF($C21>K24,0,IF(NPV($B33,L30:$BB30)>K27,K27,NPV($B33,L30:$BB30)))","v":0},{"$f":"IF($C21>L24,0,IF(NPV($B33,M30:$BB30)>L27,L27,NPV($B33,M30:$BB30)))","v":0},{"$f":"IF($C21>M24,0,IF(NPV($B33,N30:$BB30)>M27,M27,NPV($B33,N30:$BB30)))","v":0},{"$f":"IF($C21>N24,0,IF(NPV($B33,O30:$BB30)>N27,N27,NPV($B33,O30:$BB30)))","v":0},{"$f":"IF($C21>O24,0,IF(NPV($B33,P30:$BB30)>O27,O27,NPV($B33,P30:$BB30)))","v":0},{"$f":"IF($C21>P24,0,IF(NPV($B33,Q30:$BB30)>P27,P27,NPV($B33,Q30:$BB30)))","v":0},{"$f":"IF($C21>Q24,0,IF(NPV($B33,R30:$BB30)>Q27,Q27,NPV($B33,R30:$BB30)))","v":0},{"$f":"IF($C21>R24,0,IF(NPV($B33,S30:$BB30)>R27,R27,NPV($B33,S30:$BB30)))","v":0},{"$f":"IF($C21>S24,0,IF(NPV($B33,T30:$BB30)>S27,S27,NPV($B33,T30:$BB30)))","v":0},{"$f":"IF($C21>T24,0,IF(NPV($B33,U30:$BB30)>T27,T27,NPV($B33,U30:$BB30)))","v":0},{"$f":"IF($C21>U24,0,IF(NPV($B33,V30:$BB30)>U27,U27,NPV($B33,V30:$BB30)))","v":0},{"$f":"IF($C21>V24,0,IF(NPV($B33,W30:$BB30)>V27,V27,NPV($B33,W30:$BB30)))","v":0},{"$f":"IF($C21>W24,0,IF(NPV($B33,X30:$BB30)>W27,W27,NPV($B33,X30:$BB30)))","v":0},{"$f":"IF($C21>X24,0,IF(NPV($B33,Y30:$BB30)>X27,X27,NPV($B33,Y30:$BB30)))","v":0},{"$f":"IF($C21>Y24,0,IF(NPV($B33,Z30:$BB30)>Y27,Y27,NPV($B33,Z30:$BB30)))","v":0},{"$f":"IF($C21>Z24,0,IF(NPV($B33,AA30:$BB30)>Z27,Z27,NPV($B33,AA30:$BB30)))","v":0},{"$f":"IF($C21>AA24,0,IF(NPV($B33,AB30:$BB30)>AA27,AA27,NPV($B33,AB30:$BB30)))","v":0},{"$f":"IF($C21>AB24,0,IF(NPV($B33,AC30:$BB30)>AB27,AB27,NPV($B33,AC30:$BB30)))","v":0},{"$f":"IF($C21>AC24,0,IF(NPV($B33,AD30:$BB30)>AC27,AC27,NPV($B33,AD30:$BB30)))","v":0},{"$f":"IF($C21>AD24,0,IF(NPV($B33,AE30:$BB30)>AD27,AD27,NPV($B33,AE30:$BB30)))","v":0},{"$f":"IF($C21>AE24,0,IF(NPV($B33,AF30:$BB30)>AE27,AE27,NPV($B33,AF30:$BB30)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D31+D32","v":0},252.60812476283715,234.58158180980143,221.66695496315265,212.26648032270933,204.26990824500203,196.64672530623872,1451.3615879365329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B32*D28/E$4","v":252.60812476283715},{"$f":"$B32*E28/F$4","v":234.58158180980143},221.66695496315265,212.26648032270933,204.26990824500203,196.64672530623872,189.30803320911301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C21,$D$3:$BD$7,5,FALSE)","v":0.15},"Amortization (in USD)",{"$f":"D33/D$4","v":0},{"$f":"E33/E$4","v":0},0,0,0,0,0,1262.0535547274199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D35-D37)/($B31-$B30))","v":0},0,0,0,0,0,0,8263.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D23-$B30>0,D23-$B30,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D34=0,0,CHOOSE(D34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(E34=0,0,CHOOSE(E34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(F34=0,0,CHOOSE(F34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(G34=0,0,CHOOSE(G34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(H34=0,0,CHOOSE(H34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(I34=0,0,CHOOSE(I34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(J34=0,0,CHOOSE(J34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":0},{"$f":"IF(K34=0,0,CHOOSE(K34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(L34=0,0,CHOOSE(L34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(M34=0,0,CHOOSE(M34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(N34=0,0,CHOOSE(N34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(O34=0,0,CHOOSE(O34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(P34=0,0,CHOOSE(P34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Q34=0,0,CHOOSE(Q34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(R34=0,0,CHOOSE(R34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(S34=0,0,CHOOSE(S34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(T34=0,0,CHOOSE(T34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(U34=0,0,CHOOSE(U34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(V34=0,0,CHOOSE(V34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(W34=0,0,CHOOSE(W34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(X34=0,0,CHOOSE(X34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Y34=0,0,CHOOSE(Y34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(Z34=0,0,CHOOSE(Z34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AA34=0,0,CHOOSE(AA34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AB34=0,0,CHOOSE(AB34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AC34=0,0,CHOOSE(AC34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AD34=0,0,CHOOSE(AD34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49},{"$f":"IF(AE34=0,0,CHOOSE(AE34,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26,AF26))","v":8263.49}]
[null,null,"t-m condition",{"$f":"IF(D23-$B31>0,D23-$B31,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D36=0,0,CHOOSE(D36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(E36=0,0,CHOOSE(E36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(F36=0,0,CHOOSE(F36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(G36=0,0,CHOOSE(G36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(H36=0,0,CHOOSE(H36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(I36=0,0,CHOOSE(I36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(J36=0,0,CHOOSE(J36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(K36=0,0,CHOOSE(K36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":0},{"$f":"IF(L36=0,0,CHOOSE(L36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(M36=0,0,CHOOSE(M36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(N36=0,0,CHOOSE(N36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(O36=0,0,CHOOSE(O36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(P36=0,0,CHOOSE(P36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Q36=0,0,CHOOSE(Q36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(R36=0,0,CHOOSE(R36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(S36=0,0,CHOOSE(S36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(T36=0,0,CHOOSE(T36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(U36=0,0,CHOOSE(U36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(V36=0,0,CHOOSE(V36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(W36=0,0,CHOOSE(W36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(X36=0,0,CHOOSE(X36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Y36=0,0,CHOOSE(Y36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(Z36=0,0,CHOOSE(Z36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AA36=0,0,CHOOSE(AA36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AB36=0,0,CHOOSE(AB36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AC36=0,0,CHOOSE(AC36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AD36=0,0,CHOOSE(AD36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49},{"$f":"IF(AE36=0,0,CHOOSE(AE36,D26,E26,F26,G26,H26,I26,J26,K26,L26,M26,N26,O26,P26,Q26,R26,S26,T26,U26,V26,W26,X26,Y26,Z26,AA26,AB26,AC26,AD26,AE26))","v":8263.49}]
[null,null,"Grant element",{"$f":"IF(D27=0,0,1-D29/D27)","v":0},{"$f":"IF(E27=0,0,1-E29/E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C21+1","v":2019}]
[{"$f":"+\"Output \"& C40","v":"Output 2019"}]
[null,null,null,0,{"$f":"D42+1","v":1},{"$f":"E42+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U42+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK42+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA42+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D43+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D43=$C40,D$6,0)","v":0},{"$f":"IF(E43=$C40,E$6,0)","v":5411.3720799011699},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D44","v":0},{"$f":"SUM(D44:E44)","v":5411.3720799011699},{"$f":"SUM(D44:F44)","v":5411.3720799011699},{"$f":"SUM(D44:G44)","v":5411.3720799011699},{"$f":"SUM(D44:H44)","v":5411.3720799011699},{"$f":"SUM(D44:I44)","v":5411.3720799011699},{"$f":"SUM(D44:J44)","v":5411.3720799011699},{"$f":"SUM(D44:K44)","v":5411.3720799011699},{"$f":"SUM(D44:L44)","v":5411.3720799011699},{"$f":"SUM(D44:M44)","v":5411.3720799011699},{"$f":"SUM(D44:N44)","v":5411.3720799011699},{"$f":"SUM(D44:O44)","v":5411.3720799011699},{"$f":"SUM(D44:P44)","v":5411.3720799011699},{"$f":"SUM(D44:Q44)","v":5411.3720799011699},{"$f":"SUM(D44:R44)","v":5411.3720799011699},{"$f":"SUM(D44:S44)","v":5411.3720799011699},{"$f":"SUM(D44:T44)","v":5411.3720799011699},{"$f":"SUM(D44:U44)","v":5411.3720799011699},{"$f":"SUM(D44:V44)","v":5411.3720799011699},{"$f":"SUM(D44:W44)","v":5411.3720799011699},{"$f":"SUM(D44:X44)","v":5411.3720799011699},{"$f":"SUM(D44:Y44)","v":5411.3720799011699},{"$f":"SUM(D44:Z44)","v":5411.3720799011699},{"$f":"SUM(D44:AA44)","v":5411.3720799011699},{"$f":"SUM(D44:AB44)","v":5411.3720799011699},{"$f":"SUM(D44:AC44)","v":5411.3720799011699},{"$f":"SUM(D44:AD44)","v":5411.3720799011699},{"$f":"SUM(D44:AE44)","v":5411.3720799011699}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D47=0,0,D47/D$5)","v":0},{"$f":"IF(E47=0,0,E47/E$5)","v":1058.8634702474078},991.56506742599106,945.01129664984569,909.06384635410541,875.13834032479087,842.47890594045873,811.03829446120631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E43=$C40,E44,D47-E52)","v":5411.3720799011699},5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A40,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C40>D43,0,IF(NPV($B52,E49:$BB49)>D46,D46,NPV($B52,E49:$BB49)))","v":0},{"$f":"IF($C40>E43,0,IF(NPV($B52,F49:$BB49)>E46,E46,NPV($B52,F49:$BB49)))","v":1058.8634702474078},{"$f":"IF($C40>F43,0,IF(NPV($B52,G49:$BB49)>F46,F46,NPV($B52,G49:$BB49)))","v":991.56506742599106},{"$f":"IF($C40>G43,0,IF(NPV($B52,H49:$BB49)>G46,G46,NPV($B52,H49:$BB49)))","v":945.01129664984569},{"$f":"IF($C40>H43,0,IF(NPV($B52,I49:$BB49)>H46,H46,NPV($B52,I49:$BB49)))","v":909.06384635410541},{"$f":"IF($C40>I43,0,IF(NPV($B52,J49:$BB49)>I46,I46,NPV($B52,J49:$BB49)))","v":875.13834032479087},{"$f":"IF($C40>J43,0,IF(NPV($B52,K49:$BB49)>J46,J46,NPV($B52,K49:$BB49)))","v":842.47890594045873},{"$f":"IF($C40>K43,0,IF(NPV($B52,L49:$BB49)>K46,K46,NPV($B52,L49:$BB49)))","v":811.03829446120631},{"$f":"IF($C40>L43,0,IF(NPV($B52,M49:$BB49)>L46,L46,NPV($B52,M49:$BB49)))","v":0},{"$f":"IF($C40>M43,0,IF(NPV($B52,N49:$BB49)>M46,M46,NPV($B52,N49:$BB49)))","v":0},{"$f":"IF($C40>N43,0,IF(NPV($B52,O49:$BB49)>N46,N46,NPV($B52,O49:$BB49)))","v":0},{"$f":"IF($C40>O43,0,IF(NPV($B52,P49:$BB49)>O46,O46,NPV($B52,P49:$BB49)))","v":0},{"$f":"IF($C40>P43,0,IF(NPV($B52,Q49:$BB49)>P46,P46,NPV($B52,Q49:$BB49)))","v":0},{"$f":"IF($C40>Q43,0,IF(NPV($B52,R49:$BB49)>Q46,Q46,NPV($B52,R49:$BB49)))","v":0},{"$f":"IF($C40>R43,0,IF(NPV($B52,S49:$BB49)>R46,R46,NPV($B52,S49:$BB49)))","v":0},{"$f":"IF($C40>S43,0,IF(NPV($B52,T49:$BB49)>S46,S46,NPV($B52,T49:$BB49)))","v":0},{"$f":"IF($C40>T43,0,IF(NPV($B52,U49:$BB49)>T46,T46,NPV($B52,U49:$BB49)))","v":0},{"$f":"IF($C40>U43,0,IF(NPV($B52,V49:$BB49)>U46,U46,NPV($B52,V49:$BB49)))","v":0},{"$f":"IF($C40>V43,0,IF(NPV($B52,W49:$BB49)>V46,V46,NPV($B52,W49:$BB49)))","v":0},{"$f":"IF($C40>W43,0,IF(NPV($B52,X49:$BB49)>W46,W46,NPV($B52,X49:$BB49)))","v":0},{"$f":"IF($C40>X43,0,IF(NPV($B52,Y49:$BB49)>X46,X46,NPV($B52,Y49:$BB49)))","v":0},{"$f":"IF($C40>Y43,0,IF(NPV($B52,Z49:$BB49)>Y46,Y46,NPV($B52,Z49:$BB49)))","v":0},{"$f":"IF($C40>Z43,0,IF(NPV($B52,AA49:$BB49)>Z46,Z46,NPV($B52,AA49:$BB49)))","v":0},{"$f":"IF($C40>AA43,0,IF(NPV($B52,AB49:$BB49)>AA46,AA46,NPV($B52,AB49:$BB49)))","v":0},{"$f":"IF($C40>AB43,0,IF(NPV($B52,AC49:$BB49)>AB46,AB46,NPV($B52,AC49:$BB49)))","v":0},{"$f":"IF($C40>AC43,0,IF(NPV($B52,AD49:$BB49)>AC46,AC46,NPV($B52,AD49:$BB49)))","v":0},{"$f":"IF($C40>AD43,0,IF(NPV($B52,AE49:$BB49)>AD46,AD46,NPV($B52,AE49:$BB49)))","v":0},{"$f":"IF($C40>AE43,0,IF(NPV($B52,AF49:$BB49)>AE46,AE46,NPV($B52,AF49:$BB49)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D50+D51","v":0},0,143.37537861690049,135.48200736605963,129.7364726981038,124.84899798490056,120.18973730604101,115.70435635728704,907.00326674792518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B51*D47/E$4","v":0},{"$f":"$B51*E47/F$4","v":143.37537861690049},{"$f":"$B51*F47/G$4","v":135.48200736605963},{"$f":"$B51*G47/H$4","v":129.7364726981038},{"$f":"$B51*H47/I$4","v":124.84899798490056},{"$f":"$B51*I47/J$4","v":120.18973730604101},{"$f":"$B51*J47/K$4","v":115.70435635728704},{"$f":"$B51*K47/L$4","v":111.38636609185046},{"$f":"$B51*L47/M$4","v":0},{"$f":"$B51*M47/N$4","v":0},{"$f":"$B51*N47/O$4","v":0},{"$f":"$B51*O47/P$4","v":0},{"$f":"$B51*P47/Q$4","v":0},{"$f":"$B51*Q47/R$4","v":0},{"$f":"$B51*R47/S$4","v":0},{"$f":"$B51*S47/T$4","v":0},{"$f":"$B51*T47/U$4","v":0},{"$f":"$B51*U47/V$4","v":0},{"$f":"$B51*V47/W$4","v":0},{"$f":"$B51*W47/X$4","v":0},{"$f":"$B51*X47/Y$4","v":0},{"$f":"$B51*Y47/Z$4","v":0},{"$f":"$B51*Z47/AA$4","v":0},{"$f":"$B51*AA47/AB$4","v":0},{"$f":"$B51*AB47/AC$4","v":0},{"$f":"$B51*AC47/AD$4","v":0},{"$f":"$B51*AD47/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C40,$D$3:$BD$7,5,FALSE)","v":0.14000000000000001},"Amortization (in USD)",{"$f":"D52/D$4","v":0},{"$f":"E52/E$4","v":0},0,0,0,0,0,0,795.61690065607468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D54-D56)/($B50-$B49))","v":0},0,0,0,0,0,0,0,5411.3720799011699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D42-$B49>0,D42-$B49,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D53=0,0,CHOOSE(D53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(E53=0,0,CHOOSE(E53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(F53=0,0,CHOOSE(F53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(G53=0,0,CHOOSE(G53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(H53=0,0,CHOOSE(H53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(I53=0,0,CHOOSE(I53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(J53=0,0,CHOOSE(J53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(K53=0,0,CHOOSE(K53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":0},{"$f":"IF(L53=0,0,CHOOSE(L53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(M53=0,0,CHOOSE(M53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(N53=0,0,CHOOSE(N53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(O53=0,0,CHOOSE(O53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(P53=0,0,CHOOSE(P53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Q53=0,0,CHOOSE(Q53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(R53=0,0,CHOOSE(R53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(S53=0,0,CHOOSE(S53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(T53=0,0,CHOOSE(T53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(U53=0,0,CHOOSE(U53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(V53=0,0,CHOOSE(V53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(W53=0,0,CHOOSE(W53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(X53=0,0,CHOOSE(X53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Y53=0,0,CHOOSE(Y53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(Z53=0,0,CHOOSE(Z53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AA53=0,0,CHOOSE(AA53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AB53=0,0,CHOOSE(AB53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AC53=0,0,CHOOSE(AC53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AD53=0,0,CHOOSE(AD53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699},{"$f":"IF(AE53=0,0,CHOOSE(AE53,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45,AF45))","v":5411.3720799011699}]
[null,null,"t-m condition",{"$f":"IF(D42-$B50>0,D42-$B50,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(K55=0,0,CHOOSE(K55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(L55=0,0,CHOOSE(L55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":0},{"$f":"IF(M55=0,0,CHOOSE(M55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(N55=0,0,CHOOSE(N55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(O55=0,0,CHOOSE(O55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(P55=0,0,CHOOSE(P55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(R55=0,0,CHOOSE(R55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(S55=0,0,CHOOSE(S55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(T55=0,0,CHOOSE(T55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(U55=0,0,CHOOSE(U55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(V55=0,0,CHOOSE(V55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(W55=0,0,CHOOSE(W55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(X55=0,0,CHOOSE(X55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D45,E45,F45,G45,H45,I45,J45,K45,L45,M45,N45,O45,P45,Q45,R45,S45,T45,U45,V45,W45,X45,Y45,Z45,AA45,AB45,AC45,AD45,AE45))","v":5411.3720799011699}]
[null,null,"Grant element",{"$f":"IF(D46=0,0,1-D48/D46)","v":0},{"$f":"IF(E46=0,0,1-E48/E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C40+1","v":2020}]
[{"$f":"+\"Output \"& C59","v":"Output 2020"}]
[null,null,null,0,{"$f":"D61+1","v":1},{"$f":"E61+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U61+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK61+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA61+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D62+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D62=$C59,D$6,0)","v":0},{"$f":"IF(E62=$C59,E$6,0)","v":0},3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":0},{"$f":"SUM(D63:F63)","v":3126.24884569914},{"$f":"SUM(D63:G63)","v":3126.24884569914},{"$f":"SUM(D63:H63)","v":3126.24884569914},{"$f":"SUM(D63:I63)","v":3126.24884569914},{"$f":"SUM(D63:J63)","v":3126.24884569914},{"$f":"SUM(D63:K63)","v":3126.24884569914},{"$f":"SUM(D63:L63)","v":3126.24884569914},{"$f":"SUM(D63:M63)","v":3126.24884569914},{"$f":"SUM(D63:N63)","v":3126.24884569914},{"$f":"SUM(D63:O63)","v":3126.24884569914},{"$f":"SUM(D63:P63)","v":3126.24884569914},{"$f":"SUM(D63:Q63)","v":3126.24884569914},{"$f":"SUM(D63:R63)","v":3126.24884569914},{"$f":"SUM(D63:S63)","v":3126.24884569914},{"$f":"SUM(D63:T63)","v":3126.24884569914},{"$f":"SUM(D63:U63)","v":3126.24884569914},{"$f":"SUM(D63:V63)","v":3126.24884569914},{"$f":"SUM(D63:W63)","v":3126.24884569914},{"$f":"SUM(D63:X63)","v":3126.24884569914},{"$f":"SUM(D63:Y63)","v":3126.24884569914},{"$f":"SUM(D63:Z63)","v":3126.24884569914},{"$f":"SUM(D63:AA63)","v":3126.24884569914},{"$f":"SUM(D63:AB63)","v":3126.24884569914},{"$f":"SUM(D63:AC63)","v":3126.24884569914},{"$f":"SUM(D63:AD63)","v":3126.24884569914},{"$f":"SUM(D63:AE63)","v":3126.24884569914}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D66=0,0,D66/D$5)","v":0},{"$f":"IF(E66=0,0,E66/E$5)","v":0},572.84531569906551,545.95034895072013,525.1828479669515,505.58346124988793,486.71550733032126,468.55168974509928,451.06573071235778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E62=$C59,E63,D66-E71)","v":0},3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A59,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C59>D62,0,IF(NPV($B71,E68:$BB68)>D65,D65,NPV($B71,E68:$BB68)))","v":0},{"$f":"IF($C59>E62,0,IF(NPV($B71,F68:$BB68)>E65,E65,NPV($B71,F68:$BB68)))","v":0},{"$f":"IF($C59>F62,0,IF(NPV($B71,G68:$BB68)>F65,F65,NPV($B71,G68:$BB68)))","v":572.84531569906551},{"$f":"IF($C59>G62,0,IF(NPV($B71,H68:$BB68)>G65,G65,NPV($B71,H68:$BB68)))","v":545.95034895072013},{"$f":"IF($C59>H62,0,IF(NPV($B71,I68:$BB68)>H65,H65,NPV($B71,I68:$BB68)))","v":525.1828479669515},{"$f":"IF($C59>I62,0,IF(NPV($B71,J68:$BB68)>I65,I65,NPV($B71,J68:$BB68)))","v":505.58346124988793},{"$f":"IF($C59>J62,0,IF(NPV($B71,K68:$BB68)>J65,J65,NPV($B71,K68:$BB68)))","v":486.71550733032126},{"$f":"IF($C59>K62,0,IF(NPV($B71,L68:$BB68)>K65,K65,NPV($B71,L68:$BB68)))","v":468.55168974509928},{"$f":"IF($C59>L62,0,IF(NPV($B71,M68:$BB68)>L65,L65,NPV($B71,M68:$BB68)))","v":451.06573071235778},{"$f":"IF($C59>M62,0,IF(NPV($B71,N68:$BB68)>M65,M65,NPV($B71,N68:$BB68)))","v":0},{"$f":"IF($C59>N62,0,IF(NPV($B71,O68:$BB68)>N65,N65,NPV($B71,O68:$BB68)))","v":0},{"$f":"IF($C59>O62,0,IF(NPV($B71,P68:$BB68)>O65,O65,NPV($B71,P68:$BB68)))","v":0},{"$f":"IF($C59>P62,0,IF(NPV($B71,Q68:$BB68)>P65,P65,NPV($B71,Q68:$BB68)))","v":0},{"$f":"IF($C59>Q62,0,IF(NPV($B71,R68:$BB68)>Q65,Q65,NPV($B71,R68:$BB68)))","v":0},{"$f":"IF($C59>R62,0,IF(NPV($B71,S68:$BB68)>R65,R65,NPV($B71,S68:$BB68)))","v":0},{"$f":"IF($C59>S62,0,IF(NPV($B71,T68:$BB68)>S65,S65,NPV($B71,T68:$BB68)))","v":0},{"$f":"IF($C59>T62,0,IF(NPV($B71,U68:$BB68)>T65,T65,NPV($B71,U68:$BB68)))","v":0},{"$f":"IF($C59>U62,0,IF(NPV($B71,V68:$BB68)>U65,U65,NPV($B71,V68:$BB68)))","v":0},{"$f":"IF($C59>V62,0,IF(NPV($B71,W68:$BB68)>V65,V65,NPV($B71,W68:$BB68)))","v":0},{"$f":"IF($C59>W62,0,IF(NPV($B71,X68:$BB68)>W65,W65,NPV($B71,X68:$BB68)))","v":0},{"$f":"IF($C59>X62,0,IF(NPV($B71,Y68:$BB68)>X65,X65,NPV($B71,Y68:$BB68)))","v":0},{"$f":"IF($C59>Y62,0,IF(NPV($B71,Z68:$BB68)>Y65,Y65,NPV($B71,Z68:$BB68)))","v":0},{"$f":"IF($C59>Z62,0,IF(NPV($B71,AA68:$BB68)>Z65,Z65,NPV($B71,AA68:$BB68)))","v":0},{"$f":"IF($C59>AA62,0,IF(NPV($B71,AB68:$BB68)>AA65,AA65,NPV($B71,AB68:$BB68)))","v":0},{"$f":"IF($C59>AB62,0,IF(NPV($B71,AC68:$BB68)>AB65,AB65,NPV($B71,AC68:$BB68)))","v":0},{"$f":"IF($C59>AC62,0,IF(NPV($B71,AD68:$BB68)>AC65,AC65,NPV($B71,AD68:$BB68)))","v":0},{"$f":"IF($C59>AD62,0,IF(NPV($B71,AE68:$BB68)>AD65,AD65,NPV($B71,AE68:$BB68)))","v":0},{"$f":"IF($C59>AE62,0,IF(NPV($B71,AF68:$BB68)>AE65,AE65,NPV($B71,AF68:$BB68)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D69+D70","v":0},0,0,72.679693503847162,69.597485712560996,66.9755865314864,64.476113393484511,62.069918512398772,59.75352082132688,500.01256273224089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B70*D66/E$4","v":0},{"$f":"$B70*E66/F$4","v":0},{"$f":"$B70*F66/G$4","v":72.679693503847162},{"$f":"$B70*G66/H$4","v":69.597485712560996},{"$f":"$B70*H66/I$4","v":66.9755865314864},{"$f":"$B70*I66/J$4","v":64.476113393484511},{"$f":"$B70*J66/K$4","v":62.069918512398772},{"$f":"$B70*K66/L$4","v":59.75352082132688},{"$f":"$B70*L66/M$4","v":57.523569163886116},{"$f":"$B70*M66/N$4","v":0},{"$f":"$B70*N66/O$4","v":0},{"$f":"$B70*O66/P$4","v":0},{"$f":"$B70*P66/Q$4","v":0},{"$f":"$B70*Q66/R$4","v":0},{"$f":"$B70*R66/S$4","v":0},{"$f":"$B70*S66/T$4","v":0},{"$f":"$B70*T66/U$4","v":0},{"$f":"$B70*U66/V$4","v":0},{"$f":"$B70*V66/W$4","v":0},{"$f":"$B70*W66/X$4","v":0},{"$f":"$B70*X66/Y$4","v":0},{"$f":"$B70*Y66/Z$4","v":0},{"$f":"$B70*Z66/AA$4","v":0},{"$f":"$B70*AA66/AB$4","v":0},{"$f":"$B70*AB66/AC$4","v":0},{"$f":"$B70*AC66/AD$4","v":0},{"$f":"$B70*AD66/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C59,$D$3:$BD$7,5,FALSE)","v":0.13},"Amortization (in USD)",{"$f":"D71/D$4","v":0},{"$f":"E71/E$4","v":0},0,0,0,0,0,0,0,442.48899356835477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D73-D75)/($B69-$B68))","v":0},0,0,0,0,0,0,0,0,3126.24884569914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D61-$B68>0,D61-$B68,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Y72=0,0,CHOOSE(Y72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(Z72=0,0,CHOOSE(Z72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AA72=0,0,CHOOSE(AA72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AB72=0,0,CHOOSE(AB72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AC72=0,0,CHOOSE(AC72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AD72=0,0,CHOOSE(AD72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914},{"$f":"IF(AE72=0,0,CHOOSE(AE72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3126.24884569914}]
[null,null,"t-m condition",{"$f":"IF(D61-$B69>0,D61-$B69,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Y74=0,0,CHOOSE(Y74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(Z74=0,0,CHOOSE(Z74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AA74=0,0,CHOOSE(AA74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AB74=0,0,CHOOSE(AB74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AC74=0,0,CHOOSE(AC74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AD74=0,0,CHOOSE(AD74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914},{"$f":"IF(AE74=0,0,CHOOSE(AE74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64))","v":3126.24884569914}]
[null,null,"Grant element",{"$f":"IF(D65=0,0,1-D67/D65)","v":0},{"$f":"IF(E65=0,0,1-E67/E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C59+1","v":2021}]
[{"$f":"+\"Output \"& C78","v":"Output 2021"}]
[null,null,null,0,{"$f":"D80+1","v":1},{"$f":"E80+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U80+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK80+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA80+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D81+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D81=$C78,D$6,0)","v":0},{"$f":"IF(E81=$C78,E$6,0)","v":0},0,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D82","v":0},{"$f":"SUM(D82:E82)","v":0},{"$f":"SUM(D82:F82)","v":0},{"$f":"SUM(D82:G82)","v":3972.44027236599},{"$f":"SUM(D82:H82)","v":3972.44027236599},{"$f":"SUM(D82:I82)","v":3972.44027236599},{"$f":"SUM(D82:J82)","v":3972.44027236599},{"$f":"SUM(D82:K82)","v":3972.44027236599},{"$f":"SUM(D82:L82)","v":3972.44027236599},{"$f":"SUM(D82:M82)","v":3972.44027236599},{"$f":"SUM(D82:N82)","v":3972.44027236599},{"$f":"SUM(D82:O82)","v":3972.44027236599},{"$f":"SUM(D82:P82)","v":3972.44027236599},{"$f":"SUM(D82:Q82)","v":3972.44027236599},{"$f":"SUM(D82:R82)","v":3972.44027236599},{"$f":"SUM(D82:S82)","v":3972.44027236599},{"$f":"SUM(D82:T82)","v":3972.44027236599},{"$f":"SUM(D82:U82)","v":3972.44027236599},{"$f":"SUM(D82:V82)","v":3972.44027236599},{"$f":"SUM(D82:W82)","v":3972.44027236599},{"$f":"SUM(D82:X82)","v":3972.44027236599},{"$f":"SUM(D82:Y82)","v":3972.44027236599},{"$f":"SUM(D82:Z82)","v":3972.44027236599},{"$f":"SUM(D82:AA82)","v":3972.44027236599},{"$f":"SUM(D82:AB82)","v":3972.44027236599},{"$f":"SUM(D82:AC82)","v":3972.44027236599},{"$f":"SUM(D82:AD82)","v":3972.44027236599},{"$f":"SUM(D82:AE82)","v":3972.44027236599}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D85=0,0,D85/D$5)","v":0},{"$f":"IF(E85=0,0,E85/E$5)","v":0},0,693.72441540209354,667.335710811985,642.43129758344469,618.45629632583677,595.37602215805566,573.15708460989322,551.76733931569481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E81=$C78,E82,D85-E90)","v":0},0,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A78,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C78>D81,0,IF(NPV($B90,E87:$BB87)>D84,D84,NPV($B90,E87:$BB87)))","v":0},{"$f":"IF($C78>E81,0,IF(NPV($B90,F87:$BB87)>E84,E84,NPV($B90,F87:$BB87)))","v":0},{"$f":"IF($C78>F81,0,IF(NPV($B90,G87:$BB87)>F84,F84,NPV($B90,G87:$BB87)))","v":0},{"$f":"IF($C78>G81,0,IF(NPV($B90,H87:$BB87)>G84,G84,NPV($B90,H87:$BB87)))","v":693.72441540209354},{"$f":"IF($C78>H81,0,IF(NPV($B90,I87:$BB87)>H84,H84,NPV($B90,I87:$BB87)))","v":667.335710811985},{"$f":"IF($C78>I81,0,IF(NPV($B90,J87:$BB87)>I84,I84,NPV($B90,J87:$BB87)))","v":642.43129758344469},{"$f":"IF($C78>J81,0,IF(NPV($B90,K87:$BB87)>J84,J84,NPV($B90,K87:$BB87)))","v":618.45629632583677},{"$f":"IF($C78>K81,0,IF(NPV($B90,L87:$BB87)>K84,K84,NPV($B90,L87:$BB87)))","v":595.37602215805566},{"$f":"IF($C78>L81,0,IF(NPV($B90,M87:$BB87)>L84,L84,NPV($B90,M87:$BB87)))","v":573.15708460989322},{"$f":"IF($C78>M81,0,IF(NPV($B90,N87:$BB87)>M84,M84,NPV($B90,N87:$BB87)))","v":551.76733931569481},{"$f":"IF($C78>N81,0,IF(NPV($B90,O87:$BB87)>N84,N84,NPV($B90,O87:$BB87)))","v":0},{"$f":"IF($C78>O81,0,IF(NPV($B90,P87:$BB87)>O84,O84,NPV($B90,P87:$BB87)))","v":0},{"$f":"IF($C78>P81,0,IF(NPV($B90,Q87:$BB87)>P84,P84,NPV($B90,Q87:$BB87)))","v":0},{"$f":"IF($C78>Q81,0,IF(NPV($B90,R87:$BB87)>Q84,Q84,NPV($B90,R87:$BB87)))","v":0},{"$f":"IF($C78>R81,0,IF(NPV($B90,S87:$BB87)>R84,R84,NPV($B90,S87:$BB87)))","v":0},{"$f":"IF($C78>S81,0,IF(NPV($B90,T87:$BB87)>S84,S84,NPV($B90,T87:$BB87)))","v":0},{"$f":"IF($C78>T81,0,IF(NPV($B90,U87:$BB87)>T84,T84,NPV($B90,U87:$BB87)))","v":0},{"$f":"IF($C78>U81,0,IF(NPV($B90,V87:$BB87)>U84,U84,NPV($B90,V87:$BB87)))","v":0},{"$f":"IF($C78>V81,0,IF(NPV($B90,W87:$BB87)>V84,V84,NPV($B90,W87:$BB87)))","v":0},{"$f":"IF($C78>W81,0,IF(NPV($B90,X87:$BB87)>W84,W84,NPV($B90,X87:$BB87)))","v":0},{"$f":"IF($C78>X81,0,IF(NPV($B90,Y87:$BB87)>X84,X84,NPV($B90,Y87:$BB87)))","v":0},{"$f":"IF($C78>Y81,0,IF(NPV($B90,Z87:$BB87)>Y84,Y84,NPV($B90,Z87:$BB87)))","v":0},{"$f":"IF($C78>Z81,0,IF(NPV($B90,AA87:$BB87)>Z84,Z84,NPV($B90,AA87:$BB87)))","v":0},{"$f":"IF($C78>AA81,0,IF(NPV($B90,AB87:$BB87)>AA84,AA84,NPV($B90,AB87:$BB87)))","v":0},{"$f":"IF($C78>AB81,0,IF(NPV($B90,AC87:$BB87)>AB84,AB84,NPV($B90,AC87:$BB87)))","v":0},{"$f":"IF($C78>AC81,0,IF(NPV($B90,AD87:$BB87)>AC84,AC84,NPV($B90,AD87:$BB87)))","v":0},{"$f":"IF($C78>AD81,0,IF(NPV($B90,AE87:$BB87)>AD84,AD84,NPV($B90,AE87:$BB87)))","v":0},{"$f":"IF($C78>AE81,0,IF(NPV($B90,AF87:$BB87)>AE84,AE84,NPV($B90,AF87:$BB87)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D88+D89","v":0},0,0,0,74.83016710841261,72.011140647147613,69.323744821210283,66.736640370473538,64.246084504298523,61.848474109877948,600.81616362662101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B89*D85/E$4","v":0},{"$f":"$B89*E85/F$4","v":0},{"$f":"$B89*F85/G$4","v":0},{"$f":"$B89*G85/H$4","v":74.83016710841261},{"$f":"$B89*H85/I$4","v":72.011140647147613},{"$f":"$B89*I85/J$4","v":69.323744821210283},{"$f":"$B89*J85/K$4","v":66.736640370473538},{"$f":"$B89*K85/L$4","v":64.246084504298523},{"$f":"$B89*L85/M$4","v":61.848474109877948},{"$f":"$B89*M85/N$4","v":59.540340539575055},{"$f":"$B89*N85/O$4","v":0},{"$f":"$B89*O85/P$4","v":0},{"$f":"$B89*P85/Q$4","v":0},{"$f":"$B89*Q85/R$4","v":0},{"$f":"$B89*R85/S$4","v":0},{"$f":"$B89*S85/T$4","v":0},{"$f":"$B89*T85/U$4","v":0},{"$f":"$B89*U85/V$4","v":0},{"$f":"$B89*V85/W$4","v":0},{"$f":"$B89*W85/X$4","v":0},{"$f":"$B89*X85/Y$4","v":0},{"$f":"$B89*Y85/Z$4","v":0},{"$f":"$B89*Z85/AA$4","v":0},{"$f":"$B89*AA85/AB$4","v":0},{"$f":"$B89*AB85/AC$4","v":0},{"$f":"$B89*AC85/AD$4","v":0},{"$f":"$B89*AD85/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C78,$D$3:$BD$7,5,FALSE)","v":0.11},"Amortization (in USD)",{"$f":"D90/D$4","v":0},{"$f":"E90/E$4","v":0},0,0,0,0,0,0,0,0,541.27582308704598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D92-D94)/($B88-$B87))","v":0},0,0,0,0,0,0,0,0,0,3972.44027236599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D80-$B87>0,D80-$B87,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(O91=0,0,CHOOSE(O91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(P91=0,0,CHOOSE(P91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(R91=0,0,CHOOSE(R91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(S91=0,0,CHOOSE(S91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(T91=0,0,CHOOSE(T91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(U91=0,0,CHOOSE(U91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(V91=0,0,CHOOSE(V91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(W91=0,0,CHOOSE(W91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(X91=0,0,CHOOSE(X91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Y91=0,0,CHOOSE(Y91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(Z91=0,0,CHOOSE(Z91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AA91=0,0,CHOOSE(AA91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AB91=0,0,CHOOSE(AB91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AC91=0,0,CHOOSE(AC91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AD91=0,0,CHOOSE(AD91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599},{"$f":"IF(AE91=0,0,CHOOSE(AE91,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83,AF83))","v":3972.44027236599}]
[null,null,"t-m condition",{"$f":"IF(D80-$B88>0,D80-$B88,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(I93=0,0,CHOOSE(I93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(J93=0,0,CHOOSE(J93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(K93=0,0,CHOOSE(K93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(L93=0,0,CHOOSE(L93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(M93=0,0,CHOOSE(M93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(N93=0,0,CHOOSE(N93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":0},{"$f":"IF(O93=0,0,CHOOSE(O93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(P93=0,0,CHOOSE(P93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(R93=0,0,CHOOSE(R93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(S93=0,0,CHOOSE(S93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(T93=0,0,CHOOSE(T93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(U93=0,0,CHOOSE(U93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(V93=0,0,CHOOSE(V93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(W93=0,0,CHOOSE(W93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(X93=0,0,CHOOSE(X93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Y93=0,0,CHOOSE(Y93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(Z93=0,0,CHOOSE(Z93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AA93=0,0,CHOOSE(AA93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AB93=0,0,CHOOSE(AB93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AC93=0,0,CHOOSE(AC93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AD93=0,0,CHOOSE(AD93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599},{"$f":"IF(AE93=0,0,CHOOSE(AE93,D83,E83,F83,G83,H83,I83,J83,K83,L83,M83,N83,O83,P83,Q83,R83,S83,T83,U83,V83,W83,X83,Y83,Z83,AA83,AB83,AC83,AD83,AE83))","v":3972.44027236599}]
[null,null,"Grant element",{"$f":"IF(D84=0,0,1-D86/D84)","v":0},{"$f":"IF(E84=0,0,1-E86/E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C78+1","v":2022}]
[{"$f":"+\"Output \"& C97","v":"Output 2022"}]
[null,null,null,0,{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U99+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK99+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA99+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D100+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D100=$C97,D$6,0)","v":0},{"$f":"IF(E100=$C97,E$6,0)","v":0},0,0,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D101","v":0},{"$f":"SUM(D101:E101)","v":0},{"$f":"SUM(D101:F101)","v":0},{"$f":"SUM(D101:G101)","v":0},{"$f":"SUM(D101:H101)","v":3862.6528661567609},{"$f":"SUM(D101:I101)","v":3862.6528661567609},{"$f":"SUM(D101:J101)","v":3862.6528661567609},{"$f":"SUM(D101:K101)","v":3862.6528661567609},{"$f":"SUM(D101:L101)","v":3862.6528661567609},{"$f":"SUM(D101:M101)","v":3862.6528661567609},{"$f":"SUM(D101:N101)","v":3862.6528661567609},{"$f":"SUM(D101:O101)","v":3862.6528661567609},{"$f":"SUM(D101:P101)","v":3862.6528661567609},{"$f":"SUM(D101:Q101)","v":3862.6528661567609},{"$f":"SUM(D101:R101)","v":3862.6528661567609},{"$f":"SUM(D101:S101)","v":3862.6528661567609},{"$f":"SUM(D101:T101)","v":3862.6528661567609},{"$f":"SUM(D101:U101)","v":3862.6528661567609},{"$f":"SUM(D101:V101)","v":3862.6528661567609},{"$f":"SUM(D101:W101)","v":3862.6528661567609},{"$f":"SUM(D101:X101)","v":3862.6528661567609},{"$f":"SUM(D101:Y101)","v":3862.6528661567609},{"$f":"SUM(D101:Z101)","v":3862.6528661567609},{"$f":"SUM(D101:AA101)","v":3862.6528661567609},{"$f":"SUM(D101:AB101)","v":3862.6528661567609},{"$f":"SUM(D101:AC101)","v":3862.6528661567609},{"$f":"SUM(D101:AD101)","v":3862.6528661567609},{"$f":"SUM(D101:AE101)","v":3862.6528661567609}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D104=0,0,D104/D$5)","v":0},{"$f":"IF(E104=0,0,E104/E$5)","v":0},0,0,648.89237328202807,624.67625005763068,601.36385239415256,578.92145400592835,557.31658724420583,536.51799612585808,516.49559111503106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E100=$C97,E101,D104-E109)","v":0},0,0,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A97,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C97>D100,0,IF(NPV($B109,E106:$BB106)>D103,D103,NPV($B109,E106:$BB106)))","v":0},{"$f":"IF($C97>E100,0,IF(NPV($B109,F106:$BB106)>E103,E103,NPV($B109,F106:$BB106)))","v":0},{"$f":"IF($C97>F100,0,IF(NPV($B109,G106:$BB106)>F103,F103,NPV($B109,G106:$BB106)))","v":0},{"$f":"IF($C97>G100,0,IF(NPV($B109,H106:$BB106)>G103,G103,NPV($B109,H106:$BB106)))","v":0},{"$f":"IF($C97>H100,0,IF(NPV($B109,I106:$BB106)>H103,H103,NPV($B109,I106:$BB106)))","v":648.89237328202807},{"$f":"IF($C97>I100,0,IF(NPV($B109,J106:$BB106)>I103,I103,NPV($B109,J106:$BB106)))","v":624.67625005763068},{"$f":"IF($C97>J100,0,IF(NPV($B109,K106:$BB106)>J103,J103,NPV($B109,K106:$BB106)))","v":601.36385239415256},{"$f":"IF($C97>K100,0,IF(NPV($B109,L106:$BB106)>K103,K103,NPV($B109,L106:$BB106)))","v":578.92145400592835},{"$f":"IF($C97>L100,0,IF(NPV($B109,M106:$BB106)>L103,L103,NPV($B109,M106:$BB106)))","v":557.31658724420583},{"$f":"IF($C97>M100,0,IF(NPV($B109,N106:$BB106)>M103,M103,NPV($B109,N106:$BB106)))","v":536.51799612585808},{"$f":"IF($C97>N100,0,IF(NPV($B109,O106:$BB106)>N103,N103,NPV($B109,O106:$BB106)))","v":516.49559111503106},{"$f":"IF($C97>O100,0,IF(NPV($B109,P106:$BB106)>O103,O103,NPV($B109,P106:$BB106)))","v":0},{"$f":"IF($C97>P100,0,IF(NPV($B109,Q106:$BB106)>P103,P103,NPV($B109,Q106:$BB106)))","v":0},{"$f":"IF($C97>Q100,0,IF(NPV($B109,R106:$BB106)>Q103,Q103,NPV($B109,R106:$BB106)))","v":0},{"$f":"IF($C97>R100,0,IF(NPV($B109,S106:$BB106)>R103,R103,NPV($B109,S106:$BB106)))","v":0},{"$f":"IF($C97>S100,0,IF(NPV($B109,T106:$BB106)>S103,S103,NPV($B109,T106:$BB106)))","v":0},{"$f":"IF($C97>T100,0,IF(NPV($B109,U106:$BB106)>T103,T103,NPV($B109,U106:$BB106)))","v":0},{"$f":"IF($C97>U100,0,IF(NPV($B109,V106:$BB106)>U103,U103,NPV($B109,V106:$BB106)))","v":0},{"$f":"IF($C97>V100,0,IF(NPV($B109,W106:$BB106)>V103,V103,NPV($B109,W106:$BB106)))","v":0},{"$f":"IF($C97>W100,0,IF(NPV($B109,X106:$BB106)>W103,W103,NPV($B109,X106:$BB106)))","v":0},{"$f":"IF($C97>X100,0,IF(NPV($B109,Y106:$BB106)>X103,X103,NPV($B109,Y106:$BB106)))","v":0},{"$f":"IF($C97>Y100,0,IF(NPV($B109,Z106:$BB106)>Y103,Y103,NPV($B109,Z106:$BB106)))","v":0},{"$f":"IF($C97>Z100,0,IF(NPV($B109,AA106:$BB106)>Z103,Z103,NPV($B109,AA106:$BB106)))","v":0},{"$f":"IF($C97>AA100,0,IF(NPV($B109,AB106:$BB106)>AA103,AA103,NPV($B109,AB106:$BB106)))","v":0},{"$f":"IF($C97>AB100,0,IF(NPV($B109,AC106:$BB106)>AB103,AB103,NPV($B109,AC106:$BB106)))","v":0},{"$f":"IF($C97>AC100,0,IF(NPV($B109,AD106:$BB106)>AC103,AC103,NPV($B109,AD106:$BB106)))","v":0},{"$f":"IF($C97>AD100,0,IF(NPV($B109,AE106:$BB106)>AD103,AD103,NPV($B109,AE106:$BB106)))","v":0},{"$f":"IF($C97>AE100,0,IF(NPV($B109,AF106:$BB106)>AE103,AE103,NPV($B109,AF106:$BB106)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D107+D108","v":0},0,0,0,0,63.655408433332298,61.279841578193903,58.992928900636386,56.791361900549127,54.671955548292019,52.631643676879719,557.34222000739101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B108*D104/E$4","v":0},{"$f":"$B108*E104/F$4","v":0},{"$f":"$B108*F104/G$4","v":0},{"$f":"$B108*G104/H$4","v":0},{"$f":"$B108*H104/I$4","v":63.655408433332298},{"$f":"$B108*I104/J$4","v":61.279841578193903},{"$f":"$B108*J104/K$4","v":58.992928900636386},{"$f":"$B108*K104/L$4","v":56.791361900549127},{"$f":"$B108*L104/M$4","v":54.671955548292019},{"$f":"$B108*M104/N$4","v":52.631643676879719},{"$f":"$B108*N104/O$4","v":50.667474546126464},{"$f":"$B108*O104/P$4","v":0},{"$f":"$B108*P104/Q$4","v":0},{"$f":"$B108*Q104/R$4","v":0},{"$f":"$B108*R104/S$4","v":0},{"$f":"$B108*S104/T$4","v":0},{"$f":"$B108*T104/U$4","v":0},{"$f":"$B108*U104/V$4","v":0},{"$f":"$B108*V104/W$4","v":0},{"$f":"$B108*W104/X$4","v":0},{"$f":"$B108*X104/Y$4","v":0},{"$f":"$B108*Y104/Z$4","v":0},{"$f":"$B108*Z104/AA$4","v":0},{"$f":"$B108*AA104/AB$4","v":0},{"$f":"$B108*AB104/AC$4","v":0},{"$f":"$B108*AC104/AD$4","v":0},{"$f":"$B108*AD104/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C97,$D$3:$BD$7,5,FALSE)","v":0.1},"Amortization (in USD)",{"$f":"D109/D$4","v":0},{"$f":"E109/E$4","v":0},0,0,0,0,0,0,0,0,0,506.67474546126454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D111-D113)/($B107-$B106))","v":0},0,0,0,0,0,0,0,0,0,0,3862.6528661567609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D99-$B106>0,D99-$B106,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(P110=0,0,CHOOSE(P110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(R110=0,0,CHOOSE(R110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(S110=0,0,CHOOSE(S110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(T110=0,0,CHOOSE(T110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(U110=0,0,CHOOSE(U110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(V110=0,0,CHOOSE(V110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(W110=0,0,CHOOSE(W110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(X110=0,0,CHOOSE(X110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102,AF102))","v":3862.6528661567609}]
[null,null,"t-m condition",{"$f":"IF(D99-$B107>0,D99-$B107,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D112=0,0,CHOOSE(D112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(E112=0,0,CHOOSE(E112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(F112=0,0,CHOOSE(F112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(G112=0,0,CHOOSE(G112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(H112=0,0,CHOOSE(H112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(I112=0,0,CHOOSE(I112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(J112=0,0,CHOOSE(J112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(K112=0,0,CHOOSE(K112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(L112=0,0,CHOOSE(L112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(M112=0,0,CHOOSE(M112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(N112=0,0,CHOOSE(N112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(O112=0,0,CHOOSE(O112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":0},{"$f":"IF(P112=0,0,CHOOSE(P112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Q112=0,0,CHOOSE(Q112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(R112=0,0,CHOOSE(R112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(S112=0,0,CHOOSE(S112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(T112=0,0,CHOOSE(T112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(U112=0,0,CHOOSE(U112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(V112=0,0,CHOOSE(V112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(W112=0,0,CHOOSE(W112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(X112=0,0,CHOOSE(X112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Y112=0,0,CHOOSE(Y112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(Z112=0,0,CHOOSE(Z112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AA112=0,0,CHOOSE(AA112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AB112=0,0,CHOOSE(AB112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AC112=0,0,CHOOSE(AC112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AD112=0,0,CHOOSE(AD112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609},{"$f":"IF(AE112=0,0,CHOOSE(AE112,D102,E102,F102,G102,H102,I102,J102,K102,L102,M102,N102,O102,P102,Q102,R102,S102,T102,U102,V102,W102,X102,Y102,Z102,AA102,AB102,AC102,AD102,AE102))","v":3862.6528661567609}]
[null,null,"Grant element",{"$f":"IF(D103=0,0,1-D105/D103)","v":0},{"$f":"IF(E103=0,0,1-E105/E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C97+1","v":2023}]
[{"$f":"+\"Output \"& C116","v":"Output 2023"}]
[null,null,null,0,{"$f":"D118+1","v":1},{"$f":"E118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U118+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK118+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA118+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D119+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D119=$C116,D$6,0)","v":0},{"$f":"IF(E119=$C116,E$6,0)","v":0},0,0,0,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D120","v":0},{"$f":"SUM(D120:E120)","v":0},{"$f":"SUM(D120:F120)","v":0},{"$f":"SUM(D120:G120)","v":0},{"$f":"SUM(D120:H120)","v":0},{"$f":"SUM(D120:I120)","v":3359.7733926992992},{"$f":"SUM(D120:J120)","v":3359.7733926992992},{"$f":"SUM(D120:K120)","v":3359.7733926992992},{"$f":"SUM(D120:L120)","v":3359.7733926992992},{"$f":"SUM(D120:M120)","v":3359.7733926992992},{"$f":"SUM(D120:N120)","v":3359.7733926992992},{"$f":"SUM(D120:O120)","v":3359.7733926992992},{"$f":"SUM(D120:P120)","v":3359.7733926992992},{"$f":"SUM(D120:Q120)","v":3359.7733926992992},{"$f":"SUM(D120:R120)","v":3359.7733926992992},{"$f":"SUM(D120:S120)","v":3359.7733926992992},{"$f":"SUM(D120:T120)","v":3359.7733926992992},{"$f":"SUM(D120:U120)","v":3359.7733926992992},{"$f":"SUM(D120:V120)","v":3359.7733926992992},{"$f":"SUM(D120:W120)","v":3359.7733926992992},{"$f":"SUM(D120:X120)","v":3359.7733926992992},{"$f":"SUM(D120:Y120)","v":3359.7733926992992},{"$f":"SUM(D120:Z120)","v":3359.7733926992992},{"$f":"SUM(D120:AA120)","v":3359.7733926992992},{"$f":"SUM(D120:AB120)","v":3359.7733926992992},{"$f":"SUM(D120:AC120)","v":3359.7733926992992},{"$f":"SUM(D120:AD120)","v":3359.7733926992992},{"$f":"SUM(D120:AE120)","v":3359.7733926992992}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D123=0,0,D123/D$5)","v":0},{"$f":"IF(E123=0,0,E123/E$5)","v":0},0,0,0,543.34953637265983,523.07218396648568,503.55156547297457,484.75944021242236,466.66862142378397,449.25293693330622,432.4871912909702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E119=$C116,E120,D123-E128)","v":0},0,0,0,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A116,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C116>D119,0,IF(NPV($B128,E125:$BB125)>D122,D122,NPV($B128,E125:$BB125)))","v":0},{"$f":"IF($C116>E119,0,IF(NPV($B128,F125:$BB125)>E122,E122,NPV($B128,F125:$BB125)))","v":0},{"$f":"IF($C116>F119,0,IF(NPV($B128,G125:$BB125)>F122,F122,NPV($B128,G125:$BB125)))","v":0},{"$f":"IF($C116>G119,0,IF(NPV($B128,H125:$BB125)>G122,G122,NPV($B128,H125:$BB125)))","v":0},{"$f":"IF($C116>H119,0,IF(NPV($B128,I125:$BB125)>H122,H122,NPV($B128,I125:$BB125)))","v":0},{"$f":"IF($C116>I119,0,IF(NPV($B128,J125:$BB125)>I122,I122,NPV($B128,J125:$BB125)))","v":543.34953637265983},{"$f":"IF($C116>J119,0,IF(NPV($B128,K125:$BB125)>J122,J122,NPV($B128,K125:$BB125)))","v":523.07218396648568},{"$f":"IF($C116>K119,0,IF(NPV($B128,L125:$BB125)>K122,K122,NPV($B128,L125:$BB125)))","v":503.55156547297457},{"$f":"IF($C116>L119,0,IF(NPV($B128,M125:$BB125)>L122,L122,NPV($B128,M125:$BB125)))","v":484.75944021242236},{"$f":"IF($C116>M119,0,IF(NPV($B128,N125:$BB125)>M122,M122,NPV($B128,N125:$BB125)))","v":466.66862142378397},{"$f":"IF($C116>N119,0,IF(NPV($B128,O125:$BB125)>N122,N122,NPV($B128,O125:$BB125)))","v":449.25293693330622},{"$f":"IF($C116>O119,0,IF(NPV($B128,P125:$BB125)>O122,O122,NPV($B128,P125:$BB125)))","v":432.4871912909702},{"$f":"IF($C116>P119,0,IF(NPV($B128,Q125:$BB125)>P122,P122,NPV($B128,Q125:$BB125)))","v":0},{"$f":"IF($C116>Q119,0,IF(NPV($B128,R125:$BB125)>Q122,Q122,NPV($B128,R125:$BB125)))","v":0},{"$f":"IF($C116>R119,0,IF(NPV($B128,S125:$BB125)>R122,R122,NPV($B128,S125:$BB125)))","v":0},{"$f":"IF($C116>S119,0,IF(NPV($B128,T125:$BB125)>S122,S122,NPV($B128,T125:$BB125)))","v":0},{"$f":"IF($C116>T119,0,IF(NPV($B128,U125:$BB125)>T122,T122,NPV($B128,U125:$BB125)))","v":0},{"$f":"IF($C116>U119,0,IF(NPV($B128,V125:$BB125)>U122,U122,NPV($B128,V125:$BB125)))","v":0},{"$f":"IF($C116>V119,0,IF(NPV($B128,W125:$BB125)>V122,V122,NPV($B128,W125:$BB125)))","v":0},{"$f":"IF($C116>W119,0,IF(NPV($B128,X125:$BB125)>W122,W122,NPV($B128,X125:$BB125)))","v":0},{"$f":"IF($C116>X119,0,IF(NPV($B128,Y125:$BB125)>X122,X122,NPV($B128,Y125:$BB125)))","v":0},{"$f":"IF($C116>Y119,0,IF(NPV($B128,Z125:$BB125)>Y122,Y122,NPV($B128,Z125:$BB125)))","v":0},{"$f":"IF($C116>Z119,0,IF(NPV($B128,AA125:$BB125)>Z122,Z122,NPV($B128,AA125:$BB125)))","v":0},{"$f":"IF($C116>AA119,0,IF(NPV($B128,AB125:$BB125)>AA122,AA122,NPV($B128,AB125:$BB125)))","v":0},{"$f":"IF($C116>AB119,0,IF(NPV($B128,AC125:$BB125)>AB122,AB122,NPV($B128,AC125:$BB125)))","v":0},{"$f":"IF($C116>AC119,0,IF(NPV($B128,AD125:$BB125)>AC122,AC122,NPV($B128,AD125:$BB125)))","v":0},{"$f":"IF($C116>AD119,0,IF(NPV($B128,AE125:$BB125)>AD122,AD122,NPV($B128,AE125:$BB125)))","v":0},{"$f":"IF($C116>AE119,0,IF(NPV($B128,AF125:$BB125)>AE122,AE122,NPV($B128,AF125:$BB125)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D126+D127","v":0},0,0,0,0,0,47.971627153564569,46.18136596040268,44.457915824732623,42.798783413503386,41.20156844277782,39.663960205217272,462.44744786223612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B127*D123/E$4","v":0},{"$f":"$B127*E123/F$4","v":0},{"$f":"$B127*F123/G$4","v":0},{"$f":"$B127*G123/H$4","v":0},{"$f":"$B127*H123/I$4","v":0},{"$f":"$B127*I123/J$4","v":47.971627153564569},{"$f":"$B127*J123/K$4","v":46.18136596040268},{"$f":"$B127*K123/L$4","v":44.457915824732623},{"$f":"$B127*L123/M$4","v":42.798783413503386},{"$f":"$B127*M123/N$4","v":41.20156844277782},{"$f":"$B127*N123/O$4","v":39.663960205217272},{"$f":"$B127*O123/P$4","v":38.183734227157117},{"$f":"$B127*P123/Q$4","v":0},{"$f":"$B127*Q123/R$4","v":0},{"$f":"$B127*R123/S$4","v":0},{"$f":"$B127*S123/T$4","v":0},{"$f":"$B127*T123/U$4","v":0},{"$f":"$B127*U123/V$4","v":0},{"$f":"$B127*V123/W$4","v":0},{"$f":"$B127*W123/X$4","v":0},{"$f":"$B127*X123/Y$4","v":0},{"$f":"$B127*Y123/Z$4","v":0},{"$f":"$B127*Z123/AA$4","v":0},{"$f":"$B127*AA123/AB$4","v":0},{"$f":"$B127*AB123/AC$4","v":0},{"$f":"$B127*AC123/AD$4","v":0},{"$f":"$B127*AD123/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C116,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D128/D$4","v":0},{"$f":"E128/E$4","v":0},0,0,0,0,0,0,0,0,0,0,424.263713635079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D130-D132)/($B126-$B125))","v":0},0,0,0,0,0,0,0,0,0,0,0,3359.7733926992992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D118-$B125>0,D118-$B125,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(I129=0,0,CHOOSE(I129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(J129=0,0,CHOOSE(J129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(K129=0,0,CHOOSE(K129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(L129=0,0,CHOOSE(L129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(M129=0,0,CHOOSE(M129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(N129=0,0,CHOOSE(N129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(O129=0,0,CHOOSE(O129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":0},{"$f":"IF(P129=0,0,CHOOSE(P129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(R129=0,0,CHOOSE(R129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(S129=0,0,CHOOSE(S129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(T129=0,0,CHOOSE(T129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(U129=0,0,CHOOSE(U129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(V129=0,0,CHOOSE(V129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(W129=0,0,CHOOSE(W129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(X129=0,0,CHOOSE(X129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Y129=0,0,CHOOSE(Y129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(Z129=0,0,CHOOSE(Z129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AA129=0,0,CHOOSE(AA129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AB129=0,0,CHOOSE(AB129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AC129=0,0,CHOOSE(AC129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AD129=0,0,CHOOSE(AD129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992},{"$f":"IF(AE129=0,0,CHOOSE(AE129,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121,AF121))","v":3359.7733926992992}]
[null,null,"t-m condition",{"$f":"IF(D118-$B126>0,D118-$B126,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(J131=0,0,CHOOSE(J131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(K131=0,0,CHOOSE(K131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(L131=0,0,CHOOSE(L131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(M131=0,0,CHOOSE(M131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(N131=0,0,CHOOSE(N131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(O131=0,0,CHOOSE(O131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(P131=0,0,CHOOSE(P131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":0},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(R131=0,0,CHOOSE(R131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(S131=0,0,CHOOSE(S131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(T131=0,0,CHOOSE(T131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(U131=0,0,CHOOSE(U131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(V131=0,0,CHOOSE(V131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(W131=0,0,CHOOSE(W131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(X131=0,0,CHOOSE(X131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(Y131=0,0,CHOOSE(Y131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(Z131=0,0,CHOOSE(Z131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AA131=0,0,CHOOSE(AA131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AB131=0,0,CHOOSE(AB131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AC131=0,0,CHOOSE(AC131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AD131=0,0,CHOOSE(AD131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992},{"$f":"IF(AE131=0,0,CHOOSE(AE131,D121,E121,F121,G121,H121,I121,J121,K121,L121,M121,N121,O121,P121,Q121,R121,S121,T121,U121,V121,W121,X121,Y121,Z121,AA121,AB121,AC121,AD121,AE121))","v":3359.7733926992992}]
[null,null,"Grant element",{"$f":"IF(D122=0,0,1-D124/D122)","v":0},{"$f":"IF(E122=0,0,1-E124/E122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C116+1","v":2024}]
[{"$f":"+\"Output \"& C135","v":"Output 2024"}]
[null,null,null,0,{"$f":"D137+1","v":1},{"$f":"E137+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U137+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK137+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA137+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D138+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D138=$C135,D$6,0)","v":0},{"$f":"IF(E138=$C135,E$6,0)","v":0},0,0,0,0,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":2570.6890015263803},{"$f":"SUM(D139:K139)","v":2570.6890015263803},{"$f":"SUM(D139:L139)","v":2570.6890015263803},{"$f":"SUM(D139:M139)","v":2570.6890015263803},{"$f":"SUM(D139:N139)","v":2570.6890015263803},{"$f":"SUM(D139:O139)","v":2570.6890015263803},{"$f":"SUM(D139:P139)","v":2570.6890015263803},{"$f":"SUM(D139:Q139)","v":2570.6890015263803},{"$f":"SUM(D139:R139)","v":2570.6890015263803},{"$f":"SUM(D139:S139)","v":2570.6890015263803},{"$f":"SUM(D139:T139)","v":2570.6890015263803},{"$f":"SUM(D139:U139)","v":2570.6890015263803},{"$f":"SUM(D139:V139)","v":2570.6890015263803},{"$f":"SUM(D139:W139)","v":2570.6890015263803},{"$f":"SUM(D139:X139)","v":2570.6890015263803},{"$f":"SUM(D139:Y139)","v":2570.6890015263803},{"$f":"SUM(D139:Z139)","v":2570.6890015263803},{"$f":"SUM(D139:AA139)","v":2570.6890015263803},{"$f":"SUM(D139:AB139)","v":2570.6890015263803},{"$f":"SUM(D139:AC139)","v":2570.6890015263803},{"$f":"SUM(D139:AD139)","v":2570.6890015263803},{"$f":"SUM(D139:AE139)","v":2570.6890015263803}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D142=0,0,D142/D$5)","v":0},{"$f":"IF(E142=0,0,E142/E$5)","v":0},0,0,0,0,400.22220345245029,385.28624396979461,370.90768206214301,357.06571611598258,343.74032081670157,330.91221817775687,318.56284965101315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E138=$C135,E139,D142-E147)","v":0},0,0,0,0,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A135,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C135>D138,0,IF(NPV($B147,E144:$BB144)>D141,D141,NPV($B147,E144:$BB144)))","v":0},{"$f":"IF($C135>E138,0,IF(NPV($B147,F144:$BB144)>E141,E141,NPV($B147,F144:$BB144)))","v":0},{"$f":"IF($C135>F138,0,IF(NPV($B147,G144:$BB144)>F141,F141,NPV($B147,G144:$BB144)))","v":0},{"$f":"IF($C135>G138,0,IF(NPV($B147,H144:$BB144)>G141,G141,NPV($B147,H144:$BB144)))","v":0},{"$f":"IF($C135>H138,0,IF(NPV($B147,I144:$BB144)>H141,H141,NPV($B147,I144:$BB144)))","v":0},{"$f":"IF($C135>I138,0,IF(NPV($B147,J144:$BB144)>I141,I141,NPV($B147,J144:$BB144)))","v":0},{"$f":"IF($C135>J138,0,IF(NPV($B147,K144:$BB144)>J141,J141,NPV($B147,K144:$BB144)))","v":400.22220345245029},{"$f":"IF($C135>K138,0,IF(NPV($B147,L144:$BB144)>K141,K141,NPV($B147,L144:$BB144)))","v":385.28624396979461},{"$f":"IF($C135>L138,0,IF(NPV($B147,M144:$BB144)>L141,L141,NPV($B147,M144:$BB144)))","v":370.90768206214301},{"$f":"IF($C135>M138,0,IF(NPV($B147,N144:$BB144)>M141,M141,NPV($B147,N144:$BB144)))","v":357.06571611598258},{"$f":"IF($C135>N138,0,IF(NPV($B147,O144:$BB144)>N141,N141,NPV($B147,O144:$BB144)))","v":343.74032081670157},{"$f":"IF($C135>O138,0,IF(NPV($B147,P144:$BB144)>O141,O141,NPV($B147,P144:$BB144)))","v":330.91221817775687},{"$f":"IF($C135>P138,0,IF(NPV($B147,Q144:$BB144)>P141,P141,NPV($B147,Q144:$BB144)))","v":318.56284965101315},{"$f":"IF($C135>Q138,0,IF(NPV($B147,R144:$BB144)>Q141,Q141,NPV($B147,R144:$BB144)))","v":0},{"$f":"IF($C135>R138,0,IF(NPV($B147,S144:$BB144)>R141,R141,NPV($B147,S144:$BB144)))","v":0},{"$f":"IF($C135>S138,0,IF(NPV($B147,T144:$BB144)>S141,S141,NPV($B147,T144:$BB144)))","v":0},{"$f":"IF($C135>T138,0,IF(NPV($B147,U144:$BB144)>T141,T141,NPV($B147,U144:$BB144)))","v":0},{"$f":"IF($C135>U138,0,IF(NPV($B147,V144:$BB144)>U141,U141,NPV($B147,V144:$BB144)))","v":0},{"$f":"IF($C135>V138,0,IF(NPV($B147,W144:$BB144)>V141,V141,NPV($B147,W144:$BB144)))","v":0},{"$f":"IF($C135>W138,0,IF(NPV($B147,X144:$BB144)>W141,W141,NPV($B147,X144:$BB144)))","v":0},{"$f":"IF($C135>X138,0,IF(NPV($B147,Y144:$BB144)>X141,X141,NPV($B147,Y144:$BB144)))","v":0},{"$f":"IF($C135>Y138,0,IF(NPV($B147,Z144:$BB144)>Y141,Y141,NPV($B147,Z144:$BB144)))","v":0},{"$f":"IF($C135>Z138,0,IF(NPV($B147,AA144:$BB144)>Z141,Z141,NPV($B147,AA144:$BB144)))","v":0},{"$f":"IF($C135>AA138,0,IF(NPV($B147,AB144:$BB144)>AA141,AA141,NPV($B147,AB144:$BB144)))","v":0},{"$f":"IF($C135>AB138,0,IF(NPV($B147,AC144:$BB144)>AB141,AB141,NPV($B147,AC144:$BB144)))","v":0},{"$f":"IF($C135>AC138,0,IF(NPV($B147,AD144:$BB144)>AC141,AC141,NPV($B147,AD144:$BB144)))","v":0},{"$f":"IF($C135>AD138,0,IF(NPV($B147,AE144:$BB144)>AD141,AD141,NPV($B147,AE144:$BB144)))","v":0},{"$f":"IF($C135>AE138,0,IF(NPV($B147,AF144:$BB144)>AE141,AE141,NPV($B147,AF144:$BB144)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D145+D146","v":0},0,0,0,0,0,0,35.335100220700276,34.016423693862656,32.746959077323069,31.524869823553868,30.348387923452389,29.215811348543649,340.63107479573802,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B146*D142/E$4","v":0},{"$f":"$B146*E142/F$4","v":0},{"$f":"$B146*F142/G$4","v":0},{"$f":"$B146*G142/H$4","v":0},{"$f":"$B146*H142/I$4","v":0},{"$f":"$B146*I142/J$4","v":0},{"$f":"$B146*J142/K$4","v":35.335100220700276},{"$f":"$B146*K142/L$4","v":34.016423693862656},{"$f":"$B146*L142/M$4","v":32.746959077323069},{"$f":"$B146*M142/N$4","v":31.524869823553868},{"$f":"$B146*N142/O$4","v":30.348387923452389},{"$f":"$B146*O142/P$4","v":29.215811348543649},{"$f":"$B146*P142/Q$4","v":28.125501588638915},{"$f":"$B146*Q142/R$4","v":0},{"$f":"$B146*R142/S$4","v":0},{"$f":"$B146*S142/T$4","v":0},{"$f":"$B146*T142/U$4","v":0},{"$f":"$B146*U142/V$4","v":0},{"$f":"$B146*V142/W$4","v":0},{"$f":"$B146*W142/X$4","v":0},{"$f":"$B146*X142/Y$4","v":0},{"$f":"$B146*Y142/Z$4","v":0},{"$f":"$B146*Z142/AA$4","v":0},{"$f":"$B146*AA142/AB$4","v":0},{"$f":"$B146*AB142/AC$4","v":0},{"$f":"$B146*AC142/AD$4","v":0},{"$f":"$B146*AD142/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C135,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D147/D$4","v":0},{"$f":"E147/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,312.50557320709908,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D149-D151)/($B145-$B144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2570.6890015263803,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D137-$B144>0,D137-$B144,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D148=0,0,CHOOSE(D148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E148=0,0,CHOOSE(E148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F148=0,0,CHOOSE(F148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G148=0,0,CHOOSE(G148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H148=0,0,CHOOSE(H148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I148=0,0,CHOOSE(I148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J148=0,0,CHOOSE(J148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K148=0,0,CHOOSE(K148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L148=0,0,CHOOSE(L148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M148=0,0,CHOOSE(M148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N148=0,0,CHOOSE(N148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O148=0,0,CHOOSE(O148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P148=0,0,CHOOSE(P148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q148=0,0,CHOOSE(Q148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(R148=0,0,CHOOSE(R148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(S148=0,0,CHOOSE(S148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(T148=0,0,CHOOSE(T148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(U148=0,0,CHOOSE(U148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(V148=0,0,CHOOSE(V148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(W148=0,0,CHOOSE(W148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(X148=0,0,CHOOSE(X148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(Y148=0,0,CHOOSE(Y148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(Z148=0,0,CHOOSE(Z148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AA148=0,0,CHOOSE(AA148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AB148=0,0,CHOOSE(AB148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AC148=0,0,CHOOSE(AC148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AD148=0,0,CHOOSE(AD148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803},{"$f":"IF(AE148=0,0,CHOOSE(AE148,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":2570.6890015263803}]
[null,null,"t-m condition",{"$f":"IF(D137-$B145>0,D137-$B145,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D150=0,0,CHOOSE(D150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E150=0,0,CHOOSE(E150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F150=0,0,CHOOSE(F150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G150=0,0,CHOOSE(G150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H150=0,0,CHOOSE(H150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I150=0,0,CHOOSE(I150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J150=0,0,CHOOSE(J150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K150=0,0,CHOOSE(K150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L150=0,0,CHOOSE(L150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M150=0,0,CHOOSE(M150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N150=0,0,CHOOSE(N150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O150=0,0,CHOOSE(O150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P150=0,0,CHOOSE(P150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q150=0,0,CHOOSE(Q150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R150=0,0,CHOOSE(R150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(S150=0,0,CHOOSE(S150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(T150=0,0,CHOOSE(T150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(U150=0,0,CHOOSE(U150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(V150=0,0,CHOOSE(V150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(W150=0,0,CHOOSE(W150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(X150=0,0,CHOOSE(X150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(Y150=0,0,CHOOSE(Y150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(Z150=0,0,CHOOSE(Z150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AA150=0,0,CHOOSE(AA150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AB150=0,0,CHOOSE(AB150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AC150=0,0,CHOOSE(AC150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AD150=0,0,CHOOSE(AD150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803},{"$f":"IF(AE150=0,0,CHOOSE(AE150,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":2570.6890015263803}]
[null,null,"Grant element",{"$f":"IF(D141=0,0,1-D143/D141)","v":0},{"$f":"IF(E141=0,0,1-E143/E141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C135+1","v":2025}]
[{"$f":"+\"Output \"& C154","v":"Output 2025"}]
[null,null,null,0,{"$f":"D156+1","v":1},{"$f":"E156+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U156+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK156+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA156+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D157+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D157=$C154,D$6,0)","v":0},{"$f":"IF(E157=$C154,E$6,0)","v":0},0,0,0,0,0,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D158","v":0},{"$f":"SUM(D158:E158)","v":0},{"$f":"SUM(D158:F158)","v":0},{"$f":"SUM(D158:G158)","v":0},{"$f":"SUM(D158:H158)","v":0},{"$f":"SUM(D158:I158)","v":0},{"$f":"SUM(D158:J158)","v":0},{"$f":"SUM(D158:K158)","v":4747.24583468525},{"$f":"SUM(D158:L158)","v":4747.24583468525},{"$f":"SUM(D158:M158)","v":4747.24583468525},{"$f":"SUM(D158:N158)","v":4747.24583468525},{"$f":"SUM(D158:O158)","v":4747.24583468525},{"$f":"SUM(D158:P158)","v":4747.24583468525},{"$f":"SUM(D158:Q158)","v":4747.24583468525},{"$f":"SUM(D158:R158)","v":4747.24583468525},{"$f":"SUM(D158:S158)","v":4747.24583468525},{"$f":"SUM(D158:T158)","v":4747.24583468525},{"$f":"SUM(D158:U158)","v":4747.24583468525},{"$f":"SUM(D158:V158)","v":4747.24583468525},{"$f":"SUM(D158:W158)","v":4747.24583468525},{"$f":"SUM(D158:X158)","v":4747.24583468525},{"$f":"SUM(D158:Y158)","v":4747.24583468525},{"$f":"SUM(D158:Z158)","v":4747.24583468525},{"$f":"SUM(D158:AA158)","v":4747.24583468525},{"$f":"SUM(D158:AB158)","v":4747.24583468525},{"$f":"SUM(D158:AC158)","v":4747.24583468525},{"$f":"SUM(D158:AD158)","v":4747.24583468525},{"$f":"SUM(D158:AE158)","v":4747.24583468525}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D161=0,0,D161/D$5)","v":0},{"$f":"IF(E161=0,0,E161/E$5)","v":0},0,0,0,0,0,711.50128069210666,684.94864515963513,659.38693188247544,634.77916046691905,611.08973059676123,588.28437052995912,566.33008751737702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E157=$C154,E158,D161-E166)","v":0},0,0,0,0,0,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A154,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C154>D157,0,IF(NPV($B166,E163:$BB163)>D160,D160,NPV($B166,E163:$BB163)))","v":0},{"$f":"IF($C154>E157,0,IF(NPV($B166,F163:$BB163)>E160,E160,NPV($B166,F163:$BB163)))","v":0},{"$f":"IF($C154>F157,0,IF(NPV($B166,G163:$BB163)>F160,F160,NPV($B166,G163:$BB163)))","v":0},{"$f":"IF($C154>G157,0,IF(NPV($B166,H163:$BB163)>G160,G160,NPV($B166,H163:$BB163)))","v":0},{"$f":"IF($C154>H157,0,IF(NPV($B166,I163:$BB163)>H160,H160,NPV($B166,I163:$BB163)))","v":0},{"$f":"IF($C154>I157,0,IF(NPV($B166,J163:$BB163)>I160,I160,NPV($B166,J163:$BB163)))","v":0},{"$f":"IF($C154>J157,0,IF(NPV($B166,K163:$BB163)>J160,J160,NPV($B166,K163:$BB163)))","v":0},{"$f":"IF($C154>K157,0,IF(NPV($B166,L163:$BB163)>K160,K160,NPV($B166,L163:$BB163)))","v":711.50128069210666},{"$f":"IF($C154>L157,0,IF(NPV($B166,M163:$BB163)>L160,L160,NPV($B166,M163:$BB163)))","v":684.94864515963513},{"$f":"IF($C154>M157,0,IF(NPV($B166,N163:$BB163)>M160,M160,NPV($B166,N163:$BB163)))","v":659.38693188247544},{"$f":"IF($C154>N157,0,IF(NPV($B166,O163:$BB163)>N160,N160,NPV($B166,O163:$BB163)))","v":634.77916046691905},{"$f":"IF($C154>O157,0,IF(NPV($B166,P163:$BB163)>O160,O160,NPV($B166,P163:$BB163)))","v":611.08973059676123},{"$f":"IF($C154>P157,0,IF(NPV($B166,Q163:$BB163)>P160,P160,NPV($B166,Q163:$BB163)))","v":588.28437052995912},{"$f":"IF($C154>Q157,0,IF(NPV($B166,R163:$BB163)>Q160,Q160,NPV($B166,R163:$BB163)))","v":566.33008751737702},{"$f":"IF($C154>R157,0,IF(NPV($B166,S163:$BB163)>R160,R160,NPV($B166,S163:$BB163)))","v":0},{"$f":"IF($C154>S157,0,IF(NPV($B166,T163:$BB163)>S160,S160,NPV($B166,T163:$BB163)))","v":0},{"$f":"IF($C154>T157,0,IF(NPV($B166,U163:$BB163)>T160,T160,NPV($B166,U163:$BB163)))","v":0},{"$f":"IF($C154>U157,0,IF(NPV($B166,V163:$BB163)>U160,U160,NPV($B166,V163:$BB163)))","v":0},{"$f":"IF($C154>V157,0,IF(NPV($B166,W163:$BB163)>V160,V160,NPV($B166,W163:$BB163)))","v":0},{"$f":"IF($C154>W157,0,IF(NPV($B166,X163:$BB163)>W160,W160,NPV($B166,X163:$BB163)))","v":0},{"$f":"IF($C154>X157,0,IF(NPV($B166,Y163:$BB163)>X160,X160,NPV($B166,Y163:$BB163)))","v":0},{"$f":"IF($C154>Y157,0,IF(NPV($B166,Z163:$BB163)>Y160,Y160,NPV($B166,Z163:$BB163)))","v":0},{"$f":"IF($C154>Z157,0,IF(NPV($B166,AA163:$BB163)>Z160,Z160,NPV($B166,AA163:$BB163)))","v":0},{"$f":"IF($C154>AA157,0,IF(NPV($B166,AB163:$BB163)>AA160,AA160,NPV($B166,AB163:$BB163)))","v":0},{"$f":"IF($C154>AB157,0,IF(NPV($B166,AC163:$BB163)>AB160,AB160,NPV($B166,AC163:$BB163)))","v":0},{"$f":"IF($C154>AC157,0,IF(NPV($B166,AD163:$BB163)>AC160,AC160,NPV($B166,AD163:$BB163)))","v":0},{"$f":"IF($C154>AD157,0,IF(NPV($B166,AE163:$BB163)>AD160,AD160,NPV($B166,AE163:$BB163)))","v":0},{"$f":"IF($C154>AE157,0,IF(NPV($B166,AF163:$BB163)>AE160,AE160,NPV($B166,AF163:$BB163)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D164+D165","v":0},0,0,0,0,0,0,0,62.81752697261112,60.473229156123168,58.21641858272254,56.043830301322828,53.952321206093828,51.938865489299168,605.56221986192566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B165*D161/E$4","v":0},{"$f":"$B165*E161/F$4","v":0},{"$f":"$B165*F161/G$4","v":0},{"$f":"$B165*G161/H$4","v":0},{"$f":"$B165*H161/I$4","v":0},{"$f":"$B165*I161/J$4","v":0},{"$f":"$B165*J161/K$4","v":0},{"$f":"$B165*K161/L$4","v":62.81752697261112},{"$f":"$B165*L161/M$4","v":60.473229156123168},{"$f":"$B165*M161/N$4","v":58.21641858272254},{"$f":"$B165*N161/O$4","v":56.043830301322828},{"$f":"$B165*O161/P$4","v":53.952321206093828},{"$f":"$B165*P161/Q$4","v":51.938865489299168},{"$f":"$B165*Q161/R$4","v":50.000550263828721},{"$f":"$B165*R161/S$4","v":0},{"$f":"$B165*S161/T$4","v":0},{"$f":"$B165*T161/U$4","v":0},{"$f":"$B165*U161/V$4","v":0},{"$f":"$B165*V161/W$4","v":0},{"$f":"$B165*W161/X$4","v":0},{"$f":"$B165*X161/Y$4","v":0},{"$f":"$B165*Y161/Z$4","v":0},{"$f":"$B165*Z161/AA$4","v":0},{"$f":"$B165*AA161/AB$4","v":0},{"$f":"$B165*AB161/AC$4","v":0},{"$f":"$B165*AC161/AD$4","v":0},{"$f":"$B165*AD161/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C154,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D166/D$4","v":0},{"$f":"E166/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,555.56166959809696,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D168-D170)/($B164-$B163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4747.24583468525,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D156-$B163>0,D156-$B163,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D167=0,0,CHOOSE(D167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(E167=0,0,CHOOSE(E167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(F167=0,0,CHOOSE(F167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(G167=0,0,CHOOSE(G167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(H167=0,0,CHOOSE(H167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(I167=0,0,CHOOSE(I167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(J167=0,0,CHOOSE(J167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(K167=0,0,CHOOSE(K167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(L167=0,0,CHOOSE(L167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(M167=0,0,CHOOSE(M167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(N167=0,0,CHOOSE(N167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(O167=0,0,CHOOSE(O167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(P167=0,0,CHOOSE(P167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(Q167=0,0,CHOOSE(Q167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":0},{"$f":"IF(R167=0,0,CHOOSE(R167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(S167=0,0,CHOOSE(S167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(T167=0,0,CHOOSE(T167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(U167=0,0,CHOOSE(U167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(V167=0,0,CHOOSE(V167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(W167=0,0,CHOOSE(W167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(X167=0,0,CHOOSE(X167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(Y167=0,0,CHOOSE(Y167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(Z167=0,0,CHOOSE(Z167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AA167=0,0,CHOOSE(AA167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AB167=0,0,CHOOSE(AB167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AC167=0,0,CHOOSE(AC167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AD167=0,0,CHOOSE(AD167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525},{"$f":"IF(AE167=0,0,CHOOSE(AE167,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159,AF159))","v":4747.24583468525}]
[null,null,"t-m condition",{"$f":"IF(D156-$B164>0,D156-$B164,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D169=0,0,CHOOSE(D169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(E169=0,0,CHOOSE(E169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(F169=0,0,CHOOSE(F169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(G169=0,0,CHOOSE(G169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(H169=0,0,CHOOSE(H169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(I169=0,0,CHOOSE(I169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(J169=0,0,CHOOSE(J169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(K169=0,0,CHOOSE(K169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(L169=0,0,CHOOSE(L169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(M169=0,0,CHOOSE(M169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(N169=0,0,CHOOSE(N169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(O169=0,0,CHOOSE(O169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(P169=0,0,CHOOSE(P169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(Q169=0,0,CHOOSE(Q169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(R169=0,0,CHOOSE(R169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":0},{"$f":"IF(S169=0,0,CHOOSE(S169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(T169=0,0,CHOOSE(T169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(U169=0,0,CHOOSE(U169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(V169=0,0,CHOOSE(V169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(W169=0,0,CHOOSE(W169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(X169=0,0,CHOOSE(X169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(Y169=0,0,CHOOSE(Y169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(Z169=0,0,CHOOSE(Z169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AA169=0,0,CHOOSE(AA169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AB169=0,0,CHOOSE(AB169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AC169=0,0,CHOOSE(AC169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AD169=0,0,CHOOSE(AD169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525},{"$f":"IF(AE169=0,0,CHOOSE(AE169,D159,E159,F159,G159,H159,I159,J159,K159,L159,M159,N159,O159,P159,Q159,R159,S159,T159,U159,V159,W159,X159,Y159,Z159,AA159,AB159,AC159,AD159,AE159))","v":4747.24583468525}]
[null,null,"Grant element",{"$f":"IF(D160=0,0,1-D162/D160)","v":0},{"$f":"IF(E160=0,0,1-E162/E160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C154+1","v":2026}]
[{"$f":"+\"Output \"& C173","v":"Output 2026"}]
[null,null,null,0,{"$f":"D175+1","v":1},{"$f":"E175+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U175+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK175+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA175+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D176+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D176=$C173,D$6,0)","v":0},{"$f":"IF(E176=$C173,E$6,0)","v":0},0,0,0,0,0,0,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":0},{"$f":"SUM(D177:F177)","v":0},{"$f":"SUM(D177:G177)","v":0},{"$f":"SUM(D177:H177)","v":0},{"$f":"SUM(D177:I177)","v":0},{"$f":"SUM(D177:J177)","v":0},{"$f":"SUM(D177:K177)","v":0},{"$f":"SUM(D177:L177)","v":4679.9026896043497},{"$f":"SUM(D177:M177)","v":4679.9026896043497},{"$f":"SUM(D177:N177)","v":4679.9026896043497},{"$f":"SUM(D177:O177)","v":4679.9026896043497},{"$f":"SUM(D177:P177)","v":4679.9026896043497},{"$f":"SUM(D177:Q177)","v":4679.9026896043497},{"$f":"SUM(D177:R177)","v":4679.9026896043497},{"$f":"SUM(D177:S177)","v":4679.9026896043497},{"$f":"SUM(D177:T177)","v":4679.9026896043497},{"$f":"SUM(D177:U177)","v":4679.9026896043497},{"$f":"SUM(D177:V177)","v":4679.9026896043497},{"$f":"SUM(D177:W177)","v":4679.9026896043497},{"$f":"SUM(D177:X177)","v":4679.9026896043497},{"$f":"SUM(D177:Y177)","v":4679.9026896043497},{"$f":"SUM(D177:Z177)","v":4679.9026896043497},{"$f":"SUM(D177:AA177)","v":4679.9026896043497},{"$f":"SUM(D177:AB177)","v":4679.9026896043497},{"$f":"SUM(D177:AC177)","v":4679.9026896043497},{"$f":"SUM(D177:AD177)","v":4679.9026896043497},{"$f":"SUM(D177:AE177)","v":4679.9026896043497}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D180=0,0,D180/D$5)","v":0},{"$f":"IF(E180=0,0,E180/E$5)","v":0},0,0,0,0,0,0,675.23214898685796,650.03304725872806,625.77435503103402,602.42097700402587,579.939127605321,558.29628211199713,537.46112959669631,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E176=$C173,E177,D180-E185)","v":0},0,0,0,0,0,0,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A173,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C173>D176,0,IF(NPV($B185,E182:$BB182)>D179,D179,NPV($B185,E182:$BB182)))","v":0},{"$f":"IF($C173>E176,0,IF(NPV($B185,F182:$BB182)>E179,E179,NPV($B185,F182:$BB182)))","v":0},{"$f":"IF($C173>F176,0,IF(NPV($B185,G182:$BB182)>F179,F179,NPV($B185,G182:$BB182)))","v":0},{"$f":"IF($C173>G176,0,IF(NPV($B185,H182:$BB182)>G179,G179,NPV($B185,H182:$BB182)))","v":0},{"$f":"IF($C173>H176,0,IF(NPV($B185,I182:$BB182)>H179,H179,NPV($B185,I182:$BB182)))","v":0},{"$f":"IF($C173>I176,0,IF(NPV($B185,J182:$BB182)>I179,I179,NPV($B185,J182:$BB182)))","v":0},{"$f":"IF($C173>J176,0,IF(NPV($B185,K182:$BB182)>J179,J179,NPV($B185,K182:$BB182)))","v":0},{"$f":"IF($C173>K176,0,IF(NPV($B185,L182:$BB182)>K179,K179,NPV($B185,L182:$BB182)))","v":0},{"$f":"IF($C173>L176,0,IF(NPV($B185,M182:$BB182)>L179,L179,NPV($B185,M182:$BB182)))","v":675.23214898685796},{"$f":"IF($C173>M176,0,IF(NPV($B185,N182:$BB182)>M179,M179,NPV($B185,N182:$BB182)))","v":650.03304725872806},{"$f":"IF($C173>N176,0,IF(NPV($B185,O182:$BB182)>N179,N179,NPV($B185,O182:$BB182)))","v":625.77435503103402},{"$f":"IF($C173>O176,0,IF(NPV($B185,P182:$BB182)>O179,O179,NPV($B185,P182:$BB182)))","v":602.42097700402587},{"$f":"IF($C173>P176,0,IF(NPV($B185,Q182:$BB182)>P179,P179,NPV($B185,Q182:$BB182)))","v":579.939127605321},{"$f":"IF($C173>Q176,0,IF(NPV($B185,R182:$BB182)>Q179,Q179,NPV($B185,R182:$BB182)))","v":558.29628211199713},{"$f":"IF($C173>R176,0,IF(NPV($B185,S182:$BB182)>R179,R179,NPV($B185,S182:$BB182)))","v":537.46112959669631},{"$f":"IF($C173>S176,0,IF(NPV($B185,T182:$BB182)>S179,S179,NPV($B185,T182:$BB182)))","v":0},{"$f":"IF($C173>T176,0,IF(NPV($B185,U182:$BB182)>T179,T179,NPV($B185,U182:$BB182)))","v":0},{"$f":"IF($C173>U176,0,IF(NPV($B185,V182:$BB182)>U179,U179,NPV($B185,V182:$BB182)))","v":0},{"$f":"IF($C173>V176,0,IF(NPV($B185,W182:$BB182)>V179,V179,NPV($B185,W182:$BB182)))","v":0},{"$f":"IF($C173>W176,0,IF(NPV($B185,X182:$BB182)>W179,W179,NPV($B185,X182:$BB182)))","v":0},{"$f":"IF($C173>X176,0,IF(NPV($B185,Y182:$BB182)>X179,X179,NPV($B185,Y182:$BB182)))","v":0},{"$f":"IF($C173>Y176,0,IF(NPV($B185,Z182:$BB182)>Y179,Y179,NPV($B185,Z182:$BB182)))","v":0},{"$f":"IF($C173>Z176,0,IF(NPV($B185,AA182:$BB182)>Z179,Z179,NPV($B185,AA182:$BB182)))","v":0},{"$f":"IF($C173>AA176,0,IF(NPV($B185,AB182:$BB182)>AA179,AA179,NPV($B185,AB182:$BB182)))","v":0},{"$f":"IF($C173>AB176,0,IF(NPV($B185,AC182:$BB182)>AB179,AB179,NPV($B185,AC182:$BB182)))","v":0},{"$f":"IF($C173>AC176,0,IF(NPV($B185,AD182:$BB182)>AC179,AC179,NPV($B185,AD182:$BB182)))","v":0},{"$f":"IF($C173>AD176,0,IF(NPV($B185,AE182:$BB182)>AD179,AD179,NPV($B185,AE182:$BB182)))","v":0},{"$f":"IF($C173>AE176,0,IF(NPV($B185,AF182:$BB182)>AE179,AE179,NPV($B185,AF182:$BB182)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D183+D184","v":0},0,0,0,0,0,0,0,0,59.615372287869931,57.390576218701248,55.248807686884838,53.186968173839453,51.202074795118676,49.291255985040841,574.69338447974758,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B184*D180/E$4","v":0},{"$f":"$B184*E180/F$4","v":0},{"$f":"$B184*F180/G$4","v":0},{"$f":"$B184*G180/H$4","v":0},{"$f":"$B184*H180/I$4","v":0},{"$f":"$B184*I180/J$4","v":0},{"$f":"$B184*J180/K$4","v":0},{"$f":"$B184*K180/L$4","v":0},{"$f":"$B184*L180/M$4","v":59.615372287869931},{"$f":"$B184*M180/N$4","v":57.390576218701248},{"$f":"$B184*N180/O$4","v":55.248807686884838},{"$f":"$B184*O180/P$4","v":53.186968173839453},{"$f":"$B184*P180/Q$4","v":51.202074795118676},{"$f":"$B184*Q180/R$4","v":49.291255985040841},{"$f":"$B184*R180/S$4","v":47.451747342364477},{"$f":"$B184*S180/T$4","v":0},{"$f":"$B184*T180/U$4","v":0},{"$f":"$B184*U180/V$4","v":0},{"$f":"$B184*V180/W$4","v":0},{"$f":"$B184*W180/X$4","v":0},{"$f":"$B184*X180/Y$4","v":0},{"$f":"$B184*Y180/Z$4","v":0},{"$f":"$B184*Z180/AA$4","v":0},{"$f":"$B184*AA180/AB$4","v":0},{"$f":"$B184*AB180/AC$4","v":0},{"$f":"$B184*AC180/AD$4","v":0},{"$f":"$B184*AD180/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C173,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D185/D$4","v":0},{"$f":"E185/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,527.24163713738312,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D187-D189)/($B183-$B182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4679.9026896043497,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D175-$B182>0,D175-$B182,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D186=0,0,CHOOSE(D186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E186=0,0,CHOOSE(E186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F186=0,0,CHOOSE(F186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G186=0,0,CHOOSE(G186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H186=0,0,CHOOSE(H186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I186=0,0,CHOOSE(I186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J186=0,0,CHOOSE(J186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(K186=0,0,CHOOSE(K186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(L186=0,0,CHOOSE(L186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(M186=0,0,CHOOSE(M186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(N186=0,0,CHOOSE(N186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(O186=0,0,CHOOSE(O186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(P186=0,0,CHOOSE(P186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(Q186=0,0,CHOOSE(Q186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(R186=0,0,CHOOSE(R186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(S186=0,0,CHOOSE(S186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(T186=0,0,CHOOSE(T186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(U186=0,0,CHOOSE(U186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(V186=0,0,CHOOSE(V186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(W186=0,0,CHOOSE(W186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(X186=0,0,CHOOSE(X186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(Y186=0,0,CHOOSE(Y186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(Z186=0,0,CHOOSE(Z186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AA186=0,0,CHOOSE(AA186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AB186=0,0,CHOOSE(AB186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AC186=0,0,CHOOSE(AC186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AD186=0,0,CHOOSE(AD186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497},{"$f":"IF(AE186=0,0,CHOOSE(AE186,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4679.9026896043497}]
[null,null,"t-m condition",{"$f":"IF(D175-$B183>0,D175-$B183,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D188=0,0,CHOOSE(D188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(E188=0,0,CHOOSE(E188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(F188=0,0,CHOOSE(F188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(G188=0,0,CHOOSE(G188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(H188=0,0,CHOOSE(H188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(I188=0,0,CHOOSE(I188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(J188=0,0,CHOOSE(J188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(K188=0,0,CHOOSE(K188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(L188=0,0,CHOOSE(L188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(M188=0,0,CHOOSE(M188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(N188=0,0,CHOOSE(N188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(O188=0,0,CHOOSE(O188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(P188=0,0,CHOOSE(P188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(Q188=0,0,CHOOSE(Q188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(R188=0,0,CHOOSE(R188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(S188=0,0,CHOOSE(S188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":0},{"$f":"IF(T188=0,0,CHOOSE(T188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(U188=0,0,CHOOSE(U188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(V188=0,0,CHOOSE(V188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(W188=0,0,CHOOSE(W188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(X188=0,0,CHOOSE(X188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(Y188=0,0,CHOOSE(Y188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(Z188=0,0,CHOOSE(Z188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AA188=0,0,CHOOSE(AA188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AB188=0,0,CHOOSE(AB188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AC188=0,0,CHOOSE(AC188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AD188=0,0,CHOOSE(AD188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497},{"$f":"IF(AE188=0,0,CHOOSE(AE188,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178))","v":4679.9026896043497}]
[null,null,"Grant element",{"$f":"IF(D179=0,0,1-D181/D179)","v":0},{"$f":"IF(E179=0,0,1-E181/E179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C173+1","v":2027}]
[{"$f":"+\"Output \"& C192","v":"Output 2027"}]
[null,null,null,0,{"$f":"D194+1","v":1},{"$f":"E194+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U194+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK194+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA194+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D195+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D195=$C192,D$6,0)","v":0},{"$f":"IF(E195=$C192,E$6,0)","v":0},0,0,0,0,0,0,0,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D196","v":0},{"$f":"SUM(D196:E196)","v":0},{"$f":"SUM(D196:F196)","v":0},{"$f":"SUM(D196:G196)","v":0},{"$f":"SUM(D196:H196)","v":0},{"$f":"SUM(D196:I196)","v":0},{"$f":"SUM(D196:J196)","v":0},{"$f":"SUM(D196:K196)","v":0},{"$f":"SUM(D196:L196)","v":0},{"$f":"SUM(D196:M196)","v":6159.72854056097},{"$f":"SUM(D196:N196)","v":6159.72854056097},{"$f":"SUM(D196:O196)","v":6159.72854056097},{"$f":"SUM(D196:P196)","v":6159.72854056097},{"$f":"SUM(D196:Q196)","v":6159.72854056097},{"$f":"SUM(D196:R196)","v":6159.72854056097},{"$f":"SUM(D196:S196)","v":6159.72854056097},{"$f":"SUM(D196:T196)","v":6159.72854056097},{"$f":"SUM(D196:U196)","v":6159.72854056097},{"$f":"SUM(D196:V196)","v":6159.72854056097},{"$f":"SUM(D196:W196)","v":6159.72854056097},{"$f":"SUM(D196:X196)","v":6159.72854056097},{"$f":"SUM(D196:Y196)","v":6159.72854056097},{"$f":"SUM(D196:Z196)","v":6159.72854056097},{"$f":"SUM(D196:AA196)","v":6159.72854056097},{"$f":"SUM(D196:AB196)","v":6159.72854056097},{"$f":"SUM(D196:AC196)","v":6159.72854056097},{"$f":"SUM(D196:AD196)","v":6159.72854056097},{"$f":"SUM(D196:AE196)","v":6159.72854056097}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D199=0,0,D199/D$5)","v":0},{"$f":"IF(E199=0,0,E199/E$5)","v":0},0,0,0,0,0,0,0,855.57913894271917,823.649637672631,792.91171881140929,763.32091349543293,734.83441240208458,707.41100381700369,681.01101401271319,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E195=$C192,E196,D199-E204)","v":0},0,0,0,0,0,0,0,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A192,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C192>D195,0,IF(NPV($B204,E201:$BB201)>D198,D198,NPV($B204,E201:$BB201)))","v":0},{"$f":"IF($C192>E195,0,IF(NPV($B204,F201:$BB201)>E198,E198,NPV($B204,F201:$BB201)))","v":0},{"$f":"IF($C192>F195,0,IF(NPV($B204,G201:$BB201)>F198,F198,NPV($B204,G201:$BB201)))","v":0},{"$f":"IF($C192>G195,0,IF(NPV($B204,H201:$BB201)>G198,G198,NPV($B204,H201:$BB201)))","v":0},{"$f":"IF($C192>H195,0,IF(NPV($B204,I201:$BB201)>H198,H198,NPV($B204,I201:$BB201)))","v":0},{"$f":"IF($C192>I195,0,IF(NPV($B204,J201:$BB201)>I198,I198,NPV($B204,J201:$BB201)))","v":0},{"$f":"IF($C192>J195,0,IF(NPV($B204,K201:$BB201)>J198,J198,NPV($B204,K201:$BB201)))","v":0},{"$f":"IF($C192>K195,0,IF(NPV($B204,L201:$BB201)>K198,K198,NPV($B204,L201:$BB201)))","v":0},{"$f":"IF($C192>L195,0,IF(NPV($B204,M201:$BB201)>L198,L198,NPV($B204,M201:$BB201)))","v":0},{"$f":"IF($C192>M195,0,IF(NPV($B204,N201:$BB201)>M198,M198,NPV($B204,N201:$BB201)))","v":855.57913894271917},{"$f":"IF($C192>N195,0,IF(NPV($B204,O201:$BB201)>N198,N198,NPV($B204,O201:$BB201)))","v":823.649637672631},{"$f":"IF($C192>O195,0,IF(NPV($B204,P201:$BB201)>O198,O198,NPV($B204,P201:$BB201)))","v":792.91171881140929},{"$f":"IF($C192>P195,0,IF(NPV($B204,Q201:$BB201)>P198,P198,NPV($B204,Q201:$BB201)))","v":763.32091349543293},{"$f":"IF($C192>Q195,0,IF(NPV($B204,R201:$BB201)>Q198,Q198,NPV($B204,R201:$BB201)))","v":734.83441240208458},{"$f":"IF($C192>R195,0,IF(NPV($B204,S201:$BB201)>R198,R198,NPV($B204,S201:$BB201)))","v":707.41100381700369},{"$f":"IF($C192>S195,0,IF(NPV($B204,T201:$BB201)>S198,S198,NPV($B204,T201:$BB201)))","v":681.01101401271319},{"$f":"IF($C192>T195,0,IF(NPV($B204,U201:$BB201)>T198,T198,NPV($B204,U201:$BB201)))","v":0},{"$f":"IF($C192>U195,0,IF(NPV($B204,V201:$BB201)>U198,U198,NPV($B204,V201:$BB201)))","v":0},{"$f":"IF($C192>V195,0,IF(NPV($B204,W201:$BB201)>V198,V198,NPV($B204,W201:$BB201)))","v":0},{"$f":"IF($C192>W195,0,IF(NPV($B204,X201:$BB201)>W198,W198,NPV($B204,X201:$BB201)))","v":0},{"$f":"IF($C192>X195,0,IF(NPV($B204,Y201:$BB201)>X198,X198,NPV($B204,Y201:$BB201)))","v":0},{"$f":"IF($C192>Y195,0,IF(NPV($B204,Z201:$BB201)>Y198,Y198,NPV($B204,Z201:$BB201)))","v":0},{"$f":"IF($C192>Z195,0,IF(NPV($B204,AA201:$BB201)>Z198,Z198,NPV($B204,AA201:$BB201)))","v":0},{"$f":"IF($C192>AA195,0,IF(NPV($B204,AB201:$BB201)>AA198,AA198,NPV($B204,AB201:$BB201)))","v":0},{"$f":"IF($C192>AB195,0,IF(NPV($B204,AC201:$BB201)>AB198,AB198,NPV($B204,AC201:$BB201)))","v":0},{"$f":"IF($C192>AC195,0,IF(NPV($B204,AD201:$BB201)>AC198,AC198,NPV($B204,AD201:$BB201)))","v":0},{"$f":"IF($C192>AD195,0,IF(NPV($B204,AE201:$BB201)>AD198,AD198,NPV($B204,AE201:$BB201)))","v":0},{"$f":"IF($C192>AE195,0,IF(NPV($B204,AF201:$BB201)>AE198,AE198,NPV($B204,AF201:$BB201)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D202+D203","v":0},0,0,0,0,0,0,0,0,0,75.537974556359927,72.718960224713584,70.005149161339588,67.392615267838792,64.877578964536468,62.45640172252417,728.18758968603299,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B203*D199/E$4","v":0},{"$f":"$B203*E199/F$4","v":0},{"$f":"$B203*F199/G$4","v":0},{"$f":"$B203*G199/H$4","v":0},{"$f":"$B203*H199/I$4","v":0},{"$f":"$B203*I199/J$4","v":0},{"$f":"$B203*J199/K$4","v":0},{"$f":"$B203*K199/L$4","v":0},{"$f":"$B203*L199/M$4","v":0},{"$f":"$B203*M199/N$4","v":75.537974556359927},{"$f":"$B203*N199/O$4","v":72.718960224713584},{"$f":"$B203*O199/P$4","v":70.005149161339588},{"$f":"$B203*P199/Q$4","v":67.392615267838792},{"$f":"$B203*Q199/R$4","v":64.877578964536468},{"$f":"$B203*R199/S$4","v":62.45640172252417},{"$f":"$B203*S199/T$4","v":60.125580799764187},{"$f":"$B203*T199/U$4","v":0},{"$f":"$B203*U199/V$4","v":0},{"$f":"$B203*V199/W$4","v":0},{"$f":"$B203*W199/X$4","v":0},{"$f":"$B203*X199/Y$4","v":0},{"$f":"$B203*Y199/Z$4","v":0},{"$f":"$B203*Z199/AA$4","v":0},{"$f":"$B203*AA199/AB$4","v":0},{"$f":"$B203*AB199/AC$4","v":0},{"$f":"$B203*AC199/AD$4","v":0},{"$f":"$B203*AD199/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C192,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D204/D$4","v":0},{"$f":"E204/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,668.06200888626881,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D206-D208)/($B202-$B201))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6159.72854056097,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D194-$B201>0,D194-$B201,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D205=0,0,CHOOSE(D205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(E205=0,0,CHOOSE(E205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(F205=0,0,CHOOSE(F205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(G205=0,0,CHOOSE(G205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(H205=0,0,CHOOSE(H205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(I205=0,0,CHOOSE(I205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(J205=0,0,CHOOSE(J205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(K205=0,0,CHOOSE(K205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(L205=0,0,CHOOSE(L205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(M205=0,0,CHOOSE(M205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(N205=0,0,CHOOSE(N205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(O205=0,0,CHOOSE(O205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(P205=0,0,CHOOSE(P205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(Q205=0,0,CHOOSE(Q205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(R205=0,0,CHOOSE(R205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(S205=0,0,CHOOSE(S205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":0},{"$f":"IF(T205=0,0,CHOOSE(T205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(U205=0,0,CHOOSE(U205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(V205=0,0,CHOOSE(V205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(W205=0,0,CHOOSE(W205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(X205=0,0,CHOOSE(X205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(Y205=0,0,CHOOSE(Y205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(Z205=0,0,CHOOSE(Z205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AA205=0,0,CHOOSE(AA205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AB205=0,0,CHOOSE(AB205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AC205=0,0,CHOOSE(AC205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AD205=0,0,CHOOSE(AD205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097},{"$f":"IF(AE205=0,0,CHOOSE(AE205,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197,AF197))","v":6159.72854056097}]
[null,null,"t-m condition",{"$f":"IF(D194-$B202>0,D194-$B202,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D207=0,0,CHOOSE(D207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(E207=0,0,CHOOSE(E207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(F207=0,0,CHOOSE(F207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(G207=0,0,CHOOSE(G207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(H207=0,0,CHOOSE(H207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(I207=0,0,CHOOSE(I207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(J207=0,0,CHOOSE(J207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(K207=0,0,CHOOSE(K207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(L207=0,0,CHOOSE(L207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(M207=0,0,CHOOSE(M207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(N207=0,0,CHOOSE(N207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(O207=0,0,CHOOSE(O207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(P207=0,0,CHOOSE(P207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(Q207=0,0,CHOOSE(Q207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(R207=0,0,CHOOSE(R207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(S207=0,0,CHOOSE(S207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(T207=0,0,CHOOSE(T207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":0},{"$f":"IF(U207=0,0,CHOOSE(U207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(V207=0,0,CHOOSE(V207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(W207=0,0,CHOOSE(W207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(X207=0,0,CHOOSE(X207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(Y207=0,0,CHOOSE(Y207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(Z207=0,0,CHOOSE(Z207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AA207=0,0,CHOOSE(AA207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AB207=0,0,CHOOSE(AB207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AC207=0,0,CHOOSE(AC207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AD207=0,0,CHOOSE(AD207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097},{"$f":"IF(AE207=0,0,CHOOSE(AE207,D197,E197,F197,G197,H197,I197,J197,K197,L197,M197,N197,O197,P197,Q197,R197,S197,T197,U197,V197,W197,X197,Y197,Z197,AA197,AB197,AC197,AD197,AE197))","v":6159.72854056097}]
[null,null,"Grant element",{"$f":"IF(D198=0,0,1-D200/D198)","v":0},{"$f":"IF(E198=0,0,1-E200/E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C192+1","v":2028}]
[{"$f":"+\"Output \"& C211","v":"Output 2028"}]
[null,null,null,0,{"$f":"D213+1","v":1},{"$f":"E213+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U213+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK213+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA213+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D214+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D214=$C211,D$6,0)","v":0},{"$f":"IF(E214=$C211,E$6,0)","v":0},0,0,0,0,0,0,0,0,7294.6726608573799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D215","v":0},{"$f":"SUM(D215:E215)","v":0},{"$f":"SUM(D215:F215)","v":0},{"$f":"SUM(D215:G215)","v":0},{"$f":"SUM(D215:H215)","v":0},{"$f":"SUM(D215:I215)","v":0},{"$f":"SUM(D215:J215)","v":0},{"$f":"SUM(D215:K215)","v":0},{"$f":"SUM(D215:L215)","v":0},{"$f":"SUM(D215:M215)","v":0},{"$f":"SUM(D215:N215)","v":7294.6726608573799},{"$f":"SUM(D215:O215)","v":7294.6726608573799},{"$f":"SUM(D215:P215)","v":7294.6726608573799},{"$f":"SUM(D215:Q215)","v":7294.6726608573799},{"$f":"SUM(D215:R215)","v":7294.6726608573799},{"$f":"SUM(D215:S215)","v":7294.6726608573799},{"$f":"SUM(D215:T215)","v":7294.6726608573799},{"$f":"SUM(D215:U215)","v":7294.6726608573799},{"$f":"SUM(D215:V215)","v":7294.6726608573799},{"$f":"SUM(D215:W215)","v":7294.6726608573799},{"$f":"SUM(D215:X215)","v":7294.6726608573799},{"$f":"SUM(D215:Y215)","v":7294.6726608573799},{"$f":"SUM(D215:Z215)","v":7294.6726608573799},{"$f":"SUM(D215:AA215)","v":7294.6726608573799},{"$f":"SUM(D215:AB215)","v":7294.6726608573799},{"$f":"SUM(D215:AC215)","v":7294.6726608573799},{"$f":"SUM(D215:AD215)","v":7294.6726608573799},{"$f":"SUM(D215:AE215)","v":7294.6726608573799}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D218=0,0,D218/D$5)","v":0},{"$f":"IF(E218=0,0,E218/E$5)","v":0},0,0,0,0,0,0,0,0,975.40897370591802,939.00752275038826,903.96454364346368,870.22933934658602,837.7531047924424,806.48885627821596,776.39136349377145,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E214=$C211,E215,D218-E223)","v":0},0,0,0,0,0,0,0,0,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,7294.6726608573799,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A211,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C211>D214,0,IF(NPV($B223,E220:$BB220)>D217,D217,NPV($B223,E220:$BB220)))","v":0},{"$f":"IF($C211>E214,0,IF(NPV($B223,F220:$BB220)>E217,E217,NPV($B223,F220:$BB220)))","v":0},{"$f":"IF($C211>F214,0,IF(NPV($B223,G220:$BB220)>F217,F217,NPV($B223,G220:$BB220)))","v":0},{"$f":"IF($C211>G214,0,IF(NPV($B223,H220:$BB220)>G217,G217,NPV($B223,H220:$BB220)))","v":0},{"$f":"IF($C211>H214,0,IF(NPV($B223,I220:$BB220)>H217,H217,NPV($B223,I220:$BB220)))","v":0},{"$f":"IF($C211>I214,0,IF(NPV($B223,J220:$BB220)>I217,I217,NPV($B223,J220:$BB220)))","v":0},{"$f":"IF($C211>J214,0,IF(NPV($B223,K220:$BB220)>J217,J217,NPV($B223,K220:$BB220)))","v":0},{"$f":"IF($C211>K214,0,IF(NPV($B223,L220:$BB220)>K217,K217,NPV($B223,L220:$BB220)))","v":0},{"$f":"IF($C211>L214,0,IF(NPV($B223,M220:$BB220)>L217,L217,NPV($B223,M220:$BB220)))","v":0},{"$f":"IF($C211>M214,0,IF(NPV($B223,N220:$BB220)>M217,M217,NPV($B223,N220:$BB220)))","v":0},{"$f":"IF($C211>N214,0,IF(NPV($B223,O220:$BB220)>N217,N217,NPV($B223,O220:$BB220)))","v":975.40897370591802},{"$f":"IF($C211>O214,0,IF(NPV($B223,P220:$BB220)>O217,O217,NPV($B223,P220:$BB220)))","v":939.00752275038826},{"$f":"IF($C211>P214,0,IF(NPV($B223,Q220:$BB220)>P217,P217,NPV($B223,Q220:$BB220)))","v":903.96454364346368},{"$f":"IF($C211>Q214,0,IF(NPV($B223,R220:$BB220)>Q217,Q217,NPV($B223,R220:$BB220)))","v":870.22933934658602},{"$f":"IF($C211>R214,0,IF(NPV($B223,S220:$BB220)>R217,R217,NPV($B223,S220:$BB220)))","v":837.7531047924424},{"$f":"IF($C211>S214,0,IF(NPV($B223,T220:$BB220)>S217,S217,NPV($B223,T220:$BB220)))","v":806.48885627821596},{"$f":"IF($C211>T214,0,IF(NPV($B223,U220:$BB220)>T217,T217,NPV($B223,U220:$BB220)))","v":776.39136349377145},{"$f":"IF($C211>U214,0,IF(NPV($B223,V220:$BB220)>U217,U217,NPV($B223,V220:$BB220)))","v":0},{"$f":"IF($C211>V214,0,IF(NPV($B223,W220:$BB220)>V217,V217,NPV($B223,W220:$BB220)))","v":0},{"$f":"IF($C211>W214,0,IF(NPV($B223,X220:$BB220)>W217,W217,NPV($B223,X220:$BB220)))","v":0},{"$f":"IF($C211>X214,0,IF(NPV($B223,Y220:$BB220)>X217,X217,NPV($B223,Y220:$BB220)))","v":0},{"$f":"IF($C211>Y214,0,IF(NPV($B223,Z220:$BB220)>Y217,Y217,NPV($B223,Z220:$BB220)))","v":0},{"$f":"IF($C211>Z214,0,IF(NPV($B223,AA220:$BB220)>Z217,Z217,NPV($B223,AA220:$BB220)))","v":0},{"$f":"IF($C211>AA214,0,IF(NPV($B223,AB220:$BB220)>AA217,AA217,NPV($B223,AB220:$BB220)))","v":0},{"$f":"IF($C211>AB214,0,IF(NPV($B223,AC220:$BB220)>AB217,AB217,NPV($B223,AC220:$BB220)))","v":0},{"$f":"IF($C211>AC214,0,IF(NPV($B223,AD220:$BB220)>AC217,AC217,NPV($B223,AD220:$BB220)))","v":0},{"$f":"IF($C211>AD214,0,IF(NPV($B223,AE220:$BB220)>AD217,AD217,NPV($B223,AE220:$BB220)))","v":0},{"$f":"IF($C211>AE214,0,IF(NPV($B223,AF220:$BB220)>AE217,AE217,NPV($B223,AF220:$BB220)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D221+D222","v":0},0,0,0,0,0,0,0,0,0,0,86.117595537559851,82.903758557509477,79.809859298314535,76.831421784071011,73.964137078568598,71.203857051510269,830.17534812590952,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B222*D218/E$4","v":0},{"$f":"$B222*E218/F$4","v":0},{"$f":"$B222*F218/G$4","v":0},{"$f":"$B222*G218/H$4","v":0},{"$f":"$B222*H218/I$4","v":0},{"$f":"$B222*I218/J$4","v":0},{"$f":"$B222*J218/K$4","v":0},{"$f":"$B222*K218/L$4","v":0},{"$f":"$B222*L218/M$4","v":0},{"$f":"$B222*M218/N$4","v":0},{"$f":"$B222*N218/O$4","v":86.117595537559851},{"$f":"$B222*O218/P$4","v":82.903758557509477},{"$f":"$B222*P218/Q$4","v":79.809859298314535},{"$f":"$B222*Q218/R$4","v":76.831421784071011},{"$f":"$B222*R218/S$4","v":73.964137078568598},{"$f":"$B222*S218/T$4","v":71.203857051510269},{"$f":"$B222*T218/U$4","v":68.546588377368678},{"$f":"$B222*U218/V$4","v":0},{"$f":"$B222*V218/W$4","v":0},{"$f":"$B222*W218/X$4","v":0},{"$f":"$B222*X218/Y$4","v":0},{"$f":"$B222*Y218/Z$4","v":0},{"$f":"$B222*Z218/AA$4","v":0},{"$f":"$B222*AA218/AB$4","v":0},{"$f":"$B222*AB218/AC$4","v":0},{"$f":"$B222*AC218/AD$4","v":0},{"$f":"$B222*AD218/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C211,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D223/D$4","v":0},{"$f":"E223/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,761.6287597485408,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D225-D227)/($B221-$B220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7294.6726608573799,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D213-$B220>0,D213-$B220,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D224=0,0,CHOOSE(D224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(E224=0,0,CHOOSE(E224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(F224=0,0,CHOOSE(F224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(G224=0,0,CHOOSE(G224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(H224=0,0,CHOOSE(H224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(I224=0,0,CHOOSE(I224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(J224=0,0,CHOOSE(J224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(K224=0,0,CHOOSE(K224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(L224=0,0,CHOOSE(L224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(M224=0,0,CHOOSE(M224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(N224=0,0,CHOOSE(N224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(O224=0,0,CHOOSE(O224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(P224=0,0,CHOOSE(P224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(Q224=0,0,CHOOSE(Q224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(R224=0,0,CHOOSE(R224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(S224=0,0,CHOOSE(S224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(T224=0,0,CHOOSE(T224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":0},{"$f":"IF(U224=0,0,CHOOSE(U224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(V224=0,0,CHOOSE(V224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(W224=0,0,CHOOSE(W224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(X224=0,0,CHOOSE(X224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(Y224=0,0,CHOOSE(Y224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(Z224=0,0,CHOOSE(Z224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AA224=0,0,CHOOSE(AA224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AB224=0,0,CHOOSE(AB224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AC224=0,0,CHOOSE(AC224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AD224=0,0,CHOOSE(AD224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799},{"$f":"IF(AE224=0,0,CHOOSE(AE224,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216,AF216))","v":7294.6726608573799}]
[null,null,"t-m condition",{"$f":"IF(D213-$B221>0,D213-$B221,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D226=0,0,CHOOSE(D226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(E226=0,0,CHOOSE(E226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(F226=0,0,CHOOSE(F226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(G226=0,0,CHOOSE(G226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(H226=0,0,CHOOSE(H226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(I226=0,0,CHOOSE(I226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(J226=0,0,CHOOSE(J226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(K226=0,0,CHOOSE(K226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(L226=0,0,CHOOSE(L226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(M226=0,0,CHOOSE(M226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(N226=0,0,CHOOSE(N226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(O226=0,0,CHOOSE(O226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(P226=0,0,CHOOSE(P226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(Q226=0,0,CHOOSE(Q226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(R226=0,0,CHOOSE(R226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(S226=0,0,CHOOSE(S226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(T226=0,0,CHOOSE(T226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(U226=0,0,CHOOSE(U226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":0},{"$f":"IF(V226=0,0,CHOOSE(V226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(W226=0,0,CHOOSE(W226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(X226=0,0,CHOOSE(X226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(Y226=0,0,CHOOSE(Y226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(Z226=0,0,CHOOSE(Z226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AA226=0,0,CHOOSE(AA226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AB226=0,0,CHOOSE(AB226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AC226=0,0,CHOOSE(AC226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AD226=0,0,CHOOSE(AD226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799},{"$f":"IF(AE226=0,0,CHOOSE(AE226,D216,E216,F216,G216,H216,I216,J216,K216,L216,M216,N216,O216,P216,Q216,R216,S216,T216,U216,V216,W216,X216,Y216,Z216,AA216,AB216,AC216,AD216,AE216))","v":7294.6726608573799}]
[null,null,"Grant element",{"$f":"IF(D217=0,0,1-D219/D217)","v":0},{"$f":"IF(E217=0,0,1-E219/E217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C211+1","v":2029}]
[{"$f":"+\"Output \"& C230","v":"Output 2029"}]
[null,null,null,0,{"$f":"D232+1","v":1},{"$f":"E232+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U232+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK232+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA232+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D233+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D233=$C230,D$6,0)","v":0},{"$f":"IF(E233=$C230,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,10837.414119461599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D234","v":0},{"$f":"SUM(D234:E234)","v":0},{"$f":"SUM(D234:F234)","v":0},{"$f":"SUM(D234:G234)","v":0},{"$f":"SUM(D234:H234)","v":0},{"$f":"SUM(D234:I234)","v":0},{"$f":"SUM(D234:J234)","v":0},{"$f":"SUM(D234:K234)","v":0},{"$f":"SUM(D234:L234)","v":0},{"$f":"SUM(D234:M234)","v":0},{"$f":"SUM(D234:N234)","v":0},{"$f":"SUM(D234:O234)","v":10837.414119461599},{"$f":"SUM(D234:P234)","v":10837.414119461599},{"$f":"SUM(D234:Q234)","v":10837.414119461599},{"$f":"SUM(D234:R234)","v":10837.414119461599},{"$f":"SUM(D234:S234)","v":10837.414119461599},{"$f":"SUM(D234:T234)","v":10837.414119461599},{"$f":"SUM(D234:U234)","v":10837.414119461599},{"$f":"SUM(D234:V234)","v":10837.414119461599},{"$f":"SUM(D234:W234)","v":10837.414119461599},{"$f":"SUM(D234:X234)","v":10837.414119461599},{"$f":"SUM(D234:Y234)","v":10837.414119461599},{"$f":"SUM(D234:Z234)","v":10837.414119461599},{"$f":"SUM(D234:AA234)","v":10837.414119461599},{"$f":"SUM(D234:AB234)","v":10837.414119461599},{"$f":"SUM(D234:AC234)","v":10837.414119461599},{"$f":"SUM(D234:AD234)","v":10837.414119461599},{"$f":"SUM(D234:AE234)","v":10837.414119461599}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D237=0,0,D237/D$5)","v":0},{"$f":"IF(E237=0,0,E237/E$5)","v":0},0,0,0,0,0,0,0,0,0,1395.0472980016668,1342.9852940958265,1292.8662008386752,1244.6175104220918,1198.1694209690127,1153.4547355503259,1110.4087649703788,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E233=$C230,E234,D237-E242)","v":0},0,0,0,0,0,0,0,0,0,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,10837.414119461599,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A230,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C230>D233,0,IF(NPV($B242,E239:$BB239)>D236,D236,NPV($B242,E239:$BB239)))","v":0},{"$f":"IF($C230>E233,0,IF(NPV($B242,F239:$BB239)>E236,E236,NPV($B242,F239:$BB239)))","v":0},{"$f":"IF($C230>F233,0,IF(NPV($B242,G239:$BB239)>F236,F236,NPV($B242,G239:$BB239)))","v":0},{"$f":"IF($C230>G233,0,IF(NPV($B242,H239:$BB239)>G236,G236,NPV($B242,H239:$BB239)))","v":0},{"$f":"IF($C230>H233,0,IF(NPV($B242,I239:$BB239)>H236,H236,NPV($B242,I239:$BB239)))","v":0},{"$f":"IF($C230>I233,0,IF(NPV($B242,J239:$BB239)>I236,I236,NPV($B242,J239:$BB239)))","v":0},{"$f":"IF($C230>J233,0,IF(NPV($B242,K239:$BB239)>J236,J236,NPV($B242,K239:$BB239)))","v":0},{"$f":"IF($C230>K233,0,IF(NPV($B242,L239:$BB239)>K236,K236,NPV($B242,L239:$BB239)))","v":0},{"$f":"IF($C230>L233,0,IF(NPV($B242,M239:$BB239)>L236,L236,NPV($B242,M239:$BB239)))","v":0},{"$f":"IF($C230>M233,0,IF(NPV($B242,N239:$BB239)>M236,M236,NPV($B242,N239:$BB239)))","v":0},{"$f":"IF($C230>N233,0,IF(NPV($B242,O239:$BB239)>N236,N236,NPV($B242,O239:$BB239)))","v":0},{"$f":"IF($C230>O233,0,IF(NPV($B242,P239:$BB239)>O236,O236,NPV($B242,P239:$BB239)))","v":1395.0472980016668},{"$f":"IF($C230>P233,0,IF(NPV($B242,Q239:$BB239)>P236,P236,NPV($B242,Q239:$BB239)))","v":1342.9852940958265},{"$f":"IF($C230>Q233,0,IF(NPV($B242,R239:$BB239)>Q236,Q236,NPV($B242,R239:$BB239)))","v":1292.8662008386752},{"$f":"IF($C230>R233,0,IF(NPV($B242,S239:$BB239)>R236,R236,NPV($B242,S239:$BB239)))","v":1244.6175104220918},{"$f":"IF($C230>S233,0,IF(NPV($B242,T239:$BB239)>S236,S236,NPV($B242,T239:$BB239)))","v":1198.1694209690127},{"$f":"IF($C230>T233,0,IF(NPV($B242,U239:$BB239)>T236,T236,NPV($B242,U239:$BB239)))","v":1153.4547355503259},{"$f":"IF($C230>U233,0,IF(NPV($B242,V239:$BB239)>U236,U236,NPV($B242,V239:$BB239)))","v":1110.4087649703788},{"$f":"IF($C230>V233,0,IF(NPV($B242,W239:$BB239)>V236,V236,NPV($B242,W239:$BB239)))","v":0},{"$f":"IF($C230>W233,0,IF(NPV($B242,X239:$BB239)>W236,W236,NPV($B242,X239:$BB239)))","v":0},{"$f":"IF($C230>X233,0,IF(NPV($B242,Y239:$BB239)>X236,X236,NPV($B242,Y239:$BB239)))","v":0},{"$f":"IF($C230>Y233,0,IF(NPV($B242,Z239:$BB239)>Y236,Y236,NPV($B242,Z239:$BB239)))","v":0},{"$f":"IF($C230>Z233,0,IF(NPV($B242,AA239:$BB239)>Z236,Z236,NPV($B242,AA239:$BB239)))","v":0},{"$f":"IF($C230>AA233,0,IF(NPV($B242,AB239:$BB239)>AA236,AA236,NPV($B242,AB239:$BB239)))","v":0},{"$f":"IF($C230>AB233,0,IF(NPV($B242,AC239:$BB239)>AB236,AB236,NPV($B242,AC239:$BB239)))","v":0},{"$f":"IF($C230>AC233,0,IF(NPV($B242,AD239:$BB239)>AC236,AC236,NPV($B242,AD239:$BB239)))","v":0},{"$f":"IF($C230>AD233,0,IF(NPV($B242,AE239:$BB239)>AD236,AD236,NPV($B242,AE239:$BB239)))","v":0},{"$f":"IF($C230>AE233,0,IF(NPV($B242,AF239:$BB239)>AE236,AE236,NPV($B242,AF239:$BB239)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D240+D241","v":0},0,0,0,0,0,0,0,0,0,0,0,123.16691993167349,118.57043300557611,114.14548314538551,109.88566873059095,105.78482704383131,101.83702535522747,1187.3315783332264,0,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B241*D237/E$4","v":0},{"$f":"$B241*E237/F$4","v":0},{"$f":"$B241*F237/G$4","v":0},{"$f":"$B241*G237/H$4","v":0},{"$f":"$B241*H237/I$4","v":0},{"$f":"$B241*I237/J$4","v":0},{"$f":"$B241*J237/K$4","v":0},{"$f":"$B241*K237/L$4","v":0},{"$f":"$B241*L237/M$4","v":0},{"$f":"$B241*M237/N$4","v":0},{"$f":"$B241*N237/O$4","v":0},{"$f":"$B241*O237/P$4","v":123.16691993167349},{"$f":"$B241*P237/Q$4","v":118.57043300557611},{"$f":"$B241*Q237/R$4","v":114.14548314538551},{"$f":"$B241*R237/S$4","v":109.88566873059095},{"$f":"$B241*S237/T$4","v":105.78482704383131},{"$f":"$B241*T237/U$4","v":101.83702535522747},{"$f":"$B241*U237/V$4","v":98.036552339440718},{"$f":"$B241*V237/W$4","v":0},{"$f":"$B241*W237/X$4","v":0},{"$f":"$B241*X237/Y$4","v":0},{"$f":"$B241*Y237/Z$4","v":0},{"$f":"$B241*Z237/AA$4","v":0},{"$f":"$B241*AA237/AB$4","v":0},{"$f":"$B241*AB237/AC$4","v":0},{"$f":"$B241*AC237/AD$4","v":0},{"$f":"$B241*AD237/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C230,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D242/D$4","v":0},{"$f":"E242/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1089.2950259937857,0,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D244-D246)/($B240-$B239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10837.414119461599,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D232-$B239>0,D232-$B239,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D243=0,0,CHOOSE(D243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(E243=0,0,CHOOSE(E243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(F243=0,0,CHOOSE(F243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(G243=0,0,CHOOSE(G243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(H243=0,0,CHOOSE(H243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(I243=0,0,CHOOSE(I243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(J243=0,0,CHOOSE(J243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(K243=0,0,CHOOSE(K243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(L243=0,0,CHOOSE(L243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(M243=0,0,CHOOSE(M243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(N243=0,0,CHOOSE(N243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(O243=0,0,CHOOSE(O243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(P243=0,0,CHOOSE(P243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(Q243=0,0,CHOOSE(Q243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(R243=0,0,CHOOSE(R243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(S243=0,0,CHOOSE(S243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(T243=0,0,CHOOSE(T243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(U243=0,0,CHOOSE(U243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":0},{"$f":"IF(V243=0,0,CHOOSE(V243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(W243=0,0,CHOOSE(W243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(X243=0,0,CHOOSE(X243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(Y243=0,0,CHOOSE(Y243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(Z243=0,0,CHOOSE(Z243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AA243=0,0,CHOOSE(AA243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AB243=0,0,CHOOSE(AB243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AC243=0,0,CHOOSE(AC243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AD243=0,0,CHOOSE(AD243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599},{"$f":"IF(AE243=0,0,CHOOSE(AE243,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235,AF235))","v":10837.414119461599}]
[null,null,"t-m condition",{"$f":"IF(D232-$B240>0,D232-$B240,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D245=0,0,CHOOSE(D245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(E245=0,0,CHOOSE(E245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(F245=0,0,CHOOSE(F245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(G245=0,0,CHOOSE(G245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(H245=0,0,CHOOSE(H245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(I245=0,0,CHOOSE(I245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(J245=0,0,CHOOSE(J245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(K245=0,0,CHOOSE(K245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(L245=0,0,CHOOSE(L245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(M245=0,0,CHOOSE(M245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(N245=0,0,CHOOSE(N245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(O245=0,0,CHOOSE(O245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(P245=0,0,CHOOSE(P245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(Q245=0,0,CHOOSE(Q245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(R245=0,0,CHOOSE(R245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(S245=0,0,CHOOSE(S245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(T245=0,0,CHOOSE(T245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(U245=0,0,CHOOSE(U245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(V245=0,0,CHOOSE(V245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":0},{"$f":"IF(W245=0,0,CHOOSE(W245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(X245=0,0,CHOOSE(X245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(Y245=0,0,CHOOSE(Y245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(Z245=0,0,CHOOSE(Z245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AA245=0,0,CHOOSE(AA245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AB245=0,0,CHOOSE(AB245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AC245=0,0,CHOOSE(AC245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AD245=0,0,CHOOSE(AD245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599},{"$f":"IF(AE245=0,0,CHOOSE(AE245,D235,E235,F235,G235,H235,I235,J235,K235,L235,M235,N235,O235,P235,Q235,R235,S235,T235,U235,V235,W235,X235,Y235,Z235,AA235,AB235,AC235,AD235,AE235))","v":10837.414119461599}]
[null,null,"Grant element",{"$f":"IF(D236=0,0,1-D238/D236)","v":0},{"$f":"IF(E236=0,0,1-E238/E236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C230+1","v":2030}]
[{"$f":"+\"Output \"& C249","v":"Output 2030"}]
[null,null,null,0,{"$f":"D251+1","v":1},{"$f":"E251+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U251+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK251+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA251+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D252+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D252=$C249,D$6,0)","v":0},{"$f":"IF(E252=$C249,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,10504.956146022399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D253","v":0},{"$f":"SUM(D253:E253)","v":0},{"$f":"SUM(D253:F253)","v":0},{"$f":"SUM(D253:G253)","v":0},{"$f":"SUM(D253:H253)","v":0},{"$f":"SUM(D253:I253)","v":0},{"$f":"SUM(D253:J253)","v":0},{"$f":"SUM(D253:K253)","v":0},{"$f":"SUM(D253:L253)","v":0},{"$f":"SUM(D253:M253)","v":0},{"$f":"SUM(D253:N253)","v":0},{"$f":"SUM(D253:O253)","v":0},{"$f":"SUM(D253:P253)","v":10504.956146022399},{"$f":"SUM(D253:Q253)","v":10504.956146022399},{"$f":"SUM(D253:R253)","v":10504.956146022399},{"$f":"SUM(D253:S253)","v":10504.956146022399},{"$f":"SUM(D253:T253)","v":10504.956146022399},{"$f":"SUM(D253:U253)","v":10504.956146022399},{"$f":"SUM(D253:V253)","v":10504.956146022399},{"$f":"SUM(D253:W253)","v":10504.956146022399},{"$f":"SUM(D253:X253)","v":10504.956146022399},{"$f":"SUM(D253:Y253)","v":10504.956146022399},{"$f":"SUM(D253:Z253)","v":10504.956146022399},{"$f":"SUM(D253:AA253)","v":10504.956146022399},{"$f":"SUM(D253:AB253)","v":10504.956146022399},{"$f":"SUM(D253:AC253)","v":10504.956146022399},{"$f":"SUM(D253:AD253)","v":10504.956146022399},{"$f":"SUM(D253:AE253)","v":10504.956146022399}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D256=0,0,D256/D$5)","v":0},{"$f":"IF(E256=0,0,E256/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,1301.7867051785722,1253.2051089655693,1206.4365374832789,1161.4133301579359,1118.0703514520683,1076.3448966322446,1036.1766010534868,0,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E252=$C249,E253,D256-E261)","v":0},0,0,0,0,0,0,0,0,0,0,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,10504.956146022399,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A249,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C249>D252,0,IF(NPV($B261,E258:$BB258)>D255,D255,NPV($B261,E258:$BB258)))","v":0},{"$f":"IF($C249>E252,0,IF(NPV($B261,F258:$BB258)>E255,E255,NPV($B261,F258:$BB258)))","v":0},{"$f":"IF($C249>F252,0,IF(NPV($B261,G258:$BB258)>F255,F255,NPV($B261,G258:$BB258)))","v":0},{"$f":"IF($C249>G252,0,IF(NPV($B261,H258:$BB258)>G255,G255,NPV($B261,H258:$BB258)))","v":0},{"$f":"IF($C249>H252,0,IF(NPV($B261,I258:$BB258)>H255,H255,NPV($B261,I258:$BB258)))","v":0},{"$f":"IF($C249>I252,0,IF(NPV($B261,J258:$BB258)>I255,I255,NPV($B261,J258:$BB258)))","v":0},{"$f":"IF($C249>J252,0,IF(NPV($B261,K258:$BB258)>J255,J255,NPV($B261,K258:$BB258)))","v":0},{"$f":"IF($C249>K252,0,IF(NPV($B261,L258:$BB258)>K255,K255,NPV($B261,L258:$BB258)))","v":0},{"$f":"IF($C249>L252,0,IF(NPV($B261,M258:$BB258)>L255,L255,NPV($B261,M258:$BB258)))","v":0},{"$f":"IF($C249>M252,0,IF(NPV($B261,N258:$BB258)>M255,M255,NPV($B261,N258:$BB258)))","v":0},{"$f":"IF($C249>N252,0,IF(NPV($B261,O258:$BB258)>N255,N255,NPV($B261,O258:$BB258)))","v":0},{"$f":"IF($C249>O252,0,IF(NPV($B261,P258:$BB258)>O255,O255,NPV($B261,P258:$BB258)))","v":0},{"$f":"IF($C249>P252,0,IF(NPV($B261,Q258:$BB258)>P255,P255,NPV($B261,Q258:$BB258)))","v":1301.7867051785722},{"$f":"IF($C249>Q252,0,IF(NPV($B261,R258:$BB258)>Q255,Q255,NPV($B261,R258:$BB258)))","v":1253.2051089655693},{"$f":"IF($C249>R252,0,IF(NPV($B261,S258:$BB258)>R255,R255,NPV($B261,S258:$BB258)))","v":1206.4365374832789},{"$f":"IF($C249>S252,0,IF(NPV($B261,T258:$BB258)>S255,S255,NPV($B261,T258:$BB258)))","v":1161.4133301579359},{"$f":"IF($C249>T252,0,IF(NPV($B261,U258:$BB258)>T255,T255,NPV($B261,U258:$BB258)))","v":1118.0703514520683},{"$f":"IF($C249>U252,0,IF(NPV($B261,V258:$BB258)>U255,U255,NPV($B261,V258:$BB258)))","v":1076.3448966322446},{"$f":"IF($C249>V252,0,IF(NPV($B261,W258:$BB258)>V255,V255,NPV($B261,W258:$BB258)))","v":1036.1766010534868},{"$f":"IF($C249>W252,0,IF(NPV($B261,X258:$BB258)>W255,W255,NPV($B261,X258:$BB258)))","v":0},{"$f":"IF($C249>X252,0,IF(NPV($B261,Y258:$BB258)>X255,X255,NPV($B261,Y258:$BB258)))","v":0},{"$f":"IF($C249>Y252,0,IF(NPV($B261,Z258:$BB258)>Y255,Y255,NPV($B261,Z258:$BB258)))","v":0},{"$f":"IF($C249>Z252,0,IF(NPV($B261,AA258:$BB258)>Z255,Z255,NPV($B261,AA258:$BB258)))","v":0},{"$f":"IF($C249>AA252,0,IF(NPV($B261,AB258:$BB258)>AA255,AA255,NPV($B261,AB258:$BB258)))","v":0},{"$f":"IF($C249>AB252,0,IF(NPV($B261,AC258:$BB258)>AB255,AB255,NPV($B261,AC258:$BB258)))","v":0},{"$f":"IF($C249>AC252,0,IF(NPV($B261,AD258:$BB258)>AC255,AC255,NPV($B261,AD258:$BB258)))","v":0},{"$f":"IF($C249>AD252,0,IF(NPV($B261,AE258:$BB258)>AD255,AD255,NPV($B261,AE258:$BB258)))","v":0},{"$f":"IF($C249>AE252,0,IF(NPV($B261,AF258:$BB258)>AE255,AE255,NPV($B261,AF258:$BB258)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D259+D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,114.93306292519381,110.64385668860872,106.51472005838146,102.53967937004697,98.712983891325436,95.029097502478578,1107.9570316554621,0,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B260*D256/E$4","v":0},{"$f":"$B260*E256/F$4","v":0},{"$f":"$B260*F256/G$4","v":0},{"$f":"$B260*G256/H$4","v":0},{"$f":"$B260*H256/I$4","v":0},{"$f":"$B260*I256/J$4","v":0},{"$f":"$B260*J256/K$4","v":0},{"$f":"$B260*K256/L$4","v":0},{"$f":"$B260*L256/M$4","v":0},{"$f":"$B260*M256/N$4","v":0},{"$f":"$B260*N256/O$4","v":0},{"$f":"$B260*O256/P$4","v":0},{"$f":"$B260*P256/Q$4","v":114.93306292519381},{"$f":"$B260*Q256/R$4","v":110.64385668860872},{"$f":"$B260*R256/S$4","v":106.51472005838146},{"$f":"$B260*S256/T$4","v":102.53967937004697},{"$f":"$B260*T256/U$4","v":98.712983891325436},{"$f":"$B260*U256/V$4","v":95.029097502478578},{"$f":"$B260*V256/W$4","v":91.482690687148235},{"$f":"$B260*W256/X$4","v":0},{"$f":"$B260*X256/Y$4","v":0},{"$f":"$B260*Y256/Z$4","v":0},{"$f":"$B260*Z256/AA$4","v":0},{"$f":"$B260*AA256/AB$4","v":0},{"$f":"$B260*AB256/AC$4","v":0},{"$f":"$B260*AC256/AD$4","v":0},{"$f":"$B260*AD256/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C249,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D261/D$4","v":0},{"$f":"E261/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016.4743409683138,0,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D263-D265)/($B259-$B258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10504.956146022399,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D251-$B258>0,D251-$B258,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D262=0,0,CHOOSE(D262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(E262=0,0,CHOOSE(E262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(F262=0,0,CHOOSE(F262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(G262=0,0,CHOOSE(G262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(H262=0,0,CHOOSE(H262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(I262=0,0,CHOOSE(I262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(J262=0,0,CHOOSE(J262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(K262=0,0,CHOOSE(K262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(L262=0,0,CHOOSE(L262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(M262=0,0,CHOOSE(M262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(N262=0,0,CHOOSE(N262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(O262=0,0,CHOOSE(O262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(P262=0,0,CHOOSE(P262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(Q262=0,0,CHOOSE(Q262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(R262=0,0,CHOOSE(R262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(S262=0,0,CHOOSE(S262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(T262=0,0,CHOOSE(T262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(U262=0,0,CHOOSE(U262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(V262=0,0,CHOOSE(V262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":0},{"$f":"IF(W262=0,0,CHOOSE(W262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(X262=0,0,CHOOSE(X262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(Y262=0,0,CHOOSE(Y262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(Z262=0,0,CHOOSE(Z262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AA262=0,0,CHOOSE(AA262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AB262=0,0,CHOOSE(AB262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AC262=0,0,CHOOSE(AC262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AD262=0,0,CHOOSE(AD262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399},{"$f":"IF(AE262=0,0,CHOOSE(AE262,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254,AF254))","v":10504.956146022399}]
[null,null,"t-m condition",{"$f":"IF(D251-$B259>0,D251-$B259,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D264=0,0,CHOOSE(D264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(E264=0,0,CHOOSE(E264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(F264=0,0,CHOOSE(F264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(G264=0,0,CHOOSE(G264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(H264=0,0,CHOOSE(H264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(I264=0,0,CHOOSE(I264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(J264=0,0,CHOOSE(J264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(K264=0,0,CHOOSE(K264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(L264=0,0,CHOOSE(L264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(M264=0,0,CHOOSE(M264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(N264=0,0,CHOOSE(N264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(O264=0,0,CHOOSE(O264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(P264=0,0,CHOOSE(P264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(Q264=0,0,CHOOSE(Q264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(R264=0,0,CHOOSE(R264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(S264=0,0,CHOOSE(S264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(T264=0,0,CHOOSE(T264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(U264=0,0,CHOOSE(U264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(V264=0,0,CHOOSE(V264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(W264=0,0,CHOOSE(W264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":0},{"$f":"IF(X264=0,0,CHOOSE(X264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(Y264=0,0,CHOOSE(Y264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(Z264=0,0,CHOOSE(Z264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AA264=0,0,CHOOSE(AA264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AB264=0,0,CHOOSE(AB264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AC264=0,0,CHOOSE(AC264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AD264=0,0,CHOOSE(AD264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399},{"$f":"IF(AE264=0,0,CHOOSE(AE264,D254,E254,F254,G254,H254,I254,J254,K254,L254,M254,N254,O254,P254,Q254,R254,S254,T254,U254,V254,W254,X254,Y254,Z254,AA254,AB254,AC254,AD254,AE254))","v":10504.956146022399}]
[null,null,"Grant element",{"$f":"IF(D255=0,0,1-D257/D255)","v":0},{"$f":"IF(E255=0,0,1-E257/E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C249+1","v":2031}]
[{"$f":"+\"Output \"& C268","v":"Output 2031"}]
[null,null,null,0,{"$f":"D270+1","v":1},{"$f":"E270+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U270+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK270+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA270+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D271+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D271=$C268,D$6,0)","v":0},{"$f":"IF(E271=$C268,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D272","v":0},{"$f":"SUM(D272:E272)","v":0},{"$f":"SUM(D272:F272)","v":0},{"$f":"SUM(D272:G272)","v":0},{"$f":"SUM(D272:H272)","v":0},{"$f":"SUM(D272:I272)","v":0},{"$f":"SUM(D272:J272)","v":0},{"$f":"SUM(D272:K272)","v":0},{"$f":"SUM(D272:L272)","v":0},{"$f":"SUM(D272:M272)","v":0},{"$f":"SUM(D272:N272)","v":0},{"$f":"SUM(D272:O272)","v":0},{"$f":"SUM(D272:P272)","v":0},{"$f":"SUM(D272:Q272)","v":11134.943317887601},{"$f":"SUM(D272:R272)","v":11134.943317887601},{"$f":"SUM(D272:S272)","v":11134.943317887601},{"$f":"SUM(D272:T272)","v":11134.943317887601},{"$f":"SUM(D272:U272)","v":11134.943317887601},{"$f":"SUM(D272:V272)","v":11134.943317887601},{"$f":"SUM(D272:W272)","v":11134.943317887601},{"$f":"SUM(D272:X272)","v":11134.943317887601},{"$f":"SUM(D272:Y272)","v":11134.943317887601},{"$f":"SUM(D272:Z272)","v":11134.943317887601},{"$f":"SUM(D272:AA272)","v":11134.943317887601},{"$f":"SUM(D272:AB272)","v":11134.943317887601},{"$f":"SUM(D272:AC272)","v":11134.943317887601},{"$f":"SUM(D272:AD272)","v":11134.943317887601},{"$f":"SUM(D272:AE272)","v":11134.943317887601}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D275=0,0,D275/D$5)","v":0},{"$f":"IF(E275=0,0,E275/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,1328.3604100815264,1278.7871053218432,1231.0638350303227,1185.1215574606078,1140.8938074468451,1098.3166002478433,1057.3283389796707,0,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E271=$C268,E272,D275-E280)","v":0},0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,11134.943317887601,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A268,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C268>D271,0,IF(NPV($B280,E277:$BB277)>D274,D274,NPV($B280,E277:$BB277)))","v":0},{"$f":"IF($C268>E271,0,IF(NPV($B280,F277:$BB277)>E274,E274,NPV($B280,F277:$BB277)))","v":0},{"$f":"IF($C268>F271,0,IF(NPV($B280,G277:$BB277)>F274,F274,NPV($B280,G277:$BB277)))","v":0},{"$f":"IF($C268>G271,0,IF(NPV($B280,H277:$BB277)>G274,G274,NPV($B280,H277:$BB277)))","v":0},{"$f":"IF($C268>H271,0,IF(NPV($B280,I277:$BB277)>H274,H274,NPV($B280,I277:$BB277)))","v":0},{"$f":"IF($C268>I271,0,IF(NPV($B280,J277:$BB277)>I274,I274,NPV($B280,J277:$BB277)))","v":0},{"$f":"IF($C268>J271,0,IF(NPV($B280,K277:$BB277)>J274,J274,NPV($B280,K277:$BB277)))","v":0},{"$f":"IF($C268>K271,0,IF(NPV($B280,L277:$BB277)>K274,K274,NPV($B280,L277:$BB277)))","v":0},{"$f":"IF($C268>L271,0,IF(NPV($B280,M277:$BB277)>L274,L274,NPV($B280,M277:$BB277)))","v":0},{"$f":"IF($C268>M271,0,IF(NPV($B280,N277:$BB277)>M274,M274,NPV($B280,N277:$BB277)))","v":0},{"$f":"IF($C268>N271,0,IF(NPV($B280,O277:$BB277)>N274,N274,NPV($B280,O277:$BB277)))","v":0},{"$f":"IF($C268>O271,0,IF(NPV($B280,P277:$BB277)>O274,O274,NPV($B280,P277:$BB277)))","v":0},{"$f":"IF($C268>P271,0,IF(NPV($B280,Q277:$BB277)>P274,P274,NPV($B280,Q277:$BB277)))","v":0},{"$f":"IF($C268>Q271,0,IF(NPV($B280,R277:$BB277)>Q274,Q274,NPV($B280,R277:$BB277)))","v":1328.3604100815264},{"$f":"IF($C268>R271,0,IF(NPV($B280,S277:$BB277)>R274,R274,NPV($B280,S277:$BB277)))","v":1278.7871053218432},{"$f":"IF($C268>S271,0,IF(NPV($B280,T277:$BB277)>S274,S274,NPV($B280,T277:$BB277)))","v":1231.0638350303227},{"$f":"IF($C268>T271,0,IF(NPV($B280,U277:$BB277)>T274,T274,NPV($B280,U277:$BB277)))","v":1185.1215574606078},{"$f":"IF($C268>U271,0,IF(NPV($B280,V277:$BB277)>U274,U274,NPV($B280,V277:$BB277)))","v":1140.8938074468451},{"$f":"IF($C268>V271,0,IF(NPV($B280,W277:$BB277)>V274,V274,NPV($B280,W277:$BB277)))","v":1098.3166002478433},{"$f":"IF($C268>W271,0,IF(NPV($B280,X277:$BB277)>W274,W274,NPV($B280,X277:$BB277)))","v":1057.3283389796707},{"$f":"IF($C268>X271,0,IF(NPV($B280,Y277:$BB277)>X274,X274,NPV($B280,Y277:$BB277)))","v":0},{"$f":"IF($C268>Y271,0,IF(NPV($B280,Z277:$BB277)>Y274,Y274,NPV($B280,Z277:$BB277)))","v":0},{"$f":"IF($C268>Z271,0,IF(NPV($B280,AA277:$BB277)>Z274,Z274,NPV($B280,AA277:$BB277)))","v":0},{"$f":"IF($C268>AA271,0,IF(NPV($B280,AB277:$BB277)>AA274,AA274,NPV($B280,AB277:$BB277)))","v":0},{"$f":"IF($C268>AB271,0,IF(NPV($B280,AC277:$BB277)>AB274,AB274,NPV($B280,AC277:$BB277)))","v":0},{"$f":"IF($C268>AC271,0,IF(NPV($B280,AD277:$BB277)>AC274,AC274,NPV($B280,AD277:$BB277)))","v":0},{"$f":"IF($C268>AD271,0,IF(NPV($B280,AE277:$BB277)>AD274,AD274,NPV($B280,AE277:$BB277)))","v":0},{"$f":"IF($C268>AE271,0,IF(NPV($B280,AF277:$BB277)>AE274,AE274,NPV($B280,AF277:$BB277)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D278+D279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,117.27922092912561,112.90245802880612,108.68903227665191,104.63284806625758,100.72803727417454,96.968950770436408,1130.5740418670684,0,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B279*D275/E$4","v":0},{"$f":"$B279*E275/F$4","v":0},{"$f":"$B279*F275/G$4","v":0},{"$f":"$B279*G275/H$4","v":0},{"$f":"$B279*H275/I$4","v":0},{"$f":"$B279*I275/J$4","v":0},{"$f":"$B279*J275/K$4","v":0},{"$f":"$B279*K275/L$4","v":0},{"$f":"$B279*L275/M$4","v":0},{"$f":"$B279*M275/N$4","v":0},{"$f":"$B279*N275/O$4","v":0},{"$f":"$B279*O275/P$4","v":0},{"$f":"$B279*P275/Q$4","v":0},{"$f":"$B279*Q275/R$4","v":117.27922092912561},{"$f":"$B279*R275/S$4","v":112.90245802880612},{"$f":"$B279*S275/T$4","v":108.68903227665191},{"$f":"$B279*T275/U$4","v":104.63284806625758},{"$f":"$B279*U275/V$4","v":100.72803727417454},{"$f":"$B279*V275/W$4","v":96.968950770436408},{"$f":"$B279*W275/X$4","v":93.350150245904729},{"$f":"$B279*X275/Y$4","v":0},{"$f":"$B279*Y275/Z$4","v":0},{"$f":"$B279*Z275/AA$4","v":0},{"$f":"$B279*AA275/AB$4","v":0},{"$f":"$B279*AB275/AC$4","v":0},{"$f":"$B279*AC275/AD$4","v":0},{"$f":"$B279*AD275/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C268,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D280/D$4","v":0},{"$f":"E280/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1037.2238916211638,0,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D282-D284)/($B278-$B277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11134.943317887601,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D270-$B277>0,D270-$B277,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D281=0,0,CHOOSE(D281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(E281=0,0,CHOOSE(E281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(F281=0,0,CHOOSE(F281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(G281=0,0,CHOOSE(G281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(H281=0,0,CHOOSE(H281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(I281=0,0,CHOOSE(I281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(J281=0,0,CHOOSE(J281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(K281=0,0,CHOOSE(K281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(L281=0,0,CHOOSE(L281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(M281=0,0,CHOOSE(M281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(N281=0,0,CHOOSE(N281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(O281=0,0,CHOOSE(O281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(P281=0,0,CHOOSE(P281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(Q281=0,0,CHOOSE(Q281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(R281=0,0,CHOOSE(R281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(S281=0,0,CHOOSE(S281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(T281=0,0,CHOOSE(T281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(U281=0,0,CHOOSE(U281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(V281=0,0,CHOOSE(V281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(W281=0,0,CHOOSE(W281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":0},{"$f":"IF(X281=0,0,CHOOSE(X281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(Y281=0,0,CHOOSE(Y281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(Z281=0,0,CHOOSE(Z281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AA281=0,0,CHOOSE(AA281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AB281=0,0,CHOOSE(AB281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AC281=0,0,CHOOSE(AC281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AD281=0,0,CHOOSE(AD281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601},{"$f":"IF(AE281=0,0,CHOOSE(AE281,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273,AF273))","v":11134.943317887601}]
[null,null,"t-m condition",{"$f":"IF(D270-$B278>0,D270-$B278,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D283=0,0,CHOOSE(D283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(E283=0,0,CHOOSE(E283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(F283=0,0,CHOOSE(F283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(G283=0,0,CHOOSE(G283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(H283=0,0,CHOOSE(H283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(I283=0,0,CHOOSE(I283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(J283=0,0,CHOOSE(J283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(K283=0,0,CHOOSE(K283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(L283=0,0,CHOOSE(L283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(M283=0,0,CHOOSE(M283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(N283=0,0,CHOOSE(N283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(O283=0,0,CHOOSE(O283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(P283=0,0,CHOOSE(P283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Q283=0,0,CHOOSE(Q283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(R283=0,0,CHOOSE(R283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(S283=0,0,CHOOSE(S283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(T283=0,0,CHOOSE(T283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(U283=0,0,CHOOSE(U283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(V283=0,0,CHOOSE(V283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(W283=0,0,CHOOSE(W283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(X283=0,0,CHOOSE(X283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":0},{"$f":"IF(Y283=0,0,CHOOSE(Y283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(Z283=0,0,CHOOSE(Z283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AA283=0,0,CHOOSE(AA283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AB283=0,0,CHOOSE(AB283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AC283=0,0,CHOOSE(AC283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AD283=0,0,CHOOSE(AD283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601},{"$f":"IF(AE283=0,0,CHOOSE(AE283,D273,E273,F273,G273,H273,I273,J273,K273,L273,M273,N273,O273,P273,Q273,R273,S273,T273,U273,V273,W273,X273,Y273,Z273,AA273,AB273,AC273,AD273,AE273))","v":11134.943317887601}]
[null,null,"Grant element",{"$f":"IF(D274=0,0,1-D276/D274)","v":0},{"$f":"IF(E274=0,0,1-E276/E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C268+1","v":2032}]
[{"$f":"+\"Output \"& C287","v":"Output 2032"}]
[null,null,null,0,{"$f":"D289+1","v":1},{"$f":"E289+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U289+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK289+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA289+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D290+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D290=$C287,D$6,0)","v":0},{"$f":"IF(E290=$C287,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D291","v":0},{"$f":"SUM(D291:E291)","v":0},{"$f":"SUM(D291:F291)","v":0},{"$f":"SUM(D291:G291)","v":0},{"$f":"SUM(D291:H291)","v":0},{"$f":"SUM(D291:I291)","v":0},{"$f":"SUM(D291:J291)","v":0},{"$f":"SUM(D291:K291)","v":0},{"$f":"SUM(D291:L291)","v":0},{"$f":"SUM(D291:M291)","v":0},{"$f":"SUM(D291:N291)","v":0},{"$f":"SUM(D291:O291)","v":0},{"$f":"SUM(D291:P291)","v":0},{"$f":"SUM(D291:Q291)","v":0},{"$f":"SUM(D291:R291)","v":14114.0164516761},{"$f":"SUM(D291:S291)","v":14114.0164516761},{"$f":"SUM(D291:T291)","v":14114.0164516761},{"$f":"SUM(D291:U291)","v":14114.0164516761},{"$f":"SUM(D291:V291)","v":14114.0164516761},{"$f":"SUM(D291:W291)","v":14114.0164516761},{"$f":"SUM(D291:X291)","v":14114.0164516761},{"$f":"SUM(D291:Y291)","v":14114.0164516761},{"$f":"SUM(D291:Z291)","v":14114.0164516761},{"$f":"SUM(D291:AA291)","v":14114.0164516761},{"$f":"SUM(D291:AB291)","v":14114.0164516761},{"$f":"SUM(D291:AC291)","v":14114.0164516761},{"$f":"SUM(D291:AD291)","v":14114.0164516761},{"$f":"SUM(D291:AE291)","v":14114.0164516761}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D294=0,0,D294/D$5)","v":0},{"$f":"IF(E294=0,0,E294/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1620.9172985828704,1560.4260142724902,1502.1922143388379,1446.1316513441368,1392.1632218948582,1340.2088493085828,1290.1933706597413,0,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E290=$C287,E291,D294-E299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,14114.0164516761,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A287,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C287>D290,0,IF(NPV($B299,E296:$BB296)>D293,D293,NPV($B299,E296:$BB296)))","v":0},{"$f":"IF($C287>E290,0,IF(NPV($B299,F296:$BB296)>E293,E293,NPV($B299,F296:$BB296)))","v":0},{"$f":"IF($C287>F290,0,IF(NPV($B299,G296:$BB296)>F293,F293,NPV($B299,G296:$BB296)))","v":0},{"$f":"IF($C287>G290,0,IF(NPV($B299,H296:$BB296)>G293,G293,NPV($B299,H296:$BB296)))","v":0},{"$f":"IF($C287>H290,0,IF(NPV($B299,I296:$BB296)>H293,H293,NPV($B299,I296:$BB296)))","v":0},{"$f":"IF($C287>I290,0,IF(NPV($B299,J296:$BB296)>I293,I293,NPV($B299,J296:$BB296)))","v":0},{"$f":"IF($C287>J290,0,IF(NPV($B299,K296:$BB296)>J293,J293,NPV($B299,K296:$BB296)))","v":0},{"$f":"IF($C287>K290,0,IF(NPV($B299,L296:$BB296)>K293,K293,NPV($B299,L296:$BB296)))","v":0},{"$f":"IF($C287>L290,0,IF(NPV($B299,M296:$BB296)>L293,L293,NPV($B299,M296:$BB296)))","v":0},{"$f":"IF($C287>M290,0,IF(NPV($B299,N296:$BB296)>M293,M293,NPV($B299,N296:$BB296)))","v":0},{"$f":"IF($C287>N290,0,IF(NPV($B299,O296:$BB296)>N293,N293,NPV($B299,O296:$BB296)))","v":0},{"$f":"IF($C287>O290,0,IF(NPV($B299,P296:$BB296)>O293,O293,NPV($B299,P296:$BB296)))","v":0},{"$f":"IF($C287>P290,0,IF(NPV($B299,Q296:$BB296)>P293,P293,NPV($B299,Q296:$BB296)))","v":0},{"$f":"IF($C287>Q290,0,IF(NPV($B299,R296:$BB296)>Q293,Q293,NPV($B299,R296:$BB296)))","v":0},{"$f":"IF($C287>R290,0,IF(NPV($B299,S296:$BB296)>R293,R293,NPV($B299,S296:$BB296)))","v":1620.9172985828704},{"$f":"IF($C287>S290,0,IF(NPV($B299,T296:$BB296)>S293,S293,NPV($B299,T296:$BB296)))","v":1560.4260142724902},{"$f":"IF($C287>T290,0,IF(NPV($B299,U296:$BB296)>T293,T293,NPV($B299,U296:$BB296)))","v":1502.1922143388379},{"$f":"IF($C287>U290,0,IF(NPV($B299,V296:$BB296)>U293,U293,NPV($B299,V296:$BB296)))","v":1446.1316513441368},{"$f":"IF($C287>V290,0,IF(NPV($B299,W296:$BB296)>V293,V293,NPV($B299,W296:$BB296)))","v":1392.1632218948582},{"$f":"IF($C287>W290,0,IF(NPV($B299,X296:$BB296)>W293,W293,NPV($B299,X296:$BB296)))","v":1340.2088493085828},{"$f":"IF($C287>X290,0,IF(NPV($B299,Y296:$BB296)>X293,X293,NPV($B299,Y296:$BB296)))","v":1290.1933706597413},{"$f":"IF($C287>Y290,0,IF(NPV($B299,Z296:$BB296)>Y293,Y293,NPV($B299,Z296:$BB296)))","v":0},{"$f":"IF($C287>Z290,0,IF(NPV($B299,AA296:$BB296)>Z293,Z293,NPV($B299,AA296:$BB296)))","v":0},{"$f":"IF($C287>AA290,0,IF(NPV($B299,AB296:$BB296)>AA293,AA293,NPV($B299,AB296:$BB296)))","v":0},{"$f":"IF($C287>AB290,0,IF(NPV($B299,AC296:$BB296)>AB293,AB293,NPV($B299,AC296:$BB296)))","v":0},{"$f":"IF($C287>AC290,0,IF(NPV($B299,AD296:$BB296)>AC293,AC293,NPV($B299,AD296:$BB296)))","v":0},{"$f":"IF($C287>AD290,0,IF(NPV($B299,AE296:$BB296)>AD293,AD293,NPV($B299,AE296:$BB296)))","v":0},{"$f":"IF($C287>AE290,0,IF(NPV($B299,AF296:$BB296)>AE293,AE293,NPV($B299,AF296:$BB296)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D297+D298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,143.10868987481678,137.7679926942314,132.62660588675953,127.67709135518507,122.91228858588829,118.32530428965715,1379.5706405301642,0,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B298*D294/E$4","v":0},{"$f":"$B298*E294/F$4","v":0},{"$f":"$B298*F294/G$4","v":0},{"$f":"$B298*G294/H$4","v":0},{"$f":"$B298*H294/I$4","v":0},{"$f":"$B298*I294/J$4","v":0},{"$f":"$B298*J294/K$4","v":0},{"$f":"$B298*K294/L$4","v":0},{"$f":"$B298*L294/M$4","v":0},{"$f":"$B298*M294/N$4","v":0},{"$f":"$B298*N294/O$4","v":0},{"$f":"$B298*O294/P$4","v":0},{"$f":"$B298*P294/Q$4","v":0},{"$f":"$B298*Q294/R$4","v":0},{"$f":"$B298*R294/S$4","v":143.10868987481678},{"$f":"$B298*S294/T$4","v":137.7679926942314},{"$f":"$B298*T294/U$4","v":132.62660588675953},{"$f":"$B298*U294/V$4","v":127.67709135518507},{"$f":"$B298*V294/W$4","v":122.91228858588829},{"$f":"$B298*W294/X$4","v":118.32530428965715},{"$f":"$B298*X294/Y$4","v":113.90950242909611},{"$f":"$B298*Y294/Z$4","v":0},{"$f":"$B298*Z294/AA$4","v":0},{"$f":"$B298*AA294/AB$4","v":0},{"$f":"$B298*AB294/AC$4","v":0},{"$f":"$B298*AC294/AD$4","v":0},{"$f":"$B298*AD294/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C287,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D299/D$4","v":0},{"$f":"E299/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1265.661138101068,0,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D301-D303)/($B297-$B296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14114.0164516761,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D289-$B296>0,D289-$B296,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D300=0,0,CHOOSE(D300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(E300=0,0,CHOOSE(E300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(F300=0,0,CHOOSE(F300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(G300=0,0,CHOOSE(G300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(H300=0,0,CHOOSE(H300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(I300=0,0,CHOOSE(I300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(J300=0,0,CHOOSE(J300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(K300=0,0,CHOOSE(K300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(L300=0,0,CHOOSE(L300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(M300=0,0,CHOOSE(M300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(N300=0,0,CHOOSE(N300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(O300=0,0,CHOOSE(O300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(P300=0,0,CHOOSE(P300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Q300=0,0,CHOOSE(Q300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(R300=0,0,CHOOSE(R300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(S300=0,0,CHOOSE(S300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(T300=0,0,CHOOSE(T300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(U300=0,0,CHOOSE(U300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(V300=0,0,CHOOSE(V300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(W300=0,0,CHOOSE(W300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(X300=0,0,CHOOSE(X300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":0},{"$f":"IF(Y300=0,0,CHOOSE(Y300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(Z300=0,0,CHOOSE(Z300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AA300=0,0,CHOOSE(AA300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AB300=0,0,CHOOSE(AB300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AC300=0,0,CHOOSE(AC300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AD300=0,0,CHOOSE(AD300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761},{"$f":"IF(AE300=0,0,CHOOSE(AE300,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292,AF292))","v":14114.0164516761}]
[null,null,"t-m condition",{"$f":"IF(D289-$B297>0,D289-$B297,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D302=0,0,CHOOSE(D302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(E302=0,0,CHOOSE(E302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(F302=0,0,CHOOSE(F302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(G302=0,0,CHOOSE(G302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(H302=0,0,CHOOSE(H302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(I302=0,0,CHOOSE(I302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(J302=0,0,CHOOSE(J302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(K302=0,0,CHOOSE(K302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(L302=0,0,CHOOSE(L302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(M302=0,0,CHOOSE(M302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(N302=0,0,CHOOSE(N302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(O302=0,0,CHOOSE(O302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(P302=0,0,CHOOSE(P302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Q302=0,0,CHOOSE(Q302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(R302=0,0,CHOOSE(R302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(S302=0,0,CHOOSE(S302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(T302=0,0,CHOOSE(T302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(U302=0,0,CHOOSE(U302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(V302=0,0,CHOOSE(V302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(W302=0,0,CHOOSE(W302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(X302=0,0,CHOOSE(X302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Y302=0,0,CHOOSE(Y302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":0},{"$f":"IF(Z302=0,0,CHOOSE(Z302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AA302=0,0,CHOOSE(AA302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AB302=0,0,CHOOSE(AB302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AC302=0,0,CHOOSE(AC302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AD302=0,0,CHOOSE(AD302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761},{"$f":"IF(AE302=0,0,CHOOSE(AE302,D292,E292,F292,G292,H292,I292,J292,K292,L292,M292,N292,O292,P292,Q292,R292,S292,T292,U292,V292,W292,X292,Y292,Z292,AA292,AB292,AC292,AD292,AE292))","v":14114.0164516761}]
[null,null,"Grant element",{"$f":"IF(D293=0,0,1-D295/D293)","v":0},{"$f":"IF(E293=0,0,1-E295/E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C287+1","v":2033}]
[{"$f":"+\"Output \"& C306","v":"Output 2033"}]
[null,null,null,0,{"$f":"D308+1","v":1},{"$f":"E308+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U308+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK308+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA308+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D309+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D309=$C306,D$6,0)","v":0},{"$f":"IF(E309=$C306,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D310","v":0},{"$f":"SUM(D310:E310)","v":0},{"$f":"SUM(D310:F310)","v":0},{"$f":"SUM(D310:G310)","v":0},{"$f":"SUM(D310:H310)","v":0},{"$f":"SUM(D310:I310)","v":0},{"$f":"SUM(D310:J310)","v":0},{"$f":"SUM(D310:K310)","v":0},{"$f":"SUM(D310:L310)","v":0},{"$f":"SUM(D310:M310)","v":0},{"$f":"SUM(D310:N310)","v":0},{"$f":"SUM(D310:O310)","v":0},{"$f":"SUM(D310:P310)","v":0},{"$f":"SUM(D310:Q310)","v":0},{"$f":"SUM(D310:R310)","v":0},{"$f":"SUM(D310:S310)","v":18870.334829861702},{"$f":"SUM(D310:T310)","v":18870.334829861702},{"$f":"SUM(D310:U310)","v":18870.334829861702},{"$f":"SUM(D310:V310)","v":18870.334829861702},{"$f":"SUM(D310:W310)","v":18870.334829861702},{"$f":"SUM(D310:X310)","v":18870.334829861702},{"$f":"SUM(D310:Y310)","v":18870.334829861702},{"$f":"SUM(D310:Z310)","v":18870.334829861702},{"$f":"SUM(D310:AA310)","v":18870.334829861702},{"$f":"SUM(D310:AB310)","v":18870.334829861702},{"$f":"SUM(D310:AC310)","v":18870.334829861702},{"$f":"SUM(D310:AD310)","v":18870.334829861702},{"$f":"SUM(D310:AE310)","v":18870.334829861702}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D313=0,0,D313/D$5)","v":0},{"$f":"IF(E313=0,0,E313/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2086.2779540725019,2008.4197974715364,1933.467242464777,1861.3118544193906,1791.8492453927461,1724.9789231134096,1660.6041455978057,0,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E309=$C306,E310,D313-E318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,18870.334829861702,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A306,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C306>D309,0,IF(NPV($B318,E315:$BB315)>D312,D312,NPV($B318,E315:$BB315)))","v":0},{"$f":"IF($C306>E309,0,IF(NPV($B318,F315:$BB315)>E312,E312,NPV($B318,F315:$BB315)))","v":0},{"$f":"IF($C306>F309,0,IF(NPV($B318,G315:$BB315)>F312,F312,NPV($B318,G315:$BB315)))","v":0},{"$f":"IF($C306>G309,0,IF(NPV($B318,H315:$BB315)>G312,G312,NPV($B318,H315:$BB315)))","v":0},{"$f":"IF($C306>H309,0,IF(NPV($B318,I315:$BB315)>H312,H312,NPV($B318,I315:$BB315)))","v":0},{"$f":"IF($C306>I309,0,IF(NPV($B318,J315:$BB315)>I312,I312,NPV($B318,J315:$BB315)))","v":0},{"$f":"IF($C306>J309,0,IF(NPV($B318,K315:$BB315)>J312,J312,NPV($B318,K315:$BB315)))","v":0},{"$f":"IF($C306>K309,0,IF(NPV($B318,L315:$BB315)>K312,K312,NPV($B318,L315:$BB315)))","v":0},{"$f":"IF($C306>L309,0,IF(NPV($B318,M315:$BB315)>L312,L312,NPV($B318,M315:$BB315)))","v":0},{"$f":"IF($C306>M309,0,IF(NPV($B318,N315:$BB315)>M312,M312,NPV($B318,N315:$BB315)))","v":0},{"$f":"IF($C306>N309,0,IF(NPV($B318,O315:$BB315)>N312,N312,NPV($B318,O315:$BB315)))","v":0},{"$f":"IF($C306>O309,0,IF(NPV($B318,P315:$BB315)>O312,O312,NPV($B318,P315:$BB315)))","v":0},{"$f":"IF($C306>P309,0,IF(NPV($B318,Q315:$BB315)>P312,P312,NPV($B318,Q315:$BB315)))","v":0},{"$f":"IF($C306>Q309,0,IF(NPV($B318,R315:$BB315)>Q312,Q312,NPV($B318,R315:$BB315)))","v":0},{"$f":"IF($C306>R309,0,IF(NPV($B318,S315:$BB315)>R312,R312,NPV($B318,S315:$BB315)))","v":0},{"$f":"IF($C306>S309,0,IF(NPV($B318,T315:$BB315)>S312,S312,NPV($B318,T315:$BB315)))","v":2086.2779540725019},{"$f":"IF($C306>T309,0,IF(NPV($B318,U315:$BB315)>T312,T312,NPV($B318,U315:$BB315)))","v":2008.4197974715364},{"$f":"IF($C306>U309,0,IF(NPV($B318,V315:$BB315)>U312,U312,NPV($B318,V315:$BB315)))","v":1933.467242464777},{"$f":"IF($C306>V309,0,IF(NPV($B318,W315:$BB315)>V312,V312,NPV($B318,W315:$BB315)))","v":1861.3118544193906},{"$f":"IF($C306>W309,0,IF(NPV($B318,X315:$BB315)>W312,W312,NPV($B318,X315:$BB315)))","v":1791.8492453927461},{"$f":"IF($C306>X309,0,IF(NPV($B318,Y315:$BB315)>X312,X312,NPV($B318,Y315:$BB315)))","v":1724.9789231134096},{"$f":"IF($C306>Y309,0,IF(NPV($B318,Z315:$BB315)>Y312,Y312,NPV($B318,Z315:$BB315)))","v":1660.6041455978057},{"$f":"IF($C306>Z309,0,IF(NPV($B318,AA315:$BB315)>Z312,Z312,NPV($B318,AA315:$BB315)))","v":0},{"$f":"IF($C306>AA309,0,IF(NPV($B318,AB315:$BB315)>AA312,AA312,NPV($B318,AB315:$BB315)))","v":0},{"$f":"IF($C306>AB309,0,IF(NPV($B318,AC315:$BB315)>AB312,AB312,NPV($B318,AC315:$BB315)))","v":0},{"$f":"IF($C306>AC309,0,IF(NPV($B318,AD315:$BB315)>AC312,AC312,NPV($B318,AD315:$BB315)))","v":0},{"$f":"IF($C306>AD309,0,IF(NPV($B318,AE315:$BB315)>AD312,AD312,NPV($B318,AE315:$BB315)))","v":0},{"$f":"IF($C306>AE309,0,IF(NPV($B318,AF315:$BB315)>AE312,AE312,NPV($B318,AF315:$BB315)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D316+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184.19477969854276,177.32078384633397,170.70331979732583,164.33281399816298,158.20005017253206,152.29615598788146,1775.6413704388719,0,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B317*D313/E$4","v":0},{"$f":"$B317*E313/F$4","v":0},{"$f":"$B317*F313/G$4","v":0},{"$f":"$B317*G313/H$4","v":0},{"$f":"$B317*H313/I$4","v":0},{"$f":"$B317*I313/J$4","v":0},{"$f":"$B317*J313/K$4","v":0},{"$f":"$B317*K313/L$4","v":0},{"$f":"$B317*L313/M$4","v":0},{"$f":"$B317*M313/N$4","v":0},{"$f":"$B317*N313/O$4","v":0},{"$f":"$B317*O313/P$4","v":0},{"$f":"$B317*P313/Q$4","v":0},{"$f":"$B317*Q313/R$4","v":0},{"$f":"$B317*R313/S$4","v":0},{"$f":"$B317*S313/T$4","v":184.19477969854276},{"$f":"$B317*T313/U$4","v":177.32078384633397},{"$f":"$B317*U313/V$4","v":170.70331979732583},{"$f":"$B317*V313/W$4","v":164.33281399816298},{"$f":"$B317*W313/X$4","v":158.20005017253206},{"$f":"$B317*X313/Y$4","v":152.29615598788146},{"$f":"$B317*Y313/Z$4","v":146.61259021972336},{"$f":"$B317*Z313/AA$4","v":0},{"$f":"$B317*AA313/AB$4","v":0},{"$f":"$B317*AB313/AC$4","v":0},{"$f":"$B317*AC313/AD$4","v":0},{"$f":"$B317*AD313/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C306,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D318/D$4","v":0},{"$f":"E318/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1629.0287802191485,0,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D320-D322)/($B316-$B315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18870.334829861702,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D308-$B315>0,D308-$B315,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D319=0,0,CHOOSE(D319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(E319=0,0,CHOOSE(E319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(F319=0,0,CHOOSE(F319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(G319=0,0,CHOOSE(G319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(H319=0,0,CHOOSE(H319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(I319=0,0,CHOOSE(I319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(J319=0,0,CHOOSE(J319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(K319=0,0,CHOOSE(K319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(L319=0,0,CHOOSE(L319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(M319=0,0,CHOOSE(M319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(N319=0,0,CHOOSE(N319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(O319=0,0,CHOOSE(O319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(P319=0,0,CHOOSE(P319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Q319=0,0,CHOOSE(Q319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(R319=0,0,CHOOSE(R319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(S319=0,0,CHOOSE(S319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(T319=0,0,CHOOSE(T319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(U319=0,0,CHOOSE(U319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(V319=0,0,CHOOSE(V319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(W319=0,0,CHOOSE(W319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(X319=0,0,CHOOSE(X319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Y319=0,0,CHOOSE(Y319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":0},{"$f":"IF(Z319=0,0,CHOOSE(Z319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AA319=0,0,CHOOSE(AA319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AB319=0,0,CHOOSE(AB319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AC319=0,0,CHOOSE(AC319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AD319=0,0,CHOOSE(AD319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702},{"$f":"IF(AE319=0,0,CHOOSE(AE319,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311,AF311))","v":18870.334829861702}]
[null,null,"t-m condition",{"$f":"IF(D308-$B316>0,D308-$B316,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D321=0,0,CHOOSE(D321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(E321=0,0,CHOOSE(E321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(F321=0,0,CHOOSE(F321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(G321=0,0,CHOOSE(G321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(H321=0,0,CHOOSE(H321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(I321=0,0,CHOOSE(I321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(J321=0,0,CHOOSE(J321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(K321=0,0,CHOOSE(K321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(L321=0,0,CHOOSE(L321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(M321=0,0,CHOOSE(M321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(N321=0,0,CHOOSE(N321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(O321=0,0,CHOOSE(O321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(P321=0,0,CHOOSE(P321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Q321=0,0,CHOOSE(Q321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(R321=0,0,CHOOSE(R321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(S321=0,0,CHOOSE(S321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(T321=0,0,CHOOSE(T321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(U321=0,0,CHOOSE(U321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(V321=0,0,CHOOSE(V321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(W321=0,0,CHOOSE(W321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(X321=0,0,CHOOSE(X321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Y321=0,0,CHOOSE(Y321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(Z321=0,0,CHOOSE(Z321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":0},{"$f":"IF(AA321=0,0,CHOOSE(AA321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AB321=0,0,CHOOSE(AB321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AC321=0,0,CHOOSE(AC321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AD321=0,0,CHOOSE(AD321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702},{"$f":"IF(AE321=0,0,CHOOSE(AE321,D311,E311,F311,G311,H311,I311,J311,K311,L311,M311,N311,O311,P311,Q311,R311,S311,T311,U311,V311,W311,X311,Y311,Z311,AA311,AB311,AC311,AD311,AE311))","v":18870.334829861702}]
[null,null,"Grant element",{"$f":"IF(D312=0,0,1-D314/D312)","v":0},{"$f":"IF(E312=0,0,1-E314/E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C306+1","v":2034}]
[{"$f":"+\"Output \"& C325","v":"Output 2034"}]
[null,null,null,0,{"$f":"D327+1","v":1},{"$f":"E327+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U327+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK327+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA327+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D328+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D328=$C325,D$6,0)","v":0},{"$f":"IF(E328=$C325,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D329","v":0},{"$f":"SUM(D329:E329)","v":0},{"$f":"SUM(D329:F329)","v":0},{"$f":"SUM(D329:G329)","v":0},{"$f":"SUM(D329:H329)","v":0},{"$f":"SUM(D329:I329)","v":0},{"$f":"SUM(D329:J329)","v":0},{"$f":"SUM(D329:K329)","v":0},{"$f":"SUM(D329:L329)","v":0},{"$f":"SUM(D329:M329)","v":0},{"$f":"SUM(D329:N329)","v":0},{"$f":"SUM(D329:O329)","v":0},{"$f":"SUM(D329:P329)","v":0},{"$f":"SUM(D329:Q329)","v":0},{"$f":"SUM(D329:R329)","v":0},{"$f":"SUM(D329:S329)","v":0},{"$f":"SUM(D329:T329)","v":19016.209100802796},{"$f":"SUM(D329:U329)","v":19016.209100802796},{"$f":"SUM(D329:V329)","v":19016.209100802796},{"$f":"SUM(D329:W329)","v":19016.209100802796},{"$f":"SUM(D329:X329)","v":19016.209100802796},{"$f":"SUM(D329:Y329)","v":19016.209100802796},{"$f":"SUM(D329:Z329)","v":19016.209100802796},{"$f":"SUM(D329:AA329)","v":19016.209100802796},{"$f":"SUM(D329:AB329)","v":19016.209100802796},{"$f":"SUM(D329:AC329)","v":19016.209100802796},{"$f":"SUM(D329:AD329)","v":19016.209100802796},{"$f":"SUM(D329:AE329)","v":19016.209100802796}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D332=0,0,D332/D$5)","v":0},{"$f":"IF(E332=0,0,E332/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2023.9455831208825,1948.4136187175561,1875.700444351975,1805.7008651262965,1738.3136119287731,1673.4411949265489,1610.9897625262004,0,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E328=$C325,E329,D332-E337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,19016.209100802796,0,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A325,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C325>D328,0,IF(NPV($B337,E334:$BB334)>D331,D331,NPV($B337,E334:$BB334)))","v":0},{"$f":"IF($C325>E328,0,IF(NPV($B337,F334:$BB334)>E331,E331,NPV($B337,F334:$BB334)))","v":0},{"$f":"IF($C325>F328,0,IF(NPV($B337,G334:$BB334)>F331,F331,NPV($B337,G334:$BB334)))","v":0},{"$f":"IF($C325>G328,0,IF(NPV($B337,H334:$BB334)>G331,G331,NPV($B337,H334:$BB334)))","v":0},{"$f":"IF($C325>H328,0,IF(NPV($B337,I334:$BB334)>H331,H331,NPV($B337,I334:$BB334)))","v":0},{"$f":"IF($C325>I328,0,IF(NPV($B337,J334:$BB334)>I331,I331,NPV($B337,J334:$BB334)))","v":0},{"$f":"IF($C325>J328,0,IF(NPV($B337,K334:$BB334)>J331,J331,NPV($B337,K334:$BB334)))","v":0},{"$f":"IF($C325>K328,0,IF(NPV($B337,L334:$BB334)>K331,K331,NPV($B337,L334:$BB334)))","v":0},{"$f":"IF($C325>L328,0,IF(NPV($B337,M334:$BB334)>L331,L331,NPV($B337,M334:$BB334)))","v":0},{"$f":"IF($C325>M328,0,IF(NPV($B337,N334:$BB334)>M331,M331,NPV($B337,N334:$BB334)))","v":0},{"$f":"IF($C325>N328,0,IF(NPV($B337,O334:$BB334)>N331,N331,NPV($B337,O334:$BB334)))","v":0},{"$f":"IF($C325>O328,0,IF(NPV($B337,P334:$BB334)>O331,O331,NPV($B337,P334:$BB334)))","v":0},{"$f":"IF($C325>P328,0,IF(NPV($B337,Q334:$BB334)>P331,P331,NPV($B337,Q334:$BB334)))","v":0},{"$f":"IF($C325>Q328,0,IF(NPV($B337,R334:$BB334)>Q331,Q331,NPV($B337,R334:$BB334)))","v":0},{"$f":"IF($C325>R328,0,IF(NPV($B337,S334:$BB334)>R331,R331,NPV($B337,S334:$BB334)))","v":0},{"$f":"IF($C325>S328,0,IF(NPV($B337,T334:$BB334)>S331,S331,NPV($B337,T334:$BB334)))","v":0},{"$f":"IF($C325>T328,0,IF(NPV($B337,U334:$BB334)>T331,T331,NPV($B337,U334:$BB334)))","v":2023.9455831208825},{"$f":"IF($C325>U328,0,IF(NPV($B337,V334:$BB334)>U331,U331,NPV($B337,V334:$BB334)))","v":1948.4136187175561},{"$f":"IF($C325>V328,0,IF(NPV($B337,W334:$BB334)>V331,V331,NPV($B337,W334:$BB334)))","v":1875.700444351975},{"$f":"IF($C325>W328,0,IF(NPV($B337,X334:$BB334)>W331,W331,NPV($B337,X334:$BB334)))","v":1805.7008651262965},{"$f":"IF($C325>X328,0,IF(NPV($B337,Y334:$BB334)>X331,X331,NPV($B337,Y334:$BB334)))","v":1738.3136119287731},{"$f":"IF($C325>Y328,0,IF(NPV($B337,Z334:$BB334)>Y331,Y331,NPV($B337,Z334:$BB334)))","v":1673.4411949265489},{"$f":"IF($C325>Z328,0,IF(NPV($B337,AA334:$BB334)>Z331,Z331,NPV($B337,AA334:$BB334)))","v":1610.9897625262004},{"$f":"IF($C325>AA328,0,IF(NPV($B337,AB334:$BB334)>AA331,AA331,NPV($B337,AB334:$BB334)))","v":0},{"$f":"IF($C325>AB328,0,IF(NPV($B337,AC334:$BB334)>AB331,AB331,NPV($B337,AC334:$BB334)))","v":0},{"$f":"IF($C325>AC328,0,IF(NPV($B337,AD334:$BB334)>AC331,AC331,NPV($B337,AD334:$BB334)))","v":0},{"$f":"IF($C325>AD328,0,IF(NPV($B337,AE334:$BB334)>AD331,AD331,NPV($B337,AE334:$BB334)))","v":0},{"$f":"IF($C325>AE328,0,IF(NPV($B337,AF334:$BB334)>AE331,AE331,NPV($B337,AF334:$BB334)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D335+D336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,178.69153536184785,172.0229160073122,165.6031639760418,159.42299174669233,153.47345840048661,147.745956686292,1722.589984662023,0,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B336*D332/E$4","v":0},{"$f":"$B336*E332/F$4","v":0},{"$f":"$B336*F332/G$4","v":0},{"$f":"$B336*G332/H$4","v":0},{"$f":"$B336*H332/I$4","v":0},{"$f":"$B336*I332/J$4","v":0},{"$f":"$B336*J332/K$4","v":0},{"$f":"$B336*K332/L$4","v":0},{"$f":"$B336*L332/M$4","v":0},{"$f":"$B336*M332/N$4","v":0},{"$f":"$B336*N332/O$4","v":0},{"$f":"$B336*O332/P$4","v":0},{"$f":"$B336*P332/Q$4","v":0},{"$f":"$B336*Q332/R$4","v":0},{"$f":"$B336*R332/S$4","v":0},{"$f":"$B336*S332/T$4","v":0},{"$f":"$B336*T332/U$4","v":178.69153536184785},{"$f":"$B336*U332/V$4","v":172.0229160073122},{"$f":"$B336*V332/W$4","v":165.6031639760418},{"$f":"$B336*W332/X$4","v":159.42299174669233},{"$f":"$B336*X332/Y$4","v":153.47345840048661},{"$f":"$B336*Y332/Z$4","v":147.745956686292},{"$f":"$B336*Z332/AA$4","v":142.23220056842391},{"$f":"$B336*AA332/AB$4","v":0},{"$f":"$B336*AB332/AC$4","v":0},{"$f":"$B336*AC332/AD$4","v":0},{"$f":"$B336*AD332/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C325,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D337/D$4","v":0},{"$f":"E337/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1580.3577840935991,0,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D339-D341)/($B335-$B334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19016.209100802796,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D327-$B334>0,D327-$B334,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(J338=0,0,CHOOSE(J338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(K338=0,0,CHOOSE(K338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(L338=0,0,CHOOSE(L338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(M338=0,0,CHOOSE(M338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(N338=0,0,CHOOSE(N338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(O338=0,0,CHOOSE(O338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(P338=0,0,CHOOSE(P338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(R338=0,0,CHOOSE(R338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(S338=0,0,CHOOSE(S338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(T338=0,0,CHOOSE(T338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(U338=0,0,CHOOSE(U338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(V338=0,0,CHOOSE(V338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(W338=0,0,CHOOSE(W338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(X338=0,0,CHOOSE(X338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Y338=0,0,CHOOSE(Y338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(Z338=0,0,CHOOSE(Z338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":0},{"$f":"IF(AA338=0,0,CHOOSE(AA338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AB338=0,0,CHOOSE(AB338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AC338=0,0,CHOOSE(AC338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AD338=0,0,CHOOSE(AD338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796},{"$f":"IF(AE338=0,0,CHOOSE(AE338,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330,AF330))","v":19016.209100802796}]
[null,null,"t-m condition",{"$f":"IF(D327-$B335>0,D327-$B335,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D340=0,0,CHOOSE(D340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(E340=0,0,CHOOSE(E340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(F340=0,0,CHOOSE(F340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(G340=0,0,CHOOSE(G340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(H340=0,0,CHOOSE(H340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(I340=0,0,CHOOSE(I340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(J340=0,0,CHOOSE(J340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(K340=0,0,CHOOSE(K340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(L340=0,0,CHOOSE(L340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(M340=0,0,CHOOSE(M340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(N340=0,0,CHOOSE(N340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(O340=0,0,CHOOSE(O340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(P340=0,0,CHOOSE(P340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Q340=0,0,CHOOSE(Q340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(R340=0,0,CHOOSE(R340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(S340=0,0,CHOOSE(S340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(T340=0,0,CHOOSE(T340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(U340=0,0,CHOOSE(U340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(V340=0,0,CHOOSE(V340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(W340=0,0,CHOOSE(W340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(X340=0,0,CHOOSE(X340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Y340=0,0,CHOOSE(Y340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(Z340=0,0,CHOOSE(Z340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AA340=0,0,CHOOSE(AA340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":0},{"$f":"IF(AB340=0,0,CHOOSE(AB340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AC340=0,0,CHOOSE(AC340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AD340=0,0,CHOOSE(AD340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796},{"$f":"IF(AE340=0,0,CHOOSE(AE340,D330,E330,F330,G330,H330,I330,J330,K330,L330,M330,N330,O330,P330,Q330,R330,S330,T330,U330,V330,W330,X330,Y330,Z330,AA330,AB330,AC330,AD330,AE330))","v":19016.209100802796}]
[null,null,"Grant element",{"$f":"IF(D331=0,0,1-D333/D331)","v":0},{"$f":"IF(E331=0,0,1-E333/E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C325+1","v":2035}]
[{"$f":"+\"Output \"& C344","v":"Output 2035"}]
[null,null,null,0,{"$f":"D346+1","v":1},{"$f":"E346+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U346+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK346+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA346+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D347+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D347=$C344,D$6,0)","v":0},{"$f":"IF(E347=$C344,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,0,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D348","v":0},{"$f":"SUM(D348:E348)","v":0},{"$f":"SUM(D348:F348)","v":0},{"$f":"SUM(D348:G348)","v":0},{"$f":"SUM(D348:H348)","v":0},{"$f":"SUM(D348:I348)","v":0},{"$f":"SUM(D348:J348)","v":0},{"$f":"SUM(D348:K348)","v":0},{"$f":"SUM(D348:L348)","v":0},{"$f":"SUM(D348:M348)","v":0},{"$f":"SUM(D348:N348)","v":0},{"$f":"SUM(D348:O348)","v":0},{"$f":"SUM(D348:P348)","v":0},{"$f":"SUM(D348:Q348)","v":0},{"$f":"SUM(D348:R348)","v":0},{"$f":"SUM(D348:S348)","v":0},{"$f":"SUM(D348:T348)","v":0},{"$f":"SUM(D348:U348)","v":24393.6680686418},{"$f":"SUM(D348:V348)","v":24393.6680686418},{"$f":"SUM(D348:W348)","v":24393.6680686418},{"$f":"SUM(D348:X348)","v":24393.6680686418},{"$f":"SUM(D348:Y348)","v":24393.6680686418},{"$f":"SUM(D348:Z348)","v":24393.6680686418},{"$f":"SUM(D348:AA348)","v":24393.6680686418},{"$f":"SUM(D348:AB348)","v":24393.6680686418},{"$f":"SUM(D348:AC348)","v":24393.6680686418},{"$f":"SUM(D348:AD348)","v":24393.6680686418},{"$f":"SUM(D348:AE348)","v":24393.6680686418}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D351=0,0,D351/D$5)","v":0},{"$f":"IF(E351=0,0,E351/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2499.3916938687198,2406.1164763798474,2316.3222123641185,2229.8789955355596,2146.6617676025767,2066.5501373449451,1989.4282064425606,0,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E347=$C344,E348,D351-E356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,24393.6680686418,0,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A344,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C344>D347,0,IF(NPV($B356,E353:$BB353)>D350,D350,NPV($B356,E353:$BB353)))","v":0},{"$f":"IF($C344>E347,0,IF(NPV($B356,F353:$BB353)>E350,E350,NPV($B356,F353:$BB353)))","v":0},{"$f":"IF($C344>F347,0,IF(NPV($B356,G353:$BB353)>F350,F350,NPV($B356,G353:$BB353)))","v":0},{"$f":"IF($C344>G347,0,IF(NPV($B356,H353:$BB353)>G350,G350,NPV($B356,H353:$BB353)))","v":0},{"$f":"IF($C344>H347,0,IF(NPV($B356,I353:$BB353)>H350,H350,NPV($B356,I353:$BB353)))","v":0},{"$f":"IF($C344>I347,0,IF(NPV($B356,J353:$BB353)>I350,I350,NPV($B356,J353:$BB353)))","v":0},{"$f":"IF($C344>J347,0,IF(NPV($B356,K353:$BB353)>J350,J350,NPV($B356,K353:$BB353)))","v":0},{"$f":"IF($C344>K347,0,IF(NPV($B356,L353:$BB353)>K350,K350,NPV($B356,L353:$BB353)))","v":0},{"$f":"IF($C344>L347,0,IF(NPV($B356,M353:$BB353)>L350,L350,NPV($B356,M353:$BB353)))","v":0},{"$f":"IF($C344>M347,0,IF(NPV($B356,N353:$BB353)>M350,M350,NPV($B356,N353:$BB353)))","v":0},{"$f":"IF($C344>N347,0,IF(NPV($B356,O353:$BB353)>N350,N350,NPV($B356,O353:$BB353)))","v":0},{"$f":"IF($C344>O347,0,IF(NPV($B356,P353:$BB353)>O350,O350,NPV($B356,P353:$BB353)))","v":0},{"$f":"IF($C344>P347,0,IF(NPV($B356,Q353:$BB353)>P350,P350,NPV($B356,Q353:$BB353)))","v":0},{"$f":"IF($C344>Q347,0,IF(NPV($B356,R353:$BB353)>Q350,Q350,NPV($B356,R353:$BB353)))","v":0},{"$f":"IF($C344>R347,0,IF(NPV($B356,S353:$BB353)>R350,R350,NPV($B356,S353:$BB353)))","v":0},{"$f":"IF($C344>S347,0,IF(NPV($B356,T353:$BB353)>S350,S350,NPV($B356,T353:$BB353)))","v":0},{"$f":"IF($C344>T347,0,IF(NPV($B356,U353:$BB353)>T350,T350,NPV($B356,U353:$BB353)))","v":0},{"$f":"IF($C344>U347,0,IF(NPV($B356,V353:$BB353)>U350,U350,NPV($B356,V353:$BB353)))","v":2499.3916938687198},{"$f":"IF($C344>V347,0,IF(NPV($B356,W353:$BB353)>V350,V350,NPV($B356,W353:$BB353)))","v":2406.1164763798474},{"$f":"IF($C344>W347,0,IF(NPV($B356,X353:$BB353)>W350,W350,NPV($B356,X353:$BB353)))","v":2316.3222123641185},{"$f":"IF($C344>X347,0,IF(NPV($B356,Y353:$BB353)>X350,X350,NPV($B356,Y353:$BB353)))","v":2229.8789955355596},{"$f":"IF($C344>Y347,0,IF(NPV($B356,Z353:$BB353)>Y350,Y350,NPV($B356,Z353:$BB353)))","v":2146.6617676025767},{"$f":"IF($C344>Z347,0,IF(NPV($B356,AA353:$BB353)>Z350,Z350,NPV($B356,AA353:$BB353)))","v":2066.5501373449451},{"$f":"IF($C344>AA347,0,IF(NPV($B356,AB353:$BB353)>AA350,AA350,NPV($B356,AB353:$BB353)))","v":1989.4282064425606},{"$f":"IF($C344>AB347,0,IF(NPV($B356,AC353:$BB353)>AB350,AB350,NPV($B356,AC353:$BB353)))","v":0},{"$f":"IF($C344>AC347,0,IF(NPV($B356,AD353:$BB353)>AC350,AC350,NPV($B356,AD353:$BB353)))","v":0},{"$f":"IF($C344>AD347,0,IF(NPV($B356,AE353:$BB353)>AD350,AD350,NPV($B356,AE353:$BB353)))","v":0},{"$f":"IF($C344>AE347,0,IF(NPV($B356,AF353:$BB353)>AE350,AE350,NPV($B356,AF353:$BB353)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D354+D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,220.66805697383032,212.43290877454027,204.50508945100199,196.87312974539847,189.52598842306509,182.4530362990248,2127.2444948677021,0,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B355*D351/E$4","v":0},{"$f":"$B355*E351/F$4","v":0},{"$f":"$B355*F351/G$4","v":0},{"$f":"$B355*G351/H$4","v":0},{"$f":"$B355*H351/I$4","v":0},{"$f":"$B355*I351/J$4","v":0},{"$f":"$B355*J351/K$4","v":0},{"$f":"$B355*K351/L$4","v":0},{"$f":"$B355*L351/M$4","v":0},{"$f":"$B355*M351/N$4","v":0},{"$f":"$B355*N351/O$4","v":0},{"$f":"$B355*O351/P$4","v":0},{"$f":"$B355*P351/Q$4","v":0},{"$f":"$B355*Q351/R$4","v":0},{"$f":"$B355*R351/S$4","v":0},{"$f":"$B355*S351/T$4","v":0},{"$f":"$B355*T351/U$4","v":0},{"$f":"$B355*U351/V$4","v":220.66805697383032},{"$f":"$B355*V351/W$4","v":212.43290877454027},{"$f":"$B355*W351/X$4","v":204.50508945100199},{"$f":"$B355*X351/Y$4","v":196.87312974539847},{"$f":"$B355*Y351/Z$4","v":189.52598842306509},{"$f":"$B355*Z351/AA$4","v":182.4530362990248},{"$f":"$B355*AA351/AB$4","v":175.64404086063593},{"$f":"$B355*AB351/AC$4","v":0},{"$f":"$B355*AC351/AD$4","v":0},{"$f":"$B355*AD351/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C344,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D356/D$4","v":0},{"$f":"E356/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1951.600454007066,0,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D358-D360)/($B354-$B353))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24393.6680686418,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D346-$B353>0,D346-$B353,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D357=0,0,CHOOSE(D357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(E357=0,0,CHOOSE(E357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(F357=0,0,CHOOSE(F357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(G357=0,0,CHOOSE(G357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(H357=0,0,CHOOSE(H357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(I357=0,0,CHOOSE(I357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(J357=0,0,CHOOSE(J357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(K357=0,0,CHOOSE(K357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(L357=0,0,CHOOSE(L357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(M357=0,0,CHOOSE(M357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(N357=0,0,CHOOSE(N357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(O357=0,0,CHOOSE(O357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(P357=0,0,CHOOSE(P357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Q357=0,0,CHOOSE(Q357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(R357=0,0,CHOOSE(R357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(S357=0,0,CHOOSE(S357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(T357=0,0,CHOOSE(T357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(U357=0,0,CHOOSE(U357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(V357=0,0,CHOOSE(V357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(W357=0,0,CHOOSE(W357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(X357=0,0,CHOOSE(X357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Y357=0,0,CHOOSE(Y357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(Z357=0,0,CHOOSE(Z357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AA357=0,0,CHOOSE(AA357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":0},{"$f":"IF(AB357=0,0,CHOOSE(AB357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AC357=0,0,CHOOSE(AC357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AD357=0,0,CHOOSE(AD357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418},{"$f":"IF(AE357=0,0,CHOOSE(AE357,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349,AF349))","v":24393.6680686418}]
[null,null,"t-m condition",{"$f":"IF(D346-$B354>0,D346-$B354,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(K359=0,0,CHOOSE(K359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(L359=0,0,CHOOSE(L359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(M359=0,0,CHOOSE(M359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(N359=0,0,CHOOSE(N359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(O359=0,0,CHOOSE(O359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(P359=0,0,CHOOSE(P359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(R359=0,0,CHOOSE(R359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(S359=0,0,CHOOSE(S359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(T359=0,0,CHOOSE(T359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(U359=0,0,CHOOSE(U359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(V359=0,0,CHOOSE(V359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(W359=0,0,CHOOSE(W359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(X359=0,0,CHOOSE(X359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Y359=0,0,CHOOSE(Y359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(Z359=0,0,CHOOSE(Z359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AA359=0,0,CHOOSE(AA359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AB359=0,0,CHOOSE(AB359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":0},{"$f":"IF(AC359=0,0,CHOOSE(AC359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418},{"$f":"IF(AD359=0,0,CHOOSE(AD359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418},{"$f":"IF(AE359=0,0,CHOOSE(AE359,D349,E349,F349,G349,H349,I349,J349,K349,L349,M349,N349,O349,P349,Q349,R349,S349,T349,U349,V349,W349,X349,Y349,Z349,AA349,AB349,AC349,AD349,AE349))","v":24393.6680686418}]
[null,null,"Grant element",{"$f":"IF(D350=0,0,1-D352/D350)","v":0},{"$f":"IF(E350=0,0,1-E352/E350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C344+1","v":2036}]
[{"$f":"+\"Output \"& C363","v":"Output 2036"}]
[null,null,null,0,{"$f":"D365+1","v":1},{"$f":"E365+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U365+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK365+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA365+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D366+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D366=$C363,D$6,0)","v":0},{"$f":"IF(E366=$C363,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,0,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D367","v":0},{"$f":"SUM(D367:E367)","v":0},{"$f":"SUM(D367:F367)","v":0},{"$f":"SUM(D367:G367)","v":0},{"$f":"SUM(D367:H367)","v":0},{"$f":"SUM(D367:I367)","v":0},{"$f":"SUM(D367:J367)","v":0},{"$f":"SUM(D367:K367)","v":0},{"$f":"SUM(D367:L367)","v":0},{"$f":"SUM(D367:M367)","v":0},{"$f":"SUM(D367:N367)","v":0},{"$f":"SUM(D367:O367)","v":0},{"$f":"SUM(D367:P367)","v":0},{"$f":"SUM(D367:Q367)","v":0},{"$f":"SUM(D367:R367)","v":0},{"$f":"SUM(D367:S367)","v":0},{"$f":"SUM(D367:T367)","v":0},{"$f":"SUM(D367:U367)","v":0},{"$f":"SUM(D367:V367)","v":26769.2370519174},{"$f":"SUM(D367:W367)","v":26769.2370519174},{"$f":"SUM(D367:X367)","v":26769.2370519174},{"$f":"SUM(D367:Y367)","v":26769.2370519174},{"$f":"SUM(D367:Z367)","v":26769.2370519174},{"$f":"SUM(D367:AA367)","v":26769.2370519174},{"$f":"SUM(D367:AB367)","v":26769.2370519174},{"$f":"SUM(D367:AC367)","v":26769.2370519174},{"$f":"SUM(D367:AD367)","v":26769.2370519174},{"$f":"SUM(D367:AE367)","v":26769.2370519174}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D370=0,0,D370/D$5)","v":0},{"$f":"IF(E370=0,0,E370/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2640.4353026979015,2541.8964551340327,2447.0349953362474,2355.7136862541938,2267.8004124100316,2183.167988765576,2101.6939767223967,0,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E366=$C363,E367,D370-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,26769.2370519174,0,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A363,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C363>D366,0,IF(NPV($B375,E372:$BB372)>D369,D369,NPV($B375,E372:$BB372)))","v":0},{"$f":"IF($C363>E366,0,IF(NPV($B375,F372:$BB372)>E369,E369,NPV($B375,F372:$BB372)))","v":0},{"$f":"IF($C363>F366,0,IF(NPV($B375,G372:$BB372)>F369,F369,NPV($B375,G372:$BB372)))","v":0},{"$f":"IF($C363>G366,0,IF(NPV($B375,H372:$BB372)>G369,G369,NPV($B375,H372:$BB372)))","v":0},{"$f":"IF($C363>H366,0,IF(NPV($B375,I372:$BB372)>H369,H369,NPV($B375,I372:$BB372)))","v":0},{"$f":"IF($C363>I366,0,IF(NPV($B375,J372:$BB372)>I369,I369,NPV($B375,J372:$BB372)))","v":0},{"$f":"IF($C363>J366,0,IF(NPV($B375,K372:$BB372)>J369,J369,NPV($B375,K372:$BB372)))","v":0},{"$f":"IF($C363>K366,0,IF(NPV($B375,L372:$BB372)>K369,K369,NPV($B375,L372:$BB372)))","v":0},{"$f":"IF($C363>L366,0,IF(NPV($B375,M372:$BB372)>L369,L369,NPV($B375,M372:$BB372)))","v":0},{"$f":"IF($C363>M366,0,IF(NPV($B375,N372:$BB372)>M369,M369,NPV($B375,N372:$BB372)))","v":0},{"$f":"IF($C363>N366,0,IF(NPV($B375,O372:$BB372)>N369,N369,NPV($B375,O372:$BB372)))","v":0},{"$f":"IF($C363>O366,0,IF(NPV($B375,P372:$BB372)>O369,O369,NPV($B375,P372:$BB372)))","v":0},{"$f":"IF($C363>P366,0,IF(NPV($B375,Q372:$BB372)>P369,P369,NPV($B375,Q372:$BB372)))","v":0},{"$f":"IF($C363>Q366,0,IF(NPV($B375,R372:$BB372)>Q369,Q369,NPV($B375,R372:$BB372)))","v":0},{"$f":"IF($C363>R366,0,IF(NPV($B375,S372:$BB372)>R369,R369,NPV($B375,S372:$BB372)))","v":0},{"$f":"IF($C363>S366,0,IF(NPV($B375,T372:$BB372)>S369,S369,NPV($B375,T372:$BB372)))","v":0},{"$f":"IF($C363>T366,0,IF(NPV($B375,U372:$BB372)>T369,T369,NPV($B375,U372:$BB372)))","v":0},{"$f":"IF($C363>U366,0,IF(NPV($B375,V372:$BB372)>U369,U369,NPV($B375,V372:$BB372)))","v":0},{"$f":"IF($C363>V366,0,IF(NPV($B375,W372:$BB372)>V369,V369,NPV($B375,W372:$BB372)))","v":2640.4353026979015},{"$f":"IF($C363>W366,0,IF(NPV($B375,X372:$BB372)>W369,W369,NPV($B375,X372:$BB372)))","v":2541.8964551340327},{"$f":"IF($C363>X366,0,IF(NPV($B375,Y372:$BB372)>X369,X369,NPV($B375,Y372:$BB372)))","v":2447.0349953362474},{"$f":"IF($C363>Y366,0,IF(NPV($B375,Z372:$BB372)>Y369,Y369,NPV($B375,Z372:$BB372)))","v":2355.7136862541938},{"$f":"IF($C363>Z366,0,IF(NPV($B375,AA372:$BB372)>Z369,Z369,NPV($B375,AA372:$BB372)))","v":2267.8004124100316},{"$f":"IF($C363>AA366,0,IF(NPV($B375,AB372:$BB372)>AA369,AA369,NPV($B375,AB372:$BB372)))","v":2183.167988765576},{"$f":"IF($C363>AB366,0,IF(NPV($B375,AC372:$BB372)>AB369,AB369,NPV($B375,AC372:$BB372)))","v":2101.6939767223967},{"$f":"IF($C363>AC366,0,IF(NPV($B375,AD372:$BB372)>AC369,AC369,NPV($B375,AD372:$BB372)))","v":0},{"$f":"IF($C363>AD366,0,IF(NPV($B375,AE372:$BB372)>AD369,AD369,NPV($B375,AE372:$BB372)))","v":0},{"$f":"IF($C363>AE366,0,IF(NPV($B375,AF372:$BB372)>AE369,AE369,NPV($B375,AF372:$BB372)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D373+D374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233.12061460425687,224.42074731987009,216.04555184065418,207.98291168510045,200.22116254870502,192.7490754290985,2247.2874001690743,0,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B374*D370/E$4","v":0},{"$f":"$B374*E370/F$4","v":0},{"$f":"$B374*F370/G$4","v":0},{"$f":"$B374*G370/H$4","v":0},{"$f":"$B374*H370/I$4","v":0},{"$f":"$B374*I370/J$4","v":0},{"$f":"$B374*J370/K$4","v":0},{"$f":"$B374*K370/L$4","v":0},{"$f":"$B374*L370/M$4","v":0},{"$f":"$B374*M370/N$4","v":0},{"$f":"$B374*N370/O$4","v":0},{"$f":"$B374*O370/P$4","v":0},{"$f":"$B374*P370/Q$4","v":0},{"$f":"$B374*Q370/R$4","v":0},{"$f":"$B374*R370/S$4","v":0},{"$f":"$B374*S370/T$4","v":0},{"$f":"$B374*T370/U$4","v":0},{"$f":"$B374*U370/V$4","v":0},{"$f":"$B374*V370/W$4","v":233.12061460425687},{"$f":"$B374*W370/X$4","v":224.42074731987009},{"$f":"$B374*X370/Y$4","v":216.04555184065418},{"$f":"$B374*Y370/Z$4","v":207.98291168510045},{"$f":"$B374*Z370/AA$4","v":200.22116254870502},{"$f":"$B374*AA370/AB$4","v":192.7490754290985},{"$f":"$B374*AB370/AC$4","v":185.55584038093272},{"$f":"$B374*AC370/AD$4","v":0},{"$f":"$B374*AD370/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C363,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D375/D$4","v":0},{"$f":"E375/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2061.7315597881416,0,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D377-D379)/($B373-$B372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26769.2370519174,0,0]
[null,null,"t-g>0",{"$f":"IF(D365-$B372>0,D365-$B372,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D376=0,0,CHOOSE(D376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(E376=0,0,CHOOSE(E376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(F376=0,0,CHOOSE(F376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(G376=0,0,CHOOSE(G376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(H376=0,0,CHOOSE(H376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(I376=0,0,CHOOSE(I376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(J376=0,0,CHOOSE(J376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(K376=0,0,CHOOSE(K376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(L376=0,0,CHOOSE(L376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(M376=0,0,CHOOSE(M376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(N376=0,0,CHOOSE(N376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(O376=0,0,CHOOSE(O376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(P376=0,0,CHOOSE(P376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Q376=0,0,CHOOSE(Q376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(R376=0,0,CHOOSE(R376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(S376=0,0,CHOOSE(S376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(T376=0,0,CHOOSE(T376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(U376=0,0,CHOOSE(U376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(V376=0,0,CHOOSE(V376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(W376=0,0,CHOOSE(W376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(X376=0,0,CHOOSE(X376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Y376=0,0,CHOOSE(Y376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(Z376=0,0,CHOOSE(Z376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AA376=0,0,CHOOSE(AA376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AB376=0,0,CHOOSE(AB376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":0},{"$f":"IF(AC376=0,0,CHOOSE(AC376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174},{"$f":"IF(AD376=0,0,CHOOSE(AD376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174},{"$f":"IF(AE376=0,0,CHOOSE(AE376,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368,AF368))","v":26769.2370519174}]
[null,null,"t-m condition",{"$f":"IF(D365-$B373>0,D365-$B373,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D378=0,0,CHOOSE(D378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(E378=0,0,CHOOSE(E378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(F378=0,0,CHOOSE(F378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(G378=0,0,CHOOSE(G378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(H378=0,0,CHOOSE(H378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(I378=0,0,CHOOSE(I378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(J378=0,0,CHOOSE(J378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(K378=0,0,CHOOSE(K378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(L378=0,0,CHOOSE(L378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(M378=0,0,CHOOSE(M378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(N378=0,0,CHOOSE(N378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(O378=0,0,CHOOSE(O378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(P378=0,0,CHOOSE(P378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Q378=0,0,CHOOSE(Q378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(R378=0,0,CHOOSE(R378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(S378=0,0,CHOOSE(S378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(T378=0,0,CHOOSE(T378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(U378=0,0,CHOOSE(U378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(V378=0,0,CHOOSE(V378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(W378=0,0,CHOOSE(W378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(X378=0,0,CHOOSE(X378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Y378=0,0,CHOOSE(Y378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(Z378=0,0,CHOOSE(Z378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AA378=0,0,CHOOSE(AA378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AB378=0,0,CHOOSE(AB378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AC378=0,0,CHOOSE(AC378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":0},{"$f":"IF(AD378=0,0,CHOOSE(AD378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":26769.2370519174},{"$f":"IF(AE378=0,0,CHOOSE(AE378,D368,E368,F368,G368,H368,I368,J368,K368,L368,M368,N368,O368,P368,Q368,R368,S368,T368,U368,V368,W368,X368,Y368,Z368,AA368,AB368,AC368,AD368,AE368))","v":26769.2370519174}]
[null,null,"Grant element",{"$f":"IF(D369=0,0,1-D371/D369)","v":0},{"$f":"IF(E369=0,0,1-E371/E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C363+1","v":2037}]
[{"$f":"+\"Output \"& C382","v":"Output 2037"}]
[null,null,null,0,{"$f":"D384+1","v":1},{"$f":"E384+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U384+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK384+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA384+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D385+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D385=$C382,D$6,0)","v":0},{"$f":"IF(E385=$C382,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,0,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D386","v":0},{"$f":"SUM(D386:E386)","v":0},{"$f":"SUM(D386:F386)","v":0},{"$f":"SUM(D386:G386)","v":0},{"$f":"SUM(D386:H386)","v":0},{"$f":"SUM(D386:I386)","v":0},{"$f":"SUM(D386:J386)","v":0},{"$f":"SUM(D386:K386)","v":0},{"$f":"SUM(D386:L386)","v":0},{"$f":"SUM(D386:M386)","v":0},{"$f":"SUM(D386:N386)","v":0},{"$f":"SUM(D386:O386)","v":0},{"$f":"SUM(D386:P386)","v":0},{"$f":"SUM(D386:Q386)","v":0},{"$f":"SUM(D386:R386)","v":0},{"$f":"SUM(D386:S386)","v":0},{"$f":"SUM(D386:T386)","v":0},{"$f":"SUM(D386:U386)","v":0},{"$f":"SUM(D386:V386)","v":0},{"$f":"SUM(D386:W386)","v":31311.611333303197},{"$f":"SUM(D386:X386)","v":31311.611333303197},{"$f":"SUM(D386:Y386)","v":31311.611333303197},{"$f":"SUM(D386:Z386)","v":31311.611333303197},{"$f":"SUM(D386:AA386)","v":31311.611333303197},{"$f":"SUM(D386:AB386)","v":31311.611333303197},{"$f":"SUM(D386:AC386)","v":31311.611333303197},{"$f":"SUM(D386:AD386)","v":31311.611333303197},{"$f":"SUM(D386:AE386)","v":31311.611333303197}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D389=0,0,D389/D$5)","v":0},{"$f":"IF(E389=0,0,E389/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2973.2216012841932,2862.2634460727704,2755.4461568508159,2652.6151999465178,2553.6218087560565,2458.3227685214315,2366.5802091401965,0,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E385=$C382,E386,D389-E394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,31311.611333303197,0,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A382,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C382>D385,0,IF(NPV($B394,E391:$BB391)>D388,D388,NPV($B394,E391:$BB391)))","v":0},{"$f":"IF($C382>E385,0,IF(NPV($B394,F391:$BB391)>E388,E388,NPV($B394,F391:$BB391)))","v":0},{"$f":"IF($C382>F385,0,IF(NPV($B394,G391:$BB391)>F388,F388,NPV($B394,G391:$BB391)))","v":0},{"$f":"IF($C382>G385,0,IF(NPV($B394,H391:$BB391)>G388,G388,NPV($B394,H391:$BB391)))","v":0},{"$f":"IF($C382>H385,0,IF(NPV($B394,I391:$BB391)>H388,H388,NPV($B394,I391:$BB391)))","v":0},{"$f":"IF($C382>I385,0,IF(NPV($B394,J391:$BB391)>I388,I388,NPV($B394,J391:$BB391)))","v":0},{"$f":"IF($C382>J385,0,IF(NPV($B394,K391:$BB391)>J388,J388,NPV($B394,K391:$BB391)))","v":0},{"$f":"IF($C382>K385,0,IF(NPV($B394,L391:$BB391)>K388,K388,NPV($B394,L391:$BB391)))","v":0},{"$f":"IF($C382>L385,0,IF(NPV($B394,M391:$BB391)>L388,L388,NPV($B394,M391:$BB391)))","v":0},{"$f":"IF($C382>M385,0,IF(NPV($B394,N391:$BB391)>M388,M388,NPV($B394,N391:$BB391)))","v":0},{"$f":"IF($C382>N385,0,IF(NPV($B394,O391:$BB391)>N388,N388,NPV($B394,O391:$BB391)))","v":0},{"$f":"IF($C382>O385,0,IF(NPV($B394,P391:$BB391)>O388,O388,NPV($B394,P391:$BB391)))","v":0},{"$f":"IF($C382>P385,0,IF(NPV($B394,Q391:$BB391)>P388,P388,NPV($B394,Q391:$BB391)))","v":0},{"$f":"IF($C382>Q385,0,IF(NPV($B394,R391:$BB391)>Q388,Q388,NPV($B394,R391:$BB391)))","v":0},{"$f":"IF($C382>R385,0,IF(NPV($B394,S391:$BB391)>R388,R388,NPV($B394,S391:$BB391)))","v":0},{"$f":"IF($C382>S385,0,IF(NPV($B394,T391:$BB391)>S388,S388,NPV($B394,T391:$BB391)))","v":0},{"$f":"IF($C382>T385,0,IF(NPV($B394,U391:$BB391)>T388,T388,NPV($B394,U391:$BB391)))","v":0},{"$f":"IF($C382>U385,0,IF(NPV($B394,V391:$BB391)>U388,U388,NPV($B394,V391:$BB391)))","v":0},{"$f":"IF($C382>V385,0,IF(NPV($B394,W391:$BB391)>V388,V388,NPV($B394,W391:$BB391)))","v":0},{"$f":"IF($C382>W385,0,IF(NPV($B394,X391:$BB391)>W388,W388,NPV($B394,X391:$BB391)))","v":2973.2216012841932},{"$f":"IF($C382>X385,0,IF(NPV($B394,Y391:$BB391)>X388,X388,NPV($B394,Y391:$BB391)))","v":2862.2634460727704},{"$f":"IF($C382>Y385,0,IF(NPV($B394,Z391:$BB391)>Y388,Y388,NPV($B394,Z391:$BB391)))","v":2755.4461568508159},{"$f":"IF($C382>Z385,0,IF(NPV($B394,AA391:$BB391)>Z388,Z388,NPV($B394,AA391:$BB391)))","v":2652.6151999465178},{"$f":"IF($C382>AA385,0,IF(NPV($B394,AB391:$BB391)>AA388,AA388,NPV($B394,AB391:$BB391)))","v":2553.6218087560565},{"$f":"IF($C382>AB385,0,IF(NPV($B394,AC391:$BB391)>AB388,AB388,NPV($B394,AC391:$BB391)))","v":2458.3227685214315},{"$f":"IF($C382>AC385,0,IF(NPV($B394,AD391:$BB391)>AC388,AC388,NPV($B394,AD391:$BB391)))","v":2366.5802091401965},{"$f":"IF($C382>AD385,0,IF(NPV($B394,AE391:$BB391)>AD388,AD388,NPV($B394,AE391:$BB391)))","v":0},{"$f":"IF($C382>AE385,0,IF(NPV($B394,AF391:$BB391)>AE388,AE388,NPV($B394,AF391:$BB391)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D392+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262.50188608591282,252.70553420718551,243.27477402596102,234.19596196441191,225.45596361167802,217.04213472217936,2530.5234465125641,0]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B393*D389/E$4","v":0},{"$f":"$B393*E389/F$4","v":0},{"$f":"$B393*F389/G$4","v":0},{"$f":"$B393*G389/H$4","v":0},{"$f":"$B393*H389/I$4","v":0},{"$f":"$B393*I389/J$4","v":0},{"$f":"$B393*J389/K$4","v":0},{"$f":"$B393*K389/L$4","v":0},{"$f":"$B393*L389/M$4","v":0},{"$f":"$B393*M389/N$4","v":0},{"$f":"$B393*N389/O$4","v":0},{"$f":"$B393*O389/P$4","v":0},{"$f":"$B393*P389/Q$4","v":0},{"$f":"$B393*Q389/R$4","v":0},{"$f":"$B393*R389/S$4","v":0},{"$f":"$B393*S389/T$4","v":0},{"$f":"$B393*T389/U$4","v":0},{"$f":"$B393*U389/V$4","v":0},{"$f":"$B393*V389/W$4","v":0},{"$f":"$B393*W389/X$4","v":262.50188608591282},{"$f":"$B393*X389/Y$4","v":252.70553420718551},{"$f":"$B393*Y389/Z$4","v":243.27477402596102},{"$f":"$B393*Z389/AA$4","v":234.19596196441191},{"$f":"$B393*AA389/AB$4","v":225.45596361167802},{"$f":"$B393*AB389/AC$4","v":217.04213472217936},{"$f":"$B393*AC389/AD$4","v":208.94230292305573},{"$f":"$B393*AD389/AE$4","v":0}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C382,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D394/D$4","v":0},{"$f":"E394/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2321.5811435895084,0]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D396-D398)/($B392-$B391))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31311.611333303197,0]
[null,null,"t-g>0",{"$f":"IF(D384-$B391>0,D384-$B391,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D395=0,0,CHOOSE(D395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(E395=0,0,CHOOSE(E395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(F395=0,0,CHOOSE(F395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(G395=0,0,CHOOSE(G395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(H395=0,0,CHOOSE(H395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(I395=0,0,CHOOSE(I395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(J395=0,0,CHOOSE(J395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(K395=0,0,CHOOSE(K395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(L395=0,0,CHOOSE(L395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(M395=0,0,CHOOSE(M395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(N395=0,0,CHOOSE(N395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(O395=0,0,CHOOSE(O395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(P395=0,0,CHOOSE(P395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Q395=0,0,CHOOSE(Q395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(R395=0,0,CHOOSE(R395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(S395=0,0,CHOOSE(S395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(T395=0,0,CHOOSE(T395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(U395=0,0,CHOOSE(U395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(V395=0,0,CHOOSE(V395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(W395=0,0,CHOOSE(W395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(X395=0,0,CHOOSE(X395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Y395=0,0,CHOOSE(Y395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(Z395=0,0,CHOOSE(Z395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AA395=0,0,CHOOSE(AA395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AB395=0,0,CHOOSE(AB395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AC395=0,0,CHOOSE(AC395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":0},{"$f":"IF(AD395=0,0,CHOOSE(AD395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":31311.611333303197},{"$f":"IF(AE395=0,0,CHOOSE(AE395,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387,AF387))","v":31311.611333303197}]
[null,null,"t-m condition",{"$f":"IF(D384-$B392>0,D384-$B392,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D397=0,0,CHOOSE(D397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(E397=0,0,CHOOSE(E397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(F397=0,0,CHOOSE(F397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(G397=0,0,CHOOSE(G397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(H397=0,0,CHOOSE(H397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(I397=0,0,CHOOSE(I397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(J397=0,0,CHOOSE(J397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(K397=0,0,CHOOSE(K397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(L397=0,0,CHOOSE(L397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(M397=0,0,CHOOSE(M397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(N397=0,0,CHOOSE(N397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(O397=0,0,CHOOSE(O397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(P397=0,0,CHOOSE(P397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Q397=0,0,CHOOSE(Q397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(R397=0,0,CHOOSE(R397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(S397=0,0,CHOOSE(S397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(T397=0,0,CHOOSE(T397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(U397=0,0,CHOOSE(U397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(V397=0,0,CHOOSE(V397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(W397=0,0,CHOOSE(W397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(X397=0,0,CHOOSE(X397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Y397=0,0,CHOOSE(Y397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(Z397=0,0,CHOOSE(Z397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AA397=0,0,CHOOSE(AA397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AB397=0,0,CHOOSE(AB397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AC397=0,0,CHOOSE(AC397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AD397=0,0,CHOOSE(AD397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":0},{"$f":"IF(AE397=0,0,CHOOSE(AE397,D387,E387,F387,G387,H387,I387,J387,K387,L387,M387,N387,O387,P387,Q387,R387,S387,T387,U387,V387,W387,X387,Y387,Z387,AA387,AB387,AC387,AD387,AE387))","v":31311.611333303197}]
[null,null,"Grant element",{"$f":"IF(D388=0,0,1-D390/D388)","v":0},{"$f":"IF(E388=0,0,1-E390/E388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"$A$3","v":"Bonds (beyond 7 years)-LC"},null,{"$f":"C382+1","v":2038}]
[{"$f":"+\"Output \"& C401","v":"Output 2038"}]
[null,null,null,0,{"$f":"D403+1","v":1},{"$f":"E403+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U403+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK403+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA403+1","v":50},51,52]
[null,null,null,{"$f":"D$3","v":2018},{"$f":"D404+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,{"$f":"C$12","v":"New borrowing (gross, in local currency)"},{"$f":"IF(D404=$C401,D$6,0)","v":0},{"$f":"IF(E404=$C401,E$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099,0,0,0,0,0,0,0]
[null,null,"cumulative",{"$f":"D405","v":0},{"$f":"SUM(D405:E405)","v":0},{"$f":"SUM(D405:F405)","v":0},{"$f":"SUM(D405:G405)","v":0},{"$f":"SUM(D405:H405)","v":0},{"$f":"SUM(D405:I405)","v":0},{"$f":"SUM(D405:J405)","v":0},{"$f":"SUM(D405:K405)","v":0},{"$f":"SUM(D405:L405)","v":0},{"$f":"SUM(D405:M405)","v":0},{"$f":"SUM(D405:N405)","v":0},{"$f":"SUM(D405:O405)","v":0},{"$f":"SUM(D405:P405)","v":0},{"$f":"SUM(D405:Q405)","v":0},{"$f":"SUM(D405:R405)","v":0},{"$f":"SUM(D405:S405)","v":0},{"$f":"SUM(D405:T405)","v":0},{"$f":"SUM(D405:U405)","v":0},{"$f":"SUM(D405:V405)","v":0},{"$f":"SUM(D405:W405)","v":0},{"$f":"SUM(D405:X405)","v":36217.601568105099},{"$f":"SUM(D405:Y405)","v":36217.601568105099},{"$f":"SUM(D405:Z405)","v":36217.601568105099},{"$f":"SUM(D405:AA405)","v":36217.601568105099},{"$f":"SUM(D405:AB405)","v":36217.601568105099},{"$f":"SUM(D405:AC405)","v":36217.601568105099},{"$f":"SUM(D405:AD405)","v":36217.601568105099},{"$f":"SUM(D405:AE405)","v":36217.601568105099}]
[null,null,"Stock of debt (in USD)",{"$f":"IF(D408=0,0,D408/D$5)","v":0},{"$f":"IF(E408=0,0,E408/E$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3310.7308330235037,3187.1771142306588,3068.2343173754334,2953.7303666893076,2843.4996081282034,2737.3825697190769,2635.2257308501694,0]
[null,null,"Stock of debt (in LC)",0,{"$f":"IF(E404=$C401,E405,D408-E413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,36217.601568105099,0]
[null,null,{"$f":"+TEXT(\"PV of debt\",\"#\")&\" - \"&TEXT(A401,\"#\")&TEXT(\" (in USD)\", \"#\")","v":"PV of debt - Bonds (beyond 7 years)-LC (in USD)"},{"$f":"IF($C401>D404,0,IF(NPV($B413,E410:$BB410)>D407,D407,NPV($B413,E410:$BB410)))","v":0},{"$f":"IF($C401>E404,0,IF(NPV($B413,F410:$BB410)>E407,E407,NPV($B413,F410:$BB410)))","v":0},{"$f":"IF($C401>F404,0,IF(NPV($B413,G410:$BB410)>F407,F407,NPV($B413,G410:$BB410)))","v":0},{"$f":"IF($C401>G404,0,IF(NPV($B413,H410:$BB410)>G407,G407,NPV($B413,H410:$BB410)))","v":0},{"$f":"IF($C401>H404,0,IF(NPV($B413,I410:$BB410)>H407,H407,NPV($B413,I410:$BB410)))","v":0},{"$f":"IF($C401>I404,0,IF(NPV($B413,J410:$BB410)>I407,I407,NPV($B413,J410:$BB410)))","v":0},{"$f":"IF($C401>J404,0,IF(NPV($B413,K410:$BB410)>J407,J407,NPV($B413,K410:$BB410)))","v":0},{"$f":"IF($C401>K404,0,IF(NPV($B413,L410:$BB410)>K407,K407,NPV($B413,L410:$BB410)))","v":0},{"$f":"IF($C401>L404,0,IF(NPV($B413,M410:$BB410)>L407,L407,NPV($B413,M410:$BB410)))","v":0},{"$f":"IF($C401>M404,0,IF(NPV($B413,N410:$BB410)>M407,M407,NPV($B413,N410:$BB410)))","v":0},{"$f":"IF($C401>N404,0,IF(NPV($B413,O410:$BB410)>N407,N407,NPV($B413,O410:$BB410)))","v":0},{"$f":"IF($C401>O404,0,IF(NPV($B413,P410:$BB410)>O407,O407,NPV($B413,P410:$BB410)))","v":0},{"$f":"IF($C401>P404,0,IF(NPV($B413,Q410:$BB410)>P407,P407,NPV($B413,Q410:$BB410)))","v":0},{"$f":"IF($C401>Q404,0,IF(NPV($B413,R410:$BB410)>Q407,Q407,NPV($B413,R410:$BB410)))","v":0},{"$f":"IF($C401>R404,0,IF(NPV($B413,S410:$BB410)>R407,R407,NPV($B413,S410:$BB410)))","v":0},{"$f":"IF($C401>S404,0,IF(NPV($B413,T410:$BB410)>S407,S407,NPV($B413,T410:$BB410)))","v":0},{"$f":"IF($C401>T404,0,IF(NPV($B413,U410:$BB410)>T407,T407,NPV($B413,U410:$BB410)))","v":0},{"$f":"IF($C401>U404,0,IF(NPV($B413,V410:$BB410)>U407,U407,NPV($B413,V410:$BB410)))","v":0},{"$f":"IF($C401>V404,0,IF(NPV($B413,W410:$BB410)>V407,V407,NPV($B413,W410:$BB410)))","v":0},{"$f":"IF($C401>W404,0,IF(NPV($B413,X410:$BB410)>W407,W407,NPV($B413,X410:$BB410)))","v":0},{"$f":"IF($C401>X404,0,IF(NPV($B413,Y410:$BB410)>X407,X407,NPV($B413,Y410:$BB410)))","v":3310.7308330235037},{"$f":"IF($C401>Y404,0,IF(NPV($B413,Z410:$BB410)>Y407,Y407,NPV($B413,Z410:$BB410)))","v":3187.1771142306588},{"$f":"IF($C401>Z404,0,IF(NPV($B413,AA410:$BB410)>Z407,Z407,NPV($B413,AA410:$BB410)))","v":3068.2343173754334},{"$f":"IF($C401>AA404,0,IF(NPV($B413,AB410:$BB410)>AA407,AA407,NPV($B413,AB410:$BB410)))","v":2953.7303666893076},{"$f":"IF($C401>AB404,0,IF(NPV($B413,AC410:$BB410)>AB407,AB407,NPV($B413,AC410:$BB410)))","v":2843.4996081282034},{"$f":"IF($C401>AC404,0,IF(NPV($B413,AD410:$BB410)>AC407,AC407,NPV($B413,AD410:$BB410)))","v":2737.3825697190769},{"$f":"IF($C401>AD404,0,IF(NPV($B413,AE410:$BB410)>AD407,AD407,NPV($B413,AE410:$BB410)))","v":2635.2257308501694},{"$f":"IF($C401>AE404,0,IF(NPV($B413,AF410:$BB410)>AE407,AE407,NPV($B413,AF410:$BB410)))","v":0}]
[{"$f":"A$16","v":"Grace"},{"$f":"B$16","v":6},"Total debt service (in USD)",{"$f":"D411+D412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292.30013922140347,281.39174134011478,270.89043578746293,260.78103021661212,251.04889924646423,241.6799633029693,2817.7792043618492]
[{"$f":"A$17","v":"Maturity"},{"$f":"B$17","v":7},"Interest (in USD)",null,{"$f":"$B412*D408/E$4","v":0},{"$f":"$B412*E408/F$4","v":0},{"$f":"$B412*F408/G$4","v":0},{"$f":"$B412*G408/H$4","v":0},{"$f":"$B412*H408/I$4","v":0},{"$f":"$B412*I408/J$4","v":0},{"$f":"$B412*J408/K$4","v":0},{"$f":"$B412*K408/L$4","v":0},{"$f":"$B412*L408/M$4","v":0},{"$f":"$B412*M408/N$4","v":0},{"$f":"$B412*N408/O$4","v":0},{"$f":"$B412*O408/P$4","v":0},{"$f":"$B412*P408/Q$4","v":0},{"$f":"$B412*Q408/R$4","v":0},{"$f":"$B412*R408/S$4","v":0},{"$f":"$B412*S408/T$4","v":0},{"$f":"$B412*T408/U$4","v":0},{"$f":"$B412*U408/V$4","v":0},{"$f":"$B412*V408/W$4","v":0},{"$f":"$B412*W408/X$4","v":0},{"$f":"$B412*X408/Y$4","v":292.30013922140347},{"$f":"$B412*Y408/Z$4","v":281.39174134011478},{"$f":"$B412*Z408/AA$4","v":270.89043578746293},{"$f":"$B412*AA408/AB$4","v":260.78103021661212},{"$f":"$B412*AB408/AC$4","v":251.04889924646423},{"$f":"$B412*AC408/AD$4","v":241.6799633029693},{"$f":"$B412*AD408/AE$4","v":232.66066825006092}]
[{"$f":"A$18","v":"Interest"},{"$f":"HLOOKUP(C401,$D$3:$BD$7,5,FALSE)","v":0.09},"Amortization (in USD)",{"$f":"D413/D$4","v":0},{"$f":"E413/E$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2585.1185361117882]
[{"$f":"A$19","v":"Discount"},{"$f":"B$19","v":0.05},"(in LC)",{"$f":"((D415-D417)/($B411-$B410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36217.601568105099]
[null,null,"t-g>0",{"$f":"IF(D403-$B410>0,D403-$B410,0)","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,{"$f":"IF(D414=0,0,CHOOSE(D414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(E414=0,0,CHOOSE(E414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(F414=0,0,CHOOSE(F414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(G414=0,0,CHOOSE(G414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(H414=0,0,CHOOSE(H414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(I414=0,0,CHOOSE(I414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(J414=0,0,CHOOSE(J414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(K414=0,0,CHOOSE(K414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(L414=0,0,CHOOSE(L414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(M414=0,0,CHOOSE(M414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(N414=0,0,CHOOSE(N414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(O414=0,0,CHOOSE(O414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(P414=0,0,CHOOSE(P414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Q414=0,0,CHOOSE(Q414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(R414=0,0,CHOOSE(R414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(S414=0,0,CHOOSE(S414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(T414=0,0,CHOOSE(T414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(U414=0,0,CHOOSE(U414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(V414=0,0,CHOOSE(V414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(W414=0,0,CHOOSE(W414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(X414=0,0,CHOOSE(X414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Y414=0,0,CHOOSE(Y414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(Z414=0,0,CHOOSE(Z414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AA414=0,0,CHOOSE(AA414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AB414=0,0,CHOOSE(AB414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AC414=0,0,CHOOSE(AC414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AD414=0,0,CHOOSE(AD414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":0},{"$f":"IF(AE414=0,0,CHOOSE(AE414,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406,AF406))","v":36217.601568105099}]
[null,null,"t-m condition",{"$f":"IF(D403-$B411>0,D403-$B411,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF(D416=0,0,CHOOSE(D416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(E416=0,0,CHOOSE(E416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(F416=0,0,CHOOSE(F416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(G416=0,0,CHOOSE(G416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(H416=0,0,CHOOSE(H416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(I416=0,0,CHOOSE(I416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(J416=0,0,CHOOSE(J416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(K416=0,0,CHOOSE(K416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(L416=0,0,CHOOSE(L416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(M416=0,0,CHOOSE(M416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(N416=0,0,CHOOSE(N416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(O416=0,0,CHOOSE(O416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(P416=0,0,CHOOSE(P416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Q416=0,0,CHOOSE(Q416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(R416=0,0,CHOOSE(R416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(S416=0,0,CHOOSE(S416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(T416=0,0,CHOOSE(T416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(U416=0,0,CHOOSE(U416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(V416=0,0,CHOOSE(V416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(W416=0,0,CHOOSE(W416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(X416=0,0,CHOOSE(X416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Y416=0,0,CHOOSE(Y416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(Z416=0,0,CHOOSE(Z416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AA416=0,0,CHOOSE(AA416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AB416=0,0,CHOOSE(AB416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AC416=0,0,CHOOSE(AC416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AD416=0,0,CHOOSE(AD416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0},{"$f":"IF(AE416=0,0,CHOOSE(AE416,D406,E406,F406,G406,H406,I406,J406,K406,L406,M406,N406,O406,P406,Q406,R406,S406,T406,U406,V406,W406,X406,Y406,Z406,AA406,AB406,AC406,AD406,AE406))","v":0}]
[null,null,"Grant element",{"$f":"IF(D407=0,0,1-D409/D407)","v":0},{"$f":"IF(E407=0,0,1-E409/E407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Output 1-1 - External DSA","index":38,"n_rows":73,"n_cols":59,"rows_kept":73,"cut":false,"hidden":false,"merged":[[66,1,66,41],[2,1,2,62],[4,39,4,40],[3,1,3,62],[4,4,4,13],[4,15,4,37],[7,42,7,57],[7,58,7,61],[8,42,10,57],[8,58,10,61]]}
[]
[null,"Go to the detailed External Baseline sheet (Baseline- external)"]
[null,{"$f":"++OFFSET(translation!C894, 0,LANG)&\" 1. \"&Country&++OFFSET(translation!C895, 0,LANG)&\" \"&L6&\"-\"&AL6","v":"Table 1. Papua New Guinea: External Debt Sustainability Framework, Baseline Scenario,  2015-2038"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C896,IF(START!L10=\"French\",translation!D896,IF(START!L10=\"Portuguese\",translation!E896,translation!F896)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C897,IF(START!L10=\"French\",translation!D897,IF(START!L10=\"Portuguese\",translation!E897,translation!F897)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C898,IF(START!L10=\"French\",translation!D898,IF(START!L10=\"Portuguese\",translation!E898,translation!F898)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C899,IF(START!L10=\"French\",translation!D899,IF(START!L10=\"Portuguese\",translation!E899,translation!F899)))&\" 8/\"","v":"Average 8/"}]
[null,null,{"$f":"'Baseline - external'!C8","v":2007},{"$f":"'Baseline - external'!D8","v":2008},{"$f":"'Baseline - external'!E8","v":2009},{"$f":"'Baseline - external'!F8","v":2010},{"$f":"'Baseline - external'!G8","v":2011},{"$f":"'Baseline - external'!H8","v":2012},{"$f":"'Baseline - external'!I8","v":2013},{"$f":"'Baseline - external'!J8","v":2014},null,{"$f":"'Baseline - external'!K8","v":2015},{"$f":"'Baseline - external'!L8","v":2016},{"$f":"'Baseline - external'!M8","v":2017},null,{"$f":"'Baseline - external'!N8","v":2018},{"$f":"'Baseline - external'!O8","v":2019},{"$f":"'Baseline - external'!P8","v":2020},{"$f":"'Baseline - external'!Q8","v":2021},{"$f":"'Baseline - external'!R8","v":2022},{"$f":"'Baseline - external'!S8","v":2023},null,{"$f":"'Baseline - external'!T8","v":2024},{"$f":"'Baseline - external'!U8","v":2025},{"$f":"'Baseline - external'!V8","v":2026},{"$f":"'Baseline - external'!W8","v":2027},{"$f":"'Baseline - external'!X8","v":2028},{"$f":"'Baseline - external'!Y8","v":2029},{"$f":"'Baseline - external'!Z8","v":2030},{"$f":"'Baseline - external'!AA8","v":2031},{"$f":"'Baseline - external'!AB8","v":2032},{"$f":"'Baseline - external'!AC8","v":2033},{"$f":"'Baseline - external'!AD8","v":2034},{"$f":"'Baseline - external'!AE8","v":2035},{"$f":"'Baseline - external'!AF8","v":2036},{"$f":"'Baseline - external'!AG8","v":2037},null,{"$f":"'Baseline - external'!AH8","v":2038},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"++OFFSET(translation!C898, 0,LANG)","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C903,IF(START!L10=\"French\",translation!D903,IF(START!L10=\"Portuguese\",translation!E903,translation!F903)))&\" 1/ \"","v":"External debt (nominal) 1/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C12),'Baseline - external'!C12,\"...\")","v":20.763892277118579},{"$f":"IF(ISNUMBER('Baseline - external'!D12),'Baseline - external'!D12,\"...\")","v":27.458619688568866},{"$f":"IF(ISNUMBER('Baseline - external'!E12),'Baseline - external'!E12,\"...\")","v":26.307721035689681},{"$f":"IF(ISNUMBER('Baseline - external'!F12),'Baseline - external'!F12,\"...\")","v":29.074395081102619},{"$f":"IF(ISNUMBER('Baseline - external'!G12),'Baseline - external'!G12,\"...\")","v":30.053391431539627},{"$f":"IF(ISNUMBER('Baseline - external'!H12),'Baseline - external'!H12,\"...\")","v":29.47899699889431},{"$f":"IF(ISNUMBER('Baseline - external'!I12),'Baseline - external'!I12,\"...\")","v":33.253214201969669},{"$f":"IF(ISNUMBER('Baseline - external'!J12),'Baseline - external'!J12,\"...\")","v":39.197932071941231},null,{"$f":"IF(ISNUMBER('Baseline - external'!K12),'Baseline - external'!K12,\"...\")","v":49.242897811112442},{"$f":"IF(ISNUMBER('Baseline - external'!L12),'Baseline - external'!L12,\"...\")","v":53.163407984155334},{"$f":"IF(ISNUMBER('Baseline - external'!M12),'Baseline - external'!M12,\"...\")","v":53.282677950163013},null,{"$f":"IF(ISNUMBER('Baseline - external'!N12),'Baseline - external'!N12,\"...\")","v":54.959178260005224},{"$f":"IF(ISNUMBER('Baseline - external'!O12),'Baseline - external'!O12,\"...\")","v":53.106031952551405},{"$f":"IF(ISNUMBER('Baseline - external'!P12),'Baseline - external'!P12,\"...\")","v":50.890645845582569},{"$f":"IF(ISNUMBER('Baseline - external'!Q12),'Baseline - external'!Q12,\"...\")","v":49.438773768573363},{"$f":"IF(ISNUMBER('Baseline - external'!R12),'Baseline - external'!R12,\"...\")","v":47.242958417085646},{"$f":"IF(ISNUMBER('Baseline - external'!S12),'Baseline - external'!S12,\"...\")","v":45.769934988299966},null,{"$f":"IF(ISNUMBER('Baseline - external'!T12),'Baseline - external'!T12,\"...\")","v":44.059262300943068},{"$f":"IF(ISNUMBER('Baseline - external'!U12),'Baseline - external'!U12,\"...\")","v":41.284110889217132},{"$f":"IF(ISNUMBER('Baseline - external'!V12),'Baseline - external'!V12,\"...\")","v":39.941165654650703},{"$f":"IF(ISNUMBER('Baseline - external'!W12),'Baseline - external'!W12,\"...\")","v":39.167041042357361},{"$f":"IF(ISNUMBER('Baseline - external'!X12),'Baseline - external'!X12,\"...\")","v":38.444194587562734},{"$f":"IF(ISNUMBER('Baseline - external'!Y12),'Baseline - external'!Y12,\"...\")","v":38.384951253727458},{"$f":"IF(ISNUMBER('Baseline - external'!Z12),'Baseline - external'!Z12,\"...\")","v":38.181317347201386},{"$f":"IF(ISNUMBER('Baseline - external'!AA12),'Baseline - external'!AA12,\"...\")","v":37.865655518017689},{"$f":"IF(ISNUMBER('Baseline - external'!AB12),'Baseline - external'!AB12,\"...\")","v":37.329155740482307},{"$f":"IF(ISNUMBER('Baseline - external'!AC12),'Baseline - external'!AC12,\"...\")","v":36.944319003893696},{"$f":"IF(ISNUMBER('Baseline - external'!AD12),'Baseline - external'!AD12,\"...\")","v":36.136749871057155},{"$f":"IF(ISNUMBER('Baseline - external'!AE12),'Baseline - external'!AE12,\"...\")","v":35.427017243951845},{"$f":"IF(ISNUMBER('Baseline - external'!AF12),'Baseline - external'!AF12,\"...\")","v":34.46631494725122},{"$f":"IF(ISNUMBER('Baseline - external'!AG12),'Baseline - external'!AG12,\"...\")","v":33.729059255094477},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH12),'Baseline - external'!AH12,\"...\")","v":33.010444985169599},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":37.051325425513689},{"$f":"AVERAGE(P8:U8, W8:AA8)","v":45.84575433698447},null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C904,IF(START!L10=\"French\",translation!D904,IF(START!L10=\"Portuguese\",translation!E904,translation!F904)))","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER('Baseline - external'!C13),'Baseline - external'!C13,\"...\")","v":11.395877434038441},{"$f":"IF(ISNUMBER('Baseline - external'!D13),'Baseline - external'!D13,\"...\")","v":18.68756194819526},{"$f":"IF(ISNUMBER('Baseline - external'!E13),'Baseline - external'!E13,\"...\")","v":19.15594653229854},{"$f":"IF(ISNUMBER('Baseline - external'!F13),'Baseline - external'!F13,\"...\")","v":22.029424554648365},{"$f":"IF(ISNUMBER('Baseline - external'!G13),'Baseline - external'!G13,\"...\")","v":23.455363879764061},{"$f":"IF(ISNUMBER('Baseline - external'!H13),'Baseline - external'!H13,\"...\")","v":23.703041338578011},{"$f":"IF(ISNUMBER('Baseline - external'!I13),'Baseline - external'!I13,\"...\")","v":29.910203533994444},{"$f":"IF(ISNUMBER('Baseline - external'!J13),'Baseline - external'!J13,\"...\")","v":34.749627257649429},null,{"$f":"IF(ISNUMBER('Baseline - external'!K13),'Baseline - external'!K13,\"...\")","v":44.91151080543014},{"$f":"IF(ISNUMBER('Baseline - external'!L13),'Baseline - external'!L13,\"...\")","v":49.163407984155334},{"$f":"IF(ISNUMBER('Baseline - external'!M13),'Baseline - external'!M13,\"...\")","v":49.282677950163006},null,{"$f":"IF(ISNUMBER('Baseline - external'!N13),'Baseline - external'!N13,\"...\")","v":50.959178260005217},{"$f":"IF(ISNUMBER('Baseline - external'!O13),'Baseline - external'!O13,\"...\")","v":49.106031952551398},{"$f":"IF(ISNUMBER('Baseline - external'!P13),'Baseline - external'!P13,\"...\")","v":46.890645845582554},{"$f":"IF(ISNUMBER('Baseline - external'!Q13),'Baseline - external'!Q13,\"...\")","v":45.438773768573355},{"$f":"IF(ISNUMBER('Baseline - external'!R13),'Baseline - external'!R13,\"...\")","v":43.242958417085653},{"$f":"IF(ISNUMBER('Baseline - external'!S13),'Baseline - external'!S13,\"...\")","v":41.769934988299958},null,{"$f":"IF(ISNUMBER('Baseline - external'!T13),'Baseline - external'!T13,\"...\")","v":40.059262300943068},{"$f":"IF(ISNUMBER('Baseline - external'!U13),'Baseline - external'!U13,\"...\")","v":37.284110889217139},{"$f":"IF(ISNUMBER('Baseline - external'!V13),'Baseline - external'!V13,\"...\")","v":35.941165654650703},{"$f":"IF(ISNUMBER('Baseline - external'!W13),'Baseline - external'!W13,\"...\")","v":35.167041042357361},{"$f":"IF(ISNUMBER('Baseline - external'!X13),'Baseline - external'!X13,\"...\")","v":34.444194587562734},{"$f":"IF(ISNUMBER('Baseline - external'!Y13),'Baseline - external'!Y13,\"...\")","v":34.384951253727458},{"$f":"IF(ISNUMBER('Baseline - external'!Z13),'Baseline - external'!Z13,\"...\")","v":34.181317347201393},{"$f":"IF(ISNUMBER('Baseline - external'!AA13),'Baseline - external'!AA13,\"...\")","v":33.865655518017675},{"$f":"IF(ISNUMBER('Baseline - external'!AB13),'Baseline - external'!AB13,\"...\")","v":33.329155740482314},{"$f":"IF(ISNUMBER('Baseline - external'!AC13),'Baseline - external'!AC13,\"...\")","v":32.944319003893703},{"$f":"IF(ISNUMBER('Baseline - external'!AD13),'Baseline - external'!AD13,\"...\")","v":32.13674987105717},{"$f":"IF(ISNUMBER('Baseline - external'!AE13),'Baseline - external'!AE13,\"...\")","v":31.427017243951848},{"$f":"IF(ISNUMBER('Baseline - external'!AF13),'Baseline - external'!AF13,\"...\")","v":30.466314947251224},{"$f":"IF(ISNUMBER('Baseline - external'!AG13),'Baseline - external'!AG13,\"...\")","v":29.729059255094473},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH13),'Baseline - external'!AH13,\"...\")","v":29.011000647297685},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":31.504876578487661},{"$f":"AVERAGE(P9:U9, W9:AA9)","v":41.84575433698447},null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 1 - Basics'!C34","v":"Yes"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C905,IF(START!L10=\"French\",translation!D905,IF(START!L10=\"Portuguese\",translation!E905,translation!F905)))","v":"Change in external debt"},{"$f":"IF(ISNUMBER('Baseline - external'!C15),'Baseline - external'!C15,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D15),'Baseline - external'!D15,\"...\")","v":6.6947274114502875},{"$f":"IF(ISNUMBER('Baseline - external'!E15),'Baseline - external'!E15,\"...\")","v":-1.1508986528791851},{"$f":"IF(ISNUMBER('Baseline - external'!F15),'Baseline - external'!F15,\"...\")","v":2.7666740454129375},{"$f":"IF(ISNUMBER('Baseline - external'!G15),'Baseline - external'!G15,\"...\")","v":0.97899635043700783},{"$f":"IF(ISNUMBER('Baseline - external'!H15),'Baseline - external'!H15,\"...\")","v":-0.57439443264531675},{"$f":"IF(ISNUMBER('Baseline - external'!I15),'Baseline - external'!I15,\"...\")","v":3.7742172030753594},{"$f":"IF(ISNUMBER('Baseline - external'!J15),'Baseline - external'!J15,\"...\")","v":5.9447178699715622},null,{"$f":"IF(ISNUMBER('Baseline - external'!K15),'Baseline - external'!K15,\"...\")","v":10.044965739171211},{"$f":"IF(ISNUMBER('Baseline - external'!L15),'Baseline - external'!L15,\"...\")","v":3.9205101730428922},{"$f":"IF(ISNUMBER('Baseline - external'!M15),'Baseline - external'!M15,\"...\")","v":0.11926996600767836},null,{"$f":"IF(ISNUMBER('Baseline - external'!N15),'Baseline - external'!N15,\"...\")","v":1.6765003098422113},{"$f":"IF(ISNUMBER('Baseline - external'!O15),'Baseline - external'!O15,\"...\")","v":-1.8531463074538195},{"$f":"IF(ISNUMBER('Baseline - external'!P15),'Baseline - external'!P15,\"...\")","v":-2.2153861069688361},{"$f":"IF(ISNUMBER('Baseline - external'!Q15),'Baseline - external'!Q15,\"...\")","v":-1.451872077009206},{"$f":"IF(ISNUMBER('Baseline - external'!R15),'Baseline - external'!R15,\"...\")","v":-2.1958153514877168},{"$f":"IF(ISNUMBER('Baseline - external'!S15),'Baseline - external'!S15,\"...\")","v":-1.4730234287856803},null,{"$f":"IF(ISNUMBER('Baseline - external'!T15),'Baseline - external'!T15,\"...\")","v":-1.7106726873568974},{"$f":"IF(ISNUMBER('Baseline - external'!U15),'Baseline - external'!U15,\"...\")","v":-2.7751514117259362},{"$f":"IF(ISNUMBER('Baseline - external'!V15),'Baseline - external'!V15,\"...\")","v":-1.3429452345664288},{"$f":"IF(ISNUMBER('Baseline - external'!W15),'Baseline - external'!W15,\"...\")","v":-0.77412461229334184},{"$f":"IF(ISNUMBER('Baseline - external'!X15),'Baseline - external'!X15,\"...\")","v":-0.72284645479462739},{"$f":"IF(ISNUMBER('Baseline - external'!Y15),'Baseline - external'!Y15,\"...\")","v":-5.9243333835276246E-2},{"$f":"IF(ISNUMBER('Baseline - external'!Z15),'Baseline - external'!Z15,\"...\")","v":-0.20363390652607194},{"$f":"IF(ISNUMBER('Baseline - external'!AA15),'Baseline - external'!AA15,\"...\")","v":-0.31566182918369634},{"$f":"IF(ISNUMBER('Baseline - external'!AB15),'Baseline - external'!AB15,\"...\")","v":-0.5364997775353828},{"$f":"IF(ISNUMBER('Baseline - external'!AC15),'Baseline - external'!AC15,\"...\")","v":-0.38483673658861051},{"$f":"IF(ISNUMBER('Baseline - external'!AD15),'Baseline - external'!AD15,\"...\")","v":-0.80756913283654086},{"$f":"IF(ISNUMBER('Baseline - external'!AE15),'Baseline - external'!AE15,\"...\")","v":-0.7097326271053106},{"$f":"IF(ISNUMBER('Baseline - external'!AF15),'Baseline - external'!AF15,\"...\")","v":-0.96070229670062446},{"$f":"IF(ISNUMBER('Baseline - external'!AG15),'Baseline - external'!AG15,\"...\")","v":-0.73725569215674369},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH15),'Baseline - external'!AH15,\"...\")","v":-0.71861426992487765}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C906,IF(START!L10=\"French\",translation!D906,IF(START!L10=\"Portuguese\",translation!E906,translation!F906)))","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER('Baseline - external'!C16),'Baseline - external'!C16,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D16),'Baseline - external'!D16,\"...\")","v":2.3909862472185957},{"$f":"IF(ISNUMBER('Baseline - external'!E16),'Baseline - external'!E16,\"...\")","v":1.7363529844986108},{"$f":"IF(ISNUMBER('Baseline - external'!F16),'Baseline - external'!F16,\"...\")","v":-6.8120522401553156},{"$f":"IF(ISNUMBER('Baseline - external'!G16),'Baseline - external'!G16,\"...\")","v":-8.0361411500753128},{"$f":"IF(ISNUMBER('Baseline - external'!H16),'Baseline - external'!H16,\"...\")","v":-1.2038226453273682},{"$f":"IF(ISNUMBER('Baseline - external'!I16),'Baseline - external'!I16,\"...\")","v":2.0397485090158471},{"$f":"IF(ISNUMBER('Baseline - external'!J16),'Baseline - external'!J16,\"...\")","v":0.36812939073738393},null,{"$f":"IF(ISNUMBER('Baseline - external'!K16),'Baseline - external'!K16,\"...\")","v":7.3250306380880721},{"$f":"IF(ISNUMBER('Baseline - external'!L16),'Baseline - external'!L16,\"...\")","v":0.89014359002251364},{"$f":"IF(ISNUMBER('Baseline - external'!M16),'Baseline - external'!M16,\"...\")","v":-8.9951624424272651},null,{"$f":"P13+P20+P21","v":-3.6739467454882879},-5.0909658156726509,-2.9296502624526242,-2.2387702245339138,-2.1649244382351949,-2.0292148672841406,null,{"$f":"W13+W20+W21","v":-1.7528837602874154},-1.1003325452998838,-0.52567888066179913,-0.14778335937463227,8.2016379761131741E-3,-5.6203131875646184E-2,-0.20267674034253114,-0.32786227111979604,-0.53981859790061648,-0.42572374868168872,-0.17076931140139906,-8.237788993803874E-2,-0.10942394538903599,0.10514946456001373,null,0.14290597268617433,null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":-1.0296787118404238},{"$f":"AVERAGE(P12:U12, W12:AA12)","v":-1.9678135692104026}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C907,IF(START!L10=\"French\",translation!D907,IF(START!L10=\"Portuguese\",translation!E907,translation!F907)))","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER('Baseline - external'!C17),'Baseline - external'!C17,\"...\")","v":8.2967713236911536},{"$f":"IF(ISNUMBER('Baseline - external'!D17),'Baseline - external'!D17,\"...\")","v":8.7155405716636665},{"$f":"IF(ISNUMBER('Baseline - external'!E17),'Baseline - external'!E17,\"...\")","v":10.829758907110262},{"$f":"IF(ISNUMBER('Baseline - external'!F17),'Baseline - external'!F17,\"...\")","v":0.84057233100899209},{"$f":"IF(ISNUMBER('Baseline - external'!G17),'Baseline - external'!G17,\"...\")","v":4.9885313009490302},{"$f":"IF(ISNUMBER('Baseline - external'!H17),'Baseline - external'!H17,\"...\")","v":11.606422590183312},{"$f":"IF(ISNUMBER('Baseline - external'!I17),'Baseline - external'!I17,\"...\")","v":10.997944769340865},{"$f":"IF(ISNUMBER('Baseline - external'!J17),'Baseline - external'!J17,\"...\")","v":10.120144108155214},null,{"$f":"IF(ISNUMBER('Baseline - external'!K17),'Baseline - external'!K17,\"...\")","v":7.1822270058197661},{"$f":"IF(ISNUMBER('Baseline - external'!L17),'Baseline - external'!L17,\"...\")","v":5.471014079333135},{"$f":"IF(ISNUMBER('Baseline - external'!M17),'Baseline - external'!M17,\"...\")","v":4.4031382895454492},null,{"$f":"IF(ISNUMBER('Baseline - external'!N17),'Baseline - external'!N17,\"...\")","v":3.3893317197875512},{"$f":"IF(ISNUMBER('Baseline - external'!O17),'Baseline - external'!O17,\"...\")","v":2.2574807074025007},{"$f":"IF(ISNUMBER('Baseline - external'!P17),'Baseline - external'!P17,\"...\")","v":1.7716261746453983},{"$f":"IF(ISNUMBER('Baseline - external'!Q17),'Baseline - external'!Q17,\"...\")","v":1.5342451446469387},{"$f":"IF(ISNUMBER('Baseline - external'!R17),'Baseline - external'!R17,\"...\")","v":1.6030444009665392},{"$f":"IF(ISNUMBER('Baseline - external'!S17),'Baseline - external'!S17,\"...\")","v":1.7172072871052688},null,{"$f":"IF(ISNUMBER('Baseline - external'!T17),'Baseline - external'!T17,\"...\")","v":0.73440756202915547},{"$f":"IF(ISNUMBER('Baseline - external'!U17),'Baseline - external'!U17,\"...\")","v":1.7749661266695476},{"$f":"IF(ISNUMBER('Baseline - external'!V17),'Baseline - external'!V17,\"...\")","v":2.1273884534383343},{"$f":"IF(ISNUMBER('Baseline - external'!W17),'Baseline - external'!W17,\"...\")","v":2.3000587529375816},{"$f":"IF(ISNUMBER('Baseline - external'!X17),'Baseline - external'!X17,\"...\")","v":2.5046566902299068},{"$f":"IF(ISNUMBER('Baseline - external'!Y17),'Baseline - external'!Y17,\"...\")","v":2.1059008135625161},{"$f":"IF(ISNUMBER('Baseline - external'!Z17),'Baseline - external'!Z17,\"...\")","v":1.9536802107311351},{"$f":"IF(ISNUMBER('Baseline - external'!AA17),'Baseline - external'!AA17,\"...\")","v":1.8676327915815298},{"$f":"IF(ISNUMBER('Baseline - external'!AB17),'Baseline - external'!AB17,\"...\")","v":1.9510530933190589},{"$f":"IF(ISNUMBER('Baseline - external'!AC17),'Baseline - external'!AC17,\"...\")","v":1.8390088049863011},{"$f":"IF(ISNUMBER('Baseline - external'!AD17),'Baseline - external'!AD17,\"...\")","v":1.8045416537399634},{"$f":"IF(ISNUMBER('Baseline - external'!AE17),'Baseline - external'!AE17,\"...\")","v":1.6459593663343157},{"$f":"IF(ISNUMBER('Baseline - external'!AF17),'Baseline - external'!AF17,\"...\")","v":1.5845725319359554},{"$f":"IF(ISNUMBER('Baseline - external'!AG17),'Baseline - external'!AG17,\"...\")","v":1.6377827761866137},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH17),'Baseline - external'!AH17,\"...\")","v":1.4947762481340154},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":7.5155293953109688},{"$f":"AVERAGE(P13:U13, W13:AA13)","v":1.9740375472598837}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C908,IF(START!L10=\"French\",translation!D908,IF(START!L10=\"Portuguese\",translation!E908,translation!F908)))","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER('Baseline - external'!C18),'Baseline - external'!C18,\"...\")","v":16.931950244673295},{"$f":"IF(ISNUMBER('Baseline - external'!D18),'Baseline - external'!D18,\"...\")","v":16.786939219654229},{"$f":"IF(ISNUMBER('Baseline - external'!E18),'Baseline - external'!E18,\"...\")","v":18.806597920258532},{"$f":"IF(ISNUMBER('Baseline - external'!F18),'Baseline - external'!F18,\"...\")","v":9.244418260064748},{"$f":"IF(ISNUMBER('Baseline - external'!G18),'Baseline - external'!G18,\"...\")","v":10.914089990135459},{"$f":"IF(ISNUMBER('Baseline - external'!H18),'Baseline - external'!H18,\"...\")","v":15.69509002135387},{"$f":"IF(ISNUMBER('Baseline - external'!I18),'Baseline - external'!I18,\"...\")","v":12.299006349443239},{"$f":"IF(ISNUMBER('Baseline - external'!J18),'Baseline - external'!J18,\"...\")","v":12.462719808555271},null,{"$f":"IF(ISNUMBER('Baseline - external'!K18),'Baseline - external'!K18,\"...\")","v":9.7719125200776205},{"$f":"IF(ISNUMBER('Baseline - external'!L18),'Baseline - external'!L18,\"...\")","v":10.998791147851911},{"$f":"IF(ISNUMBER('Baseline - external'!M18),'Baseline - external'!M18,\"...\")","v":6.6690441220067669},null,{"$f":"IF(ISNUMBER('Baseline - external'!N18),'Baseline - external'!N18,\"...\")","v":6.771623414109051},{"$f":"IF(ISNUMBER('Baseline - external'!O18),'Baseline - external'!O18,\"...\")","v":5.4901984174694789},{"$f":"IF(ISNUMBER('Baseline - external'!P18),'Baseline - external'!P18,\"...\")","v":4.8493252442169137},{"$f":"IF(ISNUMBER('Baseline - external'!Q18),'Baseline - external'!Q18,\"...\")","v":4.5019048407418936},{"$f":"IF(ISNUMBER('Baseline - external'!R18),'Baseline - external'!R18,\"...\")","v":4.2410522518419072},{"$f":"IF(ISNUMBER('Baseline - external'!S18),'Baseline - external'!S18,\"...\")","v":4.5260920073346256},null,{"$f":"IF(ISNUMBER('Baseline - external'!T18),'Baseline - external'!T18,\"...\")","v":4.5095945035806153},{"$f":"IF(ISNUMBER('Baseline - external'!U18),'Baseline - external'!U18,\"...\")","v":4.784032238575108},{"$f":"IF(ISNUMBER('Baseline - external'!V18),'Baseline - external'!V18,\"...\")","v":5.0384827380057118},{"$f":"IF(ISNUMBER('Baseline - external'!W18),'Baseline - external'!W18,\"...\")","v":5.1741668079505203},{"$f":"IF(ISNUMBER('Baseline - external'!X18),'Baseline - external'!X18,\"...\")","v":5.1383081553477936},{"$f":"IF(ISNUMBER('Baseline - external'!Y18),'Baseline - external'!Y18,\"...\")","v":5.0085442686400938},{"$f":"IF(ISNUMBER('Baseline - external'!Z18),'Baseline - external'!Z18,\"...\")","v":4.8146346086215814},{"$f":"IF(ISNUMBER('Baseline - external'!AA18),'Baseline - external'!AA18,\"...\")","v":4.6609387387933836},{"$f":"IF(ISNUMBER('Baseline - external'!AB18),'Baseline - external'!AB18,\"...\")","v":4.4186634387739971},{"$f":"IF(ISNUMBER('Baseline - external'!AC18),'Baseline - external'!AC18,\"...\")","v":4.2288029779404539},{"$f":"IF(ISNUMBER('Baseline - external'!AD18),'Baseline - external'!AD18,\"...\")","v":4.1385642374402636},{"$f":"IF(ISNUMBER('Baseline - external'!AE18),'Baseline - external'!AE18,\"...\")","v":3.8973734028047602},{"$f":"IF(ISNUMBER('Baseline - external'!AF18),'Baseline - external'!AF18,\"...\")","v":3.7633195436212645},{"$f":"IF(ISNUMBER('Baseline - external'!AG18),'Baseline - external'!AG18,\"...\")","v":3.788907542018741},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH18),'Baseline - external'!AH18,\"...\")","v":3.6635049351293034},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":12.364860935940163},{"$f":"AVERAGE(P14:U14, W14:AA14)","v":5.0022527835612385}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C909,IF(START!L10=\"French\",translation!D909,IF(START!L10=\"Portuguese\",translation!E909,translation!F909)))","v":"Exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C19),'Baseline - external'!C19,\"...\")","v":23.263624696109964},{"$f":"IF(ISNUMBER('Baseline - external'!D19),'Baseline - external'!D19,\"...\")","v":23.443019744619605},{"$f":"IF(ISNUMBER('Baseline - external'!E19),'Baseline - external'!E19,\"...\")","v":24.784862719695802},{"$f":"IF(ISNUMBER('Baseline - external'!F19),'Baseline - external'!F19,\"...\")","v":33.253388743562383},{"$f":"IF(ISNUMBER('Baseline - external'!G19),'Baseline - external'!G19,\"...\")","v":32.129379137767039},{"$f":"IF(ISNUMBER('Baseline - external'!H19),'Baseline - external'!H19,\"...\")","v":33.098759974126182},{"$f":"IF(ISNUMBER('Baseline - external'!I19),'Baseline - external'!I19,\"...\")","v":39.609643797328445},{"$f":"IF(ISNUMBER('Baseline - external'!J19),'Baseline - external'!J19,\"...\")","v":34.108401820430799},null,{"$f":"IF(ISNUMBER('Baseline - external'!K19),'Baseline - external'!K19,\"...\")","v":39.350534375593242},{"$f":"IF(ISNUMBER('Baseline - external'!L19),'Baseline - external'!L19,\"...\")","v":44.724170422624049},{"$f":"IF(ISNUMBER('Baseline - external'!M19),'Baseline - external'!M19,\"...\")","v":40.838544723275497},null,{"$f":"IF(ISNUMBER('Baseline - external'!N19),'Baseline - external'!N19,\"...\")","v":41.154138217730193},{"$f":"IF(ISNUMBER('Baseline - external'!O19),'Baseline - external'!O19,\"...\")","v":41.704681239101411},{"$f":"IF(ISNUMBER('Baseline - external'!P19),'Baseline - external'!P19,\"...\")","v":41.410262731261575},{"$f":"IF(ISNUMBER('Baseline - external'!Q19),'Baseline - external'!Q19,\"...\")","v":40.839657326839848},{"$f":"IF(ISNUMBER('Baseline - external'!R19),'Baseline - external'!R19,\"...\")","v":40.509352080633192},{"$f":"IF(ISNUMBER('Baseline - external'!S19),'Baseline - external'!S19,\"...\")","v":40.22562758921066},null,{"$f":"IF(ISNUMBER('Baseline - external'!T19),'Baseline - external'!T19,\"...\")","v":39.59456871426584},{"$f":"IF(ISNUMBER('Baseline - external'!U19),'Baseline - external'!U19,\"...\")","v":38.831559835854868},{"$f":"IF(ISNUMBER('Baseline - external'!V19),'Baseline - external'!V19,\"...\")","v":38.099886474335463},{"$f":"IF(ISNUMBER('Baseline - external'!W19),'Baseline - external'!W19,\"...\")","v":37.610294580999046},{"$f":"IF(ISNUMBER('Baseline - external'!X19),'Baseline - external'!X19,\"...\")","v":37.30589395300467},{"$f":"IF(ISNUMBER('Baseline - external'!Y19),'Baseline - external'!Y19,\"...\")","v":37.168288134974979},{"$f":"IF(ISNUMBER('Baseline - external'!Z19),'Baseline - external'!Z19,\"...\")","v":37.01234259901404},{"$f":"IF(ISNUMBER('Baseline - external'!AA19),'Baseline - external'!AA19,\"...\")","v":36.818220390525191},{"$f":"IF(ISNUMBER('Baseline - external'!AB19),'Baseline - external'!AB19,\"...\")","v":36.604698247624519},{"$f":"IF(ISNUMBER('Baseline - external'!AC19),'Baseline - external'!AC19,\"...\")","v":36.335678201943431},{"$f":"IF(ISNUMBER('Baseline - external'!AD19),'Baseline - external'!AD19,\"...\")","v":36.056613377931427},{"$f":"IF(ISNUMBER('Baseline - external'!AE19),'Baseline - external'!AE19,\"...\")","v":35.866959805208339},{"$f":"IF(ISNUMBER('Baseline - external'!AF19),'Baseline - external'!AF19,\"...\")","v":35.589461102181239},{"$f":"IF(ISNUMBER('Baseline - external'!AG19),'Baseline - external'!AG19,\"...\")","v":35.318242417205624},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH19),'Baseline - external'!AH19,\"...\")","v":35.109196395528144}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C910,IF(START!L10=\"French\",translation!D910,IF(START!L10=\"Portuguese\",translation!E910,translation!F910)))","v":"Imports "},{"$f":"IF(ISNUMBER('Baseline - external'!C20),'Baseline - external'!C20,\"...\")","v":40.19557494078326},{"$f":"IF(ISNUMBER('Baseline - external'!D20),'Baseline - external'!D20,\"...\")","v":40.229958964273834},{"$f":"IF(ISNUMBER('Baseline - external'!E20),'Baseline - external'!E20,\"...\")","v":43.591460639954335},{"$f":"IF(ISNUMBER('Baseline - external'!F20),'Baseline - external'!F20,\"...\")","v":42.49780700362713},{"$f":"IF(ISNUMBER('Baseline - external'!G20),'Baseline - external'!G20,\"...\")","v":43.043469127902497},{"$f":"IF(ISNUMBER('Baseline - external'!H20),'Baseline - external'!H20,\"...\")","v":48.793849995480052},{"$f":"IF(ISNUMBER('Baseline - external'!I20),'Baseline - external'!I20,\"...\")","v":51.908650146771684},{"$f":"IF(ISNUMBER('Baseline - external'!J20),'Baseline - external'!J20,\"...\")","v":46.57112162898607},null,{"$f":"IF(ISNUMBER('Baseline - external'!K20),'Baseline - external'!K20,\"...\")","v":49.122446895670862},{"$f":"IF(ISNUMBER('Baseline - external'!L20),'Baseline - external'!L20,\"...\")","v":55.72296157047596},{"$f":"IF(ISNUMBER('Baseline - external'!M20),'Baseline - external'!M20,\"...\")","v":47.507588845282264},null,{"$f":"IF(ISNUMBER('Baseline - external'!N20),'Baseline - external'!N20,\"...\")","v":47.925761631839244},{"$f":"IF(ISNUMBER('Baseline - external'!O20),'Baseline - external'!O20,\"...\")","v":47.19487965657089},{"$f":"IF(ISNUMBER('Baseline - external'!P20),'Baseline - external'!P20,\"...\")","v":46.259587975478489},{"$f":"IF(ISNUMBER('Baseline - external'!Q20),'Baseline - external'!Q20,\"...\")","v":45.341562167581742},{"$f":"IF(ISNUMBER('Baseline - external'!R20),'Baseline - external'!R20,\"...\")","v":44.7504043324751},{"$f":"IF(ISNUMBER('Baseline - external'!S20),'Baseline - external'!S20,\"...\")","v":44.751719596545286},null,{"$f":"IF(ISNUMBER('Baseline - external'!T20),'Baseline - external'!T20,\"...\")","v":44.104163217846455},{"$f":"IF(ISNUMBER('Baseline - external'!U20),'Baseline - external'!U20,\"...\")","v":43.615592074429976},{"$f":"IF(ISNUMBER('Baseline - external'!V20),'Baseline - external'!V20,\"...\")","v":43.138369212341175},{"$f":"IF(ISNUMBER('Baseline - external'!W20),'Baseline - external'!W20,\"...\")","v":42.784461388949566},{"$f":"IF(ISNUMBER('Baseline - external'!X20),'Baseline - external'!X20,\"...\")","v":42.444202108352464},{"$f":"IF(ISNUMBER('Baseline - external'!Y20),'Baseline - external'!Y20,\"...\")","v":42.176832403615073},{"$f":"IF(ISNUMBER('Baseline - external'!Z20),'Baseline - external'!Z20,\"...\")","v":41.826977207635622},{"$f":"IF(ISNUMBER('Baseline - external'!AA20),'Baseline - external'!AA20,\"...\")","v":41.479159129318575},{"$f":"IF(ISNUMBER('Baseline - external'!AB20),'Baseline - external'!AB20,\"...\")","v":41.023361686398516},{"$f":"IF(ISNUMBER('Baseline - external'!AC20),'Baseline - external'!AC20,\"...\")","v":40.564481179883884},{"$f":"IF(ISNUMBER('Baseline - external'!AD20),'Baseline - external'!AD20,\"...\")","v":40.195177615371691},{"$f":"IF(ISNUMBER('Baseline - external'!AE20),'Baseline - external'!AE20,\"...\")","v":39.764333208013099},{"$f":"IF(ISNUMBER('Baseline - external'!AF20),'Baseline - external'!AF20,\"...\")","v":39.352780645802504},{"$f":"IF(ISNUMBER('Baseline - external'!AG20),'Baseline - external'!AG20,\"...\")","v":39.107149959224365},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH20),'Baseline - external'!AH20,\"...\")","v":38.772701330657448}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C911,IF(START!L10=\"French\",translation!D911,IF(START!L10=\"Portuguese\",translation!E911,translation!F911)))","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C21),'Baseline - external'!C21,\"...\")","v":-8.3997034569549971},{"$f":"IF(ISNUMBER('Baseline - external'!D21),'Baseline - external'!D21,\"...\")","v":-7.9024542116457015},{"$f":"IF(ISNUMBER('Baseline - external'!E21),'Baseline - external'!E21,\"...\")","v":-7.4229697043278309},{"$f":"IF(ISNUMBER('Baseline - external'!F21),'Baseline - external'!F21,\"...\")","v":-7.7757597719898373},{"$f":"IF(ISNUMBER('Baseline - external'!G21),'Baseline - external'!G21,\"...\")","v":-6.9119037624022814},{"$f":"IF(ISNUMBER('Baseline - external'!H21),'Baseline - external'!H21,\"...\")","v":-6.2862806669658058},{"$f":"IF(ISNUMBER('Baseline - external'!I21),'Baseline - external'!I21,\"...\")","v":-5.4918068458025395},{"$f":"IF(ISNUMBER('Baseline - external'!J21),'Baseline - external'!J21,\"...\")","v":-3.8846720403989092},null,{"$f":"IF(ISNUMBER('Baseline - external'!K21),'Baseline - external'!K21,\"...\")","v":-4.9600312498692078},{"$f":"IF(ISNUMBER('Baseline - external'!L21),'Baseline - external'!L21,\"...\")","v":-6.6711186393119899},{"$f":"IF(ISNUMBER('Baseline - external'!M21),'Baseline - external'!M21,\"...\")","v":-3.260554907049769},null,{"$f":"IF(ISNUMBER('Baseline - external'!N21),'Baseline - external'!N21,\"...\")","v":-4.4805366375679982},{"$f":"IF(ISNUMBER('Baseline - external'!O21),'Baseline - external'!O21,\"...\")","v":-4.5235067768856361},{"$f":"IF(ISNUMBER('Baseline - external'!P21),'Baseline - external'!P21,\"...\")","v":-4.3318963810011297},{"$f":"IF(ISNUMBER('Baseline - external'!Q21),'Baseline - external'!Q21,\"...\")","v":-4.1809319642741025},{"$f":"IF(ISNUMBER('Baseline - external'!R21),'Baseline - external'!R21,\"...\")","v":-4.0190109663139699},{"$f":"IF(ISNUMBER('Baseline - external'!S21),'Baseline - external'!S21,\"...\")","v":-4.137938239495651},null,{"$f":"IF(ISNUMBER('Baseline - external'!T21),'Baseline - external'!T21,\"...\")","v":-3.9177703754659192},{"$f":"IF(ISNUMBER('Baseline - external'!U21),'Baseline - external'!U21,\"...\")","v":-3.7256377769506841},{"$f":"IF(ISNUMBER('Baseline - external'!V21),'Baseline - external'!V21,\"...\")","v":-3.5511017220427799},{"$f":"IF(ISNUMBER('Baseline - external'!W21),'Baseline - external'!W21,\"...\")","v":-3.3857729924745881},{"$f":"IF(ISNUMBER('Baseline - external'!X21),'Baseline - external'!X21,\"...\")","v":-3.2306801483526342},{"$f":"IF(ISNUMBER('Baseline - external'!Y21),'Baseline - external'!Y21,\"...\")","v":-3.0831089570405257},{"$f":"IF(ISNUMBER('Baseline - external'!Z21),'Baseline - external'!Z21,\"...\")","v":-2.9411613544158937},{"$f":"IF(ISNUMBER('Baseline - external'!AA21),'Baseline - external'!AA21,\"...\")","v":-2.8055933180361996},{"$f":"IF(ISNUMBER('Baseline - external'!AB21),'Baseline - external'!AB21,\"...\")","v":-2.6749082047602935},{"$f":"IF(ISNUMBER('Baseline - external'!AC21),'Baseline - external'!AC21,\"...\")","v":-2.5479556952925564},{"$f":"IF(ISNUMBER('Baseline - external'!AD21),'Baseline - external'!AD21,\"...\")","v":-2.427369260843844},{"$f":"IF(ISNUMBER('Baseline - external'!AE21),'Baseline - external'!AE21,\"...\")","v":-2.3115520182459561},{"$f":"IF(ISNUMBER('Baseline - external'!AF21),'Baseline - external'!AF21,\"...\")","v":-2.2014540639113087},{"$f":"IF(ISNUMBER('Baseline - external'!AG21),'Baseline - external'!AG21,\"...\")","v":-2.101989471417296},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH21),'Baseline - external'!AH21,\"...\")","v":-2.0035518178903375},null,{"$f":"AVERAGE(D17:J17, L17:N17)","v":-6.0567551799763875},{"$f":"AVERAGE(P17:U17, W17:AA17)","v":-3.9531621800750085}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C912,IF(START!L10=\"French\",translation!D912,IF(START!L10=\"Portuguese\",translation!E912,translation!F912)))","v":"of which: official"},{"$f":"IF(ISNUMBER('Baseline - external'!C22),'Baseline - external'!C22,\"...\")","v":-0.71075146079541573},{"$f":"IF(ISNUMBER('Baseline - external'!D22),'Baseline - external'!D22,\"...\")","v":-0.84568131405949531},{"$f":"IF(ISNUMBER('Baseline - external'!E22),'Baseline - external'!E22,\"...\")","v":-0.84516922574514219},{"$f":"IF(ISNUMBER('Baseline - external'!F22),'Baseline - external'!F22,\"...\")","v":-1.1317895742558961},{"$f":"IF(ISNUMBER('Baseline - external'!G22),'Baseline - external'!G22,\"...\")","v":-0.62080776761574608},{"$f":"IF(ISNUMBER('Baseline - external'!H22),'Baseline - external'!H22,\"...\")","v":-0.57791000430325923},{"$f":"IF(ISNUMBER('Baseline - external'!I22),'Baseline - external'!I22,\"...\")","v":-0.61474501433876283},{"$f":"IF(ISNUMBER('Baseline - external'!J22),'Baseline - external'!J22,\"...\")","v":-0.16794860136194598},null,{"$f":"IF(ISNUMBER('Baseline - external'!K22),'Baseline - external'!K22,\"...\")","v":-2.4681423564803986E-2},{"$f":"IF(ISNUMBER('Baseline - external'!L22),'Baseline - external'!L22,\"...\")","v":-0.528317528983546},{"$f":"IF(ISNUMBER('Baseline - external'!M22),'Baseline - external'!M22,\"...\")","v":-5.9844024244022964E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!N22),'Baseline - external'!N22,\"...\")","v":-3.6449781846198077E-2},{"$f":"IF(ISNUMBER('Baseline - external'!O22),'Baseline - external'!O22,\"...\")","v":-7.3659467960370166E-3},{"$f":"IF(ISNUMBER('Baseline - external'!P22),'Baseline - external'!P22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q22),'Baseline - external'!Q22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R22),'Baseline - external'!R22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S22),'Baseline - external'!S22,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T22),'Baseline - external'!T22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U22),'Baseline - external'!U22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V22),'Baseline - external'!V22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W22),'Baseline - external'!W22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X22),'Baseline - external'!X22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y22),'Baseline - external'!Y22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z22),'Baseline - external'!Z22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA22),'Baseline - external'!AA22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB22),'Baseline - external'!AB22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC22),'Baseline - external'!AC22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD22),'Baseline - external'!AD22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE22),'Baseline - external'!AE22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF22),'Baseline - external'!AF22,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG22),'Baseline - external'!AG22,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH22),'Baseline - external'!AH22,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C913,IF(START!L10=\"French\",translation!D913,IF(START!L10=\"Portuguese\",translation!E913,translation!F913)))","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C23),'Baseline - external'!C23,\"...\")","v":-0.23547546402714481},{"$f":"IF(ISNUMBER('Baseline - external'!D23),'Baseline - external'!D23,\"...\")","v":-0.16894443634486134},{"$f":"IF(ISNUMBER('Baseline - external'!E23),'Baseline - external'!E23,\"...\")","v":-0.55386930882043917},{"$f":"IF(ISNUMBER('Baseline - external'!F23),'Baseline - external'!F23,\"...\")","v":-0.62808615706591819},{"$f":"IF(ISNUMBER('Baseline - external'!G23),'Baseline - external'!G23,\"...\")","v":0.98634507321585296},{"$f":"IF(ISNUMBER('Baseline - external'!H23),'Baseline - external'!H23,\"...\")","v":2.1976132357952478},{"$f":"IF(ISNUMBER('Baseline - external'!I23),'Baseline - external'!I23,\"...\")","v":4.1907452657001656},{"$f":"IF(ISNUMBER('Baseline - external'!J23),'Baseline - external'!J23,\"...\")","v":1.542096339998853},null,{"$f":"IF(ISNUMBER('Baseline - external'!K23),'Baseline - external'!K23,\"...\")","v":2.3703457356113535},{"$f":"IF(ISNUMBER('Baseline - external'!L23),'Baseline - external'!L23,\"...\")","v":1.143341570793214},{"$f":"IF(ISNUMBER('Baseline - external'!M23),'Baseline - external'!M23,\"...\")","v":0.99464907458845131},null,{"$f":"IF(ISNUMBER('Baseline - external'!N23),'Baseline - external'!N23,\"...\")","v":1.0982449432464985},{"$f":"IF(ISNUMBER('Baseline - external'!O23),'Baseline - external'!O23,\"...\")","v":1.2907890668186579},{"$f":"IF(ISNUMBER('Baseline - external'!P23),'Baseline - external'!P23,\"...\")","v":1.2541973114296141},{"$f":"IF(ISNUMBER('Baseline - external'!Q23),'Baseline - external'!Q23,\"...\")","v":1.2132722681791477},{"$f":"IF(ISNUMBER('Baseline - external'!R23),'Baseline - external'!R23,\"...\")","v":1.381003115438602},{"$f":"IF(ISNUMBER('Baseline - external'!S23),'Baseline - external'!S23,\"...\")","v":1.329053519266294},null,{"$f":"IF(ISNUMBER('Baseline - external'!T23),'Baseline - external'!T23,\"...\")","v":0.1425834339144596},{"$f":"IF(ISNUMBER('Baseline - external'!U23),'Baseline - external'!U23,\"...\")","v":0.71657166504512393},{"$f":"IF(ISNUMBER('Baseline - external'!V23),'Baseline - external'!V23,\"...\")","v":0.64000743747540234},{"$f":"IF(ISNUMBER('Baseline - external'!W23),'Baseline - external'!W23,\"...\")","v":0.51166493746164932},{"$f":"IF(ISNUMBER('Baseline - external'!X23),'Baseline - external'!X23,\"...\")","v":0.59702868323474734},{"$f":"IF(ISNUMBER('Baseline - external'!Y23),'Baseline - external'!Y23,\"...\")","v":0.18046550196294797},{"$f":"IF(ISNUMBER('Baseline - external'!Z23),'Baseline - external'!Z23,\"...\")","v":8.0206956525447293E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AA23),'Baseline - external'!AA23,\"...\")","v":1.2287370824345611E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AB23),'Baseline - external'!AB23,\"...\")","v":0.20729785930535538},{"$f":"IF(ISNUMBER('Baseline - external'!AC23),'Baseline - external'!AC23,\"...\")","v":0.15816152233840386},{"$f":"IF(ISNUMBER('Baseline - external'!AD23),'Baseline - external'!AD23,\"...\")","v":9.3346677143543832E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AE23),'Baseline - external'!AE23,\"...\")","v":6.0137981775511662E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AF23),'Baseline - external'!AF23,\"...\")","v":2.2707052225999558E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AG23),'Baseline - external'!AG23,\"...\")","v":-4.9135294414831332E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH23),'Baseline - external'!AH23,\"...\")","v":-0.16517686910495044},null,{"$f":"AVERAGE(D19:J19, L19:N19)","v":1.207423639347192},{"$f":"AVERAGE(P19:U19, W19:AA19)","v":0.92494694377365427}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C914,IF(START!L10=\"French\",translation!D914,IF(START!L10=\"Portuguese\",translation!E914,translation!F914)))","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Baseline - external'!C24),'Baseline - external'!C24,\"...\")","v":-3.1338929898643384},{"$f":"IF(ISNUMBER('Baseline - external'!D24),'Baseline - external'!D24,\"...\")","v":-3.4731363493808827},{"$f":"IF(ISNUMBER('Baseline - external'!E24),'Baseline - external'!E24,\"...\")","v":-6.3641543612259914},{"$f":"IF(ISNUMBER('Baseline - external'!F24),'Baseline - external'!F24,\"...\")","v":-11.353610067416838},{"$f":"IF(ISNUMBER('Baseline - external'!G24),'Baseline - external'!G24,\"...\")","v":-7.8963876686915739},{"$f":"IF(ISNUMBER('Baseline - external'!H24),'Baseline - external'!H24,\"...\")","v":-8.1868673929876419},{"$f":"IF(ISNUMBER('Baseline - external'!I24),'Baseline - external'!I24,\"...\")","v":-7.8940033879216855},{"$f":"IF(ISNUMBER('Baseline - external'!J24),'Baseline - external'!J24,\"...\")","v":-6.7841302914341455},null,{"$f":"IF(ISNUMBER('Baseline - external'!K24),'Baseline - external'!K24,\"...\")","v":-8.7031947771007605},{"$f":"IF(ISNUMBER('Baseline - external'!L24),'Baseline - external'!L24,\"...\")","v":-8.0950301070264761},{"$f":"IF(ISNUMBER('Baseline - external'!M24),'Baseline - external'!M24,\"...\")","v":-8.1557593596013174},null,{"$f":"IF(ISNUMBER('Baseline - external'!N24),'Baseline - external'!N24,\"...\")","v":-6.5340705105191343},{"$f":"IF(ISNUMBER('Baseline - external'!O24),'Baseline - external'!O24,\"...\")","v":-6.0314497020176558},{"$f":"IF(ISNUMBER('Baseline - external'!P24),'Baseline - external'!P24,\"...\")","v":-5.026208085014729},{"$f":"IF(ISNUMBER('Baseline - external'!Q24),'Baseline - external'!Q24,\"...\")","v":-4.5235872765132417},{"$f":"IF(ISNUMBER('Baseline - external'!R24),'Baseline - external'!R24,\"...\")","v":-4.2722768722625082},{"$f":"IF(ISNUMBER('Baseline - external'!S24),'Baseline - external'!S24,\"...\")","v":-4.0209664680117818},null,{"$f":"IF(ISNUMBER('Baseline - external'!T24),'Baseline - external'!T24,\"...\")","v":-3.7696560637610474},{"$f":"IF(ISNUMBER('Baseline - external'!U24),'Baseline - external'!U24,\"...\")","v":-3.4932146190852387},{"$f":"IF(ISNUMBER('Baseline - external'!V24),'Baseline - external'!V24,\"...\")","v":-3.2167731744094179},{"$f":"IF(ISNUMBER('Baseline - external'!W24),'Baseline - external'!W24,\"...\")","v":-2.9403317297336127},{"$f":"IF(ISNUMBER('Baseline - external'!X24),'Baseline - external'!X24,\"...\")","v":-2.6638902850578035},{"$f":"IF(ISNUMBER('Baseline - external'!Y24),'Baseline - external'!Y24,\"...\")","v":-2.6638902850578026},{"$f":"IF(ISNUMBER('Baseline - external'!Z24),'Baseline - external'!Z24,\"...\")","v":-2.6638902850577932},{"$f":"IF(ISNUMBER('Baseline - external'!AA24),'Baseline - external'!AA24,\"...\")","v":-2.7141523659079634},{"$f":"IF(ISNUMBER('Baseline - external'!AB24),'Baseline - external'!AB24,\"...\")","v":-2.7141523659079447},{"$f":"IF(ISNUMBER('Baseline - external'!AC24),'Baseline - external'!AC24,\"...\")","v":-2.5131040425073561},{"$f":"IF(ISNUMBER('Baseline - external'!AD24),'Baseline - external'!AD24,\"...\")","v":-2.2617936382566208},{"$f":"IF(ISNUMBER('Baseline - external'!AE24),'Baseline - external'!AE24,\"...\")","v":-2.0104832340058878},{"$f":"IF(ISNUMBER('Baseline - external'!AF24),'Baseline - external'!AF24,\"...\")","v":-2.0106597738096288},{"$f":"IF(ISNUMBER('Baseline - external'!AG24),'Baseline - external'!AG24,\"...\")","v":-2.0160053242587868},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH24),'Baseline - external'!AH24,\"...\")","v":-1.7656391391330195},null,{"$f":"AVERAGE(D20:J20, L20:N20)","v":-7.6906273762787318},{"$f":"AVERAGE(P20:U20, W20:AA20)","v":-4.2265840714896523}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C915,IF(START!L10=\"French\",translation!D915,IF(START!L10=\"Portuguese\",translation!E915,translation!F915)))&\" 2/ \"","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C25),'Baseline - external'!C25,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D25),'Baseline - external'!D25,\"...\")","v":-2.8514179750641881},{"$f":"IF(ISNUMBER('Baseline - external'!E25),'Baseline - external'!E25,\"...\")","v":-2.7292515613856603},{"$f":"IF(ISNUMBER('Baseline - external'!F25),'Baseline - external'!F25,\"...\")","v":3.7009854962525299},{"$f":"IF(ISNUMBER('Baseline - external'!G25),'Baseline - external'!G25,\"...\")","v":-5.1282847823327682},{"$f":"IF(ISNUMBER('Baseline - external'!H25),'Baseline - external'!H25,\"...\")","v":-4.6233778425230385},{"$f":"IF(ISNUMBER('Baseline - external'!I25),'Baseline - external'!I25,\"...\")","v":-1.0641928724033325},{"$f":"IF(ISNUMBER('Baseline - external'!J25),'Baseline - external'!J25,\"...\")","v":-2.967884425983685},null,{"$f":"IF(ISNUMBER('Baseline - external'!K25),'Baseline - external'!K25,\"...\")","v":8.8459984093690665},{"$f":"IF(ISNUMBER('Baseline - external'!L25),'Baseline - external'!L25,\"...\")","v":3.5141596177158547},{"$f":"IF(ISNUMBER('Baseline - external'!M25),'Baseline - external'!M25,\"...\")","v":-5.2425413723713978},null,{"$f":"P23+P24","v":-0.52920795475670479},-1.3169968210574958,0.32493164791670681,0.7505719073323891,0.5043080330607741,0.27454431362237264,null,{"$f":"W23+W24","v":1.2823647414444763},0.61791594711580733,0.5637058403092845,0.49248961742139885,0.16743523280400985,0.50178633961964025,0.50753333398412703,0.5186573032066375,0.2232806746882694,0.24837148883936622,0.28648267311525832,0.28214597773353334,0.31666329648463742,0.48337201263218676,null,0.4137688636851784]
["HIDE",{"$f":"+IF(START!L10=\"English\",translation!C916,IF(START!L10=\"French\",translation!D916,IF(START!L10=\"Portuguese\",translation!E916,translation!F916)))","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER('Baseline - external'!C26),'Baseline - external'!C26,\"...\")","v":1.1683720361709267},{"$f":"IF(ISNUMBER('Baseline - external'!D26),'Baseline - external'!D26,\"...\")","v":1.213549448219517},{"$f":"IF(ISNUMBER('Baseline - external'!E26),'Baseline - external'!E26,\"...\")","v":1.1522954034914918},{"$f":"IF(ISNUMBER('Baseline - external'!F26),'Baseline - external'!F26,\"...\")","v":0.89699766455074825},{"$f":"IF(ISNUMBER('Baseline - external'!G26),'Baseline - external'!G26,\"...\")","v":1.2573177396931847},{"$f":"IF(ISNUMBER('Baseline - external'!H26),'Baseline - external'!H26,\"...\")","v":1.2297110900983157},{"$f":"IF(ISNUMBER('Baseline - external'!I26),'Baseline - external'!I26,\"...\")","v":1.060011546047819},{"$f":"IF(ISNUMBER('Baseline - external'!J26),'Baseline - external'!J26,\"...\")","v":1.1398914013139749},null,{"$f":"IF(ISNUMBER('Baseline - external'!K26),'Baseline - external'!K26,\"...\")","v":0.81106687795695021},{"$f":"IF(ISNUMBER('Baseline - external'!L26),'Baseline - external'!L26,\"...\")","v":0.95147497114364132},{"$f":"IF(ISNUMBER('Baseline - external'!M26),'Baseline - external'!M26,\"...\")","v":1.1595248858494611},null,{"$f":"IF(ISNUMBER('Baseline - external'!N26),'Baseline - external'!N26,\"...\")","v":1.0627944801551832},{"$f":"IF(ISNUMBER('Baseline - external'!O26),'Baseline - external'!O26,\"...\")","v":1.0827516398875765},{"$f":"IF(ISNUMBER('Baseline - external'!P26),'Baseline - external'!P26,\"...\")","v":1.0738823563088986},{"$f":"IF(ISNUMBER('Baseline - external'!Q26),'Baseline - external'!Q26,\"...\")","v":1.0671910737982639},{"$f":"IF(ISNUMBER('Baseline - external'!R26),'Baseline - external'!R26,\"...\")","v":1.0714974304118143},{"$f":"IF(ISNUMBER('Baseline - external'!S26),'Baseline - external'!S26,\"...\")","v":1.0773871379515716},null,{"$f":"IF(ISNUMBER('Baseline - external'!T26),'Baseline - external'!T26,\"...\")","v":1.0773211801070959},{"$f":"IF(ISNUMBER('Baseline - external'!U26),'Baseline - external'!U26,\"...\")","v":1.072601799267223},{"$f":"IF(ISNUMBER('Baseline - external'!V26),'Baseline - external'!V26,\"...\")","v":1.0701328291727037},{"$f":"IF(ISNUMBER('Baseline - external'!W26),'Baseline - external'!W26,\"...\")","v":1.0698070321118291},{"$f":"IF(ISNUMBER('Baseline - external'!X26),'Baseline - external'!X26,\"...\")","v":1.068966376657577},{"$f":"IF(ISNUMBER('Baseline - external'!Y26),'Baseline - external'!Y26,\"...\")","v":1.0688216982389254},{"$f":"IF(ISNUMBER('Baseline - external'!Z26),'Baseline - external'!Z26,\"...\")","v":1.069227681595823},{"$f":"IF(ISNUMBER('Baseline - external'!AA26),'Baseline - external'!AA26,\"...\")","v":1.0692870425012537},{"$f":"IF(ISNUMBER('Baseline - external'!AB26),'Baseline - external'!AB26,\"...\")","v":1.0698330429822636},{"$f":"IF(ISNUMBER('Baseline - external'!AC26),'Baseline - external'!AC26,\"...\")","v":1.069771921735778},{"$f":"IF(ISNUMBER('Baseline - external'!AD26),'Baseline - external'!AD26,\"...\")","v":1.0696217074943581},{"$f":"IF(ISNUMBER('Baseline - external'!AE26),'Baseline - external'!AE26,\"...\")","v":1.0700556410912188},{"$f":"IF(ISNUMBER('Baseline - external'!AF26),'Baseline - external'!AF26,\"...\")","v":1.0699616881433722},{"$f":"IF(ISNUMBER('Baseline - external'!AG26),'Baseline - external'!AG26,\"...\")","v":1.0672183289353294},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH26),'Baseline - external'!AH26,\"...\")","v":1.0690650734601852}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C917,IF(START!L10=\"French\",translation!D917,IF(START!L10=\"Portuguese\",translation!E917,translation!F917)))","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER('Baseline - external'!C27),'Baseline - external'!C27,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D27),'Baseline - external'!D27,\"...\")","v":0.80790750071702322},{"$f":"IF(ISNUMBER('Baseline - external'!E27),'Baseline - external'!E27,\"...\")","v":1.0900266045446876},{"$f":"IF(ISNUMBER('Baseline - external'!F27),'Baseline - external'!F27,\"...\")","v":1.1031472275946468},{"$f":"IF(ISNUMBER('Baseline - external'!G27),'Baseline - external'!G27,\"...\")","v":0.82260784474654403},{"$f":"IF(ISNUMBER('Baseline - external'!H27),'Baseline - external'!H27,\"...\")","v":1.1459230950982455},{"$f":"IF(ISNUMBER('Baseline - external'!I27),'Baseline - external'!I27,\"...\")","v":1.1951982622981132},{"$f":"IF(ISNUMBER('Baseline - external'!J27),'Baseline - external'!J27,\"...\")","v":1.602297080767348},null,{"$f":"IF(ISNUMBER('Baseline - external'!K27),'Baseline - external'!K27,\"...\")","v":2.3556338084443613},{"$f":"IF(ISNUMBER('Baseline - external'!L27),'Baseline - external'!L27,\"...\")","v":2.2153778068670427},{"$f":"IF(ISNUMBER('Baseline - external'!M27),'Baseline - external'!M27,\"...\")","v":2.2970322162435184},null,{"$f":"IF(ISNUMBER('Baseline - external'!N27),'Baseline - external'!N27,\"...\")","v":2.4240627080227726},{"$f":"IF(ISNUMBER('Baseline - external'!O27),'Baseline - external'!O27,\"...\")","v":3.1799086545547923},{"$f":"IF(ISNUMBER('Baseline - external'!P27),'Baseline - external'!P27,\"...\")","v":3.2657219119355063},{"$f":"IF(ISNUMBER('Baseline - external'!Q27),'Baseline - external'!Q27,\"...\")","v":3.1880063717594944},{"$f":"IF(ISNUMBER('Baseline - external'!R27),'Baseline - external'!R27,\"...\")","v":2.9130097234908447},{"$f":"IF(ISNUMBER('Baseline - external'!S27),'Baseline - external'!S27,\"...\")","v":2.6265189588328348},null,{"$f":"IF(ISNUMBER('Baseline - external'!T27),'Baseline - external'!T27,\"...\")","v":3.5500492551910683},{"$f":"IF(ISNUMBER('Baseline - external'!U27),'Baseline - external'!U27,\"...\")","v":2.5421574514728036},{"$f":"IF(ISNUMBER('Baseline - external'!V27),'Baseline - external'!V27,\"...\")","v":2.2601037720190016},{"$f":"IF(ISNUMBER('Baseline - external'!W27),'Baseline - external'!W27,\"...\")","v":2.1663594213358182},{"$f":"IF(ISNUMBER('Baseline - external'!X27),'Baseline - external'!X27,\"...\")","v":1.8073272691219056},{"$f":"IF(ISNUMBER('Baseline - external'!Y27),'Baseline - external'!Y27,\"...\")","v":2.1524165757974316},{"$f":"IF(ISNUMBER('Baseline - external'!Z27),'Baseline - external'!Z27,\"...\")","v":2.1777032401472636},{"$f":"IF(ISNUMBER('Baseline - external'!AA27),'Baseline - external'!AA27,\"...\")","v":2.1822003026342545},{"$f":"IF(ISNUMBER('Baseline - external'!AB27),'Baseline - external'!AB27,\"...\")","v":1.9040316223817599},{"$f":"IF(ISNUMBER('Baseline - external'!AC27),'Baseline - external'!AC27,\"...\")","v":1.9032062350069101},{"$f":"IF(ISNUMBER('Baseline - external'!AD27),'Baseline - external'!AD27,\"...\")","v":1.9157302496021145},{"$f":"IF(ISNUMBER('Baseline - external'!AE27),'Baseline - external'!AE27,\"...\")","v":1.8982088950474461},{"$f":"IF(ISNUMBER('Baseline - external'!AF27),'Baseline - external'!AF27,\"...\")","v":1.8934584706251572},{"$f":"IF(ISNUMBER('Baseline - external'!AG27),'Baseline - external'!AG27,\"...\")","v":1.8737466714082882},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH27),'Baseline - external'!AH27,\"...\")","v":1.8627604837767748}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C918,IF(START!L10=\"French\",translation!D918,IF(START!L10=\"Portuguese\",translation!E918,translation!F918)))","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER('Baseline - external'!C28),'Baseline - external'!C28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D28),'Baseline - external'!D28,\"...\")","v":-0.74374291892863831},{"$f":"IF(ISNUMBER('Baseline - external'!E28),'Baseline - external'!E28,\"...\")","v":-2.180351083959176},{"$f":"IF(ISNUMBER('Baseline - external'!F28),'Baseline - external'!F28,\"...\")","v":-1.420822119785198},{"$f":"IF(ISNUMBER('Baseline - external'!G28),'Baseline - external'!G28,\"...\")","v":-1.8267406940928652},{"$f":"IF(ISNUMBER('Baseline - external'!H28),'Baseline - external'!H28,\"...\")","v":-3.433031573362761},{"$f":"IF(ISNUMBER('Baseline - external'!I28),'Baseline - external'!I28,\"...\")","v":-2.5843314025830706},{"$f":"IF(ISNUMBER('Baseline - external'!J28),'Baseline - external'!J28,\"...\")","v":-2.1332292069849204},null,{"$f":"IF(ISNUMBER('Baseline - external'!K28),'Baseline - external'!K28,\"...\")","v":-1.9270975495188669},{"$f":"IF(ISNUMBER('Baseline - external'!L28),'Baseline - external'!L28,\"...\")","v":-1.9850045124179978},{"$f":"IF(ISNUMBER('Baseline - external'!M28),'Baseline - external'!M28,\"...\")","v":-1.5905826468618822},null,{"$f":"IF(ISNUMBER('Baseline - external'!N28),'Baseline - external'!N28,\"...\")","v":-2.9532706627794774},{"$f":"IF(ISNUMBER('Baseline - external'!O28),'Baseline - external'!O28,\"...\")","v":-4.4969054756122881},{"$f":"IF(ISNUMBER('Baseline - external'!P28),'Baseline - external'!P28,\"...\")","v":-2.9407902640187995},{"$f":"IF(ISNUMBER('Baseline - external'!Q28),'Baseline - external'!Q28,\"...\")","v":-2.4374344644271053},{"$f":"IF(ISNUMBER('Baseline - external'!R28),'Baseline - external'!R28,\"...\")","v":-2.4087016904300707},{"$f":"IF(ISNUMBER('Baseline - external'!S28),'Baseline - external'!S28,\"...\")","v":-2.3519746452104622},null,{"$f":"IF(ISNUMBER('Baseline - external'!T28),'Baseline - external'!T28,\"...\")","v":-2.267684513746592},{"$f":"IF(ISNUMBER('Baseline - external'!U28),'Baseline - external'!U28,\"...\")","v":-1.9242415043569963},{"$f":"IF(ISNUMBER('Baseline - external'!V28),'Baseline - external'!V28,\"...\")","v":-1.6963979317097171},{"$f":"IF(ISNUMBER('Baseline - external'!W28),'Baseline - external'!W28,\"...\")","v":-1.6738698039144193},{"$f":"IF(ISNUMBER('Baseline - external'!X28),'Baseline - external'!X28,\"...\")","v":-1.6398920363178957},{"$f":"IF(ISNUMBER('Baseline - external'!Y28),'Baseline - external'!Y28,\"...\")","v":-1.6506302361777914},{"$f":"IF(ISNUMBER('Baseline - external'!Z28),'Baseline - external'!Z28,\"...\")","v":-1.6701699061631365},{"$f":"IF(ISNUMBER('Baseline - external'!AA28),'Baseline - external'!AA28,\"...\")","v":-1.663542999427617},{"$f":"IF(ISNUMBER('Baseline - external'!AB28),'Baseline - external'!AB28,\"...\")","v":-1.6807509476934905},{"$f":"IF(ISNUMBER('Baseline - external'!AC28),'Baseline - external'!AC28,\"...\")","v":-1.6548347461675439},{"$f":"IF(ISNUMBER('Baseline - external'!AD28),'Baseline - external'!AD28,\"...\")","v":-1.6292475764868561},{"$f":"IF(ISNUMBER('Baseline - external'!AE28),'Baseline - external'!AE28,\"...\")","v":-1.6160629173139127},{"$f":"IF(ISNUMBER('Baseline - external'!AF28),'Baseline - external'!AF28,\"...\")","v":-1.5767951741405197},{"$f":"IF(ISNUMBER('Baseline - external'!AG28),'Baseline - external'!AG28,\"...\")","v":-1.3903746587761014},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH28),'Baseline - external'!AH28,\"...\")","v":-1.4489916200915964}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C919,IF(START!L10=\"French\",translation!D919,IF(START!L10=\"Portuguese\",translation!E919,translation!F919)))","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER('Baseline - external'!C29),'Baseline - external'!C29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D29),'Baseline - external'!D29,\"...\")","v":-2.9155825568525731},{"$f":"IF(ISNUMBER('Baseline - external'!E29),'Baseline - external'!E29,\"...\")","v":-1.6389270819711721},{"$f":"IF(ISNUMBER('Baseline - external'!F29),'Baseline - external'!F29,\"...\")","v":4.0186603884430809},{"$f":"IF(ISNUMBER('Baseline - external'!G29),'Baseline - external'!G29,\"...\")","v":-4.1241519329864476},{"$f":"IF(ISNUMBER('Baseline - external'!H29),'Baseline - external'!H29,\"...\")","v":-2.3362693642585231},{"$f":"IF(ISNUMBER('Baseline - external'!I29),'Baseline - external'!I29,\"...\")","v":0.32494026788162478},{"$f":"IF(ISNUMBER('Baseline - external'!J29),'Baseline - external'!J29,\"...\")","v":-2.4369522997661126},null,{"$f":"IF(ISNUMBER('Baseline - external'!K29),'Baseline - external'!K29,\"...\")","v":8.4174621504435727},{"$f":"IF(ISNUMBER('Baseline - external'!L29),'Baseline - external'!L29,\"...\")","v":3.2837863232668099},{"$f":"IF(ISNUMBER('Baseline - external'!M29),'Baseline - external'!M29,\"...\")","v":-5.948990941753034},null,"…","…","…","…","…","…",null,"…","…","…","…","…","…","…","…","…","…","…","…","…","…",null,"…"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C920,IF(START!L10=\"French\",translation!D920,IF(START!L10=\"Portuguese\",translation!E920,translation!F920)))&\" 3/ \"","v":"Residual 3/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C30),'Baseline - external'!C30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D30),'Baseline - external'!D30,\"...\")","v":4.3037411642316918},{"$f":"IF(ISNUMBER('Baseline - external'!E30),'Baseline - external'!E30,\"...\")","v":-2.8872516373777959},{"$f":"IF(ISNUMBER('Baseline - external'!F30),'Baseline - external'!F30,\"...\")","v":9.5787262855682531},{"$f":"IF(ISNUMBER('Baseline - external'!G30),'Baseline - external'!G30,\"...\")","v":9.0151375005123207},{"$f":"IF(ISNUMBER('Baseline - external'!H30),'Baseline - external'!H30,\"...\")","v":0.6294282126820514},{"$f":"IF(ISNUMBER('Baseline - external'!I30),'Baseline - external'!I30,\"...\")","v":1.7344686940595122},{"$f":"IF(ISNUMBER('Baseline - external'!J30),'Baseline - external'!J30,\"...\")","v":5.5765884792341787},null,{"$f":"IF(ISNUMBER('Baseline - external'!K30),'Baseline - external'!K30,\"...\")","v":2.7199351010831387},{"$f":"IF(ISNUMBER('Baseline - external'!L30),'Baseline - external'!L30,\"...\")","v":3.0303665830203785},{"$f":"IF(ISNUMBER('Baseline - external'!M30),'Baseline - external'!M30,\"...\")","v":9.1144324084349435},null,{"$f":"IF(ISNUMBER('Baseline - external'!N30),'Baseline - external'!N30,\"...\")+'Baseline - external'!N29","v":5.3504470553304992},{"$f":"IF(ISNUMBER('Baseline - external'!O30),'Baseline - external'!O30,\"...\")+'Baseline - external'!O29","v":3.2378195082188324},{"$f":"IF(ISNUMBER('Baseline - external'!P30),'Baseline - external'!P30,\"...\")+'Baseline - external'!P29","v":0.7142641554837883},{"$f":"IF(ISNUMBER('Baseline - external'!Q30),'Baseline - external'!Q30,\"...\")+'Baseline - external'!Q29","v":0.7868981475247081},{"$f":"IF(ISNUMBER('Baseline - external'!R30),'Baseline - external'!R30,\"...\")+'Baseline - external'!R29","v":-3.0890913252521912E-2},{"$f":"IF(ISNUMBER('Baseline - external'!S30),'Baseline - external'!S30,\"...\")+'Baseline - external'!S29","v":0.55619143849846031},null,{"$f":"IF(ISNUMBER('Baseline - external'!T30),'Baseline - external'!T30,\"...\")+'Baseline - external'!T29","v":4.221107293051829E-2},{"$f":"IF(ISNUMBER('Baseline - external'!U30),'Baseline - external'!U30,\"...\")+'Baseline - external'!U29","v":-1.6748188664260524},{"$f":"IF(ISNUMBER('Baseline - external'!V30),'Baseline - external'!V30,\"...\")+'Baseline - external'!V29","v":-0.81726635390462965},{"$f":"IF(ISNUMBER('Baseline - external'!W30),'Baseline - external'!W30,\"...\")+'Baseline - external'!W29","v":-0.62634125291870957},{"$f":"IF(ISNUMBER('Baseline - external'!X30),'Baseline - external'!X30,\"...\")+'Baseline - external'!X29","v":-0.73104809277074057},{"$f":"IF(ISNUMBER('Baseline - external'!Y30),'Baseline - external'!Y30,\"...\")+'Baseline - external'!Y29","v":-3.0402019596300622E-3},{"$f":"IF(ISNUMBER('Baseline - external'!Z30),'Baseline - external'!Z30,\"...\")+'Baseline - external'!Z29","v":-9.5716618354080296E-4},{"$f":"IF(ISNUMBER('Baseline - external'!AA30),'Baseline - external'!AA30,\"...\")+'Baseline - external'!AA29","v":1.2200441936099704E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AB30),'Baseline - external'!AB30,\"...\")+'Baseline - external'!AB29","v":3.3188203652336767E-3},{"$f":"IF(ISNUMBER('Baseline - external'!AC30),'Baseline - external'!AC30,\"...\")+'Baseline - external'!AC29","v":4.0887012093078212E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AD30),'Baseline - external'!AD30,\"...\")+'Baseline - external'!AD29","v":-0.6367998214351418},{"$f":"IF(ISNUMBER('Baseline - external'!AE30),'Baseline - external'!AE30,\"...\")+'Baseline - external'!AE29","v":-0.62735473716727186},{"$f":"IF(ISNUMBER('Baseline - external'!AF30),'Baseline - external'!AF30,\"...\")+'Baseline - external'!AF29","v":-0.85127835131158847},{"$f":"IF(ISNUMBER('Baseline - external'!AG30),'Baseline - external'!AG30,\"...\")+'Baseline - external'!AG29","v":-0.84240515671675742},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH30),'Baseline - external'!AH30,\"...\")+'Baseline - external'!AH29","v":-0.86152024261105198},null,{"$f":"AVERAGE(D26:J26, L26:N26)","v":4.2815572791448675},{"$f":"AVERAGE(P26:U26, W26:AA26)","v":0.61886053624674109}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C921,IF(START!L10=\"French\",translation!D921,IF(START!L10=\"Portuguese\",translation!E921,translation!F921)))","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER('Baseline - external'!C31),'Baseline - external'!C31,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D31),'Baseline - external'!D31,\"...\")","v":-2.3197304365034777},{"$f":"IF(ISNUMBER('Baseline - external'!E31),'Baseline - external'!E31,\"...\")","v":-0.23413379620056685},{"$f":"IF(ISNUMBER('Baseline - external'!F31),'Baseline - external'!F31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!G31),'Baseline - external'!G31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!H31),'Baseline - external'!H31,\"...\")","v":4.6606868486122319E-2},{"$f":"IF(ISNUMBER('Baseline - external'!I31),'Baseline - external'!I31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!J31),'Baseline - external'!J31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K31),'Baseline - external'!K31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L31),'Baseline - external'!L31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M31),'Baseline - external'!M31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N31),'Baseline - external'!N31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!O31),'Baseline - external'!O31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!P31),'Baseline - external'!P31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Q31),'Baseline - external'!Q31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!R31),'Baseline - external'!R31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!S31),'Baseline - external'!S31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!T31),'Baseline - external'!T31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U31),'Baseline - external'!U31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V31),'Baseline - external'!V31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W31),'Baseline - external'!W31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X31),'Baseline - external'!X31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y31),'Baseline - external'!Y31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z31),'Baseline - external'!Z31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA31),'Baseline - external'!AA31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB31),'Baseline - external'!AB31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC31),'Baseline - external'!AC31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD31),'Baseline - external'!AD31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE31),'Baseline - external'!AE31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF31),'Baseline - external'!AF31,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG31),'Baseline - external'!AG31,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH31),'Baseline - external'!AH31,\"...\")","v":0}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C925,IF(START!L10=\"French\",translation!D925,IF(START!L10=\"Portuguese\",translation!E925,translation!F925)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C926,IF(START!L10=\"French\",translation!D926,IF(START!L10=\"Portuguese\",translation!E926,translation!F926)))","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C35),'Baseline - external'!C35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D35),'Baseline - external'!D35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E35),'Baseline - external'!E35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F35),'Baseline - external'!F35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G35),'Baseline - external'!G35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H35),'Baseline - external'!H35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I35),'Baseline - external'!I35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J35),'Baseline - external'!J35,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K35),'Baseline - external'!K35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L35),'Baseline - external'!L35,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M35),'Baseline - external'!M35,\"...\")","v":42.923969486016617},null,{"$f":"IF(ISNUMBER('Baseline - external'!N35),'Baseline - external'!N35,\"...\")","v":45.522721627964714},{"$f":"IF(ISNUMBER('Baseline - external'!O35),'Baseline - external'!O35,\"...\")","v":44.19820594932753},{"$f":"IF(ISNUMBER('Baseline - external'!P35),'Baseline - external'!P35,\"...\")","v":42.250982279437963},{"$f":"IF(ISNUMBER('Baseline - external'!Q35),'Baseline - external'!Q35,\"...\")","v":41.093350213517134},{"$f":"IF(ISNUMBER('Baseline - external'!R35),'Baseline - external'!R35,\"...\")","v":39.361066974348105},{"$f":"IF(ISNUMBER('Baseline - external'!S35),'Baseline - external'!S35,\"...\")","v":38.302959534288902},null,{"$f":"IF(ISNUMBER('Baseline - external'!T35),'Baseline - external'!T35,\"...\")","v":35.932428523208266},{"$f":"IF(ISNUMBER('Baseline - external'!U35),'Baseline - external'!U35,\"...\")","v":33.355971173076917},{"$f":"IF(ISNUMBER('Baseline - external'!V35),'Baseline - external'!V35,\"...\")","v":32.162706656291107},{"$f":"IF(ISNUMBER('Baseline - external'!W35),'Baseline - external'!W35,\"...\")","v":31.483178401399702},{"$f":"IF(ISNUMBER('Baseline - external'!X35),'Baseline - external'!X35,\"...\")","v":31.151629348637595},{"$f":"IF(ISNUMBER('Baseline - external'!Y35),'Baseline - external'!Y35,\"...\")","v":31.067129219604734},{"$f":"IF(ISNUMBER('Baseline - external'!Z35),'Baseline - external'!Z35,\"...\")","v":30.839076673534009},{"$f":"IF(ISNUMBER('Baseline - external'!AA35),'Baseline - external'!AA35,\"...\")","v":30.514720431447838},{"$f":"IF(ISNUMBER('Baseline - external'!AB35),'Baseline - external'!AB35,\"...\")","v":30.261113347825859},{"$f":"IF(ISNUMBER('Baseline - external'!AC35),'Baseline - external'!AC35,\"...\")","v":30.132436663967336},{"$f":"IF(ISNUMBER('Baseline - external'!AD35),'Baseline - external'!AD35,\"...\")","v":29.589096456207898},{"$f":"IF(ISNUMBER('Baseline - external'!AE35),'Baseline - external'!AE35,\"...\")","v":29.138268752763636},{"$f":"IF(ISNUMBER('Baseline - external'!AF35),'Baseline - external'!AF35,\"...\")","v":28.432568492892273},{"$f":"IF(ISNUMBER('Baseline - external'!AG35),'Baseline - external'!AG35,\"...\")","v":27.932369757795396},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH35),'Baseline - external'!AH35,\"...\")","v":27.441528348209587}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C927,IF(START!L10=\"French\",translation!D927,IF(START!L10=\"Portuguese\",translation!E927,translation!F927)))","v":"PV of PPG external debt-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C36),'Baseline - external'!C36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D36),'Baseline - external'!D36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E36),'Baseline - external'!E36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F36),'Baseline - external'!F36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G36),'Baseline - external'!G36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H36),'Baseline - external'!H36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I36),'Baseline - external'!I36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J36),'Baseline - external'!J36,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K36),'Baseline - external'!K36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L36),'Baseline - external'!L36,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M36),'Baseline - external'!M36,\"...\")","v":105.10651096132852},null,{"$f":"IF(ISNUMBER('Baseline - external'!N36),'Baseline - external'!N36,\"...\")","v":110.61517407343602},{"$f":"IF(ISNUMBER('Baseline - external'!O36),'Baseline - external'!O36,\"...\")","v":105.97900436147741},{"$f":"IF(ISNUMBER('Baseline - external'!P36),'Baseline - external'!P36,\"...\")","v":102.03022027083568},{"$f":"IF(ISNUMBER('Baseline - external'!Q36),'Baseline - external'!Q36,\"...\")","v":100.6211924959286},{"$f":"IF(ISNUMBER('Baseline - external'!R36),'Baseline - external'!R36,\"...\")","v":97.165382689904675},{"$f":"IF(ISNUMBER('Baseline - external'!S36),'Baseline - external'!S36,\"...\")","v":95.220290719746387},null,{"$f":"IF(ISNUMBER('Baseline - external'!T36),'Baseline - external'!T36,\"...\")","v":90.750902686968487},{"$f":"IF(ISNUMBER('Baseline - external'!U36),'Baseline - external'!U36,\"...\")","v":85.899127704568528},{"$f":"IF(ISNUMBER('Baseline - external'!V36),'Baseline - external'!V36,\"...\")","v":84.416804438397179},{"$f":"IF(ISNUMBER('Baseline - external'!W36),'Baseline - external'!W36,\"...\")","v":83.708938608806321},{"$f":"IF(ISNUMBER('Baseline - external'!X36),'Baseline - external'!X36,\"...\")","v":83.503237820490824},{"$f":"IF(ISNUMBER('Baseline - external'!Y36),'Baseline - external'!Y36,\"...\")","v":83.585041922796762},{"$f":"IF(ISNUMBER('Baseline - external'!Z36),'Baseline - external'!Z36,\"...\")","v":83.32106132173196},{"$f":"IF(ISNUMBER('Baseline - external'!AA36),'Baseline - external'!AA36,\"...\")","v":82.879400763488562},{"$f":"IF(ISNUMBER('Baseline - external'!AB36),'Baseline - external'!AB36,\"...\")","v":82.670025424372056},{"$f":"IF(ISNUMBER('Baseline - external'!AC36),'Baseline - external'!AC36,\"...\")","v":82.927959942015576},{"$f":"IF(ISNUMBER('Baseline - external'!AD36),'Baseline - external'!AD36,\"...\")","v":82.062883016955794},{"$f":"IF(ISNUMBER('Baseline - external'!AE36),'Baseline - external'!AE36,\"...\")","v":81.239862288334763},{"$f":"IF(ISNUMBER('Baseline - external'!AF36),'Baseline - external'!AF36,\"...\")","v":79.89041590503227},{"$f":"IF(ISNUMBER('Baseline - external'!AG36),'Baseline - external'!AG36,\"...\")","v":79.087655121218233},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH36),'Baseline - external'!AH36,\"...\")","v":78.160513954984211}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C928,IF(START!L10=\"French\",translation!D928,IF(START!L10=\"Portuguese\",translation!E928,translation!F928)))","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C37),'Baseline - external'!C37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D37),'Baseline - external'!D37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E37),'Baseline - external'!E37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F37),'Baseline - external'!F37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G37),'Baseline - external'!G37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H37),'Baseline - external'!H37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I37),'Baseline - external'!I37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J37),'Baseline - external'!J37,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K37),'Baseline - external'!K37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L37),'Baseline - external'!L37,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M37),'Baseline - external'!M37,\"...\")","v":259.04342764467685},null,{"$f":"IF(ISNUMBER('Baseline - external'!N37),'Baseline - external'!N37,\"...\")","v":251.28893817278905},{"$f":"IF(ISNUMBER('Baseline - external'!O37),'Baseline - external'!O37,\"...\")","v":243.11893825669856},{"$f":"IF(ISNUMBER('Baseline - external'!P37),'Baseline - external'!P37,\"...\")","v":226.66660844506197},{"$f":"IF(ISNUMBER('Baseline - external'!Q37),'Baseline - external'!Q37,\"...\")","v":218.54589895885036},{"$f":"IF(ISNUMBER('Baseline - external'!R37),'Baseline - external'!R37,\"...\")","v":210.49223223269027},{"$f":"IF(ISNUMBER('Baseline - external'!S37),'Baseline - external'!S37,\"...\")","v":205.83471250806221},null,{"$f":"IF(ISNUMBER('Baseline - external'!T37),'Baseline - external'!T37,\"...\")","v":195.23393868398063},{"$f":"IF(ISNUMBER('Baseline - external'!U37),'Baseline - external'!U37,\"...\")","v":183.33832859385467},{"$f":"IF(ISNUMBER('Baseline - external'!V37),'Baseline - external'!V37,\"...\")","v":178.56660264983918},{"$f":"IF(ISNUMBER('Baseline - external'!W37),'Baseline - external'!W37,\"...\")","v":176.20447557215567},{"$f":"IF(ISNUMBER('Baseline - external'!X37),'Baseline - external'!X37,\"...\")","v":175.43265678237179},{"$f":"IF(ISNUMBER('Baseline - external'!Y37),'Baseline - external'!Y37,\"...\")","v":175.66411229766382},{"$f":"IF(ISNUMBER('Baseline - external'!Z37),'Baseline - external'!Z37,\"...\")","v":175.06639780532504},{"$f":"IF(ISNUMBER('Baseline - external'!AA37),'Baseline - external'!AA37,\"...\")","v":173.85807911536878},{"$f":"IF(ISNUMBER('Baseline - external'!AB37),'Baseline - external'!AB37,\"...\")","v":172.95088805058049},{"$f":"IF(ISNUMBER('Baseline - external'!AC37),'Baseline - external'!AC37,\"...\")","v":172.51989254151172},{"$f":"IF(ISNUMBER('Baseline - external'!AD37),'Baseline - external'!AD37,\"...\")","v":169.86402925307425},{"$f":"IF(ISNUMBER('Baseline - external'!AE37),'Baseline - external'!AE37,\"...\")","v":167.64625360410372},{"$f":"IF(ISNUMBER('Baseline - external'!AF37),'Baseline - external'!AF37,\"...\")","v":163.9350116205851},{"$f":"IF(ISNUMBER('Baseline - external'!AG37),'Baseline - external'!AG37,\"...\")","v":161.61691269237483},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH37),'Baseline - external'!AH37,\"...\")","v":159.15306788274935}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C929,IF(START!L10=\"French\",translation!D929,IF(START!L10=\"Portuguese\",translation!E929,translation!F929)))","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C39),'Baseline - external'!C39,\"...\")","v":65.939572572716855},{"$f":"IF(ISNUMBER('Baseline - external'!D39),'Baseline - external'!D39,\"...\")","v":12.69067779329148},{"$f":"IF(ISNUMBER('Baseline - external'!E39),'Baseline - external'!E39,\"...\")","v":7.262692034340545},{"$f":"IF(ISNUMBER('Baseline - external'!F39),'Baseline - external'!F39,\"...\")","v":4.5552218444880239},{"$f":"IF(ISNUMBER('Baseline - external'!G39),'Baseline - external'!G39,\"...\")","v":3.8487863138818774},{"$f":"IF(ISNUMBER('Baseline - external'!H39),'Baseline - external'!H39,\"...\")","v":5.8298446167387024},{"$f":"IF(ISNUMBER('Baseline - external'!I39),'Baseline - external'!I39,\"...\")","v":5.8357832439442001},{"$f":"IF(ISNUMBER('Baseline - external'!J39),'Baseline - external'!J39,\"...\")","v":8.7904343093450876},null,{"$f":"IF(ISNUMBER('Baseline - external'!K39),'Baseline - external'!K39,\"...\")","v":10.584783561020616},{"$f":"IF(ISNUMBER('Baseline - external'!L39),'Baseline - external'!L39,\"...\")","v":12.344047315589879},{"$f":"IF(ISNUMBER('Baseline - external'!M39),'Baseline - external'!M39,\"...\")","v":14.730515033767459},null,{"$f":"IF(ISNUMBER('Baseline - external'!N39),'Baseline - external'!N39,\"...\")","v":17.168117428103436},{"$f":"IF(ISNUMBER('Baseline - external'!O39),'Baseline - external'!O39,\"...\")","v":16.535326200617888},{"$f":"IF(ISNUMBER('Baseline - external'!P39),'Baseline - external'!P39,\"...\")","v":15.209471749727065},{"$f":"IF(ISNUMBER('Baseline - external'!Q39),'Baseline - external'!Q39,\"...\")","v":16.313853128308885},{"$f":"IF(ISNUMBER('Baseline - external'!R39),'Baseline - external'!R39,\"...\")","v":18.595194482631445},{"$f":"IF(ISNUMBER('Baseline - external'!S39),'Baseline - external'!S39,\"...\")","v":15.921433721443369},null,{"$f":"IF(ISNUMBER('Baseline - external'!T39),'Baseline - external'!T39,\"...\")","v":19.875067416762647},{"$f":"IF(ISNUMBER('Baseline - external'!U39),'Baseline - external'!U39,\"...\")","v":19.800411341559972},{"$f":"IF(ISNUMBER('Baseline - external'!V39),'Baseline - external'!V39,\"...\")","v":16.972115976238534},{"$f":"IF(ISNUMBER('Baseline - external'!W39),'Baseline - external'!W39,\"...\")","v":15.43882637877617},{"$f":"IF(ISNUMBER('Baseline - external'!X39),'Baseline - external'!X39,\"...\")","v":13.649155314922353},{"$f":"IF(ISNUMBER('Baseline - external'!Y39),'Baseline - external'!Y39,\"...\")","v":14.676582492373807},{"$f":"IF(ISNUMBER('Baseline - external'!Z39),'Baseline - external'!Z39,\"...\")","v":14.206021279560229},{"$f":"IF(ISNUMBER('Baseline - external'!AA39),'Baseline - external'!AA39,\"...\")","v":14.123379527236349},{"$f":"IF(ISNUMBER('Baseline - external'!AB39),'Baseline - external'!AB39,\"...\")","v":13.420767875545867},{"$f":"IF(ISNUMBER('Baseline - external'!AC39),'Baseline - external'!AC39,\"...\")","v":13.689142449993373},{"$f":"IF(ISNUMBER('Baseline - external'!AD39),'Baseline - external'!AD39,\"...\")","v":14.490443136958062},{"$f":"IF(ISNUMBER('Baseline - external'!AE39),'Baseline - external'!AE39,\"...\")","v":14.429712909860848},{"$f":"IF(ISNUMBER('Baseline - external'!AF39),'Baseline - external'!AF39,\"...\")","v":14.763834767833103},{"$f":"IF(ISNUMBER('Baseline - external'!AG39),'Baseline - external'!AG39,\"...\")","v":13.940740998565872},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH39),'Baseline - external'!AH39,\"...\")","v":13.489555855414654}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C930,IF(START!L10=\"French\",translation!D930,IF(START!L10=\"Portuguese\",translation!E930,translation!F930)))","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C40),'Baseline - external'!C40,\"...\")","v":112.84441548935003},{"$f":"IF(ISNUMBER('Baseline - external'!D40),'Baseline - external'!D40,\"...\")","v":21.721649374329949},{"$f":"IF(ISNUMBER('Baseline - external'!E40),'Baseline - external'!E40,\"...\")","v":13.606371905161261},{"$f":"IF(ISNUMBER('Baseline - external'!F40),'Baseline - external'!F40,\"...\")","v":11.278370843117928},{"$f":"IF(ISNUMBER('Baseline - external'!G40),'Baseline - external'!G40,\"...\")","v":8.6087969950082321},{"$f":"IF(ISNUMBER('Baseline - external'!H40),'Baseline - external'!H40,\"...\")","v":11.282038076745993},{"$f":"IF(ISNUMBER('Baseline - external'!I40),'Baseline - external'!I40,\"...\")","v":13.627872475073691},{"$f":"IF(ISNUMBER('Baseline - external'!J40),'Baseline - external'!J40,\"...\")","v":18.436532120753739},null,{"$f":"IF(ISNUMBER('Baseline - external'!K40),'Baseline - external'!K40,\"...\")","v":23.534473010028442},{"$f":"IF(ISNUMBER('Baseline - external'!L40),'Baseline - external'!L40,\"...\")","v":31.328036387723156},{"$f":"IF(ISNUMBER('Baseline - external'!M40),'Baseline - external'!M40,\"...\")","v":36.304535945661009},null,{"$f":"IF(ISNUMBER('Baseline - external'!N40),'Baseline - external'!N40,\"...\")","v":39.00150259737196},{"$f":"IF(ISNUMBER('Baseline - external'!O40),'Baseline - external'!O40,\"...\")","v":37.932522331599195},{"$f":"IF(ISNUMBER('Baseline - external'!P40),'Baseline - external'!P40,\"...\")","v":33.78880657711413},{"$f":"IF(ISNUMBER('Baseline - external'!Q40),'Baseline - external'!Q40,\"...\")","v":35.43314891197678},{"$f":"IF(ISNUMBER('Baseline - external'!R40),'Baseline - external'!R40,\"...\")","v":40.283317855514113},{"$f":"IF(ISNUMBER('Baseline - external'!S40),'Baseline - external'!S40,\"...\")","v":34.416863338665003},null,{"$f":"IF(ISNUMBER('Baseline - external'!T40),'Baseline - external'!T40,\"...\")","v":42.757565803710897},{"$f":"IF(ISNUMBER('Baseline - external'!U40),'Baseline - external'!U40,\"...\")","v":42.260898542737344},{"$f":"IF(ISNUMBER('Baseline - external'!V40),'Baseline - external'!V40,\"...\")","v":35.901063891462286},{"$f":"IF(ISNUMBER('Baseline - external'!W40),'Baseline - external'!W40,\"...\")","v":32.498205696226911},{"$f":"IF(ISNUMBER('Baseline - external'!X40),'Baseline - external'!X40,\"...\")","v":28.675625547354187},{"$f":"IF(ISNUMBER('Baseline - external'!Y40),'Baseline - external'!Y40,\"...\")","v":30.844619752270788},{"$f":"IF(ISNUMBER('Baseline - external'!Z40),'Baseline - external'!Z40,\"...\")","v":29.848359263634826},{"$f":"IF(ISNUMBER('Baseline - external'!AA40),'Baseline - external'!AA40,\"...\")","v":29.626947258339243},{"$f":"IF(ISNUMBER('Baseline - external'!AB40),'Baseline - external'!AB40,\"...\")","v":28.077089736953976},{"$f":"IF(ISNUMBER('Baseline - external'!AC40),'Baseline - external'!AC40,\"...\")","v":28.478324875103674},{"$f":"IF(ISNUMBER('Baseline - external'!AD40),'Baseline - external'!AD40,\"...\")","v":29.994133357436144},{"$f":"IF(ISNUMBER('Baseline - external'!AE40),'Baseline - external'!AE40,\"...\")","v":29.777097619087151},{"$f":"IF(ISNUMBER('Baseline - external'!AF40),'Baseline - external'!AF40,\"...\")","v":30.295366431765736},{"$f":"IF(ISNUMBER('Baseline - external'!AG40),'Baseline - external'!AG40,\"...\")","v":28.488131521650882},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH40),'Baseline - external'!AH40,\"...\")","v":27.467887429724897}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C931,IF(START!L10=\"French\",translation!D931,IF(START!L10=\"Portuguese\",translation!E931,translation!F931)))","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"IF(ISNUMBER('Baseline - external'!C41),'Baseline - external'!C41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D41),'Baseline - external'!D41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E41),'Baseline - external'!E41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F41),'Baseline - external'!F41,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G41),'Baseline - external'!G41,\"...\")","v":-87.022112391115911},{"$f":"IF(ISNUMBER('Baseline - external'!H41),'Baseline - external'!H41,\"...\")","v":2647.1106981814933},{"$f":"IF(ISNUMBER('Baseline - external'!I41),'Baseline - external'!I41,\"...\")","v":2842.5281612871986},{"$f":"IF(ISNUMBER('Baseline - external'!J41),'Baseline - external'!J41,\"...\")","v":3378.6985959026169},null,{"$f":"IF(ISNUMBER('Baseline - external'!K41),'Baseline - external'!K41,\"...\")","v":1556.9076082666575},{"$f":"IF(ISNUMBER('Baseline - external'!L41),'Baseline - external'!L41,\"...\")","v":1488.5525636877728},{"$f":"IF(ISNUMBER('Baseline - external'!M41),'Baseline - external'!M41,\"...\")","v":1337.0348318612046},null,{"$f":"IF(ISNUMBER('Baseline - external'!N41),'Baseline - external'!N41,\"...\")","v":2360.267311580295},{"$f":"IF(ISNUMBER('Baseline - external'!O41),'Baseline - external'!O41,\"...\")","v":2091.5041414437114},{"$f":"IF(ISNUMBER('Baseline - external'!P41),'Baseline - external'!P41,\"...\")","v":2101.2626397858094},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),'Baseline - external'!Q41,\"...\")","v":2600.8646609673765},{"$f":"IF(ISNUMBER('Baseline - external'!R41),'Baseline - external'!R41,\"...\")","v":3504.1136294176836},{"$f":"IF(ISNUMBER('Baseline - external'!S41),'Baseline - external'!S41,\"...\")","v":3275.1628348236122},null,{"$f":"IF(ISNUMBER('Baseline - external'!T41),'Baseline - external'!T41,\"...\")","v":4043.0560585765602},{"$f":"IF(ISNUMBER('Baseline - external'!U41),'Baseline - external'!U41,\"...\")","v":5194.8462643542643},{"$f":"IF(ISNUMBER('Baseline - external'!V41),'Baseline - external'!V41,\"...\")","v":5082.8663586233506},{"$f":"IF(ISNUMBER('Baseline - external'!W41),'Baseline - external'!W41,\"...\")","v":5256.4374406164516},{"$f":"IF(ISNUMBER('Baseline - external'!X41),'Baseline - external'!X41,\"...\")","v":5404.4825002703074},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),'Baseline - external'!Y41,\"...\")","v":5741.4496260445894},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),'Baseline - external'!Z41,\"...\")","v":5770.9294295913696},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),'Baseline - external'!AA41,\"...\")","v":5952.034435128593},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),'Baseline - external'!AB41,\"...\")","v":6121.5773402939303},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),'Baseline - external'!AC41,\"...\")","v":6742.500085396965},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),'Baseline - external'!AD41,\"...\")","v":7856.2714016248838},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),'Baseline - external'!AE41,\"...\")","v":8470.1648657409569},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),'Baseline - external'!AF41,\"...\")","v":9090.1800242796271},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),'Baseline - external'!AG41,\"...\")","v":9229.0536238588065},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH41),'Baseline - external'!AH41,\"...\")","v":9719.2308932854885}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C934,IF(START!L10=\"French\",translation!D934,IF(START!L10=\"Portuguese\",translation!E934,translation!F934)))","v":"Key macroeconomic assumptions"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C936,IF(START!L10=\"French\",translation!D936,IF(START!L10=\"Portuguese\",translation!E936,translation!F936)))","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C52),'Baseline - external'!C52,\"...\")","v":6.2498785469726537},{"$f":"IF(ISNUMBER('Baseline - external'!D52),'Baseline - external'!D52,\"...\")","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Baseline - external'!E52),'Baseline - external'!E52,\"...\")","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Baseline - external'!F52),'Baseline - external'!F52,\"...\")","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Baseline - external'!G52),'Baseline - external'!G52,\"...\")","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Baseline - external'!H52),'Baseline - external'!H52,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Baseline - external'!I52),'Baseline - external'!I52,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Baseline - external'!J52),'Baseline - external'!J52,\"...\")","v":7.3125250849582768},null,{"$f":"IF(ISNUMBER('Baseline - external'!K52),'Baseline - external'!K52,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Baseline - external'!L52),'Baseline - external'!L52,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Baseline - external'!M52),'Baseline - external'!M52,\"...\")","v":3.4691533744156011},null,{"$f":"IF(ISNUMBER('Baseline - external'!N52),'Baseline - external'!N52,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Baseline - external'!O52),'Baseline - external'!O52,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Baseline - external'!P52),'Baseline - external'!P52,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Baseline - external'!Q52),'Baseline - external'!Q52,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Baseline - external'!R52),'Baseline - external'!R52,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Baseline - external'!S52),'Baseline - external'!S52,\"...\")","v":5.3637352876307887},null,{"$f":"IF(ISNUMBER('Baseline - external'!T52),'Baseline - external'!T52,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Baseline - external'!U52),'Baseline - external'!U52,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Baseline - external'!V52),'Baseline - external'!V52,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Baseline - external'!W52),'Baseline - external'!W52,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Baseline - external'!X52),'Baseline - external'!X52,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Baseline - external'!Y52),'Baseline - external'!Y52,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Baseline - external'!Z52),'Baseline - external'!Z52,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Baseline - external'!AA52),'Baseline - external'!AA52,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Baseline - external'!AB52),'Baseline - external'!AB52,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Baseline - external'!AC52),'Baseline - external'!AC52,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Baseline - external'!AD52),'Baseline - external'!AD52,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Baseline - external'!AE52),'Baseline - external'!AE52,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Baseline - external'!AF52),'Baseline - external'!AF52,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Baseline - external'!AG52),'Baseline - external'!AG52,\"...\")","v":4.3051696191019673},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH52),'Baseline - external'!AH52,\"...\")","v":4.5926757727239087},null,{"$f":"AVERAGE(D38:J38, L38:N38)","v":6.8185317053842898},{"$f":"AVERAGE(P38:U38, W38:AA38)","v":5.4337020827312861}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C937,IF(START!L10=\"French\",translation!D937,IF(START!L10=\"Portuguese\",translation!E937,translation!F937)))","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C53),'Baseline - external'!C53,\"...\")","v":9.9645526328196112},{"$f":"IF(ISNUMBER('Baseline - external'!D53),'Baseline - external'!D53,\"...\")","v":16.299611255235511},{"$f":"IF(ISNUMBER('Baseline - external'!E53),'Baseline - external'!E53,\"...\")","v":5.5700892890889309},{"$f":"IF(ISNUMBER('Baseline - external'!F53),'Baseline - external'!F53,\"...\")","v":-14.444937421633163},{"$f":"IF(ISNUMBER('Baseline - external'!G53),'Baseline - external'!G53,\"...\")","v":16.526514876962374},{"$f":"IF(ISNUMBER('Baseline - external'!H53),'Baseline - external'!H53,\"...\")","v":7.8248230018215237},{"$f":"IF(ISNUMBER('Baseline - external'!I53),'Baseline - external'!I53,\"...\")","v":-3.0117584791448215},{"$f":"IF(ISNUMBER('Baseline - external'!J53),'Baseline - external'!J53,\"...\")","v":6.221654966327006},null,{"$f":"IF(ISNUMBER('Baseline - external'!K53),'Baseline - external'!K53,\"...\")","v":-22.003401596727869},{"$f":"IF(ISNUMBER('Baseline - external'!L53),'Baseline - external'!L53,\"...\")","v":-8.3670310108357135},{"$f":"IF(ISNUMBER('Baseline - external'!M53),'Baseline - external'!M53,\"...\")","v":12.064789169925906},null,{"$f":"IF(ISNUMBER('Baseline - external'!N53),'Baseline - external'!N53,\"...\")","v":0.36712721194662734},{"$f":"IF(ISNUMBER('Baseline - external'!O53),'Baseline - external'!O53,\"...\")","v":-0.53665260927052705},{"$f":"IF(ISNUMBER('Baseline - external'!P53),'Baseline - external'!P53,\"...\")","v":1.3606119504804948},{"$f":"IF(ISNUMBER('Baseline - external'!Q53),'Baseline - external'!Q53,\"...\")","v":1.5295578182205949},{"$f":"IF(ISNUMBER('Baseline - external'!R53),'Baseline - external'!R53,\"...\")","v":1.8335895289394832},{"$f":"IF(ISNUMBER('Baseline - external'!S53),'Baseline - external'!S53,\"...\")","v":2.2540758459663079},null,{"$f":"IF(ISNUMBER('Baseline - external'!T53),'Baseline - external'!T53,\"...\")","v":2.2731664693657283},{"$f":"IF(ISNUMBER('Baseline - external'!U53),'Baseline - external'!U53,\"...\")","v":2.4604464574587981},{"$f":"IF(ISNUMBER('Baseline - external'!V53),'Baseline - external'!V53,\"...\")","v":2.5058314582405927},{"$f":"IF(ISNUMBER('Baseline - external'!W53),'Baseline - external'!W53,\"...\")","v":2.3901546407651963},{"$f":"IF(ISNUMBER('Baseline - external'!X53),'Baseline - external'!X53,\"...\")","v":2.3172501231080167},{"$f":"IF(ISNUMBER('Baseline - external'!Y53),'Baseline - external'!Y53,\"...\")","v":2.1924891827468596},{"$f":"IF(ISNUMBER('Baseline - external'!Z53),'Baseline - external'!Z53,\"...\")","v":2.1695124821667244},{"$f":"IF(ISNUMBER('Baseline - external'!AA53),'Baseline - external'!AA53,\"...\")","v":2.1688261534660969},{"$f":"IF(ISNUMBER('Baseline - external'!AB53),'Baseline - external'!AB53,\"...\")","v":2.1333092362985973},{"$f":"IF(ISNUMBER('Baseline - external'!AC53),'Baseline - external'!AC53,\"...\")","v":2.1336135278041235},{"$f":"IF(ISNUMBER('Baseline - external'!AD53),'Baseline - external'!AD53,\"...\")","v":2.143996816732896},{"$f":"IF(ISNUMBER('Baseline - external'!AE53),'Baseline - external'!AE53,\"...\")","v":2.1188014675131761},{"$f":"IF(ISNUMBER('Baseline - external'!AF53),'Baseline - external'!AF53,\"...\")","v":2.1324049777523557},{"$f":"IF(ISNUMBER('Baseline - external'!AG53),'Baseline - external'!AG53,\"...\")","v":2.3169161061297849},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH53),'Baseline - external'!AH53,\"...\")","v":2.2122309771694493},null,{"$f":"AVERAGE(D39:J39, L39:N39)","v":1.6680354051019683},{"$f":"AVERAGE(P39:U39, W39:AA39)","v":1.7050144450201195}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C938,IF(START!L10=\"French\",translation!D938,IF(START!L10=\"Portuguese\",translation!E938,translation!F938)))&\" 4/ \"","v":"Effective interest rate (percent) 4/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C54),'Baseline - external'!C54,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D54),'Baseline - external'!D54,\"...\")","v":4.7218300337069961},{"$f":"IF(ISNUMBER('Baseline - external'!E54),'Baseline - external'!E54,\"...\")","v":4.5742745278021859},{"$f":"IF(ISNUMBER('Baseline - external'!F54),'Baseline - external'!F54,\"...\")","v":3.7613310764000567},{"$f":"IF(ISNUMBER('Baseline - external'!G54),'Baseline - external'!G54,\"...\")","v":3.5573549617300677},{"$f":"IF(ISNUMBER('Baseline - external'!H54),'Baseline - external'!H54,\"...\")","v":4.6888363386611269},{"$f":"IF(ISNUMBER('Baseline - external'!I54),'Baseline - external'!I54,\"...\")","v":4.2977173134479756},{"$f":"IF(ISNUMBER('Baseline - external'!J54),'Baseline - external'!J54,\"...\")","v":5.4925357098532714},null,{"$f":"IF(ISNUMBER('Baseline - external'!K54),'Baseline - external'!K54,\"...\")","v":4.8741769211658053},{"$f":"IF(ISNUMBER('Baseline - external'!L54),'Baseline - external'!L54,\"...\")","v":4.2805696426448057},{"$f":"IF(ISNUMBER('Baseline - external'!M54),'Baseline - external'!M54,\"...\")","v":5.0099610226758076},null,{"$f":"IF(ISNUMBER('Baseline - external'!N54),'Baseline - external'!N54,\"...\")","v":4.835118212426007},{"$f":"IF(ISNUMBER('Baseline - external'!O54),'Baseline - external'!O54,\"...\")","v":6.2647430682519296},{"$f":"IF(ISNUMBER('Baseline - external'!P54),'Baseline - external'!P54,\"...\")","v":6.6037717616942269},{"$f":"IF(ISNUMBER('Baseline - external'!Q54),'Baseline - external'!Q54,\"...\")","v":6.6853385069567599},{"$f":"IF(ISNUMBER('Baseline - external'!R54),'Baseline - external'!R54,\"...\")","v":6.3134301188294621},{"$f":"IF(ISNUMBER('Baseline - external'!S54),'Baseline - external'!S54,\"...\")","v":5.9898402611658765},null,{"$f":"IF(ISNUMBER('Baseline - external'!T54),'Baseline - external'!T54,\"...\")","v":8.3560163544440584},{"$f":"IF(ISNUMBER('Baseline - external'!U54),'Baseline - external'!U54,\"...\")","v":6.1887614863945259},{"$f":"IF(ISNUMBER('Baseline - external'!V54),'Baseline - external'!V54,\"...\")","v":5.8584554485495852},{"$f":"IF(ISNUMBER('Baseline - external'!W54),'Baseline - external'!W54,\"...\")","v":5.8025010162839692},{"$f":"IF(ISNUMBER('Baseline - external'!X54),'Baseline - external'!X54,\"...\")","v":4.9326475293814962},{"$f":"IF(ISNUMBER('Baseline - external'!Y54),'Baseline - external'!Y54,\"...\")","v":5.9841272903287335},{"$f":"IF(ISNUMBER('Baseline - external'!Z54),'Baseline - external'!Z54,\"...\")","v":6.0660767061421241},{"$f":"IF(ISNUMBER('Baseline - external'!AA54),'Baseline - external'!AA54,\"...\")","v":6.1113619693380121},{"$f":"IF(ISNUMBER('Baseline - external'!AB54),'Baseline - external'!AB54,\"...\")","v":5.3795343475246762},{"$f":"IF(ISNUMBER('Baseline - external'!AC54),'Baseline - external'!AC54,\"...\")","v":5.4541726194864939},{"$f":"IF(ISNUMBER('Baseline - external'!AD54),'Baseline - external'!AD54,\"...\")","v":5.5464729515302302},{"$f":"IF(ISNUMBER('Baseline - external'!AE54),'Baseline - external'!AE54,\"...\")","v":5.6208406770468313},{"$f":"IF(ISNUMBER('Baseline - external'!AF54),'Baseline - external'!AF54,\"...\")","v":5.7185960864524388},{"$f":"IF(ISNUMBER('Baseline - external'!AG54),'Baseline - external'!AG54,\"...\")","v":5.8018874212950067},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH54),'Baseline - external'!AH54,\"...\")","v":5.9041438374145061},null,{"$f":"AVERAGE(D40:J40, L40:N40)","v":4.5258587548088105},6.1664203422161714]
[null,{"$f":"+IF(START!L10=\"English\",translation!C939,IF(START!L10=\"French\",translation!D939,IF(START!L10=\"Portuguese\",translation!E939,translation!F939)))","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C55),'Baseline - external'!C55,\"...\")","v":21.393885018060033},{"$f":"IF(ISNUMBER('Baseline - external'!D55),'Baseline - external'!D55,\"...\")","v":22.290760994091841},{"$f":"IF(ISNUMBER('Baseline - external'!E55),'Baseline - external'!E55,\"...\")","v":21.825104867847877},{"$f":"IF(ISNUMBER('Baseline - external'!F55),'Baseline - external'!F55,\"...\")","v":20.348506177805035},{"$f":"IF(ISNUMBER('Baseline - external'!G55),'Baseline - external'!G55,\"...\")","v":21.481869612651593},{"$f":"IF(ISNUMBER('Baseline - external'!H55),'Baseline - external'!H55,\"...\")","v":26.681290771789111},{"$f":"IF(ISNUMBER('Baseline - external'!I55),'Baseline - external'!I55,\"...\")","v":26.852727391694351},{"$f":"IF(ISNUMBER('Baseline - external'!J55),'Baseline - external'!J55,\"...\")","v":-1.842404474504955},null,{"$f":"IF(ISNUMBER('Baseline - external'!K55),'Baseline - external'!K55,\"...\")","v":-6.4279961577309974},{"$f":"IF(ISNUMBER('Baseline - external'!L55),'Baseline - external'!L55,\"...\")","v":8.1406629859724244},{"$f":"IF(ISNUMBER('Baseline - external'!M55),'Baseline - external'!M55,\"...\")","v":5.8785628912640941},null,{"$f":"IF(ISNUMBER('Baseline - external'!N55),'Baseline - external'!N55,\"...\")","v":7.1007579474762439},{"$f":"IF(ISNUMBER('Baseline - external'!O55),'Baseline - external'!O55,\"...\")","v":9.7236243017026158},{"$f":"IF(ISNUMBER('Baseline - external'!P55),'Baseline - external'!P55,\"...\")","v":6.6301172817115006},{"$f":"IF(ISNUMBER('Baseline - external'!Q55),'Baseline - external'!Q55,\"...\")","v":5.2485902806913787},{"$f":"IF(ISNUMBER('Baseline - external'!R55),'Baseline - external'!R55,\"...\")","v":6.2831314050222131},{"$f":"IF(ISNUMBER('Baseline - external'!S55),'Baseline - external'!S55,\"...\")","v":6.9841198505982804},null,{"$f":"IF(ISNUMBER('Baseline - external'!T55),'Baseline - external'!T55,\"...\")","v":6.0420186073755877},{"$f":"IF(ISNUMBER('Baseline - external'!U55),'Baseline - external'!U55,\"...\")","v":5.1932179104253517},{"$f":"IF(ISNUMBER('Baseline - external'!V55),'Baseline - external'!V55,\"...\")","v":4.9969135318971514},{"$f":"IF(ISNUMBER('Baseline - external'!W55),'Baseline - external'!W55,\"...\")","v":5.6059777229348962},{"$f":"IF(ISNUMBER('Baseline - external'!X55),'Baseline - external'!X55,\"...\")","v":6.0314648720199537},{"$f":"IF(ISNUMBER('Baseline - external'!Y55),'Baseline - external'!Y55,\"...\")","v":6.487926264686239},{"$f":"IF(ISNUMBER('Baseline - external'!Z55),'Baseline - external'!Z55,\"...\")","v":6.4741564740905755},{"$f":"IF(ISNUMBER('Baseline - external'!AA55),'Baseline - external'!AA55,\"...\")","v":6.3678849460146791},{"$f":"IF(ISNUMBER('Baseline - external'!AB55),'Baseline - external'!AB55,\"...\")","v":6.3628695203892693},{"$f":"IF(ISNUMBER('Baseline - external'!AC55),'Baseline - external'!AC55,\"...\")","v":6.1909813726941154},{"$f":"IF(ISNUMBER('Baseline - external'!AD55),'Baseline - external'!AD55,\"...\")","v":6.1406812153685486},{"$f":"IF(ISNUMBER('Baseline - external'!AE55),'Baseline - external'!AE55,\"...\")","v":6.4427273467828616},{"$f":"IF(ISNUMBER('Baseline - external'!AF55),'Baseline - external'!AF55,\"...\")","v":6.1683512843291322},{"$f":"IF(ISNUMBER('Baseline - external'!AG55),'Baseline - external'!AG55,\"...\")","v":5.9085315880574862},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH55),'Baseline - external'!AH55,\"...\")","v":6.2737357661612148},null,{"$f":"AVERAGE(D41:J41, L41:N41)","v":14.522908506088038},6.3490848828959257]
[null,{"$f":"+IF(START!L10=\"English\",translation!C940,IF(START!L10=\"French\",translation!D940,IF(START!L10=\"Portuguese\",translation!E940,translation!F940)))","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Baseline - external'!C56),'Baseline - external'!C56,\"...\")","v":25.166396928450908},{"$f":"IF(ISNUMBER('Baseline - external'!D56),'Baseline - external'!D56,\"...\")","v":21.458754041737784},{"$f":"IF(ISNUMBER('Baseline - external'!E56),'Baseline - external'!E56,\"...\")","v":24.857795086260424},{"$f":"IF(ISNUMBER('Baseline - external'!F56),'Baseline - external'!F56,\"...\")","v":-12.550685223329793},{"$f":"IF(ISNUMBER('Baseline - external'!G56),'Baseline - external'!G56,\"...\")","v":27.346141196953354},{"$f":"IF(ISNUMBER('Baseline - external'!H56),'Baseline - external'!H56,\"...\")","v":39.399401776237355},{"$f":"IF(ISNUMBER('Baseline - external'!I56),'Baseline - external'!I56,\"...\")","v":12.767835496546898},{"$f":"IF(ISNUMBER('Baseline - external'!J56),'Baseline - external'!J56,\"...\")","v":2.268159438413031},null,{"$f":"IF(ISNUMBER('Baseline - external'!K56),'Baseline - external'!K56,\"...\")","v":-14.450010547995317},{"$f":"IF(ISNUMBER('Baseline - external'!L56),'Baseline - external'!L56,\"...\")","v":7.9323335926479999},{"$f":"IF(ISNUMBER('Baseline - external'!M56),'Baseline - external'!M56,\"...\")","v":-1.1426708482850434},null,{"$f":"IF(ISNUMBER('Baseline - external'!N56),'Baseline - external'!N56,\"...\")","v":7.214944301703774},{"$f":"IF(ISNUMBER('Baseline - external'!O56),'Baseline - external'!O56,\"...\")","v":6.6239358593744413},{"$f":"IF(ISNUMBER('Baseline - external'!P56),'Baseline - external'!P56,\"...\")","v":5.2600529940521223},{"$f":"IF(ISNUMBER('Baseline - external'!Q56),'Baseline - external'!Q56,\"...\")","v":4.6012568096414963},{"$f":"IF(ISNUMBER('Baseline - external'!R56),'Baseline - external'!R56,\"...\")","v":5.7527375764304889},{"$f":"IF(ISNUMBER('Baseline - external'!S56),'Baseline - external'!S56,\"...\")","v":7.7418803555790339},null,{"$f":"IF(ISNUMBER('Baseline - external'!T56),'Baseline - external'!T56,\"...\")","v":6.1732366797236926},{"$f":"IF(ISNUMBER('Baseline - external'!U56),'Baseline - external'!U56,\"...\")","v":6.0719875900711706},{"$f":"IF(ISNUMBER('Baseline - external'!V56),'Baseline - external'!V56,\"...\")","v":5.8423900616111135},{"$f":"IF(ISNUMBER('Baseline - external'!W56),'Baseline - external'!W56,\"...\")","v":6.1030319289884227},{"$f":"IF(ISNUMBER('Baseline - external'!X56),'Baseline - external'!X56,\"...\")","v":6.0465025501198477},{"$f":"IF(ISNUMBER('Baseline - external'!Y56),'Baseline - external'!Y56,\"...\")","v":6.2088845983968577},{"$f":"IF(ISNUMBER('Baseline - external'!Z56),'Baseline - external'!Z56,\"...\")","v":6.035847926901905},{"$f":"IF(ISNUMBER('Baseline - external'!AA56),'Baseline - external'!AA56,\"...\")","v":6.0395236563524746},{"$f":"IF(ISNUMBER('Baseline - external'!AB56),'Baseline - external'!AB56,\"...\")","v":5.807708708589554},{"$f":"IF(ISNUMBER('Baseline - external'!AC56),'Baseline - external'!AC56,\"...\")","v":5.7805630795169538},{"$f":"IF(ISNUMBER('Baseline - external'!AD56),'Baseline - external'!AD56,\"...\")","v":5.9883752077017016},{"$f":"IF(ISNUMBER('Baseline - external'!AE56),'Baseline - external'!AE56,\"...\")","v":5.8585919699806199},{"$f":"IF(ISNUMBER('Baseline - external'!AF56),'Baseline - external'!AF56,\"...\")","v":5.8887807640483736},{"$f":"IF(ISNUMBER('Baseline - external'!AG56),'Baseline - external'!AG56,\"...\")","v":6.0557006239365885},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH56),'Baseline - external'!AH56,\"...\")","v":5.9922311892534719},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":10.788705400918669},6.1301778824814193]
[null,{"$f":"+IF(START!L10=\"English\",translation!C941,IF(START!L10=\"French\",translation!D941,IF(START!L10=\"Portuguese\",translation!E941,translation!F941)))","v":"Grant element of new public sector borrowing  (in percent)"},null,"...","...","...","...","...","...","...",null,"...","...","...",null,{"$f":"Ext_Debt_Data!F388","v":6.0626487881470839},{"$f":"Ext_Debt_Data!G388","v":8.9741056165583046},{"$f":"Ext_Debt_Data!H388","v":9.5686671925121711},{"$f":"Ext_Debt_Data!I388","v":7.6894824384979152},{"$f":"Ext_Debt_Data!J388","v":4.9984158010152537},{"$f":"Ext_Debt_Data!K388","v":2.7818104390802967},null,{"$f":"Ext_Debt_Data!L388","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M388","v":3.651995709258268},{"$f":"Ext_Debt_Data!N388","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O388","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P388","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q388","v":2.669608108796214},{"$f":"Ext_Debt_Data!R388","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S388","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T388","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U388","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V388","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W388","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X388","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y388","v":0.38686031123547593},null,{"$f":"Ext_Debt_Data!Z388","v":0},null,"...",5.0506896162686479]
[null,{"$f":"+IF(START!L10=\"English\",translation!C942,IF(START!L10=\"French\",translation!D942,IF(START!L10=\"Portuguese\",translation!E942,translation!F942)))","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Baseline - external'!C60),'Baseline - external'!C60,\"...\")","v":13.593880231480002},{"$f":"IF(ISNUMBER('Baseline - external'!D60),'Baseline - external'!D60,\"...\")","v":13.696372911364838},{"$f":"IF(ISNUMBER('Baseline - external'!E60),'Baseline - external'!E60,\"...\")","v":13.229450606026576},{"$f":"IF(ISNUMBER('Baseline - external'!F60),'Baseline - external'!F60,\"...\")","v":13.430713080369994},{"$f":"IF(ISNUMBER('Baseline - external'!G60),'Baseline - external'!G60,\"...\")","v":14.364273518200374},{"$f":"IF(ISNUMBER('Baseline - external'!H60),'Baseline - external'!H60,\"...\")","v":17.103348379368381},{"$f":"IF(ISNUMBER('Baseline - external'!I60),'Baseline - external'!I60,\"...\")","v":16.961803538581886},{"$f":"IF(ISNUMBER('Baseline - external'!J60),'Baseline - external'!J60,\"...\")","v":16.262693202575317},null,{"$f":"IF(ISNUMBER('Baseline - external'!K60),'Baseline - external'!K60,\"...\")","v":17.698160872294487},{"$f":"IF(ISNUMBER('Baseline - external'!L60),'Baseline - external'!L60,\"...\")","v":17.622466630679888},{"$f":"IF(ISNUMBER('Baseline - external'!M60),'Baseline - external'!M60,\"...\")","v":16.570182797648243},null,{"$f":"IF(ISNUMBER('Baseline - external'!N60),'Baseline - external'!N60,\"...\")","v":18.115688640724322},{"$f":"IF(ISNUMBER('Baseline - external'!O60),'Baseline - external'!O60,\"...\")","v":18.179663939902781},{"$f":"IF(ISNUMBER('Baseline - external'!P60),'Baseline - external'!P60,\"...\")","v":18.640144028836296},{"$f":"IF(ISNUMBER('Baseline - external'!Q60),'Baseline - external'!Q60,\"...\")","v":18.803075422272979},{"$f":"IF(ISNUMBER('Baseline - external'!R60),'Baseline - external'!R60,\"...\")","v":18.699534209336576},{"$f":"IF(ISNUMBER('Baseline - external'!S60),'Baseline - external'!S60,\"...\")","v":18.608600593929772},null,{"$f":"IF(ISNUMBER('Baseline - external'!T60),'Baseline - external'!T60,\"...\")","v":18.404806441656142},{"$f":"IF(ISNUMBER('Baseline - external'!U60),'Baseline - external'!U60,\"...\")","v":18.19367037373274},{"$f":"IF(ISNUMBER('Baseline - external'!V60),'Baseline - external'!V60,\"...\")","v":18.011602493978497},{"$f":"IF(ISNUMBER('Baseline - external'!W60),'Baseline - external'!W60,\"...\")","v":17.867411312437039},{"$f":"IF(ISNUMBER('Baseline - external'!X60),'Baseline - external'!X60,\"...\")","v":17.757029916774218},{"$f":"IF(ISNUMBER('Baseline - external'!Y60),'Baseline - external'!Y60,\"...\")","v":17.685529965825523},{"$f":"IF(ISNUMBER('Baseline - external'!Z60),'Baseline - external'!Z60,\"...\")","v":17.615645869304551},{"$f":"IF(ISNUMBER('Baseline - external'!AA60),'Baseline - external'!AA60,\"...\")","v":17.551511316997168},{"$f":"IF(ISNUMBER('Baseline - external'!AB60),'Baseline - external'!AB60,\"...\")","v":17.496940136540854},{"$f":"IF(ISNUMBER('Baseline - external'!AC60),'Baseline - external'!AC60,\"...\")","v":17.466065054913521},{"$f":"IF(ISNUMBER('Baseline - external'!AD60),'Baseline - external'!AD60,\"...\")","v":17.419283285765097},{"$f":"IF(ISNUMBER('Baseline - external'!AE60),'Baseline - external'!AE60,\"...\")","v":17.380805193281322},{"$f":"IF(ISNUMBER('Baseline - external'!AF60),'Baseline - external'!AF60,\"...\")","v":17.343804847921842},{"$f":"IF(ISNUMBER('Baseline - external'!AG60),'Baseline - external'!AG60,\"...\")","v":17.283073468283902},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH60),'Baseline - external'!AH60,\"...\")","v":17.242223925225371},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":15.693946553711001},18.298293397598311]
[null,{"$f":"+IF(START!L10=\"English\",translation!C943,IF(START!L10=\"French\",translation!D943,IF(START!L10=\"Portuguese\",translation!E943,translation!F943)))&\" 5/ \"","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C61),'Baseline - external'!C61,\"...\")","v":785.10080165013346},{"$f":"IF(ISNUMBER('Baseline - external'!D61),'Baseline - external'!D61,\"...\")","v":1008.3538162948149},{"$f":"IF(ISNUMBER('Baseline - external'!E61),'Baseline - external'!E61,\"...\")","v":853.41726879420355},{"$f":"IF(ISNUMBER('Baseline - external'!F61),'Baseline - external'!F61,\"...\")","v":828.66397305595854},{"$f":"IF(ISNUMBER('Baseline - external'!G61),'Baseline - external'!G61,\"...\")","v":876.52153765657488},{"$f":"IF(ISNUMBER('Baseline - external'!H61),'Baseline - external'!H61,\"...\")","v":916.45246499323628},{"$f":"IF(ISNUMBER('Baseline - external'!I61),'Baseline - external'!I61,\"...\")","v":690.36921128917663},{"$f":"IF(ISNUMBER('Baseline - external'!J61),'Baseline - external'!J61,\"...\")","v":223.96077889511525},null,{"$f":"IF(ISNUMBER('Baseline - external'!K61),'Baseline - external'!K61,\"...\")","v":278.51128580265384},{"$f":"IF(ISNUMBER('Baseline - external'!L61),'Baseline - external'!L61,\"...\")","v":724.27778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M61),'Baseline - external'!M61,\"...\")","v":291.6518523722898},null,{"$f":"IF(ISNUMBER('Baseline - external'!N61),'Baseline - external'!N61,\"...\")","v":710.89779030605473},{"$f":"IF(ISNUMBER('Baseline - external'!O61),'Baseline - external'!O61,\"...\")","v":472.57266577424548},{"$f":"IF(ISNUMBER('Baseline - external'!P61),'Baseline - external'!P61,\"...\")","v":378.36193744441675},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),'Baseline - external'!Q61,\"...\")","v":277.22520000000009},{"$f":"IF(ISNUMBER('Baseline - external'!R61),'Baseline - external'!R61,\"...\")","v":153.46416000000005},{"$f":"IF(ISNUMBER('Baseline - external'!S61),'Baseline - external'!S61,\"...\")","v":114.27132799999995},null,{"$f":"IF(ISNUMBER('Baseline - external'!T61),'Baseline - external'!T61,\"...\")","v":71.65706239999993},{"$f":"IF(ISNUMBER('Baseline - external'!U61),'Baseline - external'!U61,\"...\")","v":57.325649920000011},{"$f":"IF(ISNUMBER('Baseline - external'!V61),'Baseline - external'!V61,\"...\")","v":45.860519935999974},{"$f":"IF(ISNUMBER('Baseline - external'!W61),'Baseline - external'!W61,\"...\")","v":36.688415948799936},{"$f":"IF(ISNUMBER('Baseline - external'!X61),'Baseline - external'!X61,\"...\")","v":29.350732759040024},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),'Baseline - external'!Y61,\"...\")","v":23.480586207231948},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),'Baseline - external'!Z61,\"...\")","v":18.784468965785624},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),'Baseline - external'!AA61,\"...\")","v":15.027575172628518},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),'Baseline - external'!AB61,\"...\")","v":12.02206013810283},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),'Baseline - external'!AC61,\"...\")","v":9.6176481104822305},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),'Baseline - external'!AD61,\"...\")","v":7.6941184883857767},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),'Baseline - external'!AE61,\"...\")","v":6.1552947907086306},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),'Baseline - external'!AF61,\"...\")","v":4.9242358325668985},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),'Baseline - external'!AG61,\"...\")","v":3.9393886660535227},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH61),'Baseline - external'!AH61,\"...\")","v":3.1515109328428172}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C944,IF(START!L10=\"French\",translation!D944,IF(START!L10=\"Portuguese\",translation!E944,translation!F944)))","v":"of which: Grants"},{"$f":"IF(ISNUMBER('Baseline - external'!C62),'Baseline - external'!C62,\"...\")","v":692.39998565013343},{"$f":"IF(ISNUMBER('Baseline - external'!D62),'Baseline - external'!D62,\"...\")","v":916.57381629481495},{"$f":"IF(ISNUMBER('Baseline - external'!E62),'Baseline - external'!E62,\"...\")","v":775.8795288342036},{"$f":"IF(ISNUMBER('Baseline - external'!F62),'Baseline - external'!F62,\"...\")","v":769.96395808595855},{"$f":"IF(ISNUMBER('Baseline - external'!G62),'Baseline - external'!G62,\"...\")","v":754.86653765657491},{"$f":"IF(ISNUMBER('Baseline - external'!H62),'Baseline - external'!H62,\"...\")","v":800.52274861924127},{"$f":"IF(ISNUMBER('Baseline - external'!I62),'Baseline - external'!I62,\"...\")","v":646.1246097467714},{"$f":"IF(ISNUMBER('Baseline - external'!J62),'Baseline - external'!J62,\"...\")","v":223.96077889511525},null,{"$f":"IF(ISNUMBER('Baseline - external'!K62),'Baseline - external'!K62,\"...\")","v":278.51128580265384},{"$f":"IF(ISNUMBER('Baseline - external'!L62),'Baseline - external'!L62,\"...\")","v":724.27778639460871},{"$f":"IF(ISNUMBER('Baseline - external'!M62),'Baseline - external'!M62,\"...\")","v":291.6518523722898},null,{"$f":"IF(ISNUMBER('Baseline - external'!N62),'Baseline - external'!N62,\"...\")","v":335.47010767107696},{"$f":"IF(ISNUMBER('Baseline - external'!O62),'Baseline - external'!O62,\"...\")","v":222.30598408060453},{"$f":"IF(ISNUMBER('Baseline - external'!P62),'Baseline - external'!P62,\"...\")","v":174.94399999999999},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),'Baseline - external'!Q62,\"...\")","v":139.95520000000008},{"$f":"IF(ISNUMBER('Baseline - external'!R62),'Baseline - external'!R62,\"...\")","v":111.96416000000004},{"$f":"IF(ISNUMBER('Baseline - external'!S62),'Baseline - external'!S62,\"...\")","v":89.571327999999951},null,{"$f":"IF(ISNUMBER('Baseline - external'!T62),'Baseline - external'!T62,\"...\")","v":71.65706239999993},{"$f":"IF(ISNUMBER('Baseline - external'!U62),'Baseline - external'!U62,\"...\")","v":57.325649920000011},{"$f":"IF(ISNUMBER('Baseline - external'!V62),'Baseline - external'!V62,\"...\")","v":45.860519935999974},{"$f":"IF(ISNUMBER('Baseline - external'!W62),'Baseline - external'!W62,\"...\")","v":36.688415948799936},{"$f":"IF(ISNUMBER('Baseline - external'!X62),'Baseline - external'!X62,\"...\")","v":29.350732759040024},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),'Baseline - external'!Y62,\"...\")","v":23.480586207231948},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),'Baseline - external'!Z62,\"...\")","v":18.784468965785624},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),'Baseline - external'!AA62,\"...\")","v":15.027575172628518},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),'Baseline - external'!AB62,\"...\")","v":12.02206013810283},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),'Baseline - external'!AC62,\"...\")","v":9.6176481104822305},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),'Baseline - external'!AD62,\"...\")","v":7.6941184883857767},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),'Baseline - external'!AE62,\"...\")","v":6.1552947907086306},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),'Baseline - external'!AF62,\"...\")","v":4.9242358325668985},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),'Baseline - external'!AG62,\"...\")","v":3.9393886660535227},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH62),'Baseline - external'!AH62,\"...\")","v":3.1515109328428172}]
["Hide",{"$f":"+IF(START!L10=\"English\",translation!C945,IF(START!L10=\"French\",translation!D945,IF(START!L10=\"Portuguese\",translation!E945,translation!F945)))","v":"of which: Concessional loans"},{"$f":"IF(ISNUMBER('Baseline - external'!C63),'Baseline - external'!C63,\"...\")","v":92.700816000000003},{"$f":"IF(ISNUMBER('Baseline - external'!D63),'Baseline - external'!D63,\"...\")","v":91.78},{"$f":"IF(ISNUMBER('Baseline - external'!E63),'Baseline - external'!E63,\"...\")","v":77.537739959999996},{"$f":"IF(ISNUMBER('Baseline - external'!F63),'Baseline - external'!F63,\"...\")","v":58.700014969999998},{"$f":"IF(ISNUMBER('Baseline - external'!G63),'Baseline - external'!G63,\"...\")","v":121.655},{"$f":"IF(ISNUMBER('Baseline - external'!H63),'Baseline - external'!H63,\"...\")","v":115.92971637399501},{"$f":"IF(ISNUMBER('Baseline - external'!I63),'Baseline - external'!I63,\"...\")","v":44.244601542405206},{"$f":"IF(ISNUMBER('Baseline - external'!J63),'Baseline - external'!J63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!K63),'Baseline - external'!K63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!L63),'Baseline - external'!L63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!M63),'Baseline - external'!M63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!N63),'Baseline - external'!N63,\"...\")","v":375.42768263497783},{"$f":"IF(ISNUMBER('Baseline - external'!O63),'Baseline - external'!O63,\"...\")","v":250.26668169364098},{"$f":"IF(ISNUMBER('Baseline - external'!P63),'Baseline - external'!P63,\"...\")","v":203.41793744441679},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),'Baseline - external'!Q63,\"...\")","v":137.27000000000001},{"$f":"IF(ISNUMBER('Baseline - external'!R63),'Baseline - external'!R63,\"...\")","v":41.5},{"$f":"IF(ISNUMBER('Baseline - external'!S63),'Baseline - external'!S63,\"...\")","v":24.7},null,{"$f":"IF(ISNUMBER('Baseline - external'!T63),'Baseline - external'!T63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!U63),'Baseline - external'!U63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!V63),'Baseline - external'!V63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!W63),'Baseline - external'!W63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!X63),'Baseline - external'!X63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),'Baseline - external'!Y63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),'Baseline - external'!Z63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),'Baseline - external'!AA63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),'Baseline - external'!AB63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),'Baseline - external'!AC63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),'Baseline - external'!AD63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),'Baseline - external'!AE63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),'Baseline - external'!AF63,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),'Baseline - external'!AG63,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH63),'Baseline - external'!AH63,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C946,IF(START!L10=\"French\",translation!D946,IF(START!L10=\"Portuguese\",translation!E946,translation!F946)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of GDP) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C64),'Baseline - external'!C64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D64),'Baseline - external'!D64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E64),'Baseline - external'!E64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F64),'Baseline - external'!F64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G64),'Baseline - external'!G64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H64),'Baseline - external'!H64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I64),'Baseline - external'!I64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J64),'Baseline - external'!J64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K64),'Baseline - external'!K64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L64),'Baseline - external'!L64,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M64),'Baseline - external'!M64,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N64),'Baseline - external'!N64,\"...\")","v":1.3810678979291386},{"$f":"IF(ISNUMBER('Baseline - external'!O64),'Baseline - external'!O64,\"...\")","v":1.118061487040714},{"$f":"IF(ISNUMBER('Baseline - external'!P64),'Baseline - external'!P64,\"...\")","v":0.85919587647400997},{"$f":"IF(ISNUMBER('Baseline - external'!Q64),'Baseline - external'!Q64,\"...\")","v":0.71868145719625642},{"$f":"IF(ISNUMBER('Baseline - external'!R64),'Baseline - external'!R64,\"...\")","v":0.50173151622307266},{"$f":"IF(ISNUMBER('Baseline - external'!S64),'Baseline - external'!S64,\"...\")","v":0.30677248440725169},null,{"$f":"IF(ISNUMBER('Baseline - external'!T64),'Baseline - external'!T64,\"...\")","v":0.23670846843723961},{"$f":"IF(ISNUMBER('Baseline - external'!U64),'Baseline - external'!U64,\"...\")","v":0.28516063994723095},{"$f":"IF(ISNUMBER('Baseline - external'!V64),'Baseline - external'!V64,\"...\")","v":0.2522475547343635},{"$f":"IF(ISNUMBER('Baseline - external'!W64),'Baseline - external'!W64,\"...\")","v":0.2249632543026498},{"$f":"IF(ISNUMBER('Baseline - external'!X64),'Baseline - external'!X64,\"...\")","v":0.20248206787015044},{"$f":"IF(ISNUMBER('Baseline - external'!Y64),'Baseline - external'!Y64,\"...\")","v":0.18348080047113177},{"$f":"IF(ISNUMBER('Baseline - external'!Z64),'Baseline - external'!Z64,\"...\")","v":0.16713940977215047},{"$f":"IF(ISNUMBER('Baseline - external'!AA64),'Baseline - external'!AA64,\"...\")","v":0.15297103186161692},{"$f":"IF(ISNUMBER('Baseline - external'!AB64),'Baseline - external'!AB64,\"...\")","v":0.14048967047659228},{"$f":"IF(ISNUMBER('Baseline - external'!AC64),'Baseline - external'!AC64,\"...\")","v":0.12946001900403284},{"$f":"IF(ISNUMBER('Baseline - external'!AD64),'Baseline - external'!AD64,\"...\")","v":9.6826770135246265E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AE64),'Baseline - external'!AE64,\"...\")","v":6.8126657133485924E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AF64),'Baseline - external'!AF64,\"...\")","v":4.2968337594949814E-2},{"$f":"IF(ISNUMBER('Baseline - external'!AG64),'Baseline - external'!AG64,\"...\")","v":2.1008553230915741E-2},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH64),'Baseline - external'!AH64,\"...\")","v":1.7511752716559855E-3},null,"...",{"$f":"AVERAGE(P48:U48, W48:AA48)","v":0.55337024586927974}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C947,IF(START!L10=\"French\",translation!D947,IF(START!L10=\"Portuguese\",translation!E947,translation!F947)))&\" 6/ \"","v":"Grant-equivalent financing (in percent of external financing) 6/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C65),'Baseline - external'!C65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D65),'Baseline - external'!D65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E65),'Baseline - external'!E65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F65),'Baseline - external'!F65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G65),'Baseline - external'!G65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H65),'Baseline - external'!H65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I65),'Baseline - external'!I65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J65),'Baseline - external'!J65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K65),'Baseline - external'!K65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L65),'Baseline - external'!L65,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M65),'Baseline - external'!M65,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!N65),'Baseline - external'!N65,\"...\")","v":12.171307928096951},{"$f":"IF(ISNUMBER('Baseline - external'!O65),'Baseline - external'!O65,\"...\")","v":14.192027038601379},{"$f":"IF(ISNUMBER('Baseline - external'!P65),'Baseline - external'!P65,\"...\")","v":14.682956459076479},{"$f":"IF(ISNUMBER('Baseline - external'!Q65),'Baseline - external'!Q65,\"...\")","v":11.285579964162222},{"$f":"IF(ISNUMBER('Baseline - external'!R65),'Baseline - external'!R65,\"...\")","v":7.6983080939364346},{"$f":"IF(ISNUMBER('Baseline - external'!S65),'Baseline - external'!S65,\"...\")","v":4.9310113334924175},null,{"$f":"IF(ISNUMBER('Baseline - external'!T65),'Baseline - external'!T65,\"...\")","v":3.7183965296952914},{"$f":"IF(ISNUMBER('Baseline - external'!U65),'Baseline - external'!U65,\"...\")","v":4.9176570776580997},{"$f":"IF(ISNUMBER('Baseline - external'!V65),'Baseline - external'!V65,\"...\")","v":4.2527135968688681},{"$f":"IF(ISNUMBER('Baseline - external'!W65),'Baseline - external'!W65,\"...\")","v":3.8846998773200134},{"$f":"IF(ISNUMBER('Baseline - external'!X65),'Baseline - external'!X65,\"...\")","v":3.7571910758625071},{"$f":"IF(ISNUMBER('Baseline - external'!Y65),'Baseline - external'!Y65,\"...\")","v":3.0563432322533357},{"$f":"IF(ISNUMBER('Baseline - external'!Z65),'Baseline - external'!Z65,\"...\")","v":2.9552714777368614},{"$f":"IF(ISNUMBER('Baseline - external'!AA65),'Baseline - external'!AA65,\"...\")","v":2.7915543010501125},{"$f":"IF(ISNUMBER('Baseline - external'!AB65),'Baseline - external'!AB65,\"...\")","v":2.673959201090891},{"$f":"IF(ISNUMBER('Baseline - external'!AC65),'Baseline - external'!AC65,\"...\")","v":2.3819740592581287},{"$f":"IF(ISNUMBER('Baseline - external'!AD65),'Baseline - external'!AD65,\"...\")","v":1.8500424554814259},{"$f":"IF(ISNUMBER('Baseline - external'!AE65),'Baseline - external'!AE65,\"...\")","v":1.2950744979775861},{"$f":"IF(ISNUMBER('Baseline - external'!AF65),'Baseline - external'!AF65,\"...\")","v":0.85070625893131135},{"$f":"IF(ISNUMBER('Baseline - external'!AG65),'Baseline - external'!AG65,\"...\")","v":0.43514360125418888},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH65),'Baseline - external'!AH65,\"...\")","v":3.7440274273093745E-2},null,"...",7.7719862704336995]
[null,{"$f":"+IF(START!L10=\"English\",translation!C950,IF(START!L10=\"French\",translation!D950,IF(START!L10=\"Portuguese\",translation!E950,translation!F950)))","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Baseline - external'!C48),'Baseline - external'!C48,\"...\")","v":20400.9429453339},{"$f":"IF(ISNUMBER('Baseline - external'!D48),'Baseline - external'!D48,\"...\")","v":24757.5530544678},{"$f":"IF(ISNUMBER('Baseline - external'!E48),'Baseline - external'!E48,\"...\")","v":28528.014586360001},{"$f":"IF(ISNUMBER('Baseline - external'!F48),'Baseline - external'!F48,\"...\")","v":25589.562458234599},{"$f":"IF(ISNUMBER('Baseline - external'!G48),'Baseline - external'!G48,\"...\")","v":32174.2108297251},{"$f":"IF(ISNUMBER('Baseline - external'!H48),'Baseline - external'!H48,\"...\")","v":39564.983872474295},{"$f":"IF(ISNUMBER('Baseline - external'!I48),'Baseline - external'!I48,\"...\")","v":41939.3397240185},{"$f":"IF(ISNUMBER('Baseline - external'!J48),'Baseline - external'!J48,\"...\")","v":47806.292728194298},null,{"$f":"IF(ISNUMBER('Baseline - external'!K48),'Baseline - external'!K48,\"...\")","v":38774.100589752605},{"$f":"IF(ISNUMBER('Baseline - external'!L48),'Baseline - external'!L48,\"...\")","v":36892.586239755503},{"$f":"IF(ISNUMBER('Baseline - external'!M48),'Baseline - external'!M48,\"...\")","v":42777.871848343901},null,{"$f":"IF(ISNUMBER('Baseline - external'!N48),'Baseline - external'!N48,\"...\")","v":45464.086073205704},{"$f":"IF(ISNUMBER('Baseline - external'!O48),'Baseline - external'!O48,\"...\")","v":49226.313751753405},{"$f":"IF(ISNUMBER('Baseline - external'!P48),'Baseline - external'!P48,\"...\")","v":52863.269804134099},{"$f":"IF(ISNUMBER('Baseline - external'!Q48),'Baseline - external'!Q48,\"...\")","v":56415.209666761199},{"$f":"IF(ISNUMBER('Baseline - external'!R48),'Baseline - external'!R48,\"...\")","v":60448.752194078399},{"$f":"IF(ISNUMBER('Baseline - external'!S48),'Baseline - external'!S48,\"...\")","v":65126.708119121904},null,{"$f":"IF(ISNUMBER('Baseline - external'!T48),'Baseline - external'!T48,\"...\")","v":70162.382047382795},{"$f":"IF(ISNUMBER('Baseline - external'!U48),'Baseline - external'!U48,\"...\")","v":75256.297224897091},{"$f":"IF(ISNUMBER('Baseline - external'!V48),'Baseline - external'!V48,\"...\")","v":80534.234262341008},{"$f":"IF(ISNUMBER('Baseline - external'!W48),'Baseline - external'!W48,\"...\")","v":86156.090139593798},{"$f":"IF(ISNUMBER('Baseline - external'!X48),'Baseline - external'!X48,\"...\")","v":92097.963503505205},{"$f":"IF(ISNUMBER('Baseline - external'!Y48),'Baseline - external'!Y48,\"...\")","v":98436.301756162997},{"$f":"IF(ISNUMBER('Baseline - external'!Z48),'Baseline - external'!Z48,\"...\")","v":105250.818711609},{"$f":"IF(ISNUMBER('Baseline - external'!AA48),'Baseline - external'!AA48,\"...\")","v":112543.336660972},{"$f":"IF(ISNUMBER('Baseline - external'!AB48),'Baseline - external'!AB48,\"...\")","v":120402.58032738499},{"$f":"IF(ISNUMBER('Baseline - external'!AC48),'Baseline - external'!AC48,\"...\")","v":128803.299738773},{"$f":"IF(ISNUMBER('Baseline - external'!AD48),'Baseline - external'!AD48,\"...\")","v":137770.805397494},{"$f":"IF(ISNUMBER('Baseline - external'!AE48),'Baseline - external'!AE48,\"...\")","v":147422.427493269},{"$f":"IF(ISNUMBER('Baseline - external'!AF48),'Baseline - external'!AF48,\"...\")","v":157736.34939089199},{"$f":"IF(ISNUMBER('Baseline - external'!AG48),'Baseline - external'!AG48,\"...\")","v":168339.123209307},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH48),'Baseline - external'!AH48,\"...\")","v":179965.47711998099}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C951,IF(START!L10=\"French\",translation!D951,IF(START!L10=\"Portuguese\",translation!E951,translation!F951)))","v":"Nominal dollar GDP growth  "},{"$f":"IF(ISNUMBER('Baseline - external'!C49),'Baseline - external'!C49,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D49),'Baseline - external'!D49,\"...\")","v":21.354944821951683},{"$f":"IF(ISNUMBER('Baseline - external'!E49),'Baseline - external'!E49,\"...\")","v":15.229540349149229},{"$f":"IF(ISNUMBER('Baseline - external'!F49),'Baseline - external'!F49,\"...\")","v":-10.300233544925186},{"$f":"IF(ISNUMBER('Baseline - external'!G49),'Baseline - external'!G49,\"...\")","v":25.731773969318471},{"$f":"IF(ISNUMBER('Baseline - external'!H49),'Baseline - external'!H49,\"...\")","v":22.971109009831594},{"$f":"IF(ISNUMBER('Baseline - external'!I49),'Baseline - external'!I49,\"...\")","v":6.0011546047818998},{"$f":"IF(ISNUMBER('Baseline - external'!J49),'Baseline - external'!J49,\"...\")","v":13.98914013139747},null,{"$f":"IF(ISNUMBER('Baseline - external'!K49),'Baseline - external'!K49,\"...\")","v":-18.893312204304969},{"$f":"IF(ISNUMBER('Baseline - external'!L49),'Baseline - external'!L49,\"...\")","v":-4.8525028856358787},{"$f":"IF(ISNUMBER('Baseline - external'!M49),'Baseline - external'!M49,\"...\")","v":15.952488584946112},null,{"$f":"IF(ISNUMBER('Baseline - external'!N49),'Baseline - external'!N49,\"...\")","v":6.2794480155183185},{"$f":"IF(ISNUMBER('Baseline - external'!O49),'Baseline - external'!O49,\"...\")","v":8.2751639887576509},{"$f":"IF(ISNUMBER('Baseline - external'!P49),'Baseline - external'!P49,\"...\")","v":7.3882356308898833},{"$f":"IF(ISNUMBER('Baseline - external'!Q49),'Baseline - external'!Q49,\"...\")","v":6.7191073798263723},{"$f":"IF(ISNUMBER('Baseline - external'!R49),'Baseline - external'!R49,\"...\")","v":7.1497430411814777},{"$f":"IF(ISNUMBER('Baseline - external'!S49),'Baseline - external'!S49,\"...\")","v":7.7387137951571594},null,{"$f":"IF(ISNUMBER('Baseline - external'!T49),'Baseline - external'!T49,\"...\")","v":7.7321180107095877},{"$f":"IF(ISNUMBER('Baseline - external'!U49),'Baseline - external'!U49,\"...\")","v":7.2601799267222988},{"$f":"IF(ISNUMBER('Baseline - external'!V49),'Baseline - external'!V49,\"...\")","v":7.0132829172703692},{"$f":"IF(ISNUMBER('Baseline - external'!W49),'Baseline - external'!W49,\"...\")","v":6.9807032111828926},{"$f":"IF(ISNUMBER('Baseline - external'!X49),'Baseline - external'!X49,\"...\")","v":6.8966376657577211},{"$f":"IF(ISNUMBER('Baseline - external'!Y49),'Baseline - external'!Y49,\"...\")","v":6.8821698238925366},{"$f":"IF(ISNUMBER('Baseline - external'!Z49),'Baseline - external'!Z49,\"...\")","v":6.9227681595823043},{"$f":"IF(ISNUMBER('Baseline - external'!AA49),'Baseline - external'!AA49,\"...\")","v":6.9287042501253726},{"$f":"IF(ISNUMBER('Baseline - external'!AB49),'Baseline - external'!AB49,\"...\")","v":6.9833042982263338},{"$f":"IF(ISNUMBER('Baseline - external'!AC49),'Baseline - external'!AC49,\"...\")","v":6.9771921735777953},{"$f":"IF(ISNUMBER('Baseline - external'!AD49),'Baseline - external'!AD49,\"...\")","v":6.9621707494358143},{"$f":"IF(ISNUMBER('Baseline - external'!AE49),'Baseline - external'!AE49,\"...\")","v":7.0055641091218979},{"$f":"IF(ISNUMBER('Baseline - external'!AF49),'Baseline - external'!AF49,\"...\")","v":6.9961688143372225},{"$f":"IF(ISNUMBER('Baseline - external'!AG49),'Baseline - external'!AG49,\"...\")","v":6.7218328935329197},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH49),'Baseline - external'!AH49,\"...\")","v":6.9065073460185422},null,{"$f":"AVERAGE(D51:J51, L51:N51)","v":8.7184102836510426},7.2212121439067039]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C949,IF(START!L10=\"French\",translation!D949,IF(START!L10=\"Portuguese\",translation!E949,translation!F949)))","v":"Memorandum items:"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C923,IF(START!L10=\"French\",translation!D923,IF(START!L10=\"Portuguese\",translation!E923,translation!F923)))&\" 7/ \"","v":"PV of external debt 7/ "},{"$f":"IF(ISNUMBER('Baseline - external'!C33),'Baseline - external'!C33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D33),'Baseline - external'!D33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E33),'Baseline - external'!E33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F33),'Baseline - external'!F33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G33),'Baseline - external'!G33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H33),'Baseline - external'!H33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I33),'Baseline - external'!I33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J33),'Baseline - external'!J33,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K33),'Baseline - external'!K33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L33),'Baseline - external'!L33,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M33),'Baseline - external'!M33,\"...\")","v":46.923969486016624},null,{"$f":"IF(ISNUMBER('Baseline - external'!N33),'Baseline - external'!N33,\"...\")","v":49.522721627964721},{"$f":"IF(ISNUMBER('Baseline - external'!O33),'Baseline - external'!O33,\"...\")","v":48.198205949327537},{"$f":"IF(ISNUMBER('Baseline - external'!P33),'Baseline - external'!P33,\"...\")","v":46.250982279437977},{"$f":"IF(ISNUMBER('Baseline - external'!Q33),'Baseline - external'!Q33,\"...\")","v":45.093350213517141},{"$f":"IF(ISNUMBER('Baseline - external'!R33),'Baseline - external'!R33,\"...\")","v":43.361066974348098},{"$f":"IF(ISNUMBER('Baseline - external'!S33),'Baseline - external'!S33,\"...\")","v":42.30295953428891},null,{"$f":"IF(ISNUMBER('Baseline - external'!T33),'Baseline - external'!T33,\"...\")","v":39.932428523208266},{"$f":"IF(ISNUMBER('Baseline - external'!U33),'Baseline - external'!U33,\"...\")","v":37.35597117307691},{"$f":"IF(ISNUMBER('Baseline - external'!V33),'Baseline - external'!V33,\"...\")","v":36.162706656291107},{"$f":"IF(ISNUMBER('Baseline - external'!W33),'Baseline - external'!W33,\"...\")","v":35.483178401399698},{"$f":"IF(ISNUMBER('Baseline - external'!X33),'Baseline - external'!X33,\"...\")","v":35.151629348637599},{"$f":"IF(ISNUMBER('Baseline - external'!Y33),'Baseline - external'!Y33,\"...\")","v":35.067129219604738},{"$f":"IF(ISNUMBER('Baseline - external'!Z33),'Baseline - external'!Z33,\"...\")","v":34.839076673534002},{"$f":"IF(ISNUMBER('Baseline - external'!AA33),'Baseline - external'!AA33,\"...\")","v":34.514720431447856},{"$f":"IF(ISNUMBER('Baseline - external'!AB33),'Baseline - external'!AB33,\"...\")","v":34.261113347825848},{"$f":"IF(ISNUMBER('Baseline - external'!AC33),'Baseline - external'!AC33,\"...\")","v":34.132436663967326},{"$f":"IF(ISNUMBER('Baseline - external'!AD33),'Baseline - external'!AD33,\"...\")","v":33.589096456207884},{"$f":"IF(ISNUMBER('Baseline - external'!AE33),'Baseline - external'!AE33,\"...\")","v":33.138268752763636},{"$f":"IF(ISNUMBER('Baseline - external'!AF33),'Baseline - external'!AF33,\"...\")","v":32.432568492892266},{"$f":"IF(ISNUMBER('Baseline - external'!AG33),'Baseline - external'!AG33,\"...\")","v":31.932369757795399},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH33),'Baseline - external'!AH33,\"...\")","v":31.440972686081505}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C924,IF(START!L10=\"French\",translation!D924,IF(START!L10=\"Portuguese\",translation!E924,translation!F924)))","v":"In percent of exports "},{"$f":"IF(ISNUMBER('Baseline - external'!C34),'Baseline - external'!C34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D34),'Baseline - external'!D34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!E34),'Baseline - external'!E34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!F34),'Baseline - external'!F34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!G34),'Baseline - external'!G34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!H34),'Baseline - external'!H34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!I34),'Baseline - external'!I34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!J34),'Baseline - external'!J34,\"...\")","v":"..."},null,{"$f":"IF(ISNUMBER('Baseline - external'!K34),'Baseline - external'!K34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!L34),'Baseline - external'!L34,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!M34),'Baseline - external'!M34,\"...\")","v":114.90117927555043},null,{"$f":"IF(ISNUMBER('Baseline - external'!N34),'Baseline - external'!N34,\"...\")","v":120.3347312631349},{"$f":"IF(ISNUMBER('Baseline - external'!O34),'Baseline - external'!O34,\"...\")","v":115.57025378757227},{"$f":"IF(ISNUMBER('Baseline - external'!P34),'Baseline - external'!P34,\"...\")","v":111.68966152084332},{"$f":"IF(ISNUMBER('Baseline - external'!Q34),'Baseline - external'!Q34,\"...\")","v":110.41559397189596},{"$f":"IF(ISNUMBER('Baseline - external'!R34),'Baseline - external'!R34,\"...\")","v":107.03964577868},{"$f":"IF(ISNUMBER('Baseline - external'!S34),'Baseline - external'!S34,\"...\")","v":105.16420021159702},null,{"$f":"IF(ISNUMBER('Baseline - external'!T34),'Baseline - external'!T34,\"...\")","v":100.85329836872474},{"$f":"IF(ISNUMBER('Baseline - external'!U34),'Baseline - external'!U34,\"...\")","v":96.200027325671627},{"$f":"IF(ISNUMBER('Baseline - external'!V34),'Baseline - external'!V34,\"...\")","v":94.915523385222514},{"$f":"IF(ISNUMBER('Baseline - external'!W34),'Baseline - external'!W34,\"...\")","v":94.344324597037371},{"$f":"IF(ISNUMBER('Baseline - external'!X34),'Baseline - external'!X34,\"...\")","v":94.225404149057894},{"$f":"IF(ISNUMBER('Baseline - external'!Y34),'Baseline - external'!Y34,\"...\")","v":94.346904254131971},{"$f":"IF(ISNUMBER('Baseline - external'!Z34),'Baseline - external'!Z34,\"...\")","v":94.128267024260353},{"$f":"IF(ISNUMBER('Baseline - external'!AA34),'Baseline - external'!AA34,\"...\")","v":93.743586912554534},{"$f":"IF(ISNUMBER('Baseline - external'!AB34),'Baseline - external'!AB34,\"...\")","v":93.597584430433713},{"$f":"IF(ISNUMBER('Baseline - external'!AC34),'Baseline - external'!AC34,\"...\")","v":93.93642379335509},{"$f":"IF(ISNUMBER('Baseline - external'!AD34),'Baseline - external'!AD34,\"...\")","v":93.156548298477205},{"$f":"IF(ISNUMBER('Baseline - external'!AE34),'Baseline - external'!AE34,\"...\")","v":92.392187497172642},{"$f":"IF(ISNUMBER('Baseline - external'!AF34),'Baseline - external'!AF34,\"...\")","v":91.12969819850548},{"$f":"IF(ISNUMBER('Baseline - external'!AG34),'Baseline - external'!AG34,\"...\")","v":90.413247014350958},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH34),'Baseline - external'!AH34,\"...\")","v":89.551957646305283}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C928,IF(START!L10=\"French\",translation!D928,IF(START!L10=\"Portuguese\",translation!E928,translation!F928)))","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER('Baseline - external'!C38),'Baseline - external'!C38,\"...\")","v":73.954499603672019},{"$f":"IF(ISNUMBER('Baseline - external'!D38),'Baseline - external'!D38,\"...\")","v":20.922889837401129},{"$f":"IF(ISNUMBER('Baseline - external'!E38),'Baseline - external'!E38,\"...\")","v":14.940577538421945},{"$f":"IF(ISNUMBER('Baseline - external'!F38),'Baseline - external'!F38,\"...\")","v":10.54935794412348},{"$f":"IF(ISNUMBER('Baseline - external'!G38),'Baseline - external'!G38,\"...\")","v":8.2086389739477674},{"$f":"IF(ISNUMBER('Baseline - external'!H38),'Baseline - external'!H38,\"...\")","v":9.8824966874488105},{"$f":"IF(ISNUMBER('Baseline - external'!I38),'Baseline - external'!I38,\"...\")","v":9.274942813914322},{"$f":"IF(ISNUMBER('Baseline - external'!J38),'Baseline - external'!J38,\"...\")","v":10.940010895212259},null,{"$f":"IF(ISNUMBER('Baseline - external'!K38),'Baseline - external'!K38,\"...\")","v":14.069177479898917},{"$f":"IF(ISNUMBER('Baseline - external'!L38),'Baseline - external'!L38,\"...\")","v":14.888693093114831},{"$f":"IF(ISNUMBER('Baseline - external'!M38),'Baseline - external'!M38,\"...\")","v":16.842299876368394},null,{"$f":"IF(ISNUMBER('Baseline - external'!N38),'Baseline - external'!N38,\"...\")","v":19.454438389301806},{"$f":"IF(ISNUMBER('Baseline - external'!O38),'Baseline - external'!O38,\"...\")","v":18.749880552872373},{"$f":"IF(ISNUMBER('Baseline - external'!P38),'Baseline - external'!P38,\"...\")","v":17.458191358830387},{"$f":"IF(ISNUMBER('Baseline - external'!Q38),'Baseline - external'!Q38,\"...\")","v":18.608287957375598},{"$f":"IF(ISNUMBER('Baseline - external'!R38),'Baseline - external'!R38,\"...\")","v":20.89904113884328},{"$f":"IF(ISNUMBER('Baseline - external'!S38),'Baseline - external'!S38,\"...\")","v":18.228846985805539},null,{"$f":"IF(ISNUMBER('Baseline - external'!T38),'Baseline - external'!T38,\"...\")","v":22.219399791429222},{"$f":"IF(ISNUMBER('Baseline - external'!U38),'Baseline - external'!U38,\"...\")","v":22.201325555050115},{"$f":"IF(ISNUMBER('Baseline - external'!V38),'Baseline - external'!V38,\"...\")","v":19.424783220112747},{"$f":"IF(ISNUMBER('Baseline - external'!W38),'Baseline - external'!W38,\"...\")","v":17.924177864837286},{"$f":"IF(ISNUMBER('Baseline - external'!X38),'Baseline - external'!X38,\"...\")","v":16.156756714438046},{"$f":"IF(ISNUMBER('Baseline - external'!Y38),'Baseline - external'!Y38,\"...\")","v":17.193808318970351},{"$f":"IF(ISNUMBER('Baseline - external'!Z38),'Baseline - external'!Z38,\"...\")","v":16.732893219126613},{"$f":"IF(ISNUMBER('Baseline - external'!AA38),'Baseline - external'!AA38,\"...\")","v":16.663433253982308},{"$f":"IF(ISNUMBER('Baseline - external'!AB38),'Baseline - external'!AB38,\"...\")","v":15.974334312323728},{"$f":"IF(ISNUMBER('Baseline - external'!AC38),'Baseline - external'!AC38,\"...\")","v":16.261761815782467},{"$f":"IF(ISNUMBER('Baseline - external'!AD38),'Baseline - external'!AD38,\"...\")","v":17.083337709822725},{"$f":"IF(ISNUMBER('Baseline - external'!AE38),'Baseline - external'!AE38,\"...\")","v":17.035260878718095},{"$f":"IF(ISNUMBER('Baseline - external'!AF38),'Baseline - external'!AF38,\"...\")","v":17.389929332250624},{"$f":"IF(ISNUMBER('Baseline - external'!AG38),'Baseline - external'!AG38,\"...\")","v":16.593804478189394},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH38),'Baseline - external'!AH38,\"...\")","v":16.153805825429103}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C952,IF(START!L10=\"French\",translation!D952,IF(START!L10=\"Portuguese\",translation!E952,translation!F952)))","v":"PV of PPG external debt (in Million of US dollars)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!M50),'Baseline - external'!M50,\"...\")","v":18361.960658950429},null,{"$f":"IF(ISNUMBER('Baseline - external'!N50),'Baseline - external'!N50,\"...\")","v":20696.489343803707},{"$f":"IF(ISNUMBER('Baseline - external'!O50),'Baseline - external'!O50,\"...\")","v":21757.147533262108},{"$f":"IF(ISNUMBER('Baseline - external'!P50),'Baseline - external'!P50,\"...\")","v":22335.250757276175},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),'Baseline - external'!Q50,\"...\")","v":23182.89968205215},{"$f":"IF(ISNUMBER('Baseline - external'!R50),'Baseline - external'!R50,\"...\")","v":23793.27383626892},{"$f":"IF(ISNUMBER('Baseline - external'!S50),'Baseline - external'!S50,\"...\")","v":24945.45665688171},null,{"$f":"IF(ISNUMBER('Baseline - external'!T50),'Baseline - external'!T50,\"...\")","v":25211.047779356129},{"$f":"IF(ISNUMBER('Baseline - external'!U50),'Baseline - external'!U50,\"...\")","v":25102.468808261754},{"$f":"IF(ISNUMBER('Baseline - external'!V50),'Baseline - external'!V50,\"...\")","v":25901.989523687025},{"$f":"IF(ISNUMBER('Baseline - external'!W50),'Baseline - external'!W50,\"...\")","v":27124.675562319055},{"$f":"IF(ISNUMBER('Baseline - external'!X50),'Baseline - external'!X50,\"...\")","v":28690.016228255467},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),'Baseline - external'!Y50,\"...\")","v":30581.333065587201},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),'Baseline - external'!Z50,\"...\")","v":32458.380681995382},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),'Baseline - external'!AA50,\"...\")","v":34342.284546318748},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),'Baseline - external'!AB50,\"...\")","v":36435.161306577051},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),'Baseline - external'!AC50,\"...\")","v":38811.572714885784},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),'Baseline - external'!AD50,\"...\")","v":40765.136497558975},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),'Baseline - external'!AE50,\"...\")","v":42956.343124836829},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),'Baseline - external'!AF50,\"...\")","v":44848.495578753231},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),'Baseline - external'!AG50,\"...\")","v":47021.1063418544},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH50),'Baseline - external'!AH50,\"...\")","v":49385.277420870218}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C953,IF(START!L10=\"French\",translation!D953,IF(START!L10=\"Portuguese\",translation!E953,translation!F953)))","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!N51),'Baseline - external'!N51,\"...\")","v":5.4573277818252581},{"$f":"IF(ISNUMBER('Baseline - external'!O51),'Baseline - external'!O51,\"...\")","v":2.3329583437585062},{"$f":"IF(ISNUMBER('Baseline - external'!P51),'Baseline - external'!P51,\"...\")","v":1.174378457280838},{"$f":"IF(ISNUMBER('Baseline - external'!Q51),'Baseline - external'!Q51,\"...\")","v":1.6034742608934973},{"$f":"IF(ISNUMBER('Baseline - external'!R51),'Baseline - external'!R51,\"...\")","v":1.0819319077642127},{"$f":"IF(ISNUMBER('Baseline - external'!S51),'Baseline - external'!S51,\"...\")","v":1.906048973374274},null,{"$f":"IF(ISNUMBER('Baseline - external'!T51),'Baseline - external'!T51,\"...\")","v":0.40780676644769515},{"$f":"IF(ISNUMBER('Baseline - external'!U51),'Baseline - external'!U51,\"...\")","v":-0.15475382666034451},{"$f":"IF(ISNUMBER('Baseline - external'!V51),'Baseline - external'!V51,\"...\")","v":1.062397094871637},{"$f":"IF(ISNUMBER('Baseline - external'!W51),'Baseline - external'!W51,\"...\")","v":1.5182189907575436},{"$f":"IF(ISNUMBER('Baseline - external'!X51),'Baseline - external'!X51,\"...\")","v":1.8168659503932685},{"$f":"IF(ISNUMBER('Baseline - external'!Y51),'Baseline - external'!Y51,\"...\")","v":2.0535924632684761},{"$f":"IF(ISNUMBER('Baseline - external'!Z51),'Baseline - external'!Z51,\"...\")","v":1.9068652345938637},{"$f":"IF(ISNUMBER('Baseline - external'!AA51),'Baseline - external'!AA51,\"...\")","v":1.7899184893614264},{"$f":"IF(ISNUMBER('Baseline - external'!AB51),'Baseline - external'!AB51,\"...\")","v":1.8596185454878869},{"$f":"IF(ISNUMBER('Baseline - external'!AC51),'Baseline - external'!AC51,\"...\")","v":1.9737213287680928},{"$f":"IF(ISNUMBER('Baseline - external'!AD51),'Baseline - external'!AD51,\"...\")","v":1.5167032107370146},{"$f":"IF(ISNUMBER('Baseline - external'!AE51),'Baseline - external'!AE51,\"...\")","v":1.5904723943188266},{"$f":"IF(ISNUMBER('Baseline - external'!AF51),'Baseline - external'!AF51,\"...\")","v":1.2834902301434385},{"$f":"IF(ISNUMBER('Baseline - external'!AG51),'Baseline - external'!AG51,\"...\")","v":1.3773684832258581},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH51),'Baseline - external'!AH51,\"...\")","v":1.4044097616430435}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C932,IF(START!L10=\"French\",translation!D932,IF(START!L10=\"Portuguese\",translation!E932,translation!F932)))","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER('Baseline - external'!C42),'Baseline - external'!C42,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - external'!D42),'Baseline - external'!D42,\"...\")","v":2.020813160213379},{"$f":"IF(ISNUMBER('Baseline - external'!E42),'Baseline - external'!E42,\"...\")","v":11.980657559989448},{"$f":"IF(ISNUMBER('Baseline - external'!F42),'Baseline - external'!F42,\"...\")","v":-1.9261017144039454},{"$f":"IF(ISNUMBER('Baseline - external'!G42),'Baseline - external'!G42,\"...\")","v":4.0095349505120224},{"$f":"IF(ISNUMBER('Baseline - external'!H42),'Baseline - external'!H42,\"...\")","v":12.180817022828629},{"$f":"IF(ISNUMBER('Baseline - external'!I42),'Baseline - external'!I42,\"...\")","v":7.2237275662655058},{"$f":"IF(ISNUMBER('Baseline - external'!J42),'Baseline - external'!J42,\"...\")","v":4.1754262381836522},null,{"$f":"IF(ISNUMBER('Baseline - external'!K42),'Baseline - external'!K42,\"...\")","v":-2.8627387333514447},{"$f":"IF(ISNUMBER('Baseline - external'!L42),'Baseline - external'!L42,\"...\")","v":1.5505039062902428},{"$f":"IF(ISNUMBER('Baseline - external'!M42),'Baseline - external'!M42,\"...\")","v":4.2838683235377708},null,{"$f":"IF(ISNUMBER('Baseline - external'!N42),'Baseline - external'!N42,\"...\")","v":1.7128314099453399},{"$f":"IF(ISNUMBER('Baseline - external'!O42),'Baseline - external'!O42,\"...\")","v":4.1106270148563198},{"$f":"IF(ISNUMBER('Baseline - external'!P42),'Baseline - external'!P42,\"...\")","v":3.9870122816142342},{"$f":"IF(ISNUMBER('Baseline - external'!Q42),'Baseline - external'!Q42,\"...\")","v":2.9861172216561447},{"$f":"IF(ISNUMBER('Baseline - external'!R42),'Baseline - external'!R42,\"...\")","v":3.798859752454256},{"$f":"IF(ISNUMBER('Baseline - external'!S42),'Baseline - external'!S42,\"...\")","v":3.1902307158909489},null,{"$f":"IF(ISNUMBER('Baseline - external'!T42),'Baseline - external'!T42,\"...\")","v":2.4450802493860531},{"$f":"IF(ISNUMBER('Baseline - external'!U42),'Baseline - external'!U42,\"...\")","v":4.5501175383954839},{"$f":"IF(ISNUMBER('Baseline - external'!V42),'Baseline - external'!V42,\"...\")","v":3.4703336880047631},{"$f":"IF(ISNUMBER('Baseline - external'!W42),'Baseline - external'!W42,\"...\")","v":3.0741833652309234},{"$f":"IF(ISNUMBER('Baseline - external'!X42),'Baseline - external'!X42,\"...\")","v":3.2275031450245342},{"$f":"IF(ISNUMBER('Baseline - external'!Y42),'Baseline - external'!Y42,\"...\")","v":2.1651441473977924},{"$f":"IF(ISNUMBER('Baseline - external'!Z42),'Baseline - external'!Z42,\"...\")","v":2.157314117257207},{"$f":"IF(ISNUMBER('Baseline - external'!AA42),'Baseline - external'!AA42,\"...\")","v":2.183294620765226},{"$f":"IF(ISNUMBER('Baseline - external'!AB42),'Baseline - external'!AB42,\"...\")","v":2.4875528708544419},{"$f":"IF(ISNUMBER('Baseline - external'!AC42),'Baseline - external'!AC42,\"...\")","v":2.2238455415749119},{"$f":"IF(ISNUMBER('Baseline - external'!AD42),'Baseline - external'!AD42,\"...\")","v":2.6121107865765043},{"$f":"IF(ISNUMBER('Baseline - external'!AE42),'Baseline - external'!AE42,\"...\")","v":2.3556919934396263},{"$f":"IF(ISNUMBER('Baseline - external'!AF42),'Baseline - external'!AF42,\"...\")","v":2.5452748286365798},{"$f":"IF(ISNUMBER('Baseline - external'!AG42),'Baseline - external'!AG42,\"...\")","v":2.3750384683433574},null,{"$f":"IF(ISNUMBER('Baseline - external'!AH42),'Baseline - external'!AH42,\"...\")","v":2.2133905180588931}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C956,IF(START!L10=\"French\",translation!D956,IF(START!L10=\"Portuguese\",translation!E956,translation!F956)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C957,IF(START!L10=\"French\",translation!D957,IF(START!L10=\"Portuguese\",translation!E957,translation!F957)))","v":0}]
[null,{"$f":"\"1/ \"&+IF(START!L10=\"English\",translation!C958,IF(START!L10=\"French\",translation!D958,IF(START!L10=\"Portuguese\",translation!E958,translation!F958)))","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"\"2/ \"&IF('Input 1 - Basics'!$C$33=lookup!$X$4,++OFFSET(translation!C960,0,LANG), ++OFFSET(translation!C959,0,LANG))","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C961,IF(START!L10=\"French\",translation!D961,IF(START!L10=\"Portuguese\",translation!E961,translation!F961)))","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C962,IF(START!L10=\"French\",translation!D962,IF(START!L10=\"Portuguese\",translation!E962,translation!F962)))","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"\"5/ \"&+IF(START!L10=\"English\",translation!C964,IF(START!L10=\"French\",translation!D964,IF(START!L10=\"Portuguese\",translation!E964,translation!F964)))","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"\"6/ \"&+IF(START!L10=\"English\",translation!C965,IF(START!L10=\"French\",translation!D965,IF(START!L10=\"Portuguese\",translation!E965,translation!F965)))","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"\"7/ \"&+IF(START!L10=\"English\",translation!C968,IF(START!L10=\"French\",translation!D968,IF(START!L10=\"Portuguese\",translation!E968,translation!F968)))","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"\"8/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 1-2 - Public DSA","index":39,"n_rows":67,"n_cols":51,"rows_kept":67,"cut":false,"hidden":false,"merged":[[7,47,9,49],[7,50,9,51],[10,47,12,49],[10,50,12,51],[1,1,1,51],[2,1,2,51],[4,4,4,13],[4,43,4,44],[4,19,4,41]]}
[]
["Go to the detailed Public Baseline sheet (Baseline- public)",{"$f":"++OFFSET(translation!C894,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C972,0,LANG)&\" \"&L6&\"-\"&AP6","v":"Table 2. Papua New Guinea: Public Sector Debt Sustainability Framework, Baseline Scenario, 2015-2038"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C973,IF(START!L10=\"French\",translation!D973,IF(START!L10=\"Portuguese\",translation!E973,translation!F973)))","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C974,IF(START!L10=\"French\",translation!D974,IF(START!L10=\"Portuguese\",translation!E974,translation!F974)))","v":"Actual "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C976,IF(START!L10=\"French\",translation!D976,IF(START!L10=\"Portuguese\",translation!E976,translation!#REF!)))","v":"Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C978,IF(START!L10=\"French\",translation!D978,IF(START!L10=\"Portuguese\",translation!E978,translation!F976)))&\" 6/\"","v":"Average 6/"}]
[null,null,{"$f":"D6-1","v":2007},2008,2009,2010,2011,2012,2013,{"$f":"L6-1","v":2014},null,2015,2016,{"$f":"+'Macro-Debt_Data'!T5","v":2017},null,null,null,null,null,{"$f":"N6+1","v":2018},{"$f":"T6+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,null,{"$f":"AC6+1","v":2028},{"$f":"AE6+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,null,{"$f":"AN6+1","v":2038},null,{"$f":"++OFFSET(translation!C900, 0,LANG)","v":"Historical"},{"$f":"T5","v":"Projections"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C979,IF(START!L10=\"French\",translation!D979,IF(START!L10=\"Portuguese\",translation!E979,translation!F979)))&\" 1/\"","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Baseline - public'!D12),'Baseline - public'!D12,\"...\")","v":26.540908513905439},{"$f":"IF(ISNUMBER('Baseline - public'!E12),'Baseline - public'!E12,\"...\")","v":32.864917875221593},{"$f":"IF(ISNUMBER('Baseline - public'!F12),'Baseline - public'!F12,\"...\")","v":33.940499762148761},{"$f":"IF(ISNUMBER('Baseline - public'!G12),'Baseline - public'!G12,\"...\")","v":37.371945001582198},{"$f":"IF(ISNUMBER('Baseline - public'!H12),'Baseline - public'!H12,\"...\")","v":38.211125112414358},{"$f":"IF(ISNUMBER('Baseline - public'!I12),'Baseline - public'!I12,\"...\")","v":39.840657848732157},{"$f":"IF(ISNUMBER('Baseline - public'!J12),'Baseline - public'!J12,\"...\")","v":48.305941598751517},{"$f":"IF(ISNUMBER('Baseline - public'!K12),'Baseline - public'!K12,\"...\")","v":58.080201068061875},null,{"$f":"IF(ISNUMBER('Baseline - public'!L12),'Baseline - public'!L12,\"...\")","v":70.438624585409528},{"$f":"IF(ISNUMBER('Baseline - public'!M12),'Baseline - public'!M12,\"...\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Baseline - public'!N12),'Baseline - public'!N12,\"...\")","v":74.2260545767856},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O12),'Baseline - public'!O12,\"...\")","v":70.208334225868583},{"$f":"IF(ISNUMBER('Baseline - public'!P12),'Baseline - public'!P12,\"...\")","v":65.97677441732948},{"$f":"IF(ISNUMBER('Baseline - public'!Q12),'Baseline - public'!Q12,\"...\")","v":62.682495199071212},{"$f":"IF(ISNUMBER('Baseline - public'!R12),'Baseline - public'!R12,\"...\")","v":60.299033090881323},{"$f":"IF(ISNUMBER('Baseline - public'!S12),'Baseline - public'!S12,\"...\")","v":57.936682694889257},{"$f":"IF(ISNUMBER('Baseline - public'!T12),'Baseline - public'!T12,\"...\")","v":55.407382781417297},{"$f":"IF(ISNUMBER('Baseline - public'!U12),'Baseline - public'!U12,\"...\")","v":53.997834774923064},{"$f":"IF(ISNUMBER('Baseline - public'!V12),'Baseline - public'!V12,\"...\")","v":52.334386897165238},{"$f":"IF(ISNUMBER('Baseline - public'!W12),'Baseline - public'!W12,\"...\")","v":51.151684887664729},{"$f":"IF(ISNUMBER('Baseline - public'!X12),'Baseline - public'!X12,\"...\")","v":50.155114416413383},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y12),'Baseline - public'!Y12,\"...\")","v":48.861199572743743},{"$f":"IF(ISNUMBER('Baseline - public'!Z12),'Baseline - public'!Z12,\"...\")","v":48.089044781989493},{"$f":"IF(ISNUMBER('Baseline - public'!AA12),'Baseline - public'!AA12,\"...\")","v":47.325805793218997},{"$f":"IF(ISNUMBER('Baseline - public'!AB12),'Baseline - public'!AB12,\"...\")","v":46.570050486315921},{"$f":"IF(ISNUMBER('Baseline - public'!AC12),'Baseline - public'!AC12,\"...\")","v":45.510411286619672},{"$f":"IF(ISNUMBER('Baseline - public'!AD12),'Baseline - public'!AD12,\"...\")","v":44.473548777435568},{"$f":"IF(ISNUMBER('Baseline - public'!AE12),'Baseline - public'!AE12,\"...\")","v":43.376722742800375},{"$f":"IF(ISNUMBER('Baseline - public'!AF12),'Baseline - public'!AF12,\"...\")","v":42.329470748956368},{"$f":"IF(ISNUMBER('Baseline - public'!AG12),'Baseline - public'!AG12,\"...\")","v":41.257071374725001},{"$f":"IF(ISNUMBER('Baseline - public'!AH12),'Baseline - public'!AH12,\"...\")","v":40.312672770268769},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI12),'Baseline - public'!AI12,\"...\")","v":39.296604306682255},null,{"$f":"AVERAGE(D8:J8, L8:N8)","v":50.618750003170604},{"$f":"AVERAGE(T8:AC8,AE8)","v":57.182811178033397},null,null,{"$f":"'Input 1 - Basics'!B33","v":"Definition of external/domestic debt"},null,null,{"$f":"'Input 1 - Basics'!C33","v":"Residency-based"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C980,IF(START!L10=\"French\",translation!D980,IF(START!L10=\"Portuguese\",translation!E980,translation!F980)))","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D20),'Baseline - public'!D20,\"...\")","v":11.395877434038441},{"$f":"IF(ISNUMBER('Baseline - public'!E20),'Baseline - public'!E20,\"...\")","v":18.68756194819526},{"$f":"IF(ISNUMBER('Baseline - public'!F20),'Baseline - public'!F20,\"...\")","v":19.155946532298536},{"$f":"IF(ISNUMBER('Baseline - public'!G20),'Baseline - public'!G20,\"...\")","v":22.029424554648365},{"$f":"IF(ISNUMBER('Baseline - public'!H20),'Baseline - public'!H20,\"...\")","v":23.455363879764064},{"$f":"IF(ISNUMBER('Baseline - public'!I20),'Baseline - public'!I20,\"...\")","v":23.703041338578011},{"$f":"IF(ISNUMBER('Baseline - public'!J20),'Baseline - public'!J20,\"...\")","v":29.910203533994444},{"$f":"IF(ISNUMBER('Baseline - public'!K20),'Baseline - public'!K20,\"...\")","v":34.749627257649429},null,{"$f":"IF(ISNUMBER('Baseline - public'!L20),'Baseline - public'!L20,\"...\")","v":44.91151080543014},{"$f":"IF(ISNUMBER('Baseline - public'!M20),'Baseline - public'!M20,\"...\")","v":49.163407984155334},{"$f":"IF(ISNUMBER('Baseline - public'!N20),'Baseline - public'!N20,\"...\")","v":49.282677950163006},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O20), 'Baseline - public'!O20, \"…\")","v":50.959178260005224},{"$f":"IF(ISNUMBER('Baseline - public'!P20), 'Baseline - public'!P20, \"…\")","v":49.106031952551405},{"$f":"IF(ISNUMBER('Baseline - public'!Q20), 'Baseline - public'!Q20, \"…\")","v":46.890645845582554},{"$f":"IF(ISNUMBER('Baseline - public'!R20), 'Baseline - public'!R20, \"…\")","v":45.438773768573348},{"$f":"IF(ISNUMBER('Baseline - public'!S20), 'Baseline - public'!S20, \"…\")","v":43.242958417085653},{"$f":"IF(ISNUMBER('Baseline - public'!T20), 'Baseline - public'!T20, \"…\")","v":41.769934988299958},{"$f":"IF(ISNUMBER('Baseline - public'!U20), 'Baseline - public'!U20, \"…\")","v":40.059262300943068},{"$f":"IF(ISNUMBER('Baseline - public'!V20), 'Baseline - public'!V20, \"…\")","v":37.284110889217139},{"$f":"IF(ISNUMBER('Baseline - public'!W20), 'Baseline - public'!W20, \"…\")","v":35.941165654650696},{"$f":"IF(ISNUMBER('Baseline - public'!X20), 'Baseline - public'!X20, \"…\")","v":35.167041042357361},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y20), 'Baseline - public'!Y20, \"…\")","v":34.444194587562734},{"$f":"IF(ISNUMBER('Baseline - public'!Z20), 'Baseline - public'!Z20, \"…\")","v":34.384951253727458},{"$f":"IF(ISNUMBER('Baseline - public'!AA20), 'Baseline - public'!AA20, \"…\")","v":34.181317347201393},{"$f":"IF(ISNUMBER('Baseline - public'!AB20), 'Baseline - public'!AB20, \"…\")","v":33.865655518017675},{"$f":"IF(ISNUMBER('Baseline - public'!AC20), 'Baseline - public'!AC20, \"…\")","v":33.329155740482314},{"$f":"IF(ISNUMBER('Baseline - public'!AD20), 'Baseline - public'!AD20, \"…\")","v":32.944319003893703},{"$f":"IF(ISNUMBER('Baseline - public'!AE20), 'Baseline - public'!AE20, \"…\")","v":32.13674987105717},{"$f":"IF(ISNUMBER('Baseline - public'!AF20), 'Baseline - public'!AF20, \"…\")","v":31.427017243951848},{"$f":"IF(ISNUMBER('Baseline - public'!AG20), 'Baseline - public'!AG20, \"…\")","v":30.46631494725122},{"$f":"IF(ISNUMBER('Baseline - public'!AH20), 'Baseline - public'!AH20, \"…\")","v":29.729059255094469},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI20), 'Baseline - public'!AI20, \"…\")","v":29.011000647297685},null,{"$f":"AVERAGE(D9:J9, L9:N9)","v":31.504876578487661},{"$f":"AVERAGE(T9:AC9, AE9)","v":41.84575433698447}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C981,IF(START!L10=\"French\",translation!D981,IF(START!L10=\"Portuguese\",translation!E981,translation!F981)))","v":"of which: local-currency denominated"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C983,IF(START!L10=\"French\",translation!D983,IF(START!L10=\"Portuguese\",translation!E983,translation!F983)))","v":"Change in public sector debt"},{"$f":"IF(ISNUMBER('Baseline - public'!D21),'Baseline - public'!D21,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E21),'Baseline - public'!E21,\"...\")","v":6.3240093613161541},{"$f":"IF(ISNUMBER('Baseline - public'!F21),'Baseline - public'!F21,\"...\")","v":1.0755818869271678},{"$f":"IF(ISNUMBER('Baseline - public'!G21),'Baseline - public'!G21,\"...\")","v":3.4314452394334367},{"$f":"IF(ISNUMBER('Baseline - public'!H21),'Baseline - public'!H21,\"...\")","v":0.83918011083216015},{"$f":"IF(ISNUMBER('Baseline - public'!I21),'Baseline - public'!I21,\"...\")","v":1.6295327363177989},{"$f":"IF(ISNUMBER('Baseline - public'!J21),'Baseline - public'!J21,\"...\")","v":8.4652837500193598},{"$f":"IF(ISNUMBER('Baseline - public'!K21),'Baseline - public'!K21,\"...\")","v":9.7742594693103584},null,{"$f":"IF(ISNUMBER('Baseline - public'!L21),'Baseline - public'!L21,\"...\")","v":12.358423517347653},{"$f":"IF(ISNUMBER('Baseline - public'!M21),'Baseline - public'!M21,\"...\")","v":2.4689080171889515},{"$f":"IF(ISNUMBER('Baseline - public'!N21),'Baseline - public'!N21,\"...\")","v":1.3185219741871208},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O21),'Baseline - public'!O21,\"...\")","v":-4.017720350917017},{"$f":"IF(ISNUMBER('Baseline - public'!P21),'Baseline - public'!P21,\"...\")","v":-4.2315598085391031},{"$f":"IF(ISNUMBER('Baseline - public'!Q21),'Baseline - public'!Q21,\"...\")","v":-3.2942792182582679},{"$f":"IF(ISNUMBER('Baseline - public'!R21),'Baseline - public'!R21,\"...\")","v":-2.3834621081898888},{"$f":"IF(ISNUMBER('Baseline - public'!S21),'Baseline - public'!S21,\"...\")","v":-2.3623503959920669},{"$f":"IF(ISNUMBER('Baseline - public'!T21),'Baseline - public'!T21,\"...\")","v":-2.5292999134719594},{"$f":"IF(ISNUMBER('Baseline - public'!U21),'Baseline - public'!U21,\"...\")","v":-1.4095480064942336},{"$f":"IF(ISNUMBER('Baseline - public'!V21),'Baseline - public'!V21,\"...\")","v":-1.6634478777578252},{"$f":"IF(ISNUMBER('Baseline - public'!W21),'Baseline - public'!W21,\"...\")","v":-1.1827020095005096},{"$f":"IF(ISNUMBER('Baseline - public'!X21),'Baseline - public'!X21,\"...\")","v":-0.99657047125134568},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y21),'Baseline - public'!Y21,\"...\")","v":-1.2939148436696399},{"$f":"IF(ISNUMBER('Baseline - public'!Z21),'Baseline - public'!Z21,\"...\")","v":-0.77215479075425009},{"$f":"IF(ISNUMBER('Baseline - public'!AA21),'Baseline - public'!AA21,\"...\")","v":-0.76323898877049601},{"$f":"IF(ISNUMBER('Baseline - public'!AB21),'Baseline - public'!AB21,\"...\")","v":-0.75575530690307602},{"$f":"IF(ISNUMBER('Baseline - public'!AC21),'Baseline - public'!AC21,\"...\")","v":-1.0596391996962495},{"$f":"IF(ISNUMBER('Baseline - public'!AD21),'Baseline - public'!AD21,\"...\")","v":-1.0368625091841039},{"$f":"IF(ISNUMBER('Baseline - public'!AE21),'Baseline - public'!AE21,\"...\")","v":-1.0968260346351926},{"$f":"IF(ISNUMBER('Baseline - public'!AF21),'Baseline - public'!AF21,\"...\")","v":-1.0472519938440072},{"$f":"IF(ISNUMBER('Baseline - public'!AG21),'Baseline - public'!AG21,\"...\")","v":-1.0723993742313667},{"$f":"IF(ISNUMBER('Baseline - public'!AH21),'Baseline - public'!AH21,\"...\")","v":-0.94439860445623225},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI21),'Baseline - public'!AI21,\"...\")","v":-1.0160684635865138},null,null,null,null,null,{"$f":"'Input 1 - Basics'!B34","v":"Is there a material difference between the two criteria?"},null,null,{"$f":"'Input 1 - Basics'!C34","v":"Yes"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C984,IF(START!L10=\"French\",translation!D984,IF(START!L10=\"Portuguese\",translation!E984,translation!F984)))","v":"Identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E22),'Baseline - public'!E22,\"...\")","v":2.821689273402713},{"$f":"IF(ISNUMBER('Baseline - public'!F22),'Baseline - public'!F22,\"...\")","v":0.98307451296110937},{"$f":"IF(ISNUMBER('Baseline - public'!G22),'Baseline - public'!G22,\"...\")","v":2.574300168721392},{"$f":"IF(ISNUMBER('Baseline - public'!H22),'Baseline - public'!H22,\"...\")","v":0.61961239370988308},{"$f":"IF(ISNUMBER('Baseline - public'!I22),'Baseline - public'!I22,\"...\")","v":-1.682840407641597},{"$f":"IF(ISNUMBER('Baseline - public'!J22),'Baseline - public'!J22,\"...\")","v":6.7158372996668332},{"$f":"IF(ISNUMBER('Baseline - public'!K22),'Baseline - public'!K22,\"...\")","v":4.7063420412007524},null,{"$f":"IF(ISNUMBER('Baseline - public'!L22),'Baseline - public'!L22,\"...\")","v":11.018322272722347},{"$f":"IF(ISNUMBER('Baseline - public'!M22),'Baseline - public'!M22,\"...\")","v":1.4519075799671941},{"$f":"IF(ISNUMBER('Baseline - public'!N22),'Baseline - public'!N22,\"...\")","v":0.10270381633722581},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O22),'Baseline - public'!O22,\"...\")","v":-3.5221835398097054},{"$f":"IF(ISNUMBER('Baseline - public'!P22),'Baseline - public'!P22,\"...\")","v":-3.0345751527539426},{"$f":"IF(ISNUMBER('Baseline - public'!Q22),'Baseline - public'!Q22,\"...\")","v":-1.9596451376574417},{"$f":"IF(ISNUMBER('Baseline - public'!R22),'Baseline - public'!R22,\"...\")","v":-0.91057363159940974},{"$f":"IF(ISNUMBER('Baseline - public'!S22),'Baseline - public'!S22,\"...\")","v":-0.89327485657289052},{"$f":"IF(ISNUMBER('Baseline - public'!T22),'Baseline - public'!T22,\"...\")","v":-1.2293976788931298},{"$f":"IF(ISNUMBER('Baseline - public'!U22),'Baseline - public'!U22,\"...\")","v":-0.56931735172033204},{"$f":"IF(ISNUMBER('Baseline - public'!V22),'Baseline - public'!V22,\"...\")","v":-0.56403739414709586},{"$f":"IF(ISNUMBER('Baseline - public'!W22),'Baseline - public'!W22,\"...\")","v":-0.21611704612354649},{"$f":"IF(ISNUMBER('Baseline - public'!X22),'Baseline - public'!X22,\"...\")","v":-0.16331836062089183},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y22),'Baseline - public'!Y22,\"...\")","v":-0.58992846487725026},{"$f":"IF(ISNUMBER('Baseline - public'!Z22),'Baseline - public'!Z22,\"...\")","v":-0.25643809137429552},{"$f":"IF(ISNUMBER('Baseline - public'!AA22),'Baseline - public'!AA22,\"...\")","v":-0.30018953653066838},{"$f":"IF(ISNUMBER('Baseline - public'!AB22),'Baseline - public'!AB22,\"...\")","v":-0.31634011223697267},{"$f":"IF(ISNUMBER('Baseline - public'!AC22),'Baseline - public'!AC22,\"...\")","v":-0.54086209630503257},{"$f":"IF(ISNUMBER('Baseline - public'!AD22),'Baseline - public'!AD22,\"...\")","v":-0.53516823664438795},{"$f":"IF(ISNUMBER('Baseline - public'!AE22),'Baseline - public'!AE22,\"...\")","v":-0.6159769432105473},{"$f":"IF(ISNUMBER('Baseline - public'!AF22),'Baseline - public'!AF22,\"...\")","v":-0.58066601382205263},{"$f":"IF(ISNUMBER('Baseline - public'!AG22),'Baseline - public'!AG22,\"...\")","v":-0.6250571940850298},{"$f":"IF(ISNUMBER('Baseline - public'!AH22),'Baseline - public'!AH22,\"...\")","v":-0.50725481253400884},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI22),'Baseline - public'!AI22,\"...\")","v":-0.59750041803788756},null,{"$f":"AVERAGE(D12:J12, L12:N12)","v":2.9310948951047857},{"$f":"AVERAGE(T12:AC12,AE12)","v":-1.2411244195250577}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C985,IF(START!L10=\"French\",translation!D985,IF(START!L10=\"Portuguese\",translation!E985,translation!F985)))","v":"Primary deficit"},{"$f":"IF(ISNUMBER('Baseline - public'!D23),'Baseline - public'!D23,\"...\")","v":2.6800388316181909},{"$f":"IF(ISNUMBER('Baseline - public'!E23),'Baseline - public'!E23,\"...\")","v":5.4365014749634391},{"$f":"IF(ISNUMBER('Baseline - public'!F23),'Baseline - public'!F23,\"...\")","v":4.7944379967099646},{"$f":"IF(ISNUMBER('Baseline - public'!G23),'Baseline - public'!G23,\"...\")","v":2.9202142450669051},{"$f":"IF(ISNUMBER('Baseline - public'!H23),'Baseline - public'!H23,\"...\")","v":3.7698482064644843},{"$f":"IF(ISNUMBER('Baseline - public'!I23),'Baseline - public'!I23,\"...\")","v":1.9831875881847303},{"$f":"IF(ISNUMBER('Baseline - public'!J23),'Baseline - public'!J23,\"...\")","v":7.6367511218440995},{"$f":"IF(ISNUMBER('Baseline - public'!K23),'Baseline - public'!K23,\"...\")","v":5.5583278721770597},null,{"$f":"IF(ISNUMBER('Baseline - public'!L23),'Baseline - public'!L23,\"...\")","v":3.8582734466226896},{"$f":"IF(ISNUMBER('Baseline - public'!M23),'Baseline - public'!M23,\"...\")","v":0.37291452425917981},{"$f":"IF(ISNUMBER('Baseline - public'!N23),'Baseline - public'!N23,\"...\")","v":2.4379558593757338},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O23),'Baseline - public'!O23,\"...\")","v":-0.17882118315207762},{"$f":"IF(ISNUMBER('Baseline - public'!P23),'Baseline - public'!P23,\"...\")","v":-2.1504851673161127},{"$f":"IF(ISNUMBER('Baseline - public'!Q23),'Baseline - public'!Q23,\"...\")","v":-2.2021139292709151},{"$f":"IF(ISNUMBER('Baseline - public'!R23),'Baseline - public'!R23,\"...\")","v":-1.9900491774291602},{"$f":"IF(ISNUMBER('Baseline - public'!S23),'Baseline - public'!S23,\"...\")","v":-1.7818806498778912},{"$f":"IF(ISNUMBER('Baseline - public'!T23),'Baseline - public'!T23,\"...\")","v":-1.5805879333404533},{"$f":"IF(ISNUMBER('Baseline - public'!U23),'Baseline - public'!U23,\"...\")","v":-1.3708871850123288},{"$f":"IF(ISNUMBER('Baseline - public'!V23),'Baseline - public'!V23,\"...\")","v":-0.91070890558378181},{"$f":"IF(ISNUMBER('Baseline - public'!W23),'Baseline - public'!W23,\"...\")","v":-0.50706038043801627},{"$f":"IF(ISNUMBER('Baseline - public'!X23),'Baseline - public'!X23,\"...\")","v":-0.41276780076686137},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y23),'Baseline - public'!Y23,\"...\")","v":-0.27461249857323367},{"$f":"IF(ISNUMBER('Baseline - public'!Z23),'Baseline - public'!Z23,\"...\")","v":-0.16793761984040501},{"$f":"IF(ISNUMBER('Baseline - public'!AA23),'Baseline - public'!AA23,\"...\")","v":-0.15763964085343218},{"$f":"IF(ISNUMBER('Baseline - public'!AB23),'Baseline - public'!AB23,\"...\")","v":-0.14753590581579701},{"$f":"IF(ISNUMBER('Baseline - public'!AC23),'Baseline - public'!AC23,\"...\")","v":-0.1428062541519175},{"$f":"IF(ISNUMBER('Baseline - public'!AD23),'Baseline - public'!AD23,\"...\")","v":-0.13841722698579417},{"$f":"IF(ISNUMBER('Baseline - public'!AE23),'Baseline - public'!AE23,\"...\")","v":-0.20402519982100387},{"$f":"IF(ISNUMBER('Baseline - public'!AF23),'Baseline - public'!AF23,\"...\")","v":-0.1657340089049768},{"$f":"IF(ISNUMBER('Baseline - public'!AG23),'Baseline - public'!AG23,\"...\")","v":-0.21713164894303816},{"$f":"IF(ISNUMBER('Baseline - public'!AH23),'Baseline - public'!AH23,\"...\")","v":-0.23266443261482905},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI23),'Baseline - public'!AI23,\"...\")","v":-0.25980588422823914},null,{"$f":"AVERAGE(D13:J13, L13:N13)","v":3.8768412335668279},{"$f":"AVERAGE(T13:AC13,AE13)","v":-1.2145431646146212}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C986,IF(START!L10=\"French\",translation!D986,IF(START!L10=\"Portuguese\",translation!E986,translation!F986)))","v":"Revenue and grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D24),'Baseline - public'!D24,\"...\")","v":16.987840929794192},{"$f":"IF(ISNUMBER('Baseline - public'!E24),'Baseline - public'!E24,\"...\")","v":17.398571647557826},{"$f":"IF(ISNUMBER('Baseline - public'!F24),'Baseline - public'!F24,\"...\")","v":15.949161529075431},{"$f":"IF(ISNUMBER('Baseline - public'!G24),'Baseline - public'!G24,\"...\")","v":16.439611569129376},{"$f":"IF(ISNUMBER('Baseline - public'!H24),'Baseline - public'!H24,\"...\")","v":16.710458609270795},{"$f":"IF(ISNUMBER('Baseline - public'!I24),'Baseline - public'!I24,\"...\")","v":19.126659575954438},{"$f":"IF(ISNUMBER('Baseline - public'!J24),'Baseline - public'!J24,\"...\")","v":18.502420567840314},{"$f":"IF(ISNUMBER('Baseline - public'!K24),'Baseline - public'!K24,\"...\")","v":16.731168723504034},null,{"$f":"IF(ISNUMBER('Baseline - public'!L24),'Baseline - public'!L24,\"...\")","v":18.416452932114076},{"$f":"IF(ISNUMBER('Baseline - public'!M24),'Baseline - public'!M24,\"...\")","v":19.585673497468008},{"$f":"IF(ISNUMBER('Baseline - public'!N24),'Baseline - public'!N24,\"...\")","v":17.251964849374087},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O24),'Baseline - public'!O24,\"...\")","v":18.853568001437541},{"$f":"IF(ISNUMBER('Baseline - public'!P24),'Baseline - public'!P24,\"...\")","v":18.631263840723481},{"$f":"IF(ISNUMBER('Baseline - public'!Q24),'Baseline - public'!Q24,\"...\")","v":18.971080803364607},{"$f":"IF(ISNUMBER('Baseline - public'!R24),'Baseline - public'!R24,\"...\")","v":19.051156038877441},{"$f":"IF(ISNUMBER('Baseline - public'!S24),'Baseline - public'!S24,\"...\")","v":18.884755832506769},{"$f":"IF(ISNUMBER('Baseline - public'!T24),'Baseline - public'!T24,\"...\")","v":18.746134534438735},{"$f":"IF(ISNUMBER('Baseline - public'!U24),'Baseline - public'!U24,\"...\")","v":18.506936757516296},{"$f":"IF(ISNUMBER('Baseline - public'!V24),'Baseline - public'!V24,\"...\")","v":18.269844264867306},{"$f":"IF(ISNUMBER('Baseline - public'!W24),'Baseline - public'!W24,\"...\")","v":18.068547866783067},{"$f":"IF(ISNUMBER('Baseline - public'!X24),'Baseline - public'!X24,\"...\")","v":17.90999497180384},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y24),'Baseline - public'!Y24,\"...\")","v":17.788898952356014},{"$f":"IF(ISNUMBER('Baseline - public'!Z24),'Baseline - public'!Z24,\"...\")","v":17.709383550111326},{"$f":"IF(ISNUMBER('Baseline - public'!AA24),'Baseline - public'!AA24,\"...\")","v":17.633493206926936},{"$f":"IF(ISNUMBER('Baseline - public'!AB24),'Baseline - public'!AB24,\"...\")","v":17.564864017937516},{"$f":"IF(ISNUMBER('Baseline - public'!AC24),'Baseline - public'!AC24,\"...\")","v":17.50692502233434},{"$f":"IF(ISNUMBER('Baseline - public'!AD24),'Baseline - public'!AD24,\"...\")","v":17.473531981715851},{"$f":"IF(ISNUMBER('Baseline - public'!AE24),'Baseline - public'!AE24,\"...\")","v":17.424868009223875},{"$f":"IF(ISNUMBER('Baseline - public'!AF24),'Baseline - public'!AF24,\"...\")","v":17.38498047033745},{"$f":"IF(ISNUMBER('Baseline - public'!AG24),'Baseline - public'!AG24,\"...\")","v":17.346926662171747},{"$f":"IF(ISNUMBER('Baseline - public'!AH24),'Baseline - public'!AH24,\"...\")","v":17.285413618684444},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI24),'Baseline - public'!AI24,\"...\")","v":17.243975100497025},null,{"$f":"AVERAGE(D14:J14, L14:N14)","v":17.61121435012884},{"$f":"AVERAGE(T14:AC14,AE14)","v":18.516561987697738}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C987,IF(START!L10=\"French\",translation!D987,IF(START!L10=\"Portuguese\",translation!E987,translation!F987)))","v":"of which: grants"},{"$f":"IF(ISNUMBER('Baseline - public'!D25),'Baseline - public'!D25,\"...\")","v":3.3939606983141877},{"$f":"IF(ISNUMBER('Baseline - public'!E25),'Baseline - public'!E25,\"...\")","v":3.7021987361929862},{"$f":"IF(ISNUMBER('Baseline - public'!F25),'Baseline - public'!F25,\"...\")","v":2.7197109230488548},{"$f":"IF(ISNUMBER('Baseline - public'!G25),'Baseline - public'!G25,\"...\")","v":3.0088984887593799},{"$f":"IF(ISNUMBER('Baseline - public'!H25),'Baseline - public'!H25,\"...\")","v":2.3461850910704203},{"$f":"IF(ISNUMBER('Baseline - public'!I25),'Baseline - public'!I25,\"...\")","v":2.02331119658606},{"$f":"IF(ISNUMBER('Baseline - public'!J25),'Baseline - public'!J25,\"...\")","v":1.5406170292584229},{"$f":"IF(ISNUMBER('Baseline - public'!K25),'Baseline - public'!K25,\"...\")","v":0.46847552092871636},null,{"$f":"IF(ISNUMBER('Baseline - public'!L25),'Baseline - public'!L25,\"...\")","v":0.7182920598195901},{"$f":"IF(ISNUMBER('Baseline - public'!M25),'Baseline - public'!M25,\"...\")","v":1.9632068667881186},{"$f":"IF(ISNUMBER('Baseline - public'!N25),'Baseline - public'!N25,\"...\")","v":0.68178205172584061},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O25),'Baseline - public'!O25,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Baseline - public'!P25),'Baseline - public'!P25,\"...\")","v":0.45159990082069901},{"$f":"IF(ISNUMBER('Baseline - public'!Q25),'Baseline - public'!Q25,\"...\")","v":0.33093677452831105},{"$f":"IF(ISNUMBER('Baseline - public'!R25),'Baseline - public'!R25,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Baseline - public'!S25),'Baseline - public'!S25,\"...\")","v":0.18522162317019364},{"$f":"IF(ISNUMBER('Baseline - public'!T25),'Baseline - public'!T25,\"...\")","v":0.13753394050896431},{"$f":"IF(ISNUMBER('Baseline - public'!U25),'Baseline - public'!U25,\"...\")","v":0.10213031586015385},{"$f":"IF(ISNUMBER('Baseline - public'!V25),'Baseline - public'!V25,\"...\")","v":7.6173891134567975E-2},{"$f":"IF(ISNUMBER('Baseline - public'!W25),'Baseline - public'!W25,\"...\")","v":5.6945372804575144E-2},{"$f":"IF(ISNUMBER('Baseline - public'!X25),'Baseline - public'!X25,\"...\")","v":4.2583659366802494E-2},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y25),'Baseline - public'!Y25,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Baseline - public'!Z25),'Baseline - public'!Z25,\"...\")","v":2.3853584285801203E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AA25),'Baseline - public'!AA25,\"...\")","v":1.7847337622385377E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AB25),'Baseline - public'!AB25,\"...\")","v":1.3352700940347906E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AC25),'Baseline - public'!AC25,\"...\")","v":9.9848857934886539E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AD25),'Baseline - public'!AD25,\"...\")","v":7.4669268023318178E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AE25),'Baseline - public'!AE25,\"...\")","v":5.5847234587812966E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AF25),'Baseline - public'!AF25,\"...\")","v":4.1752770561247661E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AG25),'Baseline - public'!AG25,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Baseline - public'!AH25),'Baseline - public'!AH25,\"...\")","v":2.3401504005432085E-3},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI25),'Baseline - public'!AI25,\"...\")","v":1.7511752716559855E-3}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C988,IF(START!L10=\"French\",translation!D988,IF(START!L10=\"Portuguese\",translation!E988,translation!F988)))","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER('Baseline - public'!D26),'Baseline - public'!D26,\"...\")","v":19.667879761412383},{"$f":"IF(ISNUMBER('Baseline - public'!E26),'Baseline - public'!E26,\"...\")","v":22.835073122521266},{"$f":"IF(ISNUMBER('Baseline - public'!F26),'Baseline - public'!F26,\"...\")","v":20.743599525785395},{"$f":"IF(ISNUMBER('Baseline - public'!G26),'Baseline - public'!G26,\"...\")","v":19.359825814196281},{"$f":"IF(ISNUMBER('Baseline - public'!H26),'Baseline - public'!H26,\"...\")","v":20.480306815735279},{"$f":"IF(ISNUMBER('Baseline - public'!I26),'Baseline - public'!I26,\"...\")","v":21.109847164139168},{"$f":"IF(ISNUMBER('Baseline - public'!J26),'Baseline - public'!J26,\"...\")","v":26.139171689684414},{"$f":"IF(ISNUMBER('Baseline - public'!K26),'Baseline - public'!K26,\"...\")","v":22.289496595681094},null,{"$f":"IF(ISNUMBER('Baseline - public'!L26),'Baseline - public'!L26,\"...\")","v":22.274726378736766},{"$f":"IF(ISNUMBER('Baseline - public'!M26),'Baseline - public'!M26,\"...\")","v":19.958588021727188},{"$f":"IF(ISNUMBER('Baseline - public'!N26),'Baseline - public'!N26,\"...\")","v":19.68992070874982},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O26),'Baseline - public'!O26,\"...\")","v":18.674746818285463},{"$f":"IF(ISNUMBER('Baseline - public'!P26),'Baseline - public'!P26,\"...\")","v":16.480778673407368},{"$f":"IF(ISNUMBER('Baseline - public'!Q26),'Baseline - public'!Q26,\"...\")","v":16.768966874093692},{"$f":"IF(ISNUMBER('Baseline - public'!R26),'Baseline - public'!R26,\"...\")","v":17.06110686144828},{"$f":"IF(ISNUMBER('Baseline - public'!S26),'Baseline - public'!S26,\"...\")","v":17.102875182628878},{"$f":"IF(ISNUMBER('Baseline - public'!T26),'Baseline - public'!T26,\"...\")","v":17.165546601098281},{"$f":"IF(ISNUMBER('Baseline - public'!U26),'Baseline - public'!U26,\"...\")","v":17.136049572503968},{"$f":"IF(ISNUMBER('Baseline - public'!V26),'Baseline - public'!V26,\"...\")","v":17.359135359283524},{"$f":"IF(ISNUMBER('Baseline - public'!W26),'Baseline - public'!W26,\"...\")","v":17.561487486345051},{"$f":"IF(ISNUMBER('Baseline - public'!X26),'Baseline - public'!X26,\"...\")","v":17.497227171036979},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y26),'Baseline - public'!Y26,\"...\")","v":17.51428645378278},{"$f":"IF(ISNUMBER('Baseline - public'!Z26),'Baseline - public'!Z26,\"...\")","v":17.541445930270921},{"$f":"IF(ISNUMBER('Baseline - public'!AA26),'Baseline - public'!AA26,\"...\")","v":17.475853566073503},{"$f":"IF(ISNUMBER('Baseline - public'!AB26),'Baseline - public'!AB26,\"...\")","v":17.417328112121719},{"$f":"IF(ISNUMBER('Baseline - public'!AC26),'Baseline - public'!AC26,\"...\")","v":17.364118768182422},{"$f":"IF(ISNUMBER('Baseline - public'!AD26),'Baseline - public'!AD26,\"...\")","v":17.335114754730057},{"$f":"IF(ISNUMBER('Baseline - public'!AE26),'Baseline - public'!AE26,\"...\")","v":17.220842809402871},{"$f":"IF(ISNUMBER('Baseline - public'!AF26),'Baseline - public'!AF26,\"...\")","v":17.219246461432473},{"$f":"IF(ISNUMBER('Baseline - public'!AG26),'Baseline - public'!AG26,\"...\")","v":17.129795013228708},{"$f":"IF(ISNUMBER('Baseline - public'!AH26),'Baseline - public'!AH26,\"...\")","v":17.052749186069615},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI26),'Baseline - public'!AI26,\"...\")","v":16.984169216268786},null,{"$f":"AVERAGE(D16:J16, L16:N16)","v":21.488055583695669},{"$f":"AVERAGE(T16:AC16,AE16)","v":17.302018823083113}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C989,IF(START!L10=\"French\",translation!D989,IF(START!L10=\"Portuguese\",translation!E989,translation!F989)))","v":"Automatic debt dynamics"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E27),'Baseline - public'!E27,\"...\")","v":-1.720972285331458},{"$f":"IF(ISNUMBER('Baseline - public'!F27),'Baseline - public'!F27,\"...\")","v":-1.2104108453730842},{"$f":"IF(ISNUMBER('Baseline - public'!G27),'Baseline - public'!G27,\"...\")","v":-0.17049265776632561},{"$f":"IF(ISNUMBER('Baseline - public'!H27),'Baseline - public'!H27,\"...\")","v":-3.8525169850524512},{"$f":"IF(ISNUMBER('Baseline - public'!I27),'Baseline - public'!I27,\"...\")","v":-4.4284792415916572},{"$f":"IF(ISNUMBER('Baseline - public'!J27),'Baseline - public'!J27,\"...\")","v":-0.86216803851612256},{"$f":"IF(ISNUMBER('Baseline - public'!K27),'Baseline - public'!K27,\"...\")","v":-0.85198583097630753},null,{"$f":"IF(ISNUMBER('Baseline - public'!L27),'Baseline - public'!L27,\"...\")","v":7.1600488260996586},{"$f":"IF(ISNUMBER('Baseline - public'!M27),'Baseline - public'!M27,\"...\")","v":1.0789930557080143},{"$f":"IF(ISNUMBER('Baseline - public'!N27),'Baseline - public'!N27,\"...\")","v":-2.335252043038508},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O27),'Baseline - public'!O27,\"...\")","v":-2.1925106795905323},{"$f":"IF(ISNUMBER('Baseline - public'!P27),'Baseline - public'!P27,\"...\")","v":-0.8840899854378298},{"$f":"IF(ISNUMBER('Baseline - public'!Q27),'Baseline - public'!Q27,\"...\")","v":0.2424687916134734},{"$f":"IF(ISNUMBER('Baseline - public'!R27),'Baseline - public'!R27,\"...\")","v":1.0794755458297505},{"$f":"IF(ISNUMBER('Baseline - public'!S27),'Baseline - public'!S27,\"...\")","v":0.88860579330500067},{"$f":"IF(ISNUMBER('Baseline - public'!T27),'Baseline - public'!T27,\"...\")","v":0.3511902544473236},{"$f":"IF(ISNUMBER('Baseline - public'!U27),'Baseline - public'!U27,\"...\")","v":0.80156983329199671},{"$f":"IF(ISNUMBER('Baseline - public'!V27),'Baseline - public'!V27,\"...\")","v":0.34667151143668595},{"$f":"IF(ISNUMBER('Baseline - public'!W27),'Baseline - public'!W27,\"...\")","v":0.29094333431446978},{"$f":"IF(ISNUMBER('Baseline - public'!X27),'Baseline - public'!X27,\"...\")","v":0.24944944014596954},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y27),'Baseline - public'!Y27,\"...\")","v":-0.31531596630401665},{"$f":"IF(ISNUMBER('Baseline - public'!Z27),'Baseline - public'!Z27,\"...\")","v":-8.8500471533890526E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AA27),'Baseline - public'!AA27,\"...\")","v":-0.14254989567723617},{"$f":"IF(ISNUMBER('Baseline - public'!AB27),'Baseline - public'!AB27,\"...\")","v":-0.16880420642117566},{"$f":"IF(ISNUMBER('Baseline - public'!AC27),'Baseline - public'!AC27,\"...\")","v":-0.39805584215311512},{"$f":"IF(ISNUMBER('Baseline - public'!AD27),'Baseline - public'!AD27,\"...\")","v":-0.39675100965859372},{"$f":"IF(ISNUMBER('Baseline - public'!AE27),'Baseline - public'!AE27,\"...\")","v":-0.41195174338954338},{"$f":"IF(ISNUMBER('Baseline - public'!AF27),'Baseline - public'!AF27,\"...\")","v":-0.41493200491707583},{"$f":"IF(ISNUMBER('Baseline - public'!AG27),'Baseline - public'!AG27,\"...\")","v":-0.40792554514199159},{"$f":"IF(ISNUMBER('Baseline - public'!AH27),'Baseline - public'!AH27,\"...\")","v":-0.27459037991917973},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI27),'Baseline - public'!AI27,\"...\")","v":-0.33769453380964848}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C990,IF(START!L10=\"French\",translation!D990,IF(START!L10=\"Portuguese\",translation!E990,translation!F990)))","v":"Contribution from interest rate/growth differential"},{"$f":"IF(ISNUMBER('Baseline - public'!D28),'Baseline - public'!D28,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E28),'Baseline - public'!E28,\"...\")","v":-0.74142888187117817},{"$f":"IF(ISNUMBER('Baseline - public'!F28),'Baseline - public'!F28,\"...\")","v":-2.2921770198172373},{"$f":"IF(ISNUMBER('Baseline - public'!G28),'Baseline - public'!G28,\"...\")","v":-0.48077528923236512},{"$f":"IF(ISNUMBER('Baseline - public'!H28),'Baseline - public'!H28,\"...\")","v":-1.9347209330553814},{"$f":"IF(ISNUMBER('Baseline - public'!I28),'Baseline - public'!I28,\"...\")","v":-3.3944071252197281},{"$f":"IF(ISNUMBER('Baseline - public'!J28),'Baseline - public'!J28,\"...\")","v":-2.20069083867517},{"$f":"IF(ISNUMBER('Baseline - public'!K28),'Baseline - public'!K28,\"...\")","v":-1.5047801768591322},null,{"$f":"IF(ISNUMBER('Baseline - public'!L28),'Baseline - public'!L28,\"...\")","v":-0.42698877765433729},{"$f":"IF(ISNUMBER('Baseline - public'!M28),'Baseline - public'!M28,\"...\")","v":-0.16695739102511276},{"$f":"IF(ISNUMBER('Baseline - public'!N28),'Baseline - public'!N28,\"...\")","v":-0.10341697650672943},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O28),'Baseline - public'!O28,\"...\")","v":-2.1308225414161459},{"$f":"IF(ISNUMBER('Baseline - public'!P28),'Baseline - public'!P28,\"...\")","v":-1.2433002168104457},{"$f":"IF(ISNUMBER('Baseline - public'!Q28),'Baseline - public'!Q28,\"...\")","v":0.29165264635580934},{"$f":"IF(ISNUMBER('Baseline - public'!R28),'Baseline - public'!R28,\"...\")","v":1.2175260293034822},{"$f":"IF(ISNUMBER('Baseline - public'!S28),'Baseline - public'!S28,\"...\")","v":0.98877994589203588},{"$f":"IF(ISNUMBER('Baseline - public'!T28),'Baseline - public'!T28,\"...\")","v":0.4211629402699173},{"$f":"IF(ISNUMBER('Baseline - public'!U28),'Baseline - public'!U28,\"...\")","v":0.86450038274029994},{"$f":"IF(ISNUMBER('Baseline - public'!V28),'Baseline - public'!V28,\"...\")","v":0.45398699006011967},{"$f":"IF(ISNUMBER('Baseline - public'!W28),'Baseline - public'!W28,\"...\")","v":0.40616988146694144},{"$f":"IF(ISNUMBER('Baseline - public'!X28),'Baseline - public'!X28,\"...\")","v":0.3343086362654839},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y28),'Baseline - public'!Y28,\"...\")","v":-0.25007011797889667},{"$f":"IF(ISNUMBER('Baseline - public'!Z28),'Baseline - public'!Z28,\"...\")","v":-5.3283423538706742E-2},{"$f":"IF(ISNUMBER('Baseline - public'!AA28),'Baseline - public'!AA28,\"...\")","v":-0.11336270836332529},{"$f":"IF(ISNUMBER('Baseline - public'!AB28),'Baseline - public'!AB28,\"...\")","v":-0.14046150907016064},{"$f":"IF(ISNUMBER('Baseline - public'!AC28),'Baseline - public'!AC28,\"...\")","v":-0.37849868164757461},{"$f":"IF(ISNUMBER('Baseline - public'!AD28),'Baseline - public'!AD28,\"...\")","v":-0.37768678251408772},{"$f":"IF(ISNUMBER('Baseline - public'!AE28),'Baseline - public'!AE28,\"...\")","v":-0.39134685226142785},{"$f":"IF(ISNUMBER('Baseline - public'!AF28),'Baseline - public'!AF28,\"...\")","v":-0.40011537107676642},{"$f":"IF(ISNUMBER('Baseline - public'!AG28),'Baseline - public'!AG28,\"...\")","v":-0.39114962733906466},{"$f":"IF(ISNUMBER('Baseline - public'!AH28),'Baseline - public'!AH28,\"...\")","v":-0.22497982865527599},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI28),'Baseline - public'!AI28,\"...\")","v":-0.30860057430113441}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C991,IF(START!L10=\"French\",translation!D991,IF(START!L10=\"Portuguese\",translation!E991,translation!F991)))","v":"of which: contribution from average real interest rate"},{"$f":"IF(ISNUMBER('Baseline - public'!D29),'Baseline - public'!D29,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E29),'Baseline - public'!E29,\"...\")","v":0.36419681717507169},{"$f":"IF(ISNUMBER('Baseline - public'!F29),'Baseline - public'!F29,\"...\")","v":0.4628202217468409},{"$f":"IF(ISNUMBER('Baseline - public'!G29),'Baseline - public'!G29,\"...\")","v":1.0874932414559439},{"$f":"IF(ISNUMBER('Baseline - public'!H29),'Baseline - public'!H29,\"...\")","v":0.80140873142223101},{"$f":"IF(ISNUMBER('Baseline - public'!I29),'Baseline - public'!I29,\"...\")","v":1.3120368053966194},{"$f":"IF(ISNUMBER('Baseline - public'!J29),'Baseline - public'!J29,\"...\")","v":1.1868230779033131},{"$f":"IF(ISNUMBER('Baseline - public'!K29),'Baseline - public'!K29,\"...\")","v":1.7868990508334839},null,{"$f":"IF(ISNUMBER('Baseline - public'!L29),'Baseline - public'!L29,\"...\")","v":1.8001348068591854},{"$f":"IF(ISNUMBER('Baseline - public'!M29),'Baseline - public'!M29,\"...\")","v":2.4348822234027714},{"$f":"IF(ISNUMBER('Baseline - public'!N29),'Baseline - public'!N29,\"...\")","v":2.3410546800204255},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O29),'Baseline - public'!O29,\"...\")","v":1.9983694598191144},{"$f":"IF(ISNUMBER('Baseline - public'!P29),'Baseline - public'!P29,\"...\")","v":4.4705028573244059},{"$f":"IF(ISNUMBER('Baseline - public'!Q29),'Baseline - public'!Q29,\"...\")","v":3.9948810819343712},{"$f":"IF(ISNUMBER('Baseline - public'!R29),'Baseline - public'!R29,\"...\")","v":4.2656579287105565},{"$f":"IF(ISNUMBER('Baseline - public'!S29),'Baseline - public'!S29,\"...\")","v":3.9804708958897481},{"$f":"IF(ISNUMBER('Baseline - public'!T29),'Baseline - public'!T29,\"...\")","v":3.3705366367368743},{"$f":"IF(ISNUMBER('Baseline - public'!U29),'Baseline - public'!U29,\"...\")","v":3.672077391542627},{"$f":"IF(ISNUMBER('Baseline - public'!V29),'Baseline - public'!V29,\"...\")","v":2.8703097578759267},{"$f":"IF(ISNUMBER('Baseline - public'!W29),'Baseline - public'!W29,\"...\")","v":2.6105196794207242},{"$f":"IF(ISNUMBER('Baseline - public'!X29),'Baseline - public'!X29,\"...\")","v":2.5292305884234949},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y29),'Baseline - public'!Y29,\"...\")","v":1.8985447605998937},{"$f":"IF(ISNUMBER('Baseline - public'!Z29),'Baseline - public'!Z29,\"...\")","v":2.0906047677003592},{"$f":"IF(ISNUMBER('Baseline - public'!AA29),'Baseline - public'!AA29,\"...\")","v":2.0244375849318201},{"$f":"IF(ISNUMBER('Baseline - public'!AB29),'Baseline - public'!AB29,\"...\")","v":1.9662232018467354},{"$f":"IF(ISNUMBER('Baseline - public'!AC29),'Baseline - public'!AC29,\"...\")","v":1.7327140573302657},{"$f":"IF(ISNUMBER('Baseline - public'!AD29),'Baseline - public'!AD29,\"...\")","v":1.6828763318232187},{"$f":"IF(ISNUMBER('Baseline - public'!AE29),'Baseline - public'!AE29,\"...\")","v":1.611990326788505},{"$f":"IF(ISNUMBER('Baseline - public'!AF29),'Baseline - public'!AF29,\"...\")","v":1.5808259937925528},{"$f":"IF(ISNUMBER('Baseline - public'!AG29),'Baseline - public'!AG29,\"...\")","v":1.5330365499043515},{"$f":"IF(ISNUMBER('Baseline - public'!AH29),'Baseline - public'!AH29,\"...\")","v":1.4778954066203038},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI29),'Baseline - public'!AI29,\"...\")","v":1.461533273006389}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C992,IF(START!L10=\"French\",translation!D992,IF(START!L10=\"Portuguese\",translation!E992,translation!F992)))","v":"of which: contribution from real GDP growth"},{"$f":"IF(ISNUMBER('Baseline - public'!D30),'Baseline - public'!D30,\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Baseline - public'!E30),'Baseline - public'!E30,\"...\")","v":-1.1056256990462499},{"$f":"IF(ISNUMBER('Baseline - public'!F30),'Baseline - public'!F30,\"...\")","v":-2.754997241564078},{"$f":"IF(ISNUMBER('Baseline - public'!G30),'Baseline - public'!G30,\"...\")","v":-1.5682685306883091},{"$f":"IF(ISNUMBER('Baseline - public'!H30),'Baseline - public'!H30,\"...\")","v":-2.7361296644776125},{"$f":"IF(ISNUMBER('Baseline - public'!I30),'Baseline - public'!I30,\"...\")","v":-4.7064439306163477},{"$f":"IF(ISNUMBER('Baseline - public'!J30),'Baseline - public'!J30,\"...\")","v":-3.3875139165784831},{"$f":"IF(ISNUMBER('Baseline - public'!K30),'Baseline - public'!K30,\"...\")","v":-3.2916792276926161},null,{"$f":"IF(ISNUMBER('Baseline - public'!L30),'Baseline - public'!L30,\"...\")","v":-2.2271235845135227},{"$f":"IF(ISNUMBER('Baseline - public'!M30),'Baseline - public'!M30,\"...\")","v":-2.6018396144278841},{"$f":"IF(ISNUMBER('Baseline - public'!N30),'Baseline - public'!N30,\"...\")","v":-2.4444716565271549},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O30),'Baseline - public'!O30,\"...\")","v":-4.1291920012352605},{"$f":"IF(ISNUMBER('Baseline - public'!P30),'Baseline - public'!P30,\"...\")","v":-5.7138030741348516},{"$f":"IF(ISNUMBER('Baseline - public'!Q30),'Baseline - public'!Q30,\"...\")","v":-3.7032284355785619},{"$f":"IF(ISNUMBER('Baseline - public'!R30),'Baseline - public'!R30,\"...\")","v":-3.0481318994070743},{"$f":"IF(ISNUMBER('Baseline - public'!S30),'Baseline - public'!S30,\"...\")","v":-2.9916909499977122},{"$f":"IF(ISNUMBER('Baseline - public'!T30),'Baseline - public'!T30,\"...\")","v":-2.949373696466957},{"$f":"IF(ISNUMBER('Baseline - public'!U30),'Baseline - public'!U30,\"...\")","v":-2.8075770088023271},{"$f":"IF(ISNUMBER('Baseline - public'!V30),'Baseline - public'!V30,\"...\")","v":-2.416322767815807},{"$f":"IF(ISNUMBER('Baseline - public'!W30),'Baseline - public'!W30,\"...\")","v":-2.2043497979537827},{"$f":"IF(ISNUMBER('Baseline - public'!X30),'Baseline - public'!X30,\"...\")","v":-2.194921952158011},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y30),'Baseline - public'!Y30,\"...\")","v":-2.1486148785787904},{"$f":"IF(ISNUMBER('Baseline - public'!Z30),'Baseline - public'!Z30,\"...\")","v":-2.1438881912390659},{"$f":"IF(ISNUMBER('Baseline - public'!AA30),'Baseline - public'!AA30,\"...\")","v":-2.1378002932951454},{"$f":"IF(ISNUMBER('Baseline - public'!AB30),'Baseline - public'!AB30,\"...\")","v":-2.106684710916896},{"$f":"IF(ISNUMBER('Baseline - public'!AC30),'Baseline - public'!AC30,\"...\")","v":-2.1112127389778403},{"$f":"IF(ISNUMBER('Baseline - public'!AD30),'Baseline - public'!AD30,\"...\")","v":-2.0605631143373064},{"$f":"IF(ISNUMBER('Baseline - public'!AE30),'Baseline - public'!AE30,\"...\")","v":-2.0033371790499328},{"$f":"IF(ISNUMBER('Baseline - public'!AF30),'Baseline - public'!AF30,\"...\")","v":-1.9809413648693193},{"$f":"IF(ISNUMBER('Baseline - public'!AG30),'Baseline - public'!AG30,\"...\")","v":-1.9241861772434161},{"$f":"IF(ISNUMBER('Baseline - public'!AH30),'Baseline - public'!AH30,\"...\")","v":-1.7028752352755798},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI30),'Baseline - public'!AI30,\"...\")","v":-1.7701338473075234}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C993,IF(START!L10=\"French\",translation!D993,IF(START!L10=\"Portuguese\",translation!E993,translation!F993)))","v":"Contribution from real exchange rate depreciation"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E31),'Baseline - public'!E31,\"...\")","v":-0.97954340346027979},{"$f":"IF(ISNUMBER('Baseline - public'!F31),'Baseline - public'!F31,\"...\")","v":1.0817661744441531},{"$f":"IF(ISNUMBER('Baseline - public'!G31),'Baseline - public'!G31,\"...\")","v":0.31028263146603952},{"$f":"IF(ISNUMBER('Baseline - public'!H31),'Baseline - public'!H31,\"...\")","v":-1.9177960519970698},{"$f":"IF(ISNUMBER('Baseline - public'!I31),'Baseline - public'!I31,\"...\")","v":-1.0340721163719289},{"$f":"IF(ISNUMBER('Baseline - public'!J31),'Baseline - public'!J31,\"...\")","v":1.3385228001590475},{"$f":"IF(ISNUMBER('Baseline - public'!K31),'Baseline - public'!K31,\"...\")","v":0.6527943458828247},null,{"$f":"IF(ISNUMBER('Baseline - public'!L31),'Baseline - public'!L31,\"...\")","v":7.5870376037539957},{"$f":"IF(ISNUMBER('Baseline - public'!M31),'Baseline - public'!M31,\"...\")","v":1.245950446733127},{"$f":"IF(ISNUMBER('Baseline - public'!N31),'Baseline - public'!N31,\"...\")","v":-2.2318350665317785},null,null,null,null,null,"...","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"..."]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C994,IF(START!L10=\"French\",translation!D994,IF(START!L10=\"Portuguese\",translation!E994,translation!F994)))","v":"Denominator = 1+g"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E32),'Baseline - public'!E32,\"...\")","v":1.0434681897226772},{"$f":"IF(ISNUMBER('Baseline - public'!F32),'Baseline - public'!F32,\"...\")","v":1.0914979908145119},{"$f":"IF(ISNUMBER('Baseline - public'!G32),'Baseline - public'!G32,\"...\")","v":1.0484448699094986},{"$f":"IF(ISNUMBER('Baseline - public'!H32),'Baseline - public'!H32,\"...\")","v":1.0789971201153292},{"$f":"IF(ISNUMBER('Baseline - public'!I32),'Baseline - public'!I32,\"...\")","v":1.1404712346038739},{"$f":"IF(ISNUMBER('Baseline - public'!J32),'Baseline - public'!J32,\"...\")","v":1.0929278945838883},{"$f":"IF(ISNUMBER('Baseline - public'!K32),'Baseline - public'!K32,\"...\")","v":1.0731252508495828},null,{"$f":"IF(ISNUMBER('Baseline - public'!L32),'Baseline - public'!L32,\"...\")","v":1.0398746798718392},{"$f":"IF(ISNUMBER('Baseline - public'!M32),'Baseline - public'!M32,\"...\")","v":1.0383544063230719},{"$f":"IF(ISNUMBER('Baseline - public'!N32),'Baseline - public'!N32,\"...\")","v":1.034691533744156},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O32),'Baseline - public'!O32,\"...\")","v":1.0589069446123187},{"$f":"IF(ISNUMBER('Baseline - public'!P32),'Baseline - public'!P32,\"...\")","v":1.0885936058778722},{"$f":"IF(ISNUMBER('Baseline - public'!Q32),'Baseline - public'!Q32,\"...\")","v":1.0594671200619246},{"$f":"IF(ISNUMBER('Baseline - public'!R32),'Baseline - public'!R32,\"...\")","v":1.0511136822923746},{"$f":"IF(ISNUMBER('Baseline - public'!S32),'Baseline - public'!S32,\"...\")","v":1.0522043221380426},{"$f":"IF(ISNUMBER('Baseline - public'!T32),'Baseline - public'!T32,\"...\")","v":1.0536373528763079},{"$f":"IF(ISNUMBER('Baseline - public'!U32),'Baseline - public'!U32,\"...\")","v":1.0533761858539796},{"$f":"IF(ISNUMBER('Baseline - public'!V32),'Baseline - public'!V32,\"...\")","v":1.0468447448280087},{"$f":"IF(ISNUMBER('Baseline - public'!W32),'Baseline - public'!W32,\"...\")","v":1.0439726344824201},{"$f":"IF(ISNUMBER('Baseline - public'!X32),'Baseline - public'!X32,\"...\")","v":1.0448338864857036},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y32),'Baseline - public'!Y32,\"...\")","v":1.0447567495914889},{"$f":"IF(ISNUMBER('Baseline - public'!Z32),'Baseline - public'!Z32,\"...\")","v":1.0458906586839205},{"$f":"IF(ISNUMBER('Baseline - public'!AA32),'Baseline - public'!AA32,\"...\")","v":1.0465232295029816},{"$f":"IF(ISNUMBER('Baseline - public'!AB32),'Baseline - public'!AB32,\"...\")","v":1.0465883604213044},{"$f":"IF(ISNUMBER('Baseline - public'!AC32),'Baseline - public'!AC32,\"...\")","v":1.0474869080243612},{"$f":"IF(ISNUMBER('Baseline - public'!AD32),'Baseline - public'!AD32,\"...\")","v":1.0474239427987642},{"$f":"IF(ISNUMBER('Baseline - public'!AE32),'Baseline - public'!AE32,\"...\")","v":1.0471704072961596},{"$f":"IF(ISNUMBER('Baseline - public'!AF32),'Baseline - public'!AF32,\"...\")","v":1.0478537014867269},{"$f":"IF(ISNUMBER('Baseline - public'!AG32),'Baseline - public'!AG32,\"...\")","v":1.0476221414510345},{"$f":"IF(ISNUMBER('Baseline - public'!AH32),'Baseline - public'!AH32,\"...\")","v":1.0430516961910197},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI32),'Baseline - public'!AI32,\"...\")","v":1.0459267577272391}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C995,IF(START!L10=\"French\",translation!D995,IF(START!L10=\"Portuguese\",translation!E995,translation!F995)))","v":"Other identified debt-creating flows"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E33),'Baseline - public'!E33,\"...\")","v":-0.89383991622926806},{"$f":"IF(ISNUMBER('Baseline - public'!F33),'Baseline - public'!F33,\"...\")","v":-2.6009526383757713},{"$f":"IF(ISNUMBER('Baseline - public'!G33),'Baseline - public'!G33,\"...\")","v":-0.17542141857918717},{"$f":"IF(ISNUMBER('Baseline - public'!H33),'Baseline - public'!H33,\"...\")","v":0.70228117229785003},{"$f":"IF(ISNUMBER('Baseline - public'!I33),'Baseline - public'!I33,\"...\")","v":0.76245124576532974},{"$f":"IF(ISNUMBER('Baseline - public'!J33),'Baseline - public'!J33,\"...\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Baseline - public'!K33),'Baseline - public'!K33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L33),'Baseline - public'!L33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M33),'Baseline - public'!M33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N33),'Baseline - public'!N33,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O33),'Baseline - public'!O33,\"...\")","v":-1.1508516770670958},{"$f":"IF(ISNUMBER('Baseline - public'!P33),'Baseline - public'!P33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q33),'Baseline - public'!Q33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R33),'Baseline - public'!R33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S33),'Baseline - public'!S33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T33),'Baseline - public'!T33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U33),'Baseline - public'!U33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V33),'Baseline - public'!V33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W33),'Baseline - public'!W33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X33),'Baseline - public'!X33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y33),'Baseline - public'!Y33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z33),'Baseline - public'!Z33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA33),'Baseline - public'!AA33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB33),'Baseline - public'!AB33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC33),'Baseline - public'!AC33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD33),'Baseline - public'!AD33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE33),'Baseline - public'!AE33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF33),'Baseline - public'!AF33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG33),'Baseline - public'!AG33,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH33),'Baseline - public'!AH33,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI33),'Baseline - public'!AI33,\"...\")","v":0},null,{"$f":"AVERAGE(D23:J23, L23:N23)","v":-0.22642273387821912},{"$f":"AVERAGE(T23:AC23,AE23)","v":-0.10462287973337235}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C996,IF(START!L10=\"French\",translation!D996,IF(START!L10=\"Portuguese\",translation!E996,translation!F996)))","v":"Privatization receipts (negative)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E34),'Baseline - public'!E34,\"...\")","v":-0.49745819561100396},{"$f":"IF(ISNUMBER('Baseline - public'!F34),'Baseline - public'!F34,\"...\")","v":-2.3440230750692499},{"$f":"IF(ISNUMBER('Baseline - public'!G34),'Baseline - public'!G34,\"...\")","v":-1.5028311171521981E-2},{"$f":"IF(ISNUMBER('Baseline - public'!H34),'Baseline - public'!H34,\"...\")","v":0.96650673946572008},{"$f":"IF(ISNUMBER('Baseline - public'!I34),'Baseline - public'!I34,\"...\")","v":0.95626075242254838},{"$f":"IF(ISNUMBER('Baseline - public'!J34),'Baseline - public'!J34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K34),'Baseline - public'!K34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L34),'Baseline - public'!L34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M34),'Baseline - public'!M34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N34),'Baseline - public'!N34,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O34),'Baseline - public'!O34,\"...\")","v":-1.1508516770670958},{"$f":"IF(ISNUMBER('Baseline - public'!P34),'Baseline - public'!P34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q34),'Baseline - public'!Q34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R34),'Baseline - public'!R34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S34),'Baseline - public'!S34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T34),'Baseline - public'!T34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U34),'Baseline - public'!U34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V34),'Baseline - public'!V34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W34),'Baseline - public'!W34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X34),'Baseline - public'!X34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y34),'Baseline - public'!Y34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z34),'Baseline - public'!Z34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA34),'Baseline - public'!AA34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB34),'Baseline - public'!AB34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC34),'Baseline - public'!AC34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD34),'Baseline - public'!AD34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE34),'Baseline - public'!AE34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF34),'Baseline - public'!AF34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG34),'Baseline - public'!AG34,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH34),'Baseline - public'!AH34,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI34),'Baseline - public'!AI34,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C997,IF(START!L10=\"French\",translation!D997,IF(START!L10=\"Portuguese\",translation!E997,translation!F997)))","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E35),'Baseline - public'!E35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F35),'Baseline - public'!F35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G35),'Baseline - public'!G35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H35),'Baseline - public'!H35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I35),'Baseline - public'!I35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J35),'Baseline - public'!J35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K35),'Baseline - public'!K35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L35),'Baseline - public'!L35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M35),'Baseline - public'!M35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),'Baseline - public'!N35,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O35),'Baseline - public'!O35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),'Baseline - public'!P35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),'Baseline - public'!Q35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),'Baseline - public'!R35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),'Baseline - public'!S35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),'Baseline - public'!T35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),'Baseline - public'!U35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),'Baseline - public'!V35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),'Baseline - public'!W35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),'Baseline - public'!X35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y35),'Baseline - public'!Y35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),'Baseline - public'!Z35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),'Baseline - public'!AA35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),'Baseline - public'!AB35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),'Baseline - public'!AC35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),'Baseline - public'!AD35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),'Baseline - public'!AE35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),'Baseline - public'!AF35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),'Baseline - public'!AG35,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),'Baseline - public'!AH35,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI35),'Baseline - public'!AI35,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C998,IF(START!L10=\"French\",translation!D998,IF(START!L10=\"Portuguese\",translation!E998,translation!F998)))","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E36),'Baseline - public'!E36,\"...\")","v":-0.3963817206182641},{"$f":"IF(ISNUMBER('Baseline - public'!F36),'Baseline - public'!F36,\"...\")","v":-0.25692956330652134},{"$f":"IF(ISNUMBER('Baseline - public'!G36),'Baseline - public'!G36,\"...\")","v":-0.16039310740766519},{"$f":"IF(ISNUMBER('Baseline - public'!H36),'Baseline - public'!H36,\"...\")","v":-0.26422556716787005},{"$f":"IF(ISNUMBER('Baseline - public'!I36),'Baseline - public'!I36,\"...\")","v":-0.19380950665721866},{"$f":"IF(ISNUMBER('Baseline - public'!J36),'Baseline - public'!J36,\"...\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Baseline - public'!K36),'Baseline - public'!K36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L36),'Baseline - public'!L36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M36),'Baseline - public'!M36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N36),'Baseline - public'!N36,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O36),'Baseline - public'!O36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P36),'Baseline - public'!P36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q36),'Baseline - public'!Q36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R36),'Baseline - public'!R36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S36),'Baseline - public'!S36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T36),'Baseline - public'!T36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U36),'Baseline - public'!U36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V36),'Baseline - public'!V36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W36),'Baseline - public'!W36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X36),'Baseline - public'!X36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y36),'Baseline - public'!Y36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z36),'Baseline - public'!Z36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA36),'Baseline - public'!AA36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB36),'Baseline - public'!AB36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC36),'Baseline - public'!AC36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD36),'Baseline - public'!AD36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE36),'Baseline - public'!AE36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF36),'Baseline - public'!AF36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG36),'Baseline - public'!AG36,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH36),'Baseline - public'!AH36,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI36),'Baseline - public'!AI36,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C999,IF(START!L10=\"French\",translation!D999,IF(START!L10=\"Portuguese\",translation!E999,translation!F999)))","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E37),'Baseline - public'!E37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!F37),'Baseline - public'!F37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!G37),'Baseline - public'!G37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!H37),'Baseline - public'!H37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!I37),'Baseline - public'!I37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!J37),'Baseline - public'!J37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!K37),'Baseline - public'!K37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!L37),'Baseline - public'!L37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!M37),'Baseline - public'!M37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37),'Baseline - public'!N37,\"...\")","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O37),'Baseline - public'!O37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),'Baseline - public'!P37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),'Baseline - public'!Q37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37),'Baseline - public'!R37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37),'Baseline - public'!S37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37),'Baseline - public'!T37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37),'Baseline - public'!U37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37),'Baseline - public'!V37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37),'Baseline - public'!W37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37),'Baseline - public'!X37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y37),'Baseline - public'!Y37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),'Baseline - public'!Z37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),'Baseline - public'!AA37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),'Baseline - public'!AB37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),'Baseline - public'!AC37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),'Baseline - public'!AD37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),'Baseline - public'!AE37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),'Baseline - public'!AF37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),'Baseline - public'!AG37,\"...\")","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),'Baseline - public'!AH37,\"...\")","v":0},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI37),'Baseline - public'!AI37,\"...\")","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1000,IF(START!L10=\"French\",translation!D1000,IF(START!L10=\"Portuguese\",translation!E1000,translation!F1000)))","v":"Residual"},null,{"$f":"IF(ISNUMBER('Baseline - public'!E38),'Baseline - public'!E38,\"...\")","v":3.5023200879134411},{"$f":"IF(ISNUMBER('Baseline - public'!F38),'Baseline - public'!F38,\"...\")","v":9.2507373966058459E-2},{"$f":"IF(ISNUMBER('Baseline - public'!G38),'Baseline - public'!G38,\"...\")","v":0.85714507071204471},{"$f":"IF(ISNUMBER('Baseline - public'!H38),'Baseline - public'!H38,\"...\")","v":0.21956771712227707},{"$f":"IF(ISNUMBER('Baseline - public'!I38),'Baseline - public'!I38,\"...\")","v":3.312373143959396},{"$f":"IF(ISNUMBER('Baseline - public'!J38),'Baseline - public'!J38,\"...\")","v":1.7494464503525267},{"$f":"IF(ISNUMBER('Baseline - public'!K38),'Baseline - public'!K38,\"...\")","v":5.067917428109606},null,{"$f":"IF(ISNUMBER('Baseline - public'!L38),'Baseline - public'!L38,\"...\")","v":1.3401012446253056},{"$f":"IF(ISNUMBER('Baseline - public'!M38),'Baseline - public'!M38,\"...\")","v":1.0170004372217574},{"$f":"IF(ISNUMBER('Baseline - public'!N38),'Baseline - public'!N38,\"...\")","v":1.215818157849895},null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!O38),'Baseline - public'!O38+IF(ISNUMBER('Baseline - public'!O31), 'Baseline - public'!O31,0),\"...\")","v":-0.55722494928169763},{"$f":"IF(ISNUMBER('Baseline - public'!P38),'Baseline - public'!P38+IF(ISNUMBER('Baseline - public'!P31), 'Baseline - public'!P31,0),\"...\")","v":-0.83777442441254457},{"$f":"IF(ISNUMBER('Baseline - public'!Q38),'Baseline - public'!Q38+IF(ISNUMBER('Baseline - public'!Q31), 'Baseline - public'!Q31,0),\"...\")","v":-1.3838179353431621},{"$f":"IF(ISNUMBER('Baseline - public'!R38),'Baseline - public'!R38+IF(ISNUMBER('Baseline - public'!R31), 'Baseline - public'!R31,0),\"...\")","v":-1.6109389600642108},{"$f":"IF(ISNUMBER('Baseline - public'!S38),'Baseline - public'!S38+IF(ISNUMBER('Baseline - public'!S31), 'Baseline - public'!S31,0),\"...\")","v":-1.5692496920062116},{"$f":"IF(ISNUMBER('Baseline - public'!T38),'Baseline - public'!T38+IF(ISNUMBER('Baseline - public'!T31), 'Baseline - public'!T31,0),\"...\")","v":-1.3698749204014233},{"$f":"IF(ISNUMBER('Baseline - public'!U38),'Baseline - public'!U38+IF(ISNUMBER('Baseline - public'!U31), 'Baseline - public'!U31,0),\"...\")","v":-0.90316120422220481},{"$f":"IF(ISNUMBER('Baseline - public'!V38),'Baseline - public'!V38+IF(ISNUMBER('Baseline - public'!V31), 'Baseline - public'!V31,0),\"...\")","v":-1.2067259622341631},{"$f":"IF(ISNUMBER('Baseline - public'!W38),'Baseline - public'!W38+IF(ISNUMBER('Baseline - public'!W31), 'Baseline - public'!W31,0),\"...\")","v":-1.0818115105294348},{"$f":"IF(ISNUMBER('Baseline - public'!X38),'Baseline - public'!X38+IF(ISNUMBER('Baseline - public'!X31), 'Baseline - public'!X31,0),\"...\")","v":-0.91811130674996821},null,{"$f":"IF(ISNUMBER('Baseline - public'!Y38),'Baseline - public'!Y38+IF(ISNUMBER('Baseline - public'!Y31), 'Baseline - public'!Y31,0),\"...\")","v":-0.76923222711750971},{"$f":"IF(ISNUMBER('Baseline - public'!Z38),'Baseline - public'!Z38+IF(ISNUMBER('Baseline - public'!Z31), 'Baseline - public'!Z31,0),\"...\")","v":-0.55093374737513834},{"$f":"IF(ISNUMBER('Baseline - public'!AA38),'Baseline - public'!AA38+IF(ISNUMBER('Baseline - public'!AA31), 'Baseline - public'!AA31,0),\"...\")","v":-0.49223663955373848},{"$f":"IF(ISNUMBER('Baseline - public'!AB38),'Baseline - public'!AB38+IF(ISNUMBER('Baseline - public'!AB31), 'Baseline - public'!AB31,0),\"...\")","v":-0.46775789201711837},{"$f":"IF(ISNUMBER('Baseline - public'!AC38),'Baseline - public'!AC38+IF(ISNUMBER('Baseline - public'!AC31), 'Baseline - public'!AC31,0),\"...\")","v":-0.53833426389675754},{"$f":"IF(ISNUMBER('Baseline - public'!AD38),'Baseline - public'!AD38+IF(ISNUMBER('Baseline - public'!AD31), 'Baseline - public'!AD31,0),\"...\")","v":-0.52075849968422205},{"$f":"IF(ISNUMBER('Baseline - public'!AE38),'Baseline - public'!AE38+IF(ISNUMBER('Baseline - public'!AE31), 'Baseline - public'!AE31,0),\"...\")","v":-0.50145398255276086},{"$f":"IF(ISNUMBER('Baseline - public'!AF38),'Baseline - public'!AF38+IF(ISNUMBER('Baseline - public'!AF31), 'Baseline - public'!AF31,0),\"...\")","v":-0.48140261386226402},{"$f":"IF(ISNUMBER('Baseline - public'!AG38),'Baseline - public'!AG38+IF(ISNUMBER('Baseline - public'!AG31), 'Baseline - public'!AG31,0),\"...\")","v":-0.46411809794926379},{"$f":"IF(ISNUMBER('Baseline - public'!AH38),'Baseline - public'!AH38+IF(ISNUMBER('Baseline - public'!AH31), 'Baseline - public'!AH31,0),\"...\")","v":-0.48675434318612715},null,{"$f":"IF(ISNUMBER('Baseline - public'!AI38),'Baseline - public'!AI38+IF(ISNUMBER('Baseline - public'!AI31), 'Baseline - public'!AI31,0),\"...\")","v":-0.44766200505714032},null,{"$f":"AVERAGE(D28:J28, L28:N28)","v":1.8374197111832307},{"$f":"AVERAGE(T28:AC28,AE28)","v":-1.1098111902147751}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1002,IF(START!L10=\"French\",translation!D1002,IF(START!L10=\"Portuguese\",translation!E1002,translation!F1002)))","v":"Sustainability indicators"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1003,IF(START!L10=\"French\",translation!D1003,IF(START!L10=\"Portuguese\",translation!E1003,translation!F1003)))&\" 2/ \"","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},null,{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":71.038281523528283},null,null,null,null,null,{"$f":"'Baseline - public'!O42","v":67.345056126732302},{"$f":"'Baseline - public'!P42","v":62.903248834936498},{"$f":"'Baseline - public'!Q42","v":59.429577658354326},{"$f":"'Baseline - public'!R42","v":56.941461314743627},{"$f":"'Baseline - public'!S42","v":54.817937235736416},{"$f":"'Baseline - public'!T42","v":52.668714519451498},{"$f":"'Baseline - public'!U42","v":50.554234001616379},{"$f":"'Baseline - public'!V42","v":49.040490435289961},{"$f":"'Baseline - public'!W42","v":47.984779953487838},{"$f":"'Baseline - public'!X42","v":47.069885028263734},null,{"$f":"'Baseline - public'!Y42","v":46.160963385526152},{"$f":"'Baseline - public'!Z42","v":45.361945081648273},{"$f":"'Baseline - public'!AA42","v":44.569951174583984},{"$f":"'Baseline - public'!AB42","v":43.799334020544251},{"$f":"'Baseline - public'!AC42","v":43.017765332214637},{"$f":"'Baseline - public'!AD42","v":42.234616167844536},{"$f":"'Baseline - public'!AE42","v":41.391687778775662},{"$f":"'Baseline - public'!AF42","v":40.594768497390625},{"$f":"'Baseline - public'!AG42","v":39.763952704053381},{"$f":"'Baseline - public'!AH42","v":39.047100085686552},null,{"$f":"'Baseline - public'!AI42","v":38.248915773123365}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1009,IF(START!L10=\"French\",translation!D1009,IF(START!L10=\"Portuguese\",translation!E1009,translation!F1009)))","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},null,{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":411.76922248427604},null,null,null,null,null,{"$f":"'Baseline - public'!O43","v":357.20058994455263},{"$f":"'Baseline - public'!P43","v":337.62201733972046},{"$f":"'Baseline - public'!Q43","v":313.26405846004423},{"$f":"'Baseline - public'!R43","v":298.88717093358508},{"$f":"'Baseline - public'!S43","v":290.27612388494333},{"$f":"'Baseline - public'!T43","v":280.95773250049609},{"$f":"'Baseline - public'!U43","v":273.16370431257127},{"$f":"'Baseline - public'!V43","v":268.42314430448783},{"$f":"'Baseline - public'!W43","v":265.57076034705756},{"$f":"'Baseline - public'!X43","v":262.81350219454021},null,{"$f":"'Baseline - public'!Y43","v":259.49308897171773},{"$f":"'Baseline - public'!Z43","v":256.14638111648509},{"$f":"'Baseline - public'!AA43","v":252.75735585434452},{"$f":"'Baseline - public'!AB43","v":249.35766070158971},{"$f":"'Baseline - public'!AC43","v":245.7185672374504},{"$f":"'Baseline - public'!AD43","v":241.70623438946666},{"$f":"'Baseline - public'!AE43","v":237.54376651154502},{"$f":"'Baseline - public'!AF43","v":233.50482657518143},{"$f":"'Baseline - public'!AG43","v":229.22765212794837},{"$f":"'Baseline - public'!AH43","v":225.89624377561375},null,{"$f":"'Baseline - public'!AI43","v":221.8103166480501}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1010,IF(START!L10=\"French\",translation!D1010,IF(START!L10=\"Portuguese\",translation!E1010,translation!F1010)))","v":"PV of public debt-to-revenue ratio"},null,{"$f":"'Baseline - public'!E44","v":"…"},{"$f":"'Baseline - public'!F44","v":"…"},{"$f":"'Baseline - public'!G44","v":"…"},{"$f":"'Baseline - public'!H44","v":"…"},{"$f":"'Baseline - public'!I44","v":"…"},{"$f":"'Baseline - public'!J44","v":"…"},{"$f":"'Baseline - public'!K44","v":"…"},null,{"$f":"'Baseline - public'!L44","v":"…"},{"$f":"'Baseline - public'!M44","v":"…"},{"$f":"'Baseline - public'!N44","v":428.71151387424959},null,null,null,null,null,{"$f":"'Baseline - public'!O44","v":371.74990949744893},{"$f":"'Baseline - public'!P44","v":346.00886486613945},{"$f":"'Baseline - public'!Q44","v":318.82574279692687},{"$f":"'Baseline - public'!R44","v":302.83057444578583},{"$f":"'Baseline - public'!S44","v":293.15135137626112},{"$f":"'Baseline - public'!T44","v":283.03425748539269},{"$f":"'Baseline - public'!U44","v":274.67952005838805},{"$f":"'Baseline - public'!V44","v":269.54698764957612},{"$f":"'Baseline - public'!W44","v":266.41038724638605},{"$f":"'Baseline - public'!X44","v":263.43986940905995},null,{"$f":"'Baseline - public'!Y44","v":259.95880843744084},{"$f":"'Baseline - public'!Z44","v":256.49186181755948},{"$f":"'Baseline - public'!AA44","v":253.01343762959948},{"$f":"'Baseline - public'!AB44","v":249.54736506438775},{"$f":"'Baseline - public'!AC44","v":245.85879014568809},{"$f":"'Baseline - public'!AD44","v":241.80956635085465},{"$f":"'Baseline - public'!AE44","v":237.61992442364513},{"$f":"'Baseline - public'!AF44","v":233.56091991113752},{"$f":"'Baseline - public'!AG44","v":229.26891217193298},{"$f":"'Baseline - public'!AH44","v":225.92683041787521},null,{"$f":"'Baseline - public'!AI44","v":221.83284441147535}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1012,IF(START!L10=\"French\",translation!D1012,IF(START!L10=\"Portuguese\",translation!E1012,translation!F1012)))&\" 3/\"","v":"Debt service-to-revenue and grants ratio 3/"},null,{"$f":"'Baseline - public'!E45","v":53.684387611982075},{"$f":"'Baseline - public'!F45","v":46.411434288369037},{"$f":"'Baseline - public'!G45","v":60.638390526822917},{"$f":"'Baseline - public'!H45","v":63.009820449304058},{"$f":"'Baseline - public'!I45","v":49.464907538737855},{"$f":"'Baseline - public'!J45","v":56.638651817892914},{"$f":"'Baseline - public'!K45","v":80.540397730389856},null,{"$f":"'Baseline - public'!L45","v":93.334405872053878},{"$f":"'Baseline - public'!M45","v":114.60236057851515},{"$f":"'Baseline - public'!N45","v":127.06094891261144},null,null,null,null,null,{"$f":"'Baseline - public'!O45","v":126.38394360695806},{"$f":"'Baseline - public'!P45","v":89.896650040336084},{"$f":"'Baseline - public'!Q45","v":81.891547594684681},{"$f":"'Baseline - public'!R45","v":81.120297013288791},{"$f":"'Baseline - public'!S45","v":88.086043528659729},{"$f":"'Baseline - public'!T45","v":81.136512480008832},{"$f":"'Baseline - public'!U45","v":84.086364224333536},{"$f":"'Baseline - public'!V45","v":86.821005571956903},{"$f":"'Baseline - public'!W45","v":89.458560250697943},{"$f":"'Baseline - public'!X45","v":91.812052460744169},null,{"$f":"'Baseline - public'!Y45","v":84.404696446435949},{"$f":"'Baseline - public'!Z45","v":82.726268383007977},{"$f":"'Baseline - public'!AA45","v":75.571564491068585},{"$f":"'Baseline - public'!AB45","v":70.634765808513052},{"$f":"'Baseline - public'!AC45","v":66.53491410952364},{"$f":"'Baseline - public'!AD45","v":63.530483438114835},{"$f":"'Baseline - public'!AE45","v":60.439620782916947},{"$f":"'Baseline - public'!AF45","v":58.572479619584918},{"$f":"'Baseline - public'!AG45","v":57.050967452791987},{"$f":"'Baseline - public'!AH45","v":54.445557616228569},null,{"$f":"'Baseline - public'!AI45","v":51.422994107490098}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1013,IF(START!L10=\"French\",translation!D1013,IF(START!L10=\"Portuguese\",translation!E1013,translation!F1013)))&\" 3/\"","v":"Debt service-to-revenue ratio 3/"},null,{"$f":"'Baseline - public'!E46","v":68.195548578215508},{"$f":"'Baseline - public'!F46","v":55.952698589317421},{"$f":"'Baseline - public'!G46","v":74.223280660737714},{"$f":"'Baseline - public'!H46","v":73.301514014026878},{"$f":"'Baseline - public'!I46","v":55.3165629597285},{"$f":"'Baseline - public'!J46","v":61.783061803918471},{"$f":"'Baseline - public'!K46","v":82.860505741563259},null,{"$f":"'Baseline - public'!L46","v":97.122447077557027},{"$f":"'Baseline - public'!M46","v":127.36948029864416},{"$f":"'Baseline - public'!N46","v":132.2888860755115},null,null,null,null,null,{"$f":"'Baseline - public'!O46","v":131.53175252345028},{"$f":"'Baseline - public'!P46","v":92.129767130758296},{"$f":"'Baseline - public'!Q46","v":83.34544862571704},{"$f":"'Baseline - public'!R46","v":82.190567320153363},{"$f":"'Baseline - public'!S46","v":88.958548681909619},{"$f":"'Baseline - public'!T46","v":81.73618273593182},{"$f":"'Baseline - public'!U46","v":84.552968802055489},{"$f":"'Baseline - public'!V46","v":87.184510774083691},{"$f":"'Baseline - public'!W46","v":89.741391890233587},{"$f":"'Baseline - public'!X46","v":92.03086945103945},null,{"$f":"'Baseline - public'!Y46","v":84.556179903237521},{"$f":"'Baseline - public'!Z46","v":82.83784649343707},{"$f":"'Baseline - public'!AA46","v":75.648130019016349},{"$f":"'Baseline - public'!AB46","v":70.688502770920351},{"$f":"'Baseline - public'!AC46","v":66.572883235180967},{"$f":"'Baseline - public'!AD46","v":63.557643389028662},{"$f":"'Baseline - public'!AE46","v":60.458998076602846},{"$f":"'Baseline - public'!AF46","v":58.586550102946099},{"$f":"'Baseline - public'!AG46","v":57.061236394626079},{"$f":"'Baseline - public'!AH46","v":54.452929614831547},null,{"$f":"'Baseline - public'!AI46","v":51.428216790832224}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1007,IF(START!L10=\"French\",translation!D1007,IF(START!L10=\"Portuguese\",translation!E1007,translation!F1007)))&\" 4/\"","v":"Gross financing need 4/"},{"$f":"'Baseline - public'!D47","v":22.744843110420675},{"$f":"'Baseline - public'!E47","v":13.882978200957529},{"$f":"'Baseline - public'!F47","v":9.5957199809468712},{"$f":"'Baseline - public'!G47","v":12.713508690869146},{"$f":"'Baseline - public'!H47","v":15.001359344719134},{"$f":"'Baseline - public'!I47","v":12.206623308445073},{"$f":"'Baseline - public'!J47","v":18.057526901484238},{"$f":"'Baseline - public'!K47","v":19.033677707029799},null,{"$f":"'Baseline - public'!L47","v":21.047160373517809},{"$f":"'Baseline - public'!M47","v":22.818558687558141},{"$f":"'Baseline - public'!N47","v":24.358466103060621},null,null,null,null,null,{"$f":"'Baseline - public'!O47","v":22.498209890617137},{"$f":"'Baseline - public'!P47","v":14.598396885670756},{"$f":"'Baseline - public'!Q47","v":13.333597736042503},{"$f":"'Baseline - public'!R47","v":13.464305185773325},{"$f":"'Baseline - public'!S47","v":14.852953593025125},{"$f":"'Baseline - public'!T47","v":13.629371852713676},{"$f":"'Baseline - public'!U47","v":14.190923063679886},{"$f":"'Baseline - public'!V47","v":14.951353601604506},{"$f":"'Baseline - public'!W47","v":15.656802399394309},{"$f":"'Baseline - public'!X47","v":16.030766178462322},null,{"$f":"'Baseline - public'!Y47","v":14.740053663326089},{"$f":"'Baseline - public'!Z47","v":14.482374544800958},{"$f":"'Baseline - public'!AA47","v":13.168267050047556},{"$f":"'Baseline - public'!AB47","v":12.259364657838145},{"$f":"'Baseline - public'!AC47","v":11.505411272676934},{"$f":"'Baseline - public'!AD47","v":10.962602114711895},{"$f":"'Baseline - public'!AE47","v":10.32749894687772},{"$f":"'Baseline - public'!AF47","v":10.017080133952241},{"$f":"'Baseline - public'!AG47","v":9.6794578351522613},{"$f":"'Baseline - public'!AH47","v":9.1784753983494305},null,{"$f":"'Baseline - public'!AI47","v":8.6075624155974051}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1008,IF(START!L10=\"French\",translation!D1008,IF(START!L10=\"Portuguese\",translation!E1008,translation!F1008)))","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":4640.1624659626304},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":3437.0856936422601},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":2737.4683958307842},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":3253.3312470830442},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":4826.5689828946015},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":4829.5485433599815},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":7573.2075529695057},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":9099.2956815637262},null,{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":8160.8471345143453},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":10420.033413789561},null,null,null,null,null,{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":10228.605509600655},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":7186.2526536664845},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":7048.5757458020626},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":7595.9160007266219},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":8978.4251109492234},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":8876.3612249865928},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":9956.6896559892411},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":11251.835105568844},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":12609.08592232004},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":13811.481358783514},null,{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":13575.289243247142},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":14255.913908378008},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":13859.708880306094},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":13797.098039367002},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":13852.812049580854},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":14120.19326098143},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":14228.278476531144},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":14767.422697418395},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":15268.023429999841},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":15450.965009563379},null,{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":15490.64076963003}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1016,IF(START!L10=\"French\",translation!D1016,IF(START!L10=\"Portuguese\",translation!E1016,translation!F1016)))","v":"Key macroeconomic and fiscal assumptions"}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1017,IF(START!L10=\"French\",translation!D1017,IF(START!L10=\"Portuguese\",translation!E1017,translation!F1017)))","v":"Nominal GDP (local currency)"},null,{"$f":"'Baseline - public'!E52","v":23154.448155894868},{"$f":"'Baseline - public'!F52","v":30178.597963635719},{"$f":"'Baseline - public'!G52","v":36597.591953128234},{"$f":"'Baseline - public'!H52","v":46042.100052607362},{"$f":"'Baseline - public'!I52","v":59816.320867600261},{"$f":"'Baseline - public'!J52","v":75315.365265387954},{"$f":"'Baseline - public'!K52","v":93415.886305528067},null,{"$f":"'Baseline - public'!L52","v":113343.39519298593},{"$f":"'Baseline - public'!M52","v":136957.36356418609},{"$f":"'Baseline - public'!N52","v":167315.47083612886},null,null,null,null,null,{"$f":"'Baseline - public'!O52","v":202389.24323731122},{"$f":"'Baseline - public'!P52","v":241548.73391724},{"$f":"'Baseline - public'!Q52","v":279328.26057159272},{"$f":"'Baseline - public'!R52","v":315464.15274663601},{"$f":"'Baseline - public'!S52","v":352988.60553170723},{"$f":"'Baseline - public'!T52","v":395193.23176309094},{"$f":"'Baseline - public'!U52","v":442254.61282547982},{"$f":"'Baseline - public'!V52","v":492752.19520242885},{"$f":"'Baseline - public'!W52","v":547751.94745622692},{"$f":"'Baseline - public'!X52","v":608705.25880605495},null,{"$f":"'Baseline - public'!Y52","v":675909.84784366027},{"$f":"'Baseline - public'!Z52","v":750432.63260766398},{"$f":"'Baseline - public'!AA52","v":833488.43868188746},{"$f":"'Baseline - public'!AB52","v":925788.0260513355},{"$f":"'Baseline - public'!AC52","v":1028833.8436991632},{"$f":"'Baseline - public'!AD52","v":1143283.9639717815},{"$f":"'Baseline - public'!AE52","v":1270287.4146035842},{"$f":"'Baseline - public'!AF52","v":1411971.8270452812},{"$f":"'Baseline - public'!AG52","v":1569321.5329626715},{"$f":"'Baseline - public'!AH52","v":1739734.1336614783},null,{"$f":"'Baseline - public'!AI52","v":1931989.2292256355}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1018,IF(START!L10=\"French\",translation!D1018,IF(START!L10=\"Portuguese\",translation!E1018,translation!F1018)))","v":"Real GDP growth (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107*100),'Macro-Debt_Data'!J107,\"…\")","v":6.2498785469726537},{"$f":"'Baseline - public'!E53","v":4.3468189722677186},{"$f":"'Baseline - public'!F53","v":9.1497990814511923},{"$f":"'Baseline - public'!G53","v":4.8444869909498589},{"$f":"'Baseline - public'!H53","v":7.8997120115329222},{"$f":"'Baseline - public'!I53","v":14.04712346038739},{"$f":"'Baseline - public'!J53","v":9.2927894583888282},{"$f":"'Baseline - public'!K53","v":7.3125250849582768},null,{"$f":"'Baseline - public'!L53","v":3.9874679871839236},{"$f":"'Baseline - public'!M53","v":3.8354406323071855},{"$f":"'Baseline - public'!N53","v":3.4691533744156011},null,null,null,null,null,{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},null,{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},null,{"$f":"'Baseline - public'!AI53","v":4.5926757727239087},null,{"$f":"AVERAGE(D42:J42, L42:N42)","v":6.8185317053842898},{"$f":"AVERAGE(T42:AC42,AE42)","v":5.4337020827312861}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1019,IF(START!L10=\"French\",translation!D1019,IF(START!L10=\"Portuguese\",translation!E1019,translation!F1019)))","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J108*100),'Macro-Debt_Data'!J108,\"…\")","v":100.00201291896664},{"$f":"'Baseline - public'!E54","v":13.380446017105523},{"$f":"'Baseline - public'!F54","v":11.441142539735141},{"$f":"'Baseline - public'!G54","v":11.229221095236136},{"$f":"'Baseline - public'!H54","v":10.036779237483671},{"$f":"'Baseline - public'!I54","v":10.707253284315961},{"$f":"'Baseline - public'!J54","v":11.017308670399993},{"$f":"'Baseline - public'!K54","v":11.353977579080173},null,{"$f":"'Baseline - public'!L54","v":12.382067626001335},{"$f":"'Baseline - public'!M54","v":10.910297194641492},{"$f":"'Baseline - public'!N54","v":10.463861693019942},null,null,null,null,null,{"$f":"'Baseline - public'!O54","v":9.3152975252445884},{"$f":"'Baseline - public'!P54","v":10.653459508792015},{"$f":"'Baseline - public'!Q54","v":10.062772184003119},{"$f":"'Baseline - public'!R54","v":9.8890072361737609},{"$f":"'Baseline - public'!S54","v":9.1238079841125206},{"$f":"'Baseline - public'!T54","v":8.5223451461095721},{"$f":"'Baseline - public'!U54","v":10.239772861715215},{"$f":"'Baseline - public'!V54","v":8.3862655992202217},{"$f":"'Baseline - public'!W54","v":8.2363483733758098},{"$f":"'Baseline - public'!X54","v":8.2220100627000434},null,{"$f":"'Baseline - public'!Y54","v":7.0444398125557051},{"$f":"'Baseline - public'!Z54","v":7.8042971470199305},{"$f":"'Baseline - public'!AA54","v":7.7450050876368381},{"$f":"'Baseline - public'!AB54","v":7.7008173763626022},{"$f":"'Baseline - public'!AC54","v":7.020673241473748},{"$f":"'Baseline - public'!AD54","v":7.0213081164549571},{"$f":"'Baseline - public'!AE54","v":6.9943188720598872},{"$f":"'Baseline - public'!AF54","v":7.042219995127371},{"$f":"'Baseline - public'!AG54","v":7.0854900731222683},{"$f":"'Baseline - public'!AH54","v":7.1766507495251251},null,{"$f":"'Baseline - public'!AI54","v":7.245214260095862},null,{"$f":"AVERAGE(D43:J43, L43:N43)","v":11.292235493701936},{"$f":"AVERAGE(T43:AC43)","v":9.265108648144686}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1020,IF(START!L10=\"French\",translation!D1020,IF(START!L10=\"Portuguese\",translation!E1020,translation!F1020)))","v":"Average nominal interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K86),'Macro-Debt_Data'!K86,\"...\")","v":4.5256886570868797},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L86),'Macro-Debt_Data'!L86,\"...\")","v":4.5388772142245175},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M86),'Macro-Debt_Data'!M86,\"...\")","v":3.7861125090205632},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N86),'Macro-Debt_Data'!N86,\"...\")","v":3.0709391396655441},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O86),'Macro-Debt_Data'!O86,\"...\")","v":4.7388439231501627},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P86),'Macro-Debt_Data'!P86,\"...\")","v":4.232080044507935},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q86),'Macro-Debt_Data'!Q86,\"...\")","v":5.8076423059941087},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R86),'Macro-Debt_Data'!R86,\"...\")","v":5.4695400012265205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S86),'Macro-Debt_Data'!S86,\"...\")","v":4.6035063260994091},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T86),'Macro-Debt_Data'!T86,\"...\")","v":5.122359908415465},null,null,null,null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U86),'Macro-Debt_Data'!U86,\"...\")","v":5.1779332191736449},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V86),'Macro-Debt_Data'!V86,\"...\")","v":6.7237451221323115},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W86),'Macro-Debt_Data'!W86,\"...\")","v":7.0138986077631582},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X86),'Macro-Debt_Data'!X86,\"...\")","v":7.0532484525884591},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y86),'Macro-Debt_Data'!Y86,\"...\")","v":6.5836014368898503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z86),'Macro-Debt_Data'!Z86,\"...\")","v":6.1993093965805919},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA86),'Macro-Debt_Data'!AA86,\"...\")","v":8.8423927697418616},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB86),'Macro-Debt_Data'!AB86,\"...\")","v":6.4273942757930307},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC86),'Macro-Debt_Data'!AC86,\"...\")","v":6.0637003716470659},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD86),'Macro-Debt_Data'!AD86,\"...\")","v":6.0038429695306172},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE86),'Macro-Debt_Data'!AE86,\"...\")","v":5.0186322555121743},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF86),'Macro-Debt_Data'!AF86,\"...\")","v":6.214371454068778},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG86),'Macro-Debt_Data'!AG86,\"...\")","v":6.3077941806682798},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH86),'Macro-Debt_Data'!AH86,\"...\")","v":6.3600935702323698},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI86),'Macro-Debt_Data'!AI86,\"...\")","v":5.527503491966959},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ86),'Macro-Debt_Data'!AJ86,\"...\")","v":5.6134243267277322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK86),'Macro-Debt_Data'!AK86,\"...\")","v":5.7195484450457315},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL86),'Macro-Debt_Data'!AL86,\"...\")","v":5.8064616911933982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM86),'Macro-Debt_Data'!AM86,\"...\")","v":5.9205329742453223},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN86),'Macro-Debt_Data'!AN86,\"...\")","v":6.0194904473470503},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO86),'Macro-Debt_Data'!AO86,\"...\")","v":6.1403718067628326},null,{"$f":"AVERAGE(D44:J44, L44:N44)","v":4.5895590029391098},{"$f":"AVERAGE(T44:AC44,AE44)","v":6.4643362615775235}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1021,IF(START!L10=\"French\",translation!D1021,IF(START!L10=\"Portuguese\",translation!E1021,translation!F1021)))","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"IF('Macro-Debt_Data'!J87=0,\"...\",'Macro-Debt_Data'!J87)","v":19.999999999999947},{"$f":"IF('Macro-Debt_Data'!K87=0,\"...\",'Macro-Debt_Data'!K87)","v":20.000000000000039},{"$f":"IF('Macro-Debt_Data'!L87=0,\"...\",'Macro-Debt_Data'!L87)","v":20},{"$f":"IF('Macro-Debt_Data'!M87=0,\"...\",'Macro-Debt_Data'!M87)","v":19.999999999999982},{"$f":"IF('Macro-Debt_Data'!N87=0,\"...\",'Macro-Debt_Data'!N87)","v":19.999999999999964},{"$f":"IF('Macro-Debt_Data'!O87=0,\"...\",'Macro-Debt_Data'!O87)","v":20},{"$f":"IF('Macro-Debt_Data'!P87=0,\"...\",'Macro-Debt_Data'!P87)","v":20.000000000000025},{"$f":"IF('Macro-Debt_Data'!Q87=0,\"...\",'Macro-Debt_Data'!Q87)","v":20.000000000000004},null,{"$f":"IF('Macro-Debt_Data'!R87=0,\"...\",'Macro-Debt_Data'!R87)","v":20.000000000000004},{"$f":"IF('Macro-Debt_Data'!S87=0,\"...\",'Macro-Debt_Data'!S87)","v":20.696304049499702},{"$f":"IF('Macro-Debt_Data'!T87=0,\"...\",'Macro-Debt_Data'!T87)","v":21.198786131457155},null,null,null,null,null,{"$f":"IF('Macro-Debt_Data'!U87=0,\"...\",'Macro-Debt_Data'!U87)","v":16.877419994719851},{"$f":"IF('Macro-Debt_Data'!V87=0,\"...\",'Macro-Debt_Data'!V87)","v":20.286053954807787},{"$f":"IF('Macro-Debt_Data'!W87=0,\"...\",'Macro-Debt_Data'!W87)","v":18.244384654723394},{"$f":"IF('Macro-Debt_Data'!X87=0,\"...\",'Macro-Debt_Data'!X87)","v":17.793351071087923},{"$f":"IF('Macro-Debt_Data'!Y87=0,\"...\",'Macro-Debt_Data'!Y87)","v":16.493070724469},{"$f":"IF('Macro-Debt_Data'!Z87=0,\"...\",'Macro-Debt_Data'!Z87)","v":15.005305252356454},{"$f":"IF('Macro-Debt_Data'!AA87=0,\"...\",'Macro-Debt_Data'!AA87)","v":13.994834812433215},{"$f":"IF('Macro-Debt_Data'!AB87=0,\"...\",'Macro-Debt_Data'!AB87)","v":13.657988055798265},{"$f":"IF('Macro-Debt_Data'!AC87=0,\"...\",'Macro-Debt_Data'!AC87)","v":13.327494901403655},{"$f":"IF('Macro-Debt_Data'!AD87=0,\"...\",'Macro-Debt_Data'!AD87)","v":13.188373148997343},null,{"$f":"IF('Macro-Debt_Data'!AE87=0,\"...\",'Macro-Debt_Data'!AE87)","v":11.569421260252962},{"$f":"IF('Macro-Debt_Data'!AF87=0,\"...\",'Macro-Debt_Data'!AF87)","v":11.31506869233335},{"$f":"IF('Macro-Debt_Data'!AG87=0,\"...\",'Macro-Debt_Data'!AG87)","v":11.044340379009977},{"$f":"IF('Macro-Debt_Data'!AH87=0,\"...\",'Macro-Debt_Data'!AH87)","v":10.866701341201617},{"$f":"IF('Macro-Debt_Data'!AI87=0,\"...\",'Macro-Debt_Data'!AI87)","v":10.715365599638819},{"$f":"IF('Macro-Debt_Data'!AJ87=0,\"...\",'Macro-Debt_Data'!AJ87)","v":10.575720913852859},{"$f":"IF('Macro-Debt_Data'!AK87=0,\"...\",'Macro-Debt_Data'!AK87)","v":10.320142237707246},{"$f":"IF('Macro-Debt_Data'!AL87=0,\"...\",'Macro-Debt_Data'!AL87)","v":10.253649762630319},{"$f":"IF('Macro-Debt_Data'!AM87=0,\"...\",'Macro-Debt_Data'!AM87)","v":10.112757858139473},{"$f":"IF('Macro-Debt_Data'!AN87=0,\"...\",'Macro-Debt_Data'!AN87)","v":10.114326199765102},null,{"$f":"IF('Macro-Debt_Data'!AO87=0,\"...\",'Macro-Debt_Data'!AO87)","v":10.014364901759958},null,{"$f":"AVERAGE(D45:J45, L45:N45)","v":20.189509018095688},15.886827657079687]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1022,IF(START!L10=\"French\",translation!D1022,IF(START!L10=\"Portuguese\",translation!E1022,translation!F1022)))","v":"Average real interest rate (in percent)"},null,{"$f":"'Baseline - public'!E57","v":1.4318567630091747},{"$f":"'Baseline - public'!F57","v":1.5371020979360885},{"$f":"'Baseline - public'!G57","v":3.3593397800738569},{"$f":"'Baseline - public'!H57","v":2.3138151177394097},{"$f":"'Baseline - public'!I57","v":3.9159805708266395},{"$f":"'Baseline - public'!J57","v":3.2557495729647341},{"$f":"'Baseline - public'!K57","v":3.969628639260649},null,{"$f":"'Baseline - public'!L57","v":3.2229823099531432},{"$f":"'Baseline - public'!M57","v":3.58932432373429},{"$f":"'Baseline - public'!N57","v":3.3223857274837147},null,null,null,null,null,{"$f":"'Baseline - public'!O57","v":2.8508686214953967},{"$f":"'Baseline - public'!P57","v":6.9315999007835725},{"$f":"'Baseline - public'!Q57","v":6.4150531641558661},{"$f":"'Baseline - public'!R57","v":7.1530199916372403},{"$f":"'Baseline - public'!S57","v":6.9458305815408625},{"$f":"'Baseline - public'!T57","v":6.1296628224406877},{"$f":"'Baseline - public'!U57","v":6.9811615035552474},{"$f":"'Baseline - public'!V57","v":5.564609578487028},{"$f":"'Baseline - public'!W57","v":5.207496005347636},{"$f":"'Baseline - public'!X57","v":5.1662537242410851},null,{"$f":"'Baseline - public'!Y57","v":3.9547660814211714},{"$f":"'Baseline - public'!Z57","v":4.4750108811442146},{"$f":"'Baseline - public'!AA57","v":4.4056207997367824},{"$f":"'Baseline - public'!AB57","v":4.3482118952910778},{"$f":"'Baseline - public'!AC57","v":3.8973444766535983},{"$f":"'Baseline - public'!AD57","v":3.8731466336786036},{"$f":"'Baseline - public'!AE57","v":3.7955787506596259},{"$f":"'Baseline - public'!AF57","v":3.8188094080410901},{"$f":"'Baseline - public'!AG57","v":3.7941486272258658},{"$f":"'Baseline - public'!AH57","v":3.7363808416430517},null,{"$f":"'Baseline - public'!AI57","v":3.7920005112473238},null,{"$f":"AVERAGE(D46:N46)","v":2.9918164902981701},5.9345555893684629]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1023,IF(START!L10=\"French\",translation!D1023,IF(START!L10=\"Portuguese\",translation!E1023,translation!F1023)))","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":1.1566514911574612},{"$f":"'Baseline - public'!F58","v":0.49386789020984329},{"$f":"'Baseline - public'!G58","v":3.7464855826305365},{"$f":"'Baseline - public'!H58","v":2.919796296333498},{"$f":"'Baseline - public'!I58","v":5.3418664253440129},{"$f":"'Baseline - public'!J58","v":4.1618937605410009},{"$f":"'Baseline - public'!K58","v":3.8232233591273461},null,{"$f":"'Baseline - public'!L58","v":2.8458496781467981},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},null,null,null,null,null,{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"'Baseline - public'!P58","v":9.7144216152097869},{"$f":"'Baseline - public'!Q58","v":8.3322834156231185},{"$f":"'Baseline - public'!R58","v":9.6314926917162289},{"$f":"'Baseline - public'!S58","v":9.5442292840108056},{"$f":"'Baseline - public'!T58","v":8.2331310201017835},{"$f":"'Baseline - public'!U58","v":7.3015007322511538},{"$f":"'Baseline - public'!V58","v":6.7888832568958541},{"$f":"'Baseline - public'!W58","v":6.4312201315250741},{"$f":"'Baseline - public'!X58","v":6.4206589636053844},null,{"$f":"'Baseline - public'!Y58","v":4.9732505529941999},{"$f":"'Baseline - public'!Z58","v":4.861799380599729},{"$f":"'Baseline - public'!AA58","v":4.6302908115409478},{"$f":"'Baseline - public'!AB58","v":4.463614149507622},{"$f":"'Baseline - public'!AC58","v":4.3572964719886151},{"$f":"'Baseline - public'!AD58","v":4.2253606595868112},{"$f":"'Baseline - public'!AE58","v":3.9738894806254641},{"$f":"'Baseline - public'!AF58","v":3.9368596230862334},{"$f":"'Baseline - public'!AG58","v":3.7902137105875378},{"$f":"'Baseline - public'!AH58","v":3.6045213644224927},null,{"$f":"'Baseline - public'!AI58","v":3.6164844153304299},null,{"$f":"AVERAGE(D47:J47, L47:N47)","v":3.0856627372141125},{"$f":"AVERAGE(T47:AC47,AE47)","v":7.2441407345069253}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1024,IF(START!L10=\"French\",translation!D1024,IF(START!L10=\"Portuguese\",translation!E1024,translation!F1024)))","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"'Baseline - public'!E59","v":1.8164082860247173},{"$f":"'Baseline - public'!F59","v":2.5276597832907837},{"$f":"'Baseline - public'!G59","v":3.0038909692671569},{"$f":"'Baseline - public'!H59","v":1.8268362274097583},{"$f":"'Baseline - public'!I59","v":2.6204501436376884},{"$f":"'Baseline - public'!J59","v":2.3467429215678823},{"$f":"'Baseline - public'!K59","v":4.1260874116233355},null,{"$f":"'Baseline - public'!L59","v":3.6143564160854331},{"$f":"'Baseline - public'!M59","v":3.4901776610244304},{"$f":"'Baseline - public'!N59","v":3.7576597014542279},null,null,null,null,null,{"$f":"'Baseline - public'!O59","v":3.2545325842540738},{"$f":"'Baseline - public'!P59","v":4.7877703430534115},{"$f":"'Baseline - public'!Q59","v":4.8413092316981956},{"$f":"'Baseline - public'!R59","v":4.9784825214288562},{"$f":"'Baseline - public'!S59","v":4.526675934045854},{"$f":"'Baseline - public'!T59","v":4.0719045807644836},{"$f":"'Baseline - public'!U59","v":6.6620412038136951},{"$f":"'Baseline - public'!V59","v":4.2954204201856205},{"$f":"'Baseline - public'!W59","v":3.9390121016764299},{"$f":"'Baseline - public'!X59","v":3.8803537744523915},null,{"$f":"'Baseline - public'!Y59","v":2.9148789893163261},{"$f":"'Baseline - public'!Z59","v":4.0866649122448893},{"$f":"'Baseline - public'!AA59","v":4.1782161769721178},{"$f":"'Baseline - public'!AB59","v":4.2294678951912905},{"$f":"'Baseline - public'!AC59","v":3.4135564201315876},{"$f":"'Baseline - public'!AD59","v":3.4977560723468142},{"$f":"'Baseline - public'!AE59","v":3.6017542920910208},{"$f":"'Baseline - public'!AF59","v":3.6869264755195026},{"$f":"'Baseline - public'!AG59","v":3.7987126608779422},{"$f":"'Baseline - public'!AH59","v":3.8956877990098988},null,{"$f":"'Baseline - public'!AI59","v":4.0141476399841176},null,2.9130269521385412,4.5237502695373006]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1025,IF(START!L10=\"French\",translation!D1025,IF(START!L10=\"Portuguese\",translation!E1025,translation!F1025)))","v":"Exchange rate (LC per US dollar) "},{"$f":"'Baseline - public'!D60","v":0.92352999999999996},{"$f":"'Baseline - public'!E60","v":0.97040000000000004},{"$f":"'Baseline - public'!F60","v":1.2141},{"$f":"'Baseline - public'!G60","v":1.4186000000000001},{"$f":"'Baseline - public'!H60","v":1.4738},{"$f":"'Baseline - public'!I60","v":1.5505},{"$f":"'Baseline - public'!J60","v":1.88},{"$f":"'Baseline - public'!K60","v":2.2000000000000002},null,{"$f":"'Baseline - public'!L60","v":3.1955},{"$f":"'Baseline - public'!M60","v":3.7949999999999999},{"$f":"'Baseline - public'!N60","v":4.2001999999999997},null,null,null,null,null,{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},null,{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},null,{"$f":"'Baseline - public'!AI60","v":10.939458202656001},null,2.1898099999999996,6.0359193462847864]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1026,IF(START!L10=\"French\",translation!D1026,IF(START!L10=\"Portuguese\",translation!E1026,translation!F1026)))","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":5.0750923088584088},25.11335531739487,16.843752573923076,3.8911602988862093,5.2042339530465442,21.251209287326667,17.021276595744705,null,{"$f":"(L49/J49-1)*100","v":45.249999999999993},18.760757314974175,10.67720685111988,null,null,null,null,null,{"$f":"(T49/N49-1)*100","v":11.977000273364858},{"$f":"(U49/T49-1)*100","v":8.659732373338592},6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,null,{"$f":"(AE49/AC49-1)*100","v":3.8765877880200028},{"$f":"(AF49/AE49-1)*100","v":3.8765877880198918},3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,null,{"$f":"(AP49/AN49-1)*100","v":3.8765877880201804},null,16.908804450127455,5.5687363816243218]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1027,IF(START!L10=\"French\",translation!D1027,IF(START!L10=\"Portuguese\",translation!E1027,translation!F1027)))","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":1.0828018580879886},1.0305028854080791,0.82365538258792526,0.7049203440011278,0.67851811643370874,0.64495324089003547,0.53191489361702127,0.45454545454545453,null,0.31294007197621654,0.2635046113306983,0.23808390076663016,null,null,null,null,null,{"$f":"1/T49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,null,{"$f":"1/AE49","v":0.13371524934078033},0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,null,9.1412205383005998E-2,null,0.5683538901556896,0.16846229784375238]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1028,IF(START!L10=\"French\",translation!D1028,IF(START!L10=\"Portuguese\",translation!E1028,translation!F1028)))","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-4.8299670239076775},-20.072481673667731,-14.415621034823079,-3.7454200027140727,-4.9467913576265676,-17.526595744680851,-14.54545454545455,null,{"$f":"(L51/J51-1)*100","v":-31.153184165232361},-15.797101449275353,-9.6471596590638526,null,null,null,null,null,{"$f":"(T51/N51-1)*100","v":-10.695946707025449},{"$f":"(U51/T51-1)*100","v":-7.9695874305902521},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,null,{"$f":"(AE51/AC51-1)*100","v":-3.731916758693421},{"$f":"(AF51/AE51-1)*100","v":-3.7319167586933211},-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,null,{"$f":"(AP51/AN51-1)*100","v":-3.7319167586935986},null,-13.667977665644608,-5.217973487758278]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1029,IF(START!L10=\"French\",translation!D1029,IF(START!L10=\"Portuguese\",translation!E1029,translation!F1029)))","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"IF(ISNUMBER((100+D50)*(1+D55/100)/(1+D54/100)-100),((100+D50)*(1+D55/100)/(1+D54/100)-100),\"…\")","v":-9.06768580579093},6.8313641258326641,1.784877608375254,-9.8075360750124503,-5.7401288427348476,7.1867438890918152,2.8810957087316922,null,26.715220491316572,3.1517283081795142,{"$f":"IF(ISNUMBER((100+N50)*(1+N55/100)/(1+N54/100)-100),((100+N50)*(1+N55/100)/(1+N54/100)-100),\"…\")","v":-5.0284977655837935},null,null,null,null,null,"…","...","...","...","...","...","...","...","...","...",null,"...","...","...","...","...","...","...","...","...","...",null,"...",null,{"$f":"AVERAGE(D53:J53, L53:N53)","v":1.8907181642405491},"..."]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1030,IF(START!L10=\"French\",translation!D1030,IF(START!L10=\"Portuguese\",translation!E1030,translation!F1030)))","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D65","v":11.192501454976277},{"$f":"'Baseline - public'!E65","v":18.627888755777722},{"$f":"'Baseline - public'!F65","v":19.410271013850043},{"$f":"'Baseline - public'!G65","v":15.666568680462989},{"$f":"'Baseline - public'!H65","v":16.59564468480681},{"$f":"'Baseline - public'!I65","v":13.914822351324329},{"$f":"'Baseline - public'!J65","v":15.205278694211755},{"$f":"'Baseline - public'!K65","v":15.581077255631669},null,{"$f":"'Baseline - public'!L65","v":16.679477466068526},{"$f":"'Baseline - public'!M65","v":16.370676565911403},{"$f":"'Baseline - public'!N65","v":18.070069024499947},null,null,null,null,null,{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},null,{"$f":"'Baseline - public'!AI65","v":6.17457784109392},null,{"$f":"AVERAGE(D54:J54, L54:N54)","v":16.612177449254521},{"$f":"AVERAGE(T54:AC54,AE54)","v":7.714271839103537}]
["hide",{"$f":"+IF(START!L10=\"English\",translation!C1031,IF(START!L10=\"French\",translation!D1031,IF(START!L10=\"Portuguese\",translation!E1031,translation!F1031)))","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"'Baseline - public'!D66","v":3.072731151923791},{"$f":"'Baseline - public'!E66","v":2.6609467144541155},{"$f":"'Baseline - public'!F66","v":1.961633997288903},{"$f":"'Baseline - public'!G66","v":0.75940970034500399},{"$f":"'Baseline - public'!H66","v":1.2217829389075119},{"$f":"'Baseline - public'!I66","v":2.0642998316099392},{"$f":"'Baseline - public'!J66","v":1.8421075933846343},{"$f":"'Baseline - public'!K66","v":1.6149218089059447},null,{"$f":"'Baseline - public'!L66","v":1.7904696311495716},{"$f":"'Baseline - public'!M66","v":1.0757819633101962},{"$f":"'Baseline - public'!N66","v":1.3152765886277118},null,null,null,null,null,{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},null,{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},null,{"$f":"'Baseline - public'!AI66","v":2.0441682357846602},null,1.6306630767983532,{"$f":"AVERAGE(T55:AC55)","v":1.9947621569818446}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1032,IF(START!L10=\"French\",translation!D1032,IF(START!L10=\"Portuguese\",translation!E1032,translation!F1032)))","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"'Baseline - public'!E67","v":21.15018345846913},{"$f":"'Baseline - public'!F67","v":-0.84727522801240074},{"$f":"'Baseline - public'!G67","v":-2.1495279447309001},{"$f":"'Baseline - public'!H67","v":14.144581079094376},{"$f":"'Baseline - public'!I67","v":17.552796812045912},{"$f":"'Baseline - public'!J67","v":35.331296616417454},{"$f":"'Baseline - public'!K67","v":-8.4920443940816774},null,{"$f":"'Baseline - public'!L67","v":3.9185603088490506},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},null,null,null,null,null,{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},null,{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},null,{"$f":"'Baseline - public'!AI67","v":4.1720419812094622},null,{"$f":"AVERAGE(D56:J56, L56:N56)","v":7.572347527405431},{"$f":"AVERAGE(T56:AC56,AE56)","v":4.3607153647076338}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1014,IF(START!L10=\"French\",translation!D1014,IF(START!L10=\"Portuguese\",translation!E1014,translation!F1014)))&\" 5/\"","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"},null,"...","...","...","...","...","...","...",null,{"$f":"-L11+L13","v":-8.5001500707249633},{"$f":"-M11+M13","v":-2.0959934929297717},{"$f":"-N11+N13","v":1.119433885188613},null,null,null,null,null,{"$f":"-T11+T13","v":3.8388991677649393},2.0810746412229904,1.0921652889873528,0.39341293076072859,0.58046974611417568,0.94871198013150604,3.8660821481904861E-2,0.7527389721740434,0.67564162906249337,0.58380267048448431,null,{"$f":"-AE11+AE13","v":1.0193023450964063},0.60421717091384508,0.60559934791706382,0.60821940108727901,0.91683294554433203,0.89844528219830977,0.8928008348141887,0.88151798493903044,0.85526772528832851,0.7117341718414032,null,0.75626257935827468,null,{"$f":"AVERAGE(D57:J57, L57:N57)","v":-3.158903226155374},{"$f":"AVERAGE(T57:AC57,AE57)","v":1.0913527448437295}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1006,IF(START!L10=\"French\",translation!D1006,IF(START!L10=\"Portuguese\",translation!E1006,translation!F1006)))","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"'Baseline - public'!E69","v":0},{"$f":"'Baseline - public'!F69","v":0},{"$f":"'Baseline - public'!G69","v":0},{"$f":"'Baseline - public'!H69","v":0},{"$f":"'Baseline - public'!I69","v":0},{"$f":"'Baseline - public'!J69","v":0},{"$f":"'Baseline - public'!K69","v":0},null,{"$f":"'Baseline - public'!L69","v":0},{"$f":"'Baseline - public'!M69","v":0},{"$f":"'Baseline - public'!N69","v":0},{"$f":"'Baseline - public'!O69","v":0},{"$f":"'Baseline - public'!P69","v":0},{"$f":"'Baseline - public'!Q69","v":0},{"$f":"'Baseline - public'!R69","v":0},{"$f":"'Baseline - public'!S69","v":0},{"$f":"'Baseline - public'!T69","v":0},{"$f":"'Baseline - public'!U69","v":0},{"$f":"'Baseline - public'!V69","v":0},{"$f":"'Baseline - public'!W69","v":0},{"$f":"'Baseline - public'!X69","v":0},{"$f":"'Baseline - public'!Y69","v":0},{"$f":"'Baseline - public'!Z69","v":0},{"$f":"'Baseline - public'!AA69","v":0},{"$f":"'Baseline - public'!AB69","v":0},{"$f":"'Baseline - public'!AC69","v":0},null,{"$f":"'Baseline - public'!Y69","v":0},{"$f":"'Baseline - public'!Z69","v":0},{"$f":"'Baseline - public'!AA69","v":0},{"$f":"'Baseline - public'!AB69","v":0},{"$f":"'Baseline - public'!AC69","v":0},{"$f":"'Baseline - public'!AD69","v":0},{"$f":"'Baseline - public'!AE69","v":0},{"$f":"'Baseline - public'!AF69","v":0},{"$f":"'Baseline - public'!AG69","v":0},{"$f":"'Baseline - public'!AH69","v":0},null,{"$f":"'Baseline - public'!AI69","v":0}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1035,IF(START!L10=\"French\",translation!D1035,IF(START!L10=\"Portuguese\",translation!E1035,translation!F1035)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1036,0,LANG)&\" \"&'Input 2 - Debt Coverage'!D19&\" \"&++OFFSET(translation!C1037,0,LANG)&\" \"&'Input 1 - Basics'!C33&\".\"","v":"1/ Coverage of debt: The central government plus social security, central bank, government-guaranteed debt . Definition of external debt is Residency-based."}]
[null,{"$f":"\"2/ \"&+IF(START!L10=\"English\",translation!C1038,IF(START!L10=\"French\",translation!D1038,IF(START!L10=\"Portuguese\",translation!E1038,translation!F1038)))","v":"2/ The underlying PV of external debt-to-GDP ratio under the public DSA differs from the external DSA with the size of differences depending on exchange rates projections. "}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1039,IF(START!L10=\"French\",translation!D1039,IF(START!L10=\"Portuguese\",translation!E1039,translation!F1039)))","v":"3/ Debt service is defined as the sum of interest and amortization of medium and long-term, and short-term debt."}]
[null,{"$f":"\"4/ \"&+IF(START!L10=\"English\",translation!C1040,IF(START!L10=\"French\",translation!D1040,IF(START!L10=\"Portuguese\",translation!E1040,translation!F1040)))","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[null,{"$f":"\"5/ \"&+IF(START!L$10=\"English\",translation!C1043,IF(START!L$10=\"French\",translation!D1043,IF(START!L$10=\"Portuguese\",translation!E1043,translation!F1043)))","v":"5/ Defined as a primary deficit minus a change in the public debt-to-GDP ratio ((-): a primary surplus), which would stabilizes the debt ratio only in the year in question. "}]
[null,{"$f":"\"6/ \"& +IF(START!L10=\"English\",translation!C963,IF(START!L10=\"French\",translation!D963,IF(START!L10=\"Portuguese\",translation!E963,translation!F963)))","v":"6/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"Output 2-1 Stress_Charts_Ex","index":40,"n_rows":164,"n_cols":104,"rows_kept":164,"cut":false,"hidden":false,"merged":[[162,2,162,118],[163,2,163,118],[137,102,140,112],[152,103,152,116],[152,94,152,102],[151,94,151,102],[150,103,150,116],[149,94,149,102],[150,94,150,102],[151,103,151,116],[149,103,149,116],[147,31,147,41],[149,31,149,41],[151,26,151,30],[151,31,151,41],[147,103,147,116],[147,94,147,102],[151,45,151,93],[157,44,159,117],[155,6,155,25],[155,31,155,41],[155,26,155,30],[150,45,150,93],[151,6,151,25],[153,103,153,116],[155,103,155,116],[154,103,154,116],[153,94,153,102],[154,94,154,102],[155,94,155,102],[152,6,152,25],[153,6,153,25],[2,1,5,118],[147,6,147,25],[136,67,140,88],[149,26,149,30],[147,26,147,30],[146,6,146,41],[136,33,140,50],[141,68,143,117],[141,11,143,31],[142,58,142,65],[142,3,142,6],[149,45,149,93],[137,12,140,20],[149,6,149,25],[146,45,146,116],[148,45,148,93],[155,45,155,93],[157,5,159,42],[154,6,154,25],[152,45,152,93],[153,45,153,93],[154,45,154,93],[153,31,153,41],[154,31,154,41],[154,26,154,30],[153,26,153,30],[152,26,152,30],[152,31,152,41]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1062,0,LANG)&\" 1. \"&Country&++OFFSET(translation!C1063,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 1. Papua New Guinea: Indicators of Public and Publicly Guaranteed External Debt under Alternatives Scenarios, 2018-2028"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B62","v":"Historical scenario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!A69","v":"Most extreme shock 1/"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"Yes\",'Chart Data'!B177,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,null,null,{"$f":"IF('Customized Scenario-External'!D3=\"yes\",1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER('Chart Data'!D64),ISNUMBER('Chart Data'!D106),ISNUMBER('Chart Data'!D148),ISNUMBER('Chart Data'!D190)), 1, \"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2043,0,LANG)","v":"Customization of Default Settings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C592,0,LANG)&\"*\"","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1571,0,LANG)","v":"Size"},null,null,null,null,{"$f":"++OFFSET(translation!C1573,0,LANG)","v":"Interactions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C7","v":"Default"},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!D7","v":"User defined"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B8","v":"Shares of marginal debt"}]
[null,null,null,null,null,null,{"$f":"IF(AND(AA150=\"No\",AF150=\"No\"), \" \", \"Standardized Tests\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!C17='Input 6(optional)-Standard Test'!D17,'Input 6(optional)-Standard Test'!C18='Input 6(optional)-Standard Test'!D18,'Input 6(optional)-Standard Test'!C21='Input 6(optional)-Standard Test'!D21,'Input 6(optional)-Standard Test'!C22='Input 6(optional)-Standard Test'!D22,'Input 6(optional)-Standard Test'!C25='Input 6(optional)-Standard Test'!D25,'Input 6(optional)-Standard Test'!C26='Input 6(optional)-Standard Test'!D26,'Input 6(optional)-Standard Test'!C29='Input 6(optional)-Standard Test'!D29,'Input 6(optional)-Standard Test'!C30='Input 6(optional)-Standard Test'!D30,'Input 6(optional)-Standard Test'!C32='Input 6(optional)-Standard Test'!D32,'Input 6(optional)-Standard Test'!C33='Input 6(optional)-Standard Test'!D33,'Input 6(optional)-Standard Test'!C37='Input 6(optional)-Standard Test'!D37,'Input 6(optional)-Standard Test'!C38='Input 6(optional)-Standard Test'!D38,'Input 6(optional)-Standard Test'!C41='Input 6(optional)-Standard Test'!D41,'Input 6(optional)-Standard Test'!C42='Input 6(optional)-Standard Test'!D42,'Input 6(optional)-Standard Test'!C44='Input 6(optional)-Standard Test'!D44,'Input 6(optional)-Standard Test'!C45='Input 6(optional)-Standard Test'!D45,'Input 6(optional)-Standard Test'!C47='Input 6(optional)-Standard Test'!D47,'Input 6(optional)-Standard Test'!C48='Input 6(optional)-Standard Test'!D48,'Input 6(optional)-Standard Test'!C50='Input 6(optional)-Standard Test'!D50,'Input 6(optional)-Standard Test'!C51='Input 6(optional)-Standard Test'!D51,'Input 6(optional)-Standard Test'!C53='Input 6(optional)-Standard Test'!D53,'Input 6(optional)-Standard Test'!C54='Input 6(optional)-Standard Test'!D54,'Input 6(optional)-Standard Test'!C57='Input 6(optional)-Standard Test'!D57,'Input 6(optional)-Standard Test'!C58='Input 6(optional)-Standard Test'!D58),\"No\",\"Yes\")","v":"No"},null,null,null,null,{"$f":"IF(AND('Input 6(optional)-Standard Test'!G17='Input 6(optional)-Standard Test'!H17,'Input 6(optional)-Standard Test'!G21='Input 6(optional)-Standard Test'!H21,'Input 6(optional)-Standard Test'!G22='Input 6(optional)-Standard Test'!I22,'Input 6(optional)-Standard Test'!G25='Input 6(optional)-Standard Test'!H25,'Input 6(optional)-Standard Test'!G36='Input 6(optional)-Standard Test'!H36,'Input 6(optional)-Standard Test'!G37='Input 6(optional)-Standard Test'!H37,'Input 6(optional)-Standard Test'!G38='Input 6(optional)-Standard Test'!H38,'Input 6(optional)-Standard Test'!G41='Input 6(optional)-Standard Test'!H41,'Input 6(optional)-Standard Test'!G44='Input 6(optional)-Standard Test'!H44,'Input 6(optional)-Standard Test'!G47='Input 6(optional)-Standard Test'!H47,'Input 6(optional)-Standard Test'!G48='Input 6(optional)-Standard Test'!H48,'Input 6(optional)-Standard Test'!G56='Input 6(optional)-Standard Test'!H56,'Input 6(optional)-Standard Test'!G57='Input 6(optional)-Standard Test'!H57),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B9","v":"External PPG MLT debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C9","v":1}]
[]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2047,0,LANG)","v":"Tailored Stress"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B12","v":"Terms of marginal debt"}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2048,0,LANG)","v":"Combined CL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input 2 - Debt Coverage'!D21='Input 2 - Debt Coverage'!F21,'Input 2 - Debt Coverage'!D22='Input 2 - Debt Coverage'!F22,'Input 2 - Debt Coverage'!D23/100='Input 2 - Debt Coverage'!E33,'Input 2 - Debt Coverage'!D24='Input 2 - Debt Coverage'!F24),\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C14","v":7.9959965178854786E-2},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E14","v":7.9959965178854786E-2}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2049,0,LANG)","v":"Natural disaster"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF('Input 6 - Tailored Tests'!G21='Input 6 - Tailored Tests'!H21,\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C9=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K21='Input 6 - Tailored Tests'!L21,'Input 6 - Tailored Tests'!K22='Input 6 - Tailored Tests'!L22),\"No\",\"Yes\"), n.a.)","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B15","v":"USD Discount rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C15","v":0.05},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E15","v":0.05}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2050,0,LANG)","v":"Commodity price"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G26='Input 6 - Tailored Tests'!H26,'Input 6 - Tailored Tests'!G32='Input 6 - Tailored Tests'!H32,'Input 6 - Tailored Tests'!G36='Input 6 - Tailored Tests'!H36,'Input 6 - Tailored Tests'!G38='Input 6 - Tailored Tests'!H38,'Input 6 - Tailored Tests'!G39='Input 6 - Tailored Tests'!H39,'Input 6 - Tailored Tests'!G40='Input 6 - Tailored Tests'!H40,'Input 6 - Tailored Tests'!G41='Input 6 - Tailored Tests'!H41,'Input 6 - Tailored Tests'!G46='Input 6 - Tailored Tests'!H46,'Input 6 - Tailored Tests'!G49='Input 6 - Tailored Tests'!H49,'Input 6 - Tailored Tests'!G50='Input 6 - Tailored Tests'!H50),\"No\",\"Yes\"), n.a.)","v":"No"},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C10=\"Yes\",IF(AND('Input 6 - Tailored Tests'!K26='Input 6 - Tailored Tests'!L26,'Input 6 - Tailored Tests'!K27='Input 6 - Tailored Tests'!L27),\"No\",\"Yes\"),n.a.)","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B16","v":"Avg. maturity (incl. grace period)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C16","v":8},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E16","v":8}]
[null,null,null,null,null,null,{"$f":"++OFFSET(translation!C2051,0,LANG)","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF(AND('Input 6 - Tailored Tests'!G52='Input 6 - Tailored Tests'!H52,'Input 6 - Tailored Tests'!G54='Input 6 - Tailored Tests'!H54,'Input 6 - Tailored Tests'!G55='Input 6 - Tailored Tests'!H55,'Input 6 - Tailored Tests'!G56='Input 6 - Tailored Tests'!H56,'Input 6 - Tailored Tests'!G58='Input 6 - Tailored Tests'!H58),\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\",IF('Input 6 - Tailored Tests'!K58='Input 6 - Tailored Tests'!L58,\"No\",\"Yes\"),n.a.)","v":"n.a."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B17","v":"Avg. grace period"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!C17","v":4},null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!E17","v":4}]
[]
[null,null,null,null,null,{"$f":"++OFFSET(translation!C2042, 0,LANG)","v":"Note: \"Yes\" indicates any change to the size or interactions of the default settings for the stress tests. \"n.a.\" indicates that the stress test does not apply."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 7 - Residual Financing'!B18","v":"* Note: All the additional financing needs generated by the shocks under the stress tests are assumed to be covered by PPG external MLT debt in the external DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[]
[]
[null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2028. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]
[null,null,{"$f":"\"2/ \"&++OFFSET(translation!C1070, 0,LANG)","v":"2/ The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department."}]

{"sheet":"Output 2-2 Stress_Charts_Pub","index":41,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,1,2,6],[26,2,28,2],[30,1,30,3],[26,4,28,5],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[49,1,49,5],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,5],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[35,1,35,2]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1098,0,LANG)&\" 2. \"&Country&++OFFSET(translation!C1099,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Figure 2. Papua New Guinea: Indicators of Public Debt Under Alternative Scenarios, 2018-2028"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Chart Data'!B239","v":"Baseline"},null,{"$f":"'Chart Data'!A270","v":"Most extreme shock 1/"}]
[null,null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!B240","v":"Historical scenario"}]
[null,null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\",'Chart Data'!B252,\"\")","v":""},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), ++OFFSET(translation!C1750, 0,LANG), \"\")","v":""}]
[null,{"$f":"IF('Customized Scenario - public'!C3=\"Yes\", 1, \"\")","v":""},null,{"$f":"IF(ISNUMBER('Chart Data'!D265), 1, \"\")","v":""}]
[]
[]
[null,{"$f":"'Output 2-1 Stress_Charts_Ex'!AT147","v":"Borrowing assumptions on additional financing needs resulting from the stress tests*"},null,null,{"$f":"'Input 7 - Residual Financing'!H7","v":"Default"},{"$f":"'Input 7 - Residual Financing'!I7","v":"User defined"}]
[null,{"$f":"'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H9","v":0.507711788333851},{"$f":"'Input 7 - Residual Financing'!J9","v":0.507711788333851}]
[null,{"$f":"'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H10","v":0.25978826051801357},{"$f":"'Input 7 - Residual Financing'!J10","v":0.25978826051801357}]
[null,{"$f":"'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},null,null,{"$f":"'Input 7 - Residual Financing'!H11","v":0.44815234879531934},{"$f":"'Input 7 - Residual Financing'!J11","v":0.23249995114813543}]
[null,{"$f":"'Input 7 - Residual Financing'!G12","v":"Terms of marginal debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},null,null,{"$f":"'Input 7 - Residual Financing'!H14","v":7.9959965178854786E-2},{"$f":"'Input 7 - Residual Financing'!J14","v":7.9959965178854786E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H16","v":8},{"$f":"'Input 7 - Residual Financing'!J16","v":8}]
[null,{"$f":"'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H17","v":4},{"$f":"'Input 7 - Residual Financing'!J17","v":4}]
[null,{"$f":"'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},null,null,{"$f":"'Input 7 - Residual Financing'!H19","v":2.9220917972600999E-2},{"$f":"'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},null,null,{"$f":"'Input 7 - Residual Financing'!H20","v":3},{"$f":"'Input 7 - Residual Financing'!J20","v":3}]
[null,{"$f":"'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},null,null,{"$f":"'Input 7 - Residual Financing'!H21","v":2},{"$f":"'Input 7 - Residual Financing'!J21","v":2}]
[null,{"$f":"'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[null,{"$f":"'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},null,null,{"$f":"'Input 7 - Residual Financing'!H23","v":3.9827698583887593E-2},{"$f":"'Input 7 - Residual Financing'!J23","v":3.9827698583887593E-2}]
[null,{"$f":"'Input 7 - Residual Financing'!G24","v":"* Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections."}]
[]
[null,{"$f":"'Output 3-2 Stress-public'!B102","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C1095, 0,LANG)&\" \"&'Macro-Debt_Data'!AE5&++OFFSET(translation!C1096, 0,LANG)","v":"1/ The most extreme stress test is the test that yields the highest ratio in or before 2028. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. "}]

{"sheet":"Output 3-1 Stress-external","index":42,"n_rows":111,"n_cols":23,"rows_kept":111,"cut":false,"hidden":false,"merged":[[56,0,56,22],[80,0,80,22],[57,0,57,22],[32,0,32,22],[1,0,1,22],[2,0,2,22],[4,2,4,22],[8,0,8,22]]}
[]
[{"$f":"++OFFSET(translation!C1103,0,LANG)&\" 3. \"&Country&++OFFSET(translation!C1104,0,LANG)&\" \"&'Macro-Debt_Data'!U5&\"-\"&'Macro-Debt_Data'!AE5","v":"Table 3. Papua New Guinea: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2018-2028"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1105,IF(START!L10=\"French\",translation!D1105,IF(START!L10=\"Portuguese\",translation!E1105,translation!F1105)))","v":"(In percent)"}]
[]
[null,null,{"$f":"(+IF(START!L10=\"English\",translation!C1107,IF(START!L10=\"French\",translation!D1107,IF(START!L10=\"Portuguese\",translation!E1107,translation!F1107))))&\" 1/\"","v":"Projections 1/"}]
[null,null,{"$f":"'Baseline - external'!N8","v":2018},{"$f":"'Baseline - external'!O8","v":2019},{"$f":"'Baseline - external'!P8","v":2020},{"$f":"'Baseline - external'!Q8","v":2021},{"$f":"'Baseline - external'!R8","v":2022},{"$f":"'Baseline - external'!S8","v":2023},{"$f":"'Baseline - external'!T8","v":2024},{"$f":"'Baseline - external'!U8","v":2025},{"$f":"'Baseline - external'!V8","v":2026},{"$f":"'Baseline - external'!W8","v":2027},{"$f":"'Baseline - external'!X8","v":2028},{"$f":"'Baseline - external'!Y8","v":2029},{"$f":"'Baseline - external'!Z8","v":2030},{"$f":"'Baseline - external'!AA8","v":2031},{"$f":"'Baseline - external'!AB8","v":2032},{"$f":"'Baseline - external'!AC8","v":2033},{"$f":"'Baseline - external'!AD8","v":2034},{"$f":"'Baseline - external'!AE8","v":2035},{"$f":"'Baseline - external'!AF8","v":2036},{"$f":"'Baseline - external'!AG8","v":2037},{"$f":"'Baseline - external'!AH8","v":2038}]
[]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1111,IF(START!L10=\"French\",translation!D1111,IF(START!L10=\"Portuguese\",translation!E1111,translation!F1111)))","v":"PV of debt-to GDP ratio"}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1113,IF(START!L10=\"French\",translation!D1113,IF(START!L10=\"Portuguese\",translation!E1113,translation!F1113)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.19820594932753},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.250982279437963},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.093350213517134},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.361066974348105},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.302959534288902},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.932428523208266},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.355971173076917},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.162706656291107},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.483178401399702},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.151629348637595},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.067129219604734},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.839076673534009},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.514720431447838},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.261113347825859},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.132436663967336},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.589096456207898},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.138268752763636},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.432568492892273},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.932369757795396},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A11, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.441528348209587}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1115,IF(START!L10=\"French\",translation!D1115,IF(START!L10=\"Portuguese\",translation!E1115,translation!F1115)))","v":"A. Alternative Scenarios"}]
[{"$f":"(+IF(START!L10=\"English\",translation!C1117,IF(START!L10=\"French\",translation!D1117,IF(START!L10=\"Portuguese\",translation!E1117,translation!F1117))))&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 2/\"","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.665327463919439},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.238556561592702},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.056040556257294},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.145752911209343},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.77130747283524},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.20201760286082},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.447092872446014},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.983870555361094},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.243253081358816},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.492290605367153},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.359794327555548},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.404122181839639},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.701192465328688},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.251702041533804},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.257591792158074},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.808657621532308},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.485217454000587},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.008747728931464},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.618771710815381},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A14, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.240034929793438}]
[{"$f":"IF('Customized Scenario-External'!D3=\"Yes\", 'Customized Scenario-External'!B8, 0)","v":0},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A15, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1120,IF(START!L10=\"French\",translation!D1120,IF(START!L10=\"Portuguese\",translation!E1120,translation!F1120)))","v":"B. Bound Tests"}]
[{"$f":"++OFFSET(translation!C1121, 0,LANG)","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.09372660323853},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.806014851338055},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.496180789498283},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.536142139728454},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.33891790339635},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.656716576767543},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.741514332956974},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.391362972362479},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.622492378292257},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.247352249348893},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.151742296501688},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.893706084888017},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.526704455819576},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.239753872615324},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.094159163860944},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.479382213358697},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.969281034084112},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.170797418226933},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.60483405196694},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A18, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.049458284342919}]
[{"$f":"++OFFSET(translation!C1122, 0,LANG)","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.316585531227169},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.470413177420646},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.595917908128783},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":50.967995149031808},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.100284151653398},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.855703196323887},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.949042321022944},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.500036647145052},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.496423093573995},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.132680550101021},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.3088206845919},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.263637429297106},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.04713450902279},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.811585189092263},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.654100043142293},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.107944920795212},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.67400119183943},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.014631682286549},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.610356450290183},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A19, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.177552650737944}]
[{"$f":"++OFFSET(translation!C1125, 0,LANG)","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.151524323133131},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":56.825709009672643},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":55.603610873746113},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":53.772198418610515},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.571557142655713},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.200722390919353},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.109437731298776},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.468841627391129},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.351077794117018},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.208327756779205},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.507450116928275},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.659868419796076},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.748754545530232},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.975254248238453},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.423847841063939},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.550197047118488},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.854414779222871},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.960255358018621},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.31904201041673},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A20, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.716305278108127}]
[{"$f":"++OFFSET(translation!C1126, 0,LANG)& \" 3/\"","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.798968596047111},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.41044763032145},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.232922669052378},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.46947039332639},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.349169101582},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.283744634859254},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.413583238694777},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.945026226670464},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.988800446636013},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.856490359769644},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.448532421143973},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.899743353249814},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.275547176385647},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.758796803323634},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.418799569520793},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.71592150216938},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.147571034163999},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.355440887823686},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.789559687783282},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A21, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.248074799886261}]
[{"$f":"++OFFSET(translation!C1127, 0,LANG)","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":53.12574153000822},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.652814405451039},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.201763468410903},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.031563550651619},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.741570611615444},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.29778476487801},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.098941153993302},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.638279757556361},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.830012879046478},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.079416248896365},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.239137702432217},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.214802796237898},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.051302225423058},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.947357305459107},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.959161857615612},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.402487459185309},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.928315277636024},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.105299610131254},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.525564202252994},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A22, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.945273249685179}]
[{"$f":"++OFFSET(translation!C1128, 0,LANG)","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.092289353958286},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":52.092650143077194},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":50.811761486084961},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.893873029757465},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.686553542042112},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.258463157390452},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.368434291824698},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.003969509537932},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.199491939827624},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.369771105086315},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.008802110245782},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.496811413619284},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.900285062830058},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.414641538133125},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.111399957836603},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.395751104076233},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.81365659631561},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.976705466201654},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.379130445021691},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A23, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.804032485399155}]
[]
[{"$f":"++OFFSET(translation!C1131, 0,LANG)","v":"C. Tailored Tests"}]
[{"$f":"++OFFSET(translation!C1132, 0,LANG)","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.522721627964714},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.752188467664489},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.599568565830232},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.670004160570009},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.641708105843875},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.873729445617485},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.60151645119079},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.200006588815626},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.133886225862042},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.533812338903523},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.519311133919977},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.727119673569085},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.753951363028996},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.661804849783614},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.602350861477404},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.644716741634767},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.251974881496821},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.930391635115186},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.3429771219363},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.955646818412859},{"$f":"INDEX('Chart Data'!$C$38:$X$51,  MATCH('Output 3-1 Stress-external'!$A26, 'Chart Data'!$C$38:$C$51, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.539140381911189}]
[{"$f":"++OFFSET(translation!C1133, 0,LANG)","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W48, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X48, n.a.)","v":"n.a."}]
[{"$f":"++OFFSET(translation!C1134, 0,LANG)","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D49, n.a.)","v":45.522721627964714},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E49, n.a.)","v":45.732519668811115},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F49, n.a.)","v":45.351503299281745},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G49, n.a.)","v":44.347890173532896},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H49, n.a.)","v":42.666149516493846},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I49, n.a.)","v":41.572780648423915},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J49, n.a.)","v":38.833465673746296},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K49, n.a.)","v":35.589585163700491},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L49, n.a.)","v":33.77652277590132},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M49, n.a.)","v":32.501676301714497},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N49, n.a.)","v":31.777907888285391},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O49, n.a.)","v":31.512425537824022},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P49, n.a.)","v":31.11828935867576},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q49, n.a.)","v":30.649009512410295},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R49, n.a.)","v":30.282360872690834},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S49, n.a.)","v":30.076233138855429},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T49, n.a.)","v":29.472977249429981},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U49, n.a.)","v":28.990289855205315},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V49, n.a.)","v":28.262872136203192},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W49, n.a.)","v":27.751008340064153},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X49, n.a.)","v":27.257857667475115}]
[{"$f":"++OFFSET(translation!C1135, 0,LANG)","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W50, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X50, n.a.)","v":"n.a."}]
[]
[{"$f":"'Chart Data'!C66","v":"Threshold"},null,{"$f":"'Chart Data'!D66","v":40},{"$f":"'Chart Data'!E66","v":40},{"$f":"'Chart Data'!F66","v":40},{"$f":"'Chart Data'!G66","v":40},{"$f":"'Chart Data'!H66","v":40},{"$f":"'Chart Data'!I66","v":40},{"$f":"'Chart Data'!J66","v":40},{"$f":"'Chart Data'!K66","v":40},{"$f":"'Chart Data'!L66","v":40},{"$f":"'Chart Data'!M66","v":40},{"$f":"'Chart Data'!N66","v":40},{"$f":"'Chart Data'!O66","v":40},{"$f":"'Chart Data'!P66","v":40},{"$f":"'Chart Data'!Q66","v":40},{"$f":"'Chart Data'!R66","v":40},{"$f":"'Chart Data'!S66","v":40},{"$f":"'Chart Data'!T66","v":40},{"$f":"'Chart Data'!U66","v":40},{"$f":"'Chart Data'!V66","v":40},{"$f":"'Chart Data'!W66","v":40},{"$f":"'Chart Data'!X66","v":40}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1138,IF(START!L10=\"French\",translation!D1138,IF(START!L10=\"Portuguese\",translation!E1138,translation!F1138)))","v":"PV of debt-to-exports ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":110.61517407343602},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":105.97900436147741},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":102.03022027083568},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":100.6211924959286},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":97.165382689904675},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":95.220290719746387},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":90.750902686968487},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":85.899127704568528},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":84.416804438397179},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.708938608806321},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.503237820490824},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.585041922796762},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.32106132173196},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.879400763488562},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.670025424372056},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.927959942015576},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":82.062883016955794},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":81.239862288334763},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":79.89041590503227},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":79.087655121218233},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A35, 'Chart Data'!$C$80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":78.160513954984211}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":110.61517407343602},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":114.29251117073508},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":116.4893757729682},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":120.11863900732985},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":121.31952348530666},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":123.73034420023549},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":124.26456254120892},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":119.61171034277997},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":115.44357378857062},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":109.65947898263781},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":103.18018555957143},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":97.824775237203767},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":92.953106358515441},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":88.817960559940644},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":85.376204524679835},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":83.272401368139953},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":79.89840121580788},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":76.631020870660421},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":73.0799144562979},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":69.70554032672392},{"$f":"INDEX('Chart Data'!$C$80:$X$93,  MATCH('Output 3-1 Stress-external'!$A38, 'Chart Data'!$C80:$C$93, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":66.19358263851781}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D87","v":110.61517407343602},{"$f":"'Customized Scenario-External'!E87","v":114.89276869343992},{"$f":"'Customized Scenario-External'!F87","v":115.8306428674282},{"$f":"'Customized Scenario-External'!G87","v":115.73369120492639},{"$f":"'Customized Scenario-External'!H87","v":111.30891614434178},{"$f":"'Customized Scenario-External'!I87","v":108.5645004958978},{"$f":"'Customized Scenario-External'!J87","v":100.65918590726439},{"$f":"'Customized Scenario-External'!K87","v":89.458076103855817},{"$f":"'Customized Scenario-External'!L87","v":78.966618621145685},{"$f":"'Customized Scenario-External'!M87","v":67.574331338210001},{"$f":"'Customized Scenario-External'!N87","v":56.417291540367934},{"$f":"'Customized Scenario-External'!O87","v":46.21183412470819},{"$f":"'Customized Scenario-External'!P87","v":36.196687157469071},{"$f":"'Customized Scenario-External'!Q87","v":26.497706886433427},{"$f":"'Customized Scenario-External'!R87","v":17.914038920193082},{"$f":"'Customized Scenario-External'!S87","v":9.8177139837015837},{"$f":"'Customized Scenario-External'!T87","v":0.35079709412112992},{"$f":"'Customized Scenario-External'!U87","v":-9.237097981328807},{"$f":"'Customized Scenario-External'!V87","v":-19.158032138686053},{"$f":"'Customized Scenario-External'!W87","v":-28.402318367217354},{"$f":"'Customized Scenario-External'!X87","v":-38.107558383483031}]
[]
[{"$f":"+A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"'Chart Data'!D82","v":110.61517407343602},{"$f":"'Chart Data'!E82","v":105.97900436147741},{"$f":"'Chart Data'!F82","v":102.03022027083564},{"$f":"'Chart Data'!G82","v":100.62119249592855},{"$f":"'Chart Data'!H82","v":97.165382689904604},{"$f":"'Chart Data'!I82","v":95.22029071974633},{"$f":"'Chart Data'!J82","v":90.750902686968431},{"$f":"'Chart Data'!K82","v":85.899127704568485},{"$f":"'Chart Data'!L82","v":84.416804438397136},{"$f":"'Chart Data'!M82","v":83.708938608806321},{"$f":"'Chart Data'!N82","v":83.50323782049081},{"$f":"'Chart Data'!O82","v":83.585041922796748},{"$f":"'Chart Data'!P82","v":83.321061321731946},{"$f":"'Chart Data'!Q82","v":82.879400763488562},{"$f":"'Chart Data'!R82","v":82.670025424372028},{"$f":"'Chart Data'!S82","v":82.927959942015576},{"$f":"'Chart Data'!T82","v":82.062883016955752},{"$f":"'Chart Data'!U82","v":81.23986228833472},{"$f":"'Chart Data'!V82","v":79.890415905032228},{"$f":"'Chart Data'!W82","v":79.087655121218177},{"$f":"'Chart Data'!X82","v":78.160513954984069}]
["B2. Primary balance",null,{"$f":"'Chart Data'!D83","v":110.61517407343602},{"$f":"'Chart Data'!E83","v":115.85410581181131},{"$f":"'Chart Data'!F83","v":124.29385805022777},{"$f":"'Chart Data'!G83","v":126.33778362831637},{"$f":"'Chart Data'!H83","v":125.81784830224103},{"$f":"'Chart Data'!I83","v":127.03415015297246},{"$f":"'Chart Data'!J83","v":123.38991124992673},{"$f":"'Chart Data'!K83","v":118.3291181586689},{"$f":"'Chart Data'!L83","v":116.79834447045083},{"$f":"'Chart Data'!M83","v":115.65031217689175},{"$f":"'Chart Data'!N83","v":115.61894376378308},{"$f":"'Chart Data'!O83","v":116.52089148501501},{"$f":"'Chart Data'!P83","v":116.88975728450541},{"$f":"'Chart Data'!Q83","v":116.91802062247572},{"$f":"'Chart Data'!R83","v":116.95653082421072},{"$f":"'Chart Data'!S83","v":117.38902960908804},{"$f":"'Chart Data'!T83","v":116.78286166101095},{"$f":"'Chart Data'!U83","v":116.19050351122276},{"$f":"'Chart Data'!V83","v":115.24375591001237},{"$f":"'Chart Data'!W83","v":114.98408094765908},{"$f":"'Chart Data'!X83","v":114.43597910391181}]
["B3. Exports",null,{"$f":"'Chart Data'!D84","v":110.61517407343602},{"$f":"'Chart Data'!E84","v":131.51360561808255},{"$f":"'Chart Data'!F84","v":170.0650669394295},{"$f":"'Chart Data'!G84","v":168.73265617452418},{"$f":"'Chart Data'!H84","v":164.50561749331231},{"$f":"'Chart Data'!I84","v":161.96689232689144},{"$f":"'Chart Data'!J84","v":153.99765221182301},{"$f":"'Chart Data'!K84","v":140.77480123389043},{"$f":"'Chart Data'!L84","v":131.6361976225559},{"$f":"'Chart Data'!M84","v":123.07635913855735},{"$f":"'Chart Data'!N84","v":116.96237660322466},{"$f":"'Chart Data'!O84","v":115.05845733624054},{"$f":"'Chart Data'!P84","v":112.70523208352689},{"$f":"'Chart Data'!Q84","v":110.23264602001959},{"$f":"'Chart Data'!R84","v":108.25685659792642},{"$f":"'Chart Data'!S84","v":107.17767451747298},{"$f":"'Chart Data'!T84","v":105.00435699513424},{"$f":"'Chart Data'!U84","v":103.15546318670361},{"$f":"'Chart Data'!V84","v":100.84612431572377},{"$f":"'Chart Data'!W84","v":99.370554172605424},{"$f":"'Chart Data'!X84","v":97.834647424660147}]
["B4. Other flows 3/",null,{"$f":"'Chart Data'!D85","v":110.61517407343602},{"$f":"'Chart Data'!E85","v":114.61295752869063},{"$f":"'Chart Data'!F85","v":119.31932900541665},{"$f":"'Chart Data'!G85","v":118.10315224499612},{"$f":"'Chart Data'!H85","v":114.71294406494002},{"$f":"'Chart Data'!I85","v":112.73700826918997},{"$f":"'Chart Data'!J85","v":106.79177980192138},{"$f":"'Chart Data'!K85","v":98.923616257170892},{"$f":"'Chart Data'!L85","v":94.344181972519664},{"$f":"'Chart Data'!M85","v":90.371003006733602},{"$f":"'Chart Data'!N85","v":88.073188652602525},{"$f":"'Chart Data'!O85","v":87.301659692554495},{"$f":"'Chart Data'!P85","v":86.186772069108571},{"$f":"'Chart Data'!Q85","v":84.945841609536615},{"$f":"'Chart Data'!R85","v":84.029641755945192},{"$f":"'Chart Data'!S85","v":83.716063865553053},{"$f":"'Chart Data'!T85","v":82.414621669258366},{"$f":"'Chart Data'!U85","v":81.265797805174998},{"$f":"'Chart Data'!V85","v":79.673701173535932},{"$f":"'Chart Data'!W85","v":78.683302978421509},{"$f":"'Chart Data'!X85","v":77.609508611130835}]
["B5. Depreciation",null,{"$f":"'Chart Data'!D86","v":110.61517407343602},{"$f":"'Chart Data'!E86","v":100.49025765815702},{"$f":"'Chart Data'!F86","v":90.778777603862494},{"$f":"'Chart Data'!G86","v":89.24424583878023},{"$f":"'Chart Data'!H86","v":85.745743668171798},{"$f":"'Chart Data'!I86","v":83.820724307920926},{"$f":"'Chart Data'!J86","v":80.287755493018594},{"$f":"'Chart Data'!K86","v":77.398372855182942},{"$f":"'Chart Data'!L86","v":77.930927528937261},{"$f":"'Chart Data'!M86","v":79.347548781405834},{"$f":"'Chart Data'!N86","v":80.5223779190692},{"$f":"'Chart Data'!O86","v":81.159486767636196},{"$f":"'Chart Data'!P86","v":81.44957268460476},{"$f":"'Chart Data'!Q86","v":81.528695229195748},{"$f":"'Chart Data'!R86","v":81.780256120740987},{"$f":"'Chart Data'!S86","v":82.411364482454601},{"$f":"'Chart Data'!T86","v":81.831274214936442},{"$f":"'Chart Data'!U86","v":81.221066859248481},{"$f":"'Chart Data'!V86","v":80.030089422852285},{"$f":"'Chart Data'!W86","v":79.34976806521361},{"$f":"'Chart Data'!X86","v":78.518376720821749}]
["B6. Combination of B1-B5",null,{"$f":"'Chart Data'!D87","v":110.61517407343602},{"$f":"'Chart Data'!E87","v":122.58206278618309},{"$f":"'Chart Data'!F87","v":115.17700582878561},{"$f":"'Chart Data'!G87","v":127.81654452406484},{"$f":"'Chart Data'!H87","v":123.99496614244512},{"$f":"'Chart Data'!I87","v":121.78618272308974},{"$f":"'Chart Data'!J87","v":114.83271248490597},{"$f":"'Chart Data'!K87","v":106.7977197662416},{"$f":"'Chart Data'!L87","v":102.47317449303613},{"$f":"'Chart Data'!M87","v":98.878222619266708},{"$f":"'Chart Data'!N87","v":97.400168656015339},{"$f":"'Chart Data'!O87","v":96.763061944140205},{"$f":"'Chart Data'!P87","v":95.749671348617767},{"$f":"'Chart Data'!Q87","v":94.590052835547908},{"$f":"'Chart Data'!R87","v":93.778846470606226},{"$f":"'Chart Data'!S87","v":93.61580658617747},{"$f":"'Chart Data'!T87","v":92.301345405706641},{"$f":"'Chart Data'!U87","v":91.122144863018846},{"$f":"'Chart Data'!V87","v":89.416718035668481},{"$f":"'Chart Data'!W87","v":88.365180013804448},{"$f":"'Chart Data'!X87","v":87.208546845960896}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A$26","v":"C1. Combined contingent liabilities"},null,{"$f":"'Chart Data'!D89","v":110.61517407343602},{"$f":"'Chart Data'!E89","v":114.50078755881501},{"$f":"'Chart Data'!F89","v":112.53144870933434},{"$f":"'Chart Data'!G89","v":111.82758903943019},{"$f":"'Chart Data'!H89","v":110.20099264235401},{"$f":"'Chart Data'!I89","v":109.0690986692904},{"$f":"'Chart Data'!J89","v":105.06874503775525},{"$f":"'Chart Data'!K89","v":100.94883325449248},{"$f":"'Chart Data'!L89","v":100.08923845888482},{"$f":"'Chart Data'!M89","v":99.79664545851719},{"$f":"'Chart Data'!N89","v":100.57207362778695},{"$f":"'Chart Data'!O89","v":101.50351702118951},{"$f":"'Chart Data'!P89","v":102.00367961587691},{"$f":"'Chart Data'!Q89","v":102.29121464946067},{"$f":"'Chart Data'!R89","v":102.72547695135734},{"$f":"'Chart Data'!S89","v":103.60262586105064},{"$f":"'Chart Data'!T89","v":103.31523510274269},{"$f":"'Chart Data'!U89","v":102.96493440113773},{"$f":"'Chart Data'!V89","v":102.1172448146704},{"$f":"'Chart Data'!W89","v":101.80474552973993},{"$f":"'Chart Data'!X89","v":101.22459079250761}]
[{"$f":"A$27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W90, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X90, n.a.)","v":"n.a."}]
[{"$f":"A$28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D91, n.a.)","v":110.61517407343602},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E91, n.a.)","v":112.54716404281541},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F91, n.a.)","v":111.92898095813246},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G91, n.a.)","v":110.52176961116878},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H91, n.a.)","v":106.73459618737012},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I91, n.a.)","v":104.27406191352146},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J91, n.a.)","v":98.521743226070072},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K91, n.a.)","v":92.066078132395774},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L91, n.a.)","v":89.053872574422741},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M91, n.a.)","v":86.808165664243447},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N91, n.a.)","v":85.567610457173288},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O91, n.a.)","v":85.166897513639583},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P91, n.a.)","v":84.456036257568783},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q91, n.a.)","v":83.62097067267581},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R91, n.a.)","v":83.102569682587031},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S91, n.a.)","v":83.147984345516974},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T91, n.a.)","v":82.110865401402265},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U91, n.a.)","v":81.193178861358589},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V91, n.a.)","v":79.773093805449662},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W91, n.a.)","v":78.929842909296951},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X91, n.a.)","v":77.988826213275004}]
[{"$f":"A$29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W92, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X92, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D108","v":180},{"$f":"'Chart Data'!E108","v":180},{"$f":"'Chart Data'!F108","v":180},{"$f":"'Chart Data'!G108","v":180},{"$f":"'Chart Data'!H108","v":180},{"$f":"'Chart Data'!I108","v":180},{"$f":"'Chart Data'!J108","v":180},{"$f":"'Chart Data'!K108","v":180},{"$f":"'Chart Data'!L108","v":180},{"$f":"'Chart Data'!M108","v":180},{"$f":"'Chart Data'!N108","v":180},{"$f":"'Chart Data'!O108","v":180},{"$f":"'Chart Data'!P108","v":180},{"$f":"'Chart Data'!Q108","v":180},{"$f":"'Chart Data'!R108","v":180},{"$f":"'Chart Data'!S108","v":180},{"$f":"'Chart Data'!T108","v":180},{"$f":"'Chart Data'!U108","v":180},{"$f":"'Chart Data'!V108","v":180},{"$f":"'Chart Data'!W108","v":180},{"$f":"'Chart Data'!X108","v":180}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1141,IF(START!L10=\"French\",translation!D1141,IF(START!L10=\"Portuguese\",translation!E1141,translation!F1141)))","v":"Debt service-to-exports ratio"}]
[]
[{"$f":"A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617888},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.209471749727065},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.313853128308885},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.595194482631445},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.921433721443369},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.875067416762647},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.800411341559972},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.972115976238534},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.43882637877617},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.649155314922353},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.676582492373807},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.206021279560229},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.123379527236349},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.420767875545867},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.689142449993373},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.490443136958062},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.429712909860848},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.763834767833103},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.940740998565872},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A59, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.489555855414654}]
[]
[{"$f":"A13","v":"A. Alternative Scenarios"}]
[{"$f":"A14","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.485821057262999},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.634678608220081},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.991913752887697},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.45470115684374},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.206898458155372},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.701871458990819},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.122499305458756},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.540769761131926},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.839763310653122},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.471041431603346},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.98431696093596},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.7250765283638},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.714190867876738},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.141683953226838},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.957748326370485},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.887177688801559},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.297833198827414},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.215652751634627},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.335688859512166},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A62, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.603496874626034}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D90","v":17.168117428103439},{"$f":"'Customized Scenario-External'!E90","v":16.494678713721292},{"$f":"'Customized Scenario-External'!F90","v":15.754200125466372},{"$f":"'Customized Scenario-External'!G90","v":17.252798847716416},{"$f":"'Customized Scenario-External'!H90","v":19.927748407221987},{"$f":"'Customized Scenario-External'!I90","v":17.46193304862188},{"$f":"'Customized Scenario-External'!J90","v":23.1813172673594},{"$f":"'Customized Scenario-External'!K90","v":23.645472358398276},{"$f":"'Customized Scenario-External'!L90","v":20.253042046614006},{"$f":"'Customized Scenario-External'!M90","v":17.629351681058189},{"$f":"'Customized Scenario-External'!N90","v":13.486100289788382},{"$f":"'Customized Scenario-External'!O90","v":12.907435060664485},{"$f":"'Customized Scenario-External'!P90","v":11.053874167778813},{"$f":"'Customized Scenario-External'!Q90","v":9.6500135978512098},{"$f":"'Customized Scenario-External'!R90","v":7.5824694866447064},{"$f":"'Customized Scenario-External'!S90","v":6.4424155066755002},{"$f":"'Customized Scenario-External'!T90","v":5.9078423024326652},{"$f":"'Customized Scenario-External'!U90","v":4.7710454902700219},{"$f":"'Customized Scenario-External'!V90","v":4.1315468797823263},{"$f":"'Customized Scenario-External'!W90","v":2.5891402854738463},{"$f":"'Customized Scenario-External'!X90","v":1.4030124511825564}]
[]
[{"$f":"A17","v":"B. Bound Tests"}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.209471749727065},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.313853128308882},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.595194482631438},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.921433721443364},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.87506741676264},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.800411341559958},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.972115976238523},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.438826378776152},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.649155314922339},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.676582492373802},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.206021279560224},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.123379527236343},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.420767875545863},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.689142449993371},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.490443136958058},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.429712909860845},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.763834767833092},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.940740998565863},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A66, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.489555855414645}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103439},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.949987457892552},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.005276924910007},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.529930225059339},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.062919911964141},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.09837642177456},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.450753302177244},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.269366363903984},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.303780196729186},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.647195464427107},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.299895954402079},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.066153716427948},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.342889588337741},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.936883581684899},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.542915713469771},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.394694199009091},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.277265508838163},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.563109035093067},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.75036262266438},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A67, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.413079948301913}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.585161146123809},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.332123936666868},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.77615842749093},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.672641244619665},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":23.273936917215565},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.892043309070587},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.686867739537071},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.67149454187938},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.242586432287194},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.355600820939685},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.233904809497517},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.474260748371222},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.096755241539046},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.839275044503182},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.739375277615835},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.305588121432571},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.870216220323076},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.026301984768633},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.79978530525176},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A68, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.102233990875121}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.856916029266127},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.627349611923204},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.910414380948744},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.232939016323638},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.791013223355723},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":24.257495111473578},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.24573077684926},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.505658356709894},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.200888420552282},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.781365649457394},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.234493654661099},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.029852624705766},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.166205368632939},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.243099495033581},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.860624867584663},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.654346353955056},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.880929308039534},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.985803221490839},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A69, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.48236826346851}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.79788072229384},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.459053114870503},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.739272901735792},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.067929538011285},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.001453385819456},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.897994278988612},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.189046653655504},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.79028798006431},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":11.967153828579317},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.957097451940733},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.535857022872378},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.5323128269841},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.934244558408517},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.327012743661893},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.248260754234595},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.282572685841119},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.68697315587432},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.911030617751452},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A70, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.493899896283443}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103436},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.500423556663286},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.893793411198171},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.425449091272704},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":21.986671373630131},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.983440680219562},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.467937442112383},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.967985198353503},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":22.63656290050935},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.738604284438939},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.887564492414462},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.395819450874832},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.793084291683165},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.587858155421596},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.654874648835692},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.78645258876881},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.538629461774935},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.355407263096847},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.646870267901317},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.669612974999039},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A71, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.120233091314294}]
[]
[{"$f":"A25","v":"C. Tailored Tests"}]
[{"$f":"A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.168117428103439},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.535326200617884},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":15.848504609384001},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":17.111657505581952},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":19.438285070529275},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.895715623597241},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.919323472953156},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":20.888745930563712},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":18.11822007705895},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":16.625470644154657},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.589363721010484},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.387476157294074},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.8947021741116},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.601918850571721},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":12.822098853034786},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.074584844394039},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.834579657733226},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.752548916590953},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":14.078517021691731},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.33679051515578},{"$f":"INDEX('Chart Data'!$C$122:$X$135,  MATCH('Output 3-1 Stress-external'!$A74, 'Chart Data'!$C$122:$C$135, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":13.005292681852076}]
[{"$f":"A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W132, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X132, n.a.)","v":"n.a."}]
[{"$f":"A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D133, n.a.)","v":17.168117428103436},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E133, n.a.)","v":17.062596750377772},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F133, n.a.)","v":15.954858499179947},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G133, n.a.)","v":17.376396558436738},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H133, n.a.)","v":19.721393384905944},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I133, n.a.)","v":16.91003447136119},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J133, n.a.)","v":21.502441075092939},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K133, n.a.)","v":21.99170573031461},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L133, n.a.)","v":18.949810080507202},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M133, n.a.)","v":17.226826133858868},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N133, n.a.)","v":14.750012774661537},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O133, n.a.)","v":15.184323079484063},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P133, n.a.)","v":14.627152228789411},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q133, n.a.)","v":14.456712291327086},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R133, n.a.)","v":13.641730235149252},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S133, n.a.)","v":13.82147135556289},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T133, n.a.)","v":14.560916099890747},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U133, n.a.)","v":14.437558991222993},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V133, n.a.)","v":14.741677492421564},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W133, n.a.)","v":13.872202580852299},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X133, n.a.)","v":13.398097384485158}]
[{"$f":"A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W134, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X134, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D150","v":15},{"$f":"'Chart Data'!E150","v":15},{"$f":"'Chart Data'!F150","v":15},{"$f":"'Chart Data'!G150","v":15},{"$f":"'Chart Data'!H150","v":15},{"$f":"'Chart Data'!I150","v":15},{"$f":"'Chart Data'!J150","v":15},{"$f":"'Chart Data'!K150","v":15},{"$f":"'Chart Data'!L150","v":15},{"$f":"'Chart Data'!M150","v":15},{"$f":"'Chart Data'!N150","v":15},{"$f":"'Chart Data'!O150","v":15},{"$f":"'Chart Data'!P150","v":15},{"$f":"'Chart Data'!Q150","v":15},{"$f":"'Chart Data'!R150","v":15},{"$f":"'Chart Data'!S150","v":15},{"$f":"'Chart Data'!T150","v":15},{"$f":"'Chart Data'!U150","v":15},{"$f":"'Chart Data'!V150","v":15},{"$f":"'Chart Data'!W150","v":15},{"$f":"'Chart Data'!X150","v":15}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1142,IF(START!L10=\"French\",translation!D1142,IF(START!L10=\"Portuguese\",translation!E1142,translation!F1142)))","v":"Debt service-to-revenue ratio"}]
[]
[{"$f":"+A11","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.932522331599195},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.78880657711413},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.43314891197678},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.283317855514113},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.416863338665003},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.757565803710897},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.260898542737344},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.901063891462286},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.498205696226911},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.675625547354187},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.844619752270788},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.848359263634826},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.626947258339243},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.077089736953976},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.478324875103674},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.994133357436144},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.777097619087151},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.295366431765736},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.488131521650882},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A83, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.467887429724897}]
[]
[{"$f":"+A13","v":"A. Alternative Scenarios"}]
[{"$f":"+A14","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.818956083612612},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.733430593864782},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.905874140841192},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.145292495713186},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.195612096102863},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.838916740303311},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.485723107453786},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.680419842174956},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.971960757471557},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.906875204156393},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.999468063441995},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.343374225535491},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.159477131847247},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.769417149826552},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.11747998784417},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.815344202613552},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.50495117695413},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.170497770391901},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.251697610670732},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A86, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":25.663664325475725}]
[{"$f":"$A$15","v":0},null,{"$f":"'Customized Scenario-External'!D91","v":39.001502597371967},{"$f":"'Customized Scenario-External'!E91","v":37.839275806812097},{"$f":"'Customized Scenario-External'!F91","v":34.998955228414346},{"$f":"'Customized Scenario-External'!G91","v":37.472507930006572},{"$f":"'Customized Scenario-External'!H91","v":43.170068696116083},{"$f":"'Customized Scenario-External'!I91","v":37.746912362164736},{"$f":"'Customized Scenario-External'!J91","v":49.870356547312142},{"$f":"'Customized Scenario-External'!K91","v":50.467583278734132},{"$f":"'Customized Scenario-External'!L91","v":42.841196556159005},{"$f":"'Customized Scenario-External'!M91","v":37.10918713418215},{"$f":"'Customized Scenario-External'!N91","v":28.333061869494625},{"$f":"'Customized Scenario-External'!O91","v":27.126541661193716},{"$f":"'Customized Scenario-External'!P91","v":23.225363451313115},{"$f":"'Customized Scenario-External'!Q91","v":20.243061751222303},{"$f":"'Customized Scenario-External'!R91","v":15.86300263728983},{"$f":"'Customized Scenario-External'!S91","v":13.402534340607971},{"$f":"'Customized Scenario-External'!T91","v":12.228791638670836},{"$f":"'Customized Scenario-External'!U91","v":9.845510315856032},{"$f":"'Customized Scenario-External'!V91","v":8.4779278975495327},{"$f":"'Customized Scenario-External'!W91","v":5.2909503869393708},{"$f":"'Customized Scenario-External'!X91","v":2.8568611512969806}]
[]
[{"$f":"+A17","v":"B. Bound Tests"},null,{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!D91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!E91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!F91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!G91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!H91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!I91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!J91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!K91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!L91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!M91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!N91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!O91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!P91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!Q91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!R91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!S91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!T91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!U91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!V91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!W91)","v":""},{"$f":"IF('Customized Scenario-External'!$D$3=\"No\",\"\",'Customized Scenario-External'!X91)","v":""}]
["B1. Real GDP growth",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.275801114613515},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.231257639200983},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.091793178025206},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.579647803811888},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.941889422187856},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.379202459727026},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":47.817234875228237},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.621228217203779},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.770972420959474},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.445810886043574},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.89997795101079},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.772732117989989},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.522209525558409},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.76858138042391},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.222569712491591},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.937672152924932},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.692101205907392},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.278510449414021},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.233665707547438},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A90, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.079282978927665}]
["B2. Primary balance",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.001502597371967},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.932522331599181},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.433909210673221},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.106865402303022},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.474592915930579},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.046046793514705},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.843241283679433},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":56.455019160941312},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.336914834641902},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.05366662935409},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.377867133920113},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.662695627510438},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.161119808332678},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.673760607623905},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.709213257322901},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.736630852310782},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.285416593640313},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.907679666373866},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.247466860680845},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.403704335172989},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A91, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.565800099257302}]
["B3. Exports",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.207338550103906},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.447121396863544},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.669342716349725},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.624296793799722},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.595764992029984},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":53.625673558457564},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":61.460304590739689},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":54.058208422869299},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.66868304963149},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.288369746863239},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.008589482567324},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.711868765157},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.01699770224355},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.802457037560401},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.456838203870507},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.244782385640406},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.42123952691453},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.503092043695069},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.350441191871194},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A92, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.099734406531756}]
["B4. Other flows 3/",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.932522331599181},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.227145126327528},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.286019790071329},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":43.132517484122431},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.251903153015206},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.030688912732643},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":51.77385066012301},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.941027925353374},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.058749024350028},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.036583155758933},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.166455670589194},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.009288938497669},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.528477313383014},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.636591814687698},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.630754163726863},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.760381848938895},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.240650292316978},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.535644249724118},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.580216908896546},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A93, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.453251813209167}]
["B5. Depreciation",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.084816306476171},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.672972908600578},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.563009675245461},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":48.714310770246342},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.289434407162204},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":49.091711310958495},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.718914664971841},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.047031997978166},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.128850581823102},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.870893396957918},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.183120216984058},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.052052924497133},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.984588654912763},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.301414732019552},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.145299560994282},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.386322217835939},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.361762565940616},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.203713009492844},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.035757247883218},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A94, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.830630117869831}]
["B6. Combination of B1-B5",null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.00150259737196},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":40.908092380955502},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.695122887314767},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":41.069494582070703},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.363806276261037},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.944697136137023},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":53.332657646418212},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":53.950796172775661},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":46.609763772238743},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.49322705081773},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.535777254596908},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.587252627895744},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.345793893601154},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.871441260888524},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.880080450370329},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.968174408143458},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.323396247468402},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":32.853460872513566},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":33.251000524503375},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":31.169617011538627},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A95, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.969616348801921}]
[]
[{"$f":"+A25","v":"C. Tailored Tests"}]
[{"$f":"+A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!C$6, 'Chart Data'!$C$35:$X$35, 0))","v":39.001502597371967},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!D$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.932522331599181},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!E$6, 'Chart Data'!$C$35:$X$35, 0))","v":35.208458623330394},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!F$6, 'Chart Data'!$C$35:$X$35, 0))","v":37.165953607483679},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!G$6, 'Chart Data'!$C$35:$X$35, 0))","v":42.109729844106255},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!H$6, 'Chart Data'!$C$35:$X$35, 0))","v":36.522937933856966},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!I$6, 'Chart Data'!$C$35:$X$35, 0))","v":45.004091367736493},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!J$6, 'Chart Data'!$C$35:$X$35, 0))","v":44.583779459352463},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!K$6, 'Chart Data'!$C$35:$X$35, 0))","v":38.32541431467569},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!L$6, 'Chart Data'!$C$35:$X$35, 0))","v":34.996051612645267},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!M$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.550008883294264},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!N$6, 'Chart Data'!$C$35:$X$35, 0))","v":30.237027693415087},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!O$6, 'Chart Data'!$C$35:$X$35, 0))","v":29.194244763719627},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!P$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.533066864128514},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!Q$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.824636522380018},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!R$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.199824690694214},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!S$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.63654501633372},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!T$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.379704721689357},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!U$6, 'Chart Data'!$C$35:$X$35, 0))","v":28.889095461653003},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!V$6, 'Chart Data'!$C$35:$X$35, 0))","v":27.253948861939953},{"$f":"INDEX('Chart Data'!$C$164:$X$177,  MATCH('Output 3-1 Stress-external'!$A98, 'Chart Data'!$C$164:$C$177, 0), MATCH('Output 3-1 Stress-external'!W$6, 'Chart Data'!$C$35:$X$35, 0))","v":26.481814464806707}]
[{"$f":"+A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!D184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!E184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!F184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!G184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!H184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!I184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!J184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!K184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!L184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!M184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!N184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!O184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!P184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!Q184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!R184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!S184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!T184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!U184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!V184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!W184, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, 'Chart Data'!X184, n.a.)","v":"n.a."}]
[{"$f":"+A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!D185, n.a.)","v":39.00150259737196},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!E185, n.a.)","v":40.120594407060736},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!F185, n.a.)","v":36.437851444645624},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!G185, n.a.)","v":38.942633035440444},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!H185, n.a.)","v":43.734888311927406},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!I185, n.a.)","v":37.126086615398677},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!J185, n.a.)","v":46.61918969903963},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!K185, n.a.)","v":46.726351979280281},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!L185, n.a.)","v":39.903834992480569},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!M185, n.a.)","v":36.098471801641999},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!N185, n.a.)","v":30.848778184232621},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!O185, n.a.)","v":31.767889457628932},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!P185, n.a.)","v":30.594702187473477},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!Q185, n.a.)","v":30.189523546933035},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!R185, n.a.)","v":28.410745422894472},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!S185, n.a.)","v":28.624039441105246},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!T185, n.a.)","v":30.0041823983331},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!U185, n.a.)","v":29.659026512562765},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!V185, n.a.)","v":30.113579789031252},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!W185, n.a.)","v":28.220322709184508},{"$f":"IF('Chart Data'!$I18=1, 'Chart Data'!X185, n.a.)","v":27.158712934473595}]
[{"$f":"+A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!D186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!E186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!F186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!G186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!H186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!I186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!J186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!K186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!L186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!M186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!N186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!O186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!P186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!Q186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!R186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!S186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!T186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!U186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!V186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!W186, n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, 'Chart Data'!X186, n.a.)","v":"n.a."}]
[]
[{"$f":"$A$31","v":"Threshold"},null,{"$f":"'Chart Data'!D192","v":18},{"$f":"'Chart Data'!E192","v":18},{"$f":"'Chart Data'!F192","v":18},{"$f":"'Chart Data'!G192","v":18},{"$f":"'Chart Data'!H192","v":18},{"$f":"'Chart Data'!I192","v":18},{"$f":"'Chart Data'!J192","v":18},{"$f":"'Chart Data'!K192","v":18},{"$f":"'Chart Data'!L192","v":18},{"$f":"'Chart Data'!M192","v":18},{"$f":"'Chart Data'!N192","v":18},{"$f":"'Chart Data'!O192","v":18},{"$f":"'Chart Data'!P192","v":18},{"$f":"'Chart Data'!Q192","v":18},{"$f":"'Chart Data'!R192","v":18},{"$f":"'Chart Data'!S192","v":18},{"$f":"'Chart Data'!T192","v":18},{"$f":"'Chart Data'!U192","v":18},{"$f":"'Chart Data'!V192","v":18},{"$f":"'Chart Data'!W192","v":18},{"$f":"'Chart Data'!X192","v":18}]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1143,IF(START!L10=\"French\",translation!D1143,IF(START!L10=\"Portuguese\",translation!E1143,translation!F1143)))","v":"Memorandum item:"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1144,IF(START!L10=\"French\",translation!D1144,IF(START!L10=\"Portuguese\",translation!E1144,translation!F1144)))","v":"Grant element assumed on residual financing (i.e., financing required above baseline) 6/"},null,{"$f":"'PV Stress'!D10","v":0},{"$f":"C106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+IF(START!L10=\"English\",translation!C1146,IF(START!L10=\"French\",translation!D1146,IF(START!L10=\"Portuguese\",translation!E1146,translation!F1146)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1147,IF(START!L10=\"French\",translation!D1147,IF(START!L10=\"Portuguese\",translation!E1147,translation!F1147)))","v":"1/ A bold value indicates a breach of the threshold."}]
[{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1148,IF(START!L10=\"French\",translation!D1148,IF(START!L10=\"Portuguese\",translation!E1148,translation!F1148)))","v":"2/ Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. "}]
[{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

{"sheet":"Output 3-2 Stress-public","index":43,"n_rows":105,"n_cols":24,"rows_kept":105,"cut":false,"hidden":false,"merged":[[79,1,79,23],[2,1,2,23],[6,3,6,23],[33,1,33,23],[57,1,57,23],[9,1,9,23]]}
[]
[null,{"$f":"++OFFSET(translation!C1168,0,LANG)&\" 4. \"&Country&++OFFSET(translation!C1169,0,LANG)&\" \"&D8&\"-\"&N8","v":"Table 4. Papua New Guinea: Sensitivity Analysis for Key Indicators of Public Debt , 2018-2028"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide","hide","hide","hide"]
[null,null,null,null,null,null,null,null,"hide","hide",null,"hide","hide","hide","hide",null,"hide","hide","hide","hide","hide","hide"]
[null,null,null,{"$f":"'Output 3-1 Stress-external'!C5","v":"Projections 1/"}]
[null,null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"++OFFSET(translation!C1176, 0,LANG)","v":"PV of Debt-to-GDP Ratio"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1178,IF(START!L10=\"French\",translation!D1178,IF(START!L10=\"Portuguese\",translation!E1178,translation!F1178)))","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732302},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":62.903248834936498},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":59.429577658354326},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":56.941461314743627},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":54.817937235736416},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":52.668714519451498},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":50.554234001616379},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":49.040490435289961},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":47.984779953487838},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":47.069885028263734},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":46.160963385526152},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":45.361945081648273},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":44.569951174583984},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":43.799334020544251},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":43.017765332214637},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":42.234616167844536},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":41.391687778775662},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.594768497390625},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.763952704053381},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":39.047100085686552},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B12, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":38.248915773123365}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A13","v":"A. Alternative Scenarios"}]
[null,{"$f":"'Output 3-1 Stress-external'!A14","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":65.815124969505717},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":63.450669650631653},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":60.513471421351916},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":57.509211620955924},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":54.860982888799711},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":52.721230474610394},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":50.659170325207384},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":48.867395921605961},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":47.328408181011582},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":45.940850334779626},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":44.768254420831191},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":43.749684943628189},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":42.862909133407825},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":42.064213261023873},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":41.367794879426647},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":40.765483377058921},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.242179640169944},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.790232225213977},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":39.413987969168765},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B15, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":39.079676212972721}]
[null,{"$f":"IF('Customized Scenario - public'!$C$3=\"Yes\", 'Customized Scenario - public'!$B$7, 0)","v":0},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B16, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A17","v":"B. Bound Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A18","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":69.329570375077594},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":70.007499514356425},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":68.935499926671113},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":68.229981019874685},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":67.693422279777621},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":67.740859961273316},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":68.180770078964485},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":69.224576423909809},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":70.465417072346838},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":71.795919721011657},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":73.404320734235753},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":75.029126521236037},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":76.68165950186706},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":78.205568933221002},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":79.748062278856196},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":81.259019147015508},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":82.812302638226186},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":84.349436967304285},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":86.131507654149345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B19, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":87.758290399032063}]
[null,{"$f":"'Output 3-1 Stress-external'!A19","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":70.605775948771026},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":74.884870200580266},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":71.892109812859744},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":69.201986518680684},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":66.659154734508235},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":64.6579720615442},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":63.052411994083414},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":61.993318753872565},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":61.108018759547498},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":60.294824063394756},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":59.724556954795403},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":59.174509286235057},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":58.651445399085766},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":58.019004788992298},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":57.397526361845493},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":56.741761550449596},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":56.1265325883165},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":55.492075110618579},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":55.016056972086581},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B20, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":54.437880895220026}]
[null,{"$f":"'Output 3-1 Stress-external'!A20","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732288},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":67.693930885242523},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":73.160752940910953},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":70.518047722257833},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":68.273861281616419},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":66.002014981780547},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":62.945576896141709},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":58.986041681904887},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":55.520022919475409},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":52.192088796533696},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":49.486707018496148},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":48.075677486751722},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":46.671827890179721},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":45.324207866193852},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":44.030613648903433},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":42.829352521182408},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":41.669884650078714},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.639322518465555},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.636986592974175},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":38.791154981923739},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B21, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.89278154872634}]
[null,{"$f":"'Output 3-1 Stress-external'!A21","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732288},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":66.653449231363894},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":66.824028318073019},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":64.25266346983544},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":62.064160839376548},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":59.848903423247904},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":57.026316478564191},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":54.194269880315325},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":51.839018001687542},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":49.623149933954714},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":47.89824127908561},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":46.769614814521589},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":45.650785778151949},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":44.574627417588736},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":43.524911932190228},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":42.52642408773071},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":41.520924324898708},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.604247655944313},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.685358565062614},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":38.90157457012269},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B22, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":38.051783824689871}]
[null,{"$f":"'Output 3-1 Stress-external'!A22","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":70.502365073925574},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":65.338273210959926},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":61.173398537417611},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":57.525580748109547},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":54.187618947088346},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":51.491853962994647},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":49.257059815563885},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":47.606238552518725},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":46.22495963878287},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":45.013348245725282},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":44.106329847600534},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":43.317760582447519},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":42.634576622075329},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":41.926209317802673},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":41.280879626752757},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":40.669234330361363},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":40.155921799279525},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":39.677911742592009},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":39.363674311165326},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B23, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":39.014786269075664}]
[null,{"$f":"'Output 3-1 Stress-external'!A23","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":69.221276080170313},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":68.723552664456406},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":61.150783611883355},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":57.186771204156841},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":53.609371432104425},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":50.411369434285966},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":48.173766010430874},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":46.654193472328373},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":45.345074093633727},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":44.248275093480885},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":43.476592098180092},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":42.755443503721573},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":42.095736208567551},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":41.360047627710671},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":40.648215589517186},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":39.912552048812898},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":39.235014064098969},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":38.541683475649478},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":37.958932008868331},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B24, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":37.30929180797655}]
[]
[null,{"$f":"'Output 3-1 Stress-external'!A25","v":"C. Tailored Tests"}]
[null,{"$f":"'Output 3-1 Stress-external'!A26","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":67.345056126732345},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":69.494127417987755},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":65.552643951422823},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":62.480476694496581},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":59.755344997001139},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":57.217982735605176},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":55.231111757015903},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":53.595261239086767},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":52.497128118982197},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":51.584030182553661},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":50.750015124760381},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":50.172569281614173},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":49.621982479645624},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":49.101431864404766},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":48.48127120406695},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":47.876727749231108},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":47.241861770504187},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":46.656726733656591},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":46.053933665809645},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":45.579032399027525},{"$f":"INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B27, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":45.023508296935553}]
[null,{"$f":"'Output 3-1 Stress-external'!A27","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B28, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"'Output 3-1 Stress-external'!A28","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":67.345056126732345},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":65.286849839746338},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":64.653112918027659},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":64.893543392981783},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":65.176921297386315},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":65.327907563579558},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":65.733243919419849},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":66.267330063970547},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":67.399872531985679},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":68.718583886336575},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":70.133093086916972},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":71.807875436086732},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":73.494879739032811},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":75.207223484391207},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":76.799853677194619},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":78.410270158769492},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":79.986130078959974},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":81.601309274294863},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":83.196978143043196},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":85.033052360269195},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B29, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":86.712255216152798}]
[null,{"$f":"'Output 3-1 Stress-external'!A29","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$239:$X$252, MATCH('Output 3-2 Stress-public'!$B30, 'Chart Data'!$C$239:$C$252, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"'Chart Data'!B267","v":"TOTAL public debt benchmark"},null,{"$f":"'Chart Data'!D267","v":55},{"$f":"'Chart Data'!E267","v":55},{"$f":"'Chart Data'!F267","v":55},{"$f":"'Chart Data'!G267","v":55},{"$f":"'Chart Data'!H267","v":55},{"$f":"'Chart Data'!I267","v":55},{"$f":"'Chart Data'!J267","v":55},{"$f":"'Chart Data'!K267","v":55},{"$f":"'Chart Data'!L267","v":55},{"$f":"'Chart Data'!M267","v":55},{"$f":"'Chart Data'!N267","v":55},{"$f":"'Chart Data'!O267","v":55},{"$f":"'Chart Data'!P267","v":55},{"$f":"'Chart Data'!Q267","v":55},{"$f":"'Chart Data'!R267","v":55},{"$f":"'Chart Data'!S267","v":55},{"$f":"'Chart Data'!T267","v":55},{"$f":"'Chart Data'!U267","v":55},{"$f":"'Chart Data'!V267","v":55},{"$f":"'Chart Data'!W267","v":55},{"$f":"'Chart Data'!X267","v":55}]
[]
[null,{"$f":"++OFFSET(translation!C1193, 0,LANG)","v":"PV of Debt-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455263},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":337.62201733972046},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":313.26405846004423},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":298.88717093358508},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":290.27612388494333},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":280.95773250049609},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":273.16370431257127},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":268.42314430448783},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":265.57076034705756},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":262.81350219454021},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":259.49308897171773},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":256.14638111648509},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":252.75735585434452},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":249.35766070158971},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":245.7185672374504},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":241.70623438946666},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":237.54376651154502},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":233.50482657518143},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":229.22765212794837},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":225.89624377561375},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B36, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":221.8103166480501}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":353.60982151956296},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":335.10590390948215},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":318.43922284849185},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":305.35239472213721},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":293.40321252644173},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":285.52674352546296},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":277.835258987408},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":270.91070160444201},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":264.62403341348295},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":258.54690644051419},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":253.02197351941865},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":248.28273188226652},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":244.16318441801059},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":240.3767602394436},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":236.82547086545839},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":234.01101492134387},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":231.52303653529125},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":229.4142902847764},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":228.04555853041535},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B39, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":226.64830189230213}]
[null,{"$f":"$B$16","v":0},null,{"$f":"'Customized Scenario - public'!E155","v":126.38394360695807},{"$f":"'Customized Scenario - public'!F155","v":70.430941875126763},{"$f":"'Customized Scenario - public'!G155","v":69.278415145143214},{"$f":"'Customized Scenario - public'!H155","v":75.932488220109505},{"$f":"'Customized Scenario - public'!I155","v":79.158783089601386},{"$f":"'Customized Scenario - public'!J155","v":77.429023802959534},{"$f":"'Customized Scenario - public'!K155","v":83.121389823128951},{"$f":"'Customized Scenario - public'!L155","v":86.66175287950297},{"$f":"'Customized Scenario - public'!M155","v":90.942158091905085},{"$f":"'Customized Scenario - public'!N155","v":92.347149359423341},{"$f":"'Customized Scenario - public'!O155","v":86.706432054990643},{"$f":"'Customized Scenario - public'!P155","v":86.388571801815147},{"$f":"'Customized Scenario - public'!Q155","v":80.797464742783674},{"$f":"'Customized Scenario - public'!R155","v":77.351917771988639},{"$f":"'Customized Scenario - public'!S155","v":74.490235392496913},{"$f":"'Customized Scenario - public'!T155","v":72.306521431073804},{"$f":"'Customized Scenario - public'!U155","v":70.037120740039924},{"$f":"'Customized Scenario - public'!V155","v":68.908422444020161},{"$f":"'Customized Scenario - public'!W155","v":68.010416701442736},{"$f":"'Customized Scenario - public'!X155","v":66.163503890060014},{"$f":"'Customized Scenario - public'!Y155","v":63.962946617001208}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":371.35149710404642},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":368.20827922224811},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":361.24809274430987},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":360.84812491754883},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":360.77062947839977},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":365.773783552174},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":372.99041022347251},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":382.96902488554798},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":393.32335470095904},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":403.50796781291996},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":414.42320079384211},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":425.43756990267252},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":436.5207349684768},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":446.67991205333084},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":456.368776852059},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":466.32042807796211},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":476.32945358674635},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":486.23894659705309},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":498.28156829465644},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B43, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":508.9149142608905}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":378.96396375668144},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":394.73170230395675},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":377.3635031183959},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":366.44363915768344},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":355.58879945115058},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":349.37155137402408},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":345.11740264438077},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":343.10072514371842},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":341.19506373816074},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":338.94635201921324},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":337.24808537686204},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":335.58018591001377},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":333.91346120977641},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":331.40602770032405},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":328.48268124558768},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":325.63667925870817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":322.84495622000009},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":319.89571519679936},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":318.28024590986752},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B44, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":315.69217989447782}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B45, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B46, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":{"$error":"#REF!"}}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455258},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":363.33515248321373},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":385.64356822482966},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":370.1510164441076},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":361.52895958599072},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":352.08333142241941},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":340.11883068967302},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":322.86012309001643},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":307.27440483218101},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":291.41319625550437},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":278.18870156627639},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":271.47007884669995},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":264.67715354236054},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":258.03904783952817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":251.5039825253817},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":245.10987570228312},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":239.1403173213175},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":233.76110538522065},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":228.49572932945014},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":224.41554386637841},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B47, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":219.74504908461711}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455258},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":357.75055198174704},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":352.24154601788149},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":337.26385600283726},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":328.64688000119156},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":319.25996963960125},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":308.13482115241931},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":296.63235818889967},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":286.90196015689548},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":277.06959165581952},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":269.25916779544036},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":264.09510349233801},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":258.8867970880496},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":253.77154854184138},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":248.61540148634683},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":243.37623402200529},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":238.28544527809078},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":233.55935156340252},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":228.77457971621013},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":225.05434598378679},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B48, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":220.66712346153352}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":379.10603170897883},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":344.86624676736943},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":321.41823533225477},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":304.84066408126711},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":289.22120053160171},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":278.34654951250513},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":269.69384098199095},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":263.53874055095457},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":258.14244514086073},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":253.0761847881995},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":249.08172038158898},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":245.67501389605485},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":242.7404816062614},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":239.49393386127835},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":236.2557150126504},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":233.40333580776712},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":230.98474862002894},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":228.73477374531143},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":227.73003567187126},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B49, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":226.25343991931652}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":371.58060328256835},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":362.23856039805781},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":320.97161086811525},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":302.81236468249654},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":285.97038367163805},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":272.38801284099964},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":263.67639249346058},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":258.20463259673789},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":253.1815665748309},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":248.7398347637081},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":245.49949054816125},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":242.46662492180602},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":239.65831187000481},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":236.24930639108109},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":232.627109469006},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":229.05493573819885},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":225.68325967374193},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":222.18152511182612},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":219.60087308284804},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B50, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":216.36126336018506}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":357.20058994455292},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":372.99738768172148},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":345.53984894628019},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":327.96160278669441},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":316.4210621889157},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":305.22549931821612},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":298.43464902199264},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":293.35368414798052},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":290.54425682703635},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":288.01811649731735},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":285.29036710301227},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":283.31064793782036},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":281.40755718301295},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":279.54347847077901},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":276.92625142460656},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":273.99570847684885},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":271.11747271483864},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":268.37376558037033},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":265.48756769831141},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":263.68493924703927},{"$f":"INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B53, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":261.09703844119929}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B54, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":357.20058994455292},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":368.10191897405144},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":357.66917476193998},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":357.4140821347749},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":357.83442256160572},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":356.98891217155079},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":359.50186399096629},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":362.68065673814448},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":372.99706222389869},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":383.66818951621838},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":394.23632382716136},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":405.46711335521826},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":416.7820067904189},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":428.16131692914155},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":438.67715361879601},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":448.7331221728773},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":459.03108357752859},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":469.37570011011138},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":479.60452629565725},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":491.93382600076029},{"$f":"IF('Chart Data'!$I18=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B55, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":502.85423771168712}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1,INDEX('Chart Data'!$C$281:$X$294, MATCH('Output 3-2 Stress-public'!$B56, 'Chart Data'!$C$281:$C$294, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"++OFFSET(translation!C1194, 0,LANG)","v":"Debt Service-to-Revenue Ratio"}]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.896650040336084},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":81.891547594684681},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":81.120297013288791},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":88.086043528659729},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":81.136512480008832},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":84.086364224333536},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":86.821005571956903},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":89.458560250697943},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":91.812052460744169},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":84.404696446435949},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":82.726268383007977},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":75.571564491068585},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":70.634765808513052},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":66.53491410952364},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":63.530483438114835},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":60.439620782916947},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":58.572479619584918},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":57.050967452791987},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":54.445557616228569},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B60,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":51.422994107490098}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":86.220644156237711},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":80.529583039335137},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":77.211275180720492},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":81.118766004960591},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":73.782018060779336},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":74.146142124691863},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":74.365505694422509},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":73.911526555754776},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":73.269268791422462},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":68.047328508308055},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":65.376882443966835},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":61.623241914836498},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":59.008995442732932},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":57.020536277024242},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":55.569748294273005},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":54.353097920882014},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":53.537533525802836},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":52.877815936425186},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":52.335089341250423},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B63,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":51.706581697060834}]
[null,{"$f":"$B$16","v":0},null,{"$f":"'Customized Scenario - public'!E155","v":126.38394360695807},{"$f":"'Customized Scenario - public'!F155","v":70.430941875126763},{"$f":"'Customized Scenario - public'!G155","v":69.278415145143214},{"$f":"'Customized Scenario - public'!H155","v":75.932488220109505},{"$f":"'Customized Scenario - public'!I155","v":79.158783089601386},{"$f":"'Customized Scenario - public'!J155","v":77.429023802959534},{"$f":"'Customized Scenario - public'!K155","v":83.121389823128951},{"$f":"'Customized Scenario - public'!L155","v":86.66175287950297},{"$f":"'Customized Scenario - public'!M155","v":90.942158091905085},{"$f":"'Customized Scenario - public'!N155","v":92.347149359423341},{"$f":"'Customized Scenario - public'!O155","v":86.706432054990643},{"$f":"'Customized Scenario - public'!P155","v":86.388571801815147},{"$f":"'Customized Scenario - public'!Q155","v":80.797464742783674},{"$f":"'Customized Scenario - public'!R155","v":77.351917771988639},{"$f":"'Customized Scenario - public'!S155","v":74.490235392496913},{"$f":"'Customized Scenario - public'!T155","v":72.306521431073804},{"$f":"'Customized Scenario - public'!U155","v":70.037120740039924},{"$f":"'Customized Scenario - public'!V155","v":68.908422444020161},{"$f":"'Customized Scenario - public'!W155","v":68.010416701442736},{"$f":"'Customized Scenario - public'!X155","v":66.163503890060014},{"$f":"'Customized Scenario - public'!Y155","v":63.962946617001208}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":97.313683274799999},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":94.525522009364096},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":96.03846636202168},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":106.89702706789146},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":101.95828649790792},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":108.22457222670472},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":114.9848303656059},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":121.93356373663136},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":128.75121209664218},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":124.31053219340872},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":125.96709378850716},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":121.54269777969704},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":119.66026330281645},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":118.70877510440458},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":119.03491316492571},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":119.34122337295649},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":120.954753371693},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":122.96765146815271},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":124.11170910774746},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B67,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":124.49451742066162}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.896650040336127},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":94.763446085522602},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":100.38728168817671},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":106.91331852348189},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":102.40340694860977},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":102.88978717820007},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":110.14588689820761},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":115.71712461689559},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":119.49079868798665},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":111.58626755054507},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":107.48223735461249},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":100.46861867267366},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":96.13129912501023},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":92.238226721019274},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":89.929925385508554},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":87.17917798909582},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":85.276199710781484},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":83.722383912002826},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":81.2315801333134},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B68,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":78.374879530083703}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.896650040336084},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":83.696896650419205},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":86.348969813379099},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":93.324991547994856},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":86.362434717171695},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":93.693328582012427},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":104.56183775922736},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":106.34474208583933},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":107.82565601535619},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":96.066555708363083},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":87.073338553035356},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":79.649112998256825},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":74.255882461431611},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":69.542265292498072},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":65.7995113213575},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":61.96351863484054},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":59.508683020960007},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":57.549046205956145},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":54.646767883554467},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B69,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":51.42193922027117}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695806},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.896650040336084},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":83.304795368886872},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":83.936018336517165},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":90.907298216670057},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":83.950752582479694},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":90.32486917623136},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":96.294294593781785},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":98.470033665096778},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":100.35224183222724},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":89.756049832048035},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":85.04497691359893},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":77.730307030289453},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":72.534850332175097},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":68.093526742073749},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":64.682420261611227},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":61.205623689436017},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":59.035920963334434},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":57.291202029504781},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":54.537630536682258},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B70,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":51.408359977263316}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":88.846145279185777},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":84.91044551393972},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":85.606996376399465},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":93.693691130998289},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":86.930468300961337},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":92.316232261920135},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":96.295543247210574},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":98.016585570305224},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":100.45786969022078},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":93.74949669767129},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":93.491329589568934},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":87.768739903842913},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":83.912615007994489},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":80.660249289136473},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":78.571830165972202},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":76.773858023581312},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":75.854499970261017},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":75.503784968730002},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":73.737542573083218},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B71,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":71.503812478058876}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.432063541334614},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":90.506313732907543},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":94.04030081285299},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":98.997035841641349},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":93.825692064139517},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":90.436883480220118},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":91.228486091694649},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":93.658350201844243},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":94.570298156594944},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":86.348346659061093},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":84.378919652791367},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":76.81001486560794},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":71.58644731028653},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":67.337923627514499},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":64.201917925034849},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":61.01226548602444},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":59.085801833360449},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":57.51931177531079},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":54.87910498865179},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B72,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":51.828843466472613}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":126.38394360695807},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":89.896650040336127},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":92.679882294976935},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":86.308798269772993},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":98.613479596270579},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":88.17008325319766},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":89.387892661460327},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":92.843917865843366},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":95.019532360841779},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":96.970742923125826},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":86.979152326651345},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":84.044155880859691},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":76.384820606627301},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":70.311790690571456},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":65.492649381026055},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":62.15331363304437},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":58.648098891117563},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":56.481512147594515},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":54.797948309503717},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":52.224963794501214},{"$f":"INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B75,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":49.396127819517211}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B76,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":126.38394360695807},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":95.166019476885708},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":90.378059704254497},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":93.111797275765042},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":103.68123174761759},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":98.884351850860753},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":104.49024354960879},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":110.02581748965584},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":116.89445990867448},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":123.86781596367486},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":120.11886604055483},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":121.97753196047141},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":118.24270167679073},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":116.76296393836796},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":116.21380839951125},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":116.84828519217471},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":117.52748185887312},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":119.35864933582764},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":121.52634875786738},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":122.94492874561422},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B77,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":123.6263059022473}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$318:$X$331, MATCH('Output 3-2 Stress-public'!$B78,'Chart Data'!$C$318:$C$331, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)),n.a.)","v":"n.a."}]
[]
[null,"Debt Service-to-GDP Ratio"]
[]
[null,{"$f":"+$B$12","v":"Baseline"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.748882052986868},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":15.535711665313418},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":15.454354363202484},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":16.634834242903022},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":15.20995978605413},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":15.561810248692217},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":15.862062507188293},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":16.163862779832328},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":16.443533979229183},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.014666161899317},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":14.650312164641361},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":13.325906690900988},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":12.40690056365394},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":11.648217526828855},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":11.101019341697688},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.531524146698718},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":10.182814142857222},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.8965894840952995},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4111398309642578},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B82,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.8673682998256442}]
[]
[null,{"$f":"+$B$14","v":"A. Alternative Scenarios"}]
[null,{"$f":"+$B$15","v":"A1. Key variables at their historical averages in 2018-2028 2/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.047694732314234},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":15.247884059697645},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":14.672571589203013},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":15.277680349797755},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":13.795874951330806},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":13.690752044774715},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":13.559455459411906},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":13.33230400268226},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":13.104319421608558},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":12.091237824967052},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":11.567409999146403},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":10.858578035372584},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":10.35904416034052},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":9.9781858937839232},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":9.7067175272072479},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4684872442014143},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.305627093866196},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.171270774199451},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.0452740888891352},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B85,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.9154714768652266}]
[null,{"$f":"$B$16","v":0}]
[]
[null,{"$f":"+$B$18","v":"B. Bound Tests"}]
[null,{"$f":"+$B$19","v":"B1. Real GDP growth"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":18.168004991691046},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":17.97215274502442},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":18.326628773491382},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":20.212332070700921},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":19.131006736341501},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":20.043059183688566},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":21.018648380340451},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":22.040422992561048},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":23.066283124371914},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":22.118495052796916},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":22.311803337021395},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":21.434972119485018},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":21.020187201767065},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":20.783758221250221},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":20.800729913895967},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":20.795895206782646},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":21.028600197456601},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":21.331594762453058},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":21.453590305515917},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B89,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":21.468079843478435}]
[null,{"$f":"+$B$20","v":"B2. Primary balance"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.748882052986872},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":17.977649928937346},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":19.124937677601984},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":20.190319155589787},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":19.196680434435173},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":19.041747843012601},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":20.123482000459411},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":20.908404051468793},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":21.400796036786662},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":19.849968379272092},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":19.034441661369353},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":17.716127048739239},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":16.885331969984804},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":16.148077193979603},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":15.713934273370038},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":15.190856696126303},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":14.825250665565322},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":14.523260537037009},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":14.041214615036322},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B90,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":13.514944711212173}]
[null,{"$f":"+$B$21","v":"B3. Exports"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.748882052986868},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":15.878205893459592},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.450476977110032},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.62419678454641},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":16.189618199297833},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":17.339765066684979},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":19.103284919094055},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":19.214950627586877},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":19.311569570664798},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":17.089182521969509},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":15.420151494243987},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":14.044920929925176},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":13.042944779669977},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":12.174712243590475},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":11.497498654550146},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.797061335991803},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":10.345572921348914},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.9829908401265453},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4459198579148005},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B91,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.8671863953362742}]
[null,{"$f":"+$B$22","v":"B4. Other flows 3/"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.748882052986868},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":15.803820042509066},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":15.990781826110664},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.167621302146923},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":15.737521021785444},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":16.716366414754468},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":17.59281765823647},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":17.792105167215411},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":17.973081466244327},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.966613008249334},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":15.060941151732864},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":13.706568409909542},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":12.740647826461053},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":11.921082671798032},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":11.302303390960493},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.664999142106485},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":10.263383329959543},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.9382627999348454},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4270550160954816},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B92,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.8648447940531643}]
[null,{"$f":"+$B$23","v":"B5. Depreciation"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.522721470948916},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":16.087111857010679},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.293011196179705},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":17.680659537297892},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":16.287032494596595},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":17.077754182223575},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":17.587481109799626},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":17.705939343142287},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":17.988754113236411},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":16.674736685498353},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":16.555046329578264},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":15.475506448475786},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":14.738286710331579},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":14.120518381402098},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":13.728828794518195},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":13.377418157290185},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":13.187049738681882},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":13.097407390957855},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":12.745708319893158},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B93,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":12.330004627776534}]
[null,{"$f":"$B$24","v":"B6. Combination of B1-B5"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.66018491311404},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":17.170771138926582},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":17.916344907419504},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":18.695804725482859},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":17.58901153035578},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":16.737326639509977},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":16.667475237003412},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":16.922836537329932},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":16.937635843644138},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.360488602346082},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":14.943036595466362},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":13.544322861612805},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":12.574085908261395},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":11.788816530003945},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":11.218354589171415},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.631315208200675},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":10.272061247572394},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.9778372979726537},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.4860834828551717},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B94,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.9373551204563988}]
[]
[null,{"$f":"$B$26","v":"C. Tailored Tests"}]
[null,{"$f":"$B$27","v":"C1. Combined contingent liabilities"},null,{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0))","v":23.827882750836309},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0))","v":16.748882052986872},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0))","v":17.582375358643279},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0))","v":16.442823833654405},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0))","v":18.622914839694584},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0))","v":16.528482425771074},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0))","v":16.542960763733014},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0))","v":16.962439203490899},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0))","v":17.168649687412124},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0))","v":17.367455181652666},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0))","v":15.472633517003823},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0))","v":14.883701916394886},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0))","v":13.46931215279295},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0))","v":12.350170423375728},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0))","v":11.465749022276546},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0))","v":10.860379135366165},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0))","v":10.219353821696327},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0))","v":9.8192998562105807},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0))","v":9.5057599056243927},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0))","v":9.0273010040877324},{"$f":"INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B97,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0))","v":8.5178559818072319}]
[null,{"$f":"$B$28","v":"C2. Natural disaster"},null,{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I17=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B98,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[null,{"$f":"$B$29","v":"C3. Commodity price"},null,{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":23.827882750836309},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":16.878721091024225},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":16.336948531448332},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":16.905753743174873},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":18.884777583037398},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":18.095541841627853},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":19.105555087243207},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.103407853949587},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.122610592602054},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":22.185891702020477},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.368674331517138},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.602115516937999},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.850787697569679},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.509602284005563},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.345722148338425},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.417716359207386},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.479154436670548},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":20.750588615324791},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.081170896163179},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.251603388296424},{"$f":"IF('Chart Data'!$I18=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B99,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":21.318137513583284}]
[null,{"$f":"$B$30","v":"C4. Market Financing"},null,{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!D$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!E$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!F$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!G$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!H$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!I$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!J$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!K$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!L$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!M$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!N$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!O$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!P$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!Q$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!R$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!S$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!T$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!U$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!V$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!W$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."},{"$f":"IF('Chart Data'!$I19=1, INDEX('Chart Data'!$C$351:$X$364, MATCH('Output 3-2 Stress-public'!$B100,'Chart Data'!$C$351:$C$364, 0), MATCH('Output 3-2 Stress-public'!X$8,'Chart Data'!$C$35:$X$35, 0)), n.a.)","v":"n.a."}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1195,IF(START!L10=\"French\",translation!D1195,IF(START!L10=\"Portuguese\",translation!E1195,translation!F1195)))","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"\"1/ \" &IF(START!L10=\"English\",translation!C1198,IF(START!L10=\"French\",translation!D1198,IF(START!L10=\"Portuguese\",translation!E1198,translation!F1198)))","v":"1/ A bold value indicates a breach of the benchmark."}]
[null,{"$f":"\"2/ \" &IF(START!L10=\"English\",translation!C1199,IF(START!L10=\"French\",translation!D1199,IF(START!L10=\"Portuguese\",translation!E1199,translation!F1199)))","v":"2/ Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP."}]
[null,{"$f":"\"3/ \"&+IF(START!L10=\"English\",translation!C1152,IF(START!L10=\"French\",translation!D1152,IF(START!L10=\"Portuguese\",translation!E1152,translation!F1152)))","v":"3/ Includes official and private transfers and FDI."}]

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

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

{"sheet":"Output 5-1 Moderate risk","index":46,"n_rows":155,"n_cols":97,"rows_kept":155,"cut":false,"hidden":false,"merged":[[148,29,151,45],[154,5,154,89],[143,60,147,68],[143,74,147,86],[27,96,31,108],[35,96,39,108],[19,96,23,108],[143,45,147,55],[2,2,5,93],[143,12,147,23],[144,32,147,39]]}
[null,"Note: this chart should only be included if the country is at moderate risk of external debt distress."]
[]
[null,null,{"$f":"++OFFSET(translation!C1280, 0,LANG)&\" 5. \"&Country&++OFFSET(translation!C1281, 0,LANG)&\" \"&TEXT('Macro-Debt_Data'!U5,\"#\")&\"-\"&TEXT('Macro-Debt_Data'!AE5,\"#\")&\" 1/\"","v":"Figure 5. Papua New Guinea: Qualification of the Moderate Category, 2018-2028 1/"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1304, 0,LANG)","v":"Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-X)*\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-X)*Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(1-Y)*&\"&++OFFSET(translation!C1304, 0,LANG)","v":"(1-Y)*&Threshold "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B66","v":"Threshold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1295, 0,LANG)","v":"Limited space"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1296, 0,LANG)","v":"Some space"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++OFFSET(translation!C1297, 0,LANG)","v":"Substantial space"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,null,null,null,null,{"$f":"\"1/ \"&++OFFSET(translation!C1298, 0,LANG)","v":"1/ For the PV debt/GDP and PV debt/exports thresholds, x is 20 percent and y is 40 percent. For debt service/Exports and debt service/revenue thresholds, x is 12 percent and y is 35 percent."}]

{"sheet":"Output 5-2 Market module","index":47,"n_rows":137,"n_cols":73,"rows_kept":137,"cut":false,"hidden":false,"merged":[[134,14,134,25],[134,42,134,60],[134,72,134,90],[11,1,11,24],[11,27,11,40],[2,1,2,99],[9,1,9,25],[9,49,9,64],[6,27,6,40],[7,1,7,25],[7,27,7,40],[9,27,9,40],[6,49,6,63],[7,49,7,64],[8,1,8,25],[8,27,8,40],[8,49,8,64]]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0},null,null,"Note: this chart should only be for LICs with market access."]
[]
[null,{"$f":"++OFFSET(translation!C697, 0,LANG)&\" 5.\"&\" \"&Country&++OFFSET(translation!C698, 0,LANG)","v":"Figure 5. Papua New Guinea: Market-Financing Risk Indicators"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GFN",null,null,null,null,null,null,null,null,null,null,null,null,null,"1/",null,null,null,null,null,null,null,"EMBI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2/"]
[null,{"$f":"++OFFSET(translation!C699, 0,LANG)","v":"Benchmarks"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570]
[null,{"$f":"++OFFSET(translation!C700, 0,LANG)","v":"Values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX('Baseline - public'!O47:Q47)","v":22.498209890617137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input 1 - Basics'!C28=\"No\", n.a., 'Input 1 - Basics'!C29)","v":350}]
[null,{"$f":"++OFFSET(translation!C701, 0,LANG)","v":"Breach of benchmark"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB9>AB8,\"Yes\",IF(AB9<=AB8,\"No\",n.a.))","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISTEXT(AX9), n.a., IF(AX9>AX8,\"Yes\",IF(AX9<=AX8,\"No\")))","v":"No"}]
[]
[null,{"$f":"++OFFSET(translation!C702, 0,LANG)","v":"Potential heightened liquidity needs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AB10=\"No\",AX10=\"No\"),lookup!AM4,IF(AND(AB10=\"Yes\",AX10=\"Yes\"),lookup!AM6,lookup!AM5))","v":"Moderate"}]
[]
[null,{"$f":"\"1/ \"&++OFFSET(translation!C703, 0,LANG)","v":"1/ Maximum gross financing needs (GFN) over 3-year baseline projection horizon."}]
[null,{"$f":"\"2/ \"&++OFFSET(translation!C704, 0,LANG)","v":"2/ EMBI spreads correspond to the latest available data."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B61","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!B50","v":"Market financing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Chart Data'!C66","v":"Threshold"}]
[]
[null,null,null,null,null,{"$f":"'Output 3-1 Stress-external'!A108","v":"Sources: Country authorities; and staff estimates and projections."}]

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

{"sheet":"Output 7 - Risk rating summary","index":49,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[[0,1,0,7],[2,1,2,7],[16,4,16,7],[40,3,40,10],[34,9,34,11],[15,4,15,7],[14,4,14,7],[20,2,20,7],[8,2,8,7],[13,4,13,7],[10,3,10,7],[11,3,11,7],[4,1,4,3],[5,1,5,3]]}
[null,"External, total, and overall risk rating, composite indicator, and other potential risk factors"]
[]
[null,"Select the final external and overall risk of debt distress, after applying judgement in the yellow cells below."]
[]
[null,{"$f":"'Input 1 - Basics'!B7","v":"Country"},null,null,{"$f":"Country","v":"Papua New Guinea"}]
[null,{"$f":"'Input 1 - Basics'!B8","v":"Country Code"},null,null,{"$f":"'Input 1 - Basics'!C8","v":853}]
[]
[]
[null,null,"This summary table is to be included in the DSA write-up (see LIC-DSF GN Appendix II); the fields are linked to user entries below (from line 45)."]
[]
[null,null,null,{"$f":"Country","v":"Papua New Guinea"}]
[null,null,null,{"$f":"++OFFSET(translation!C1754, 0,LANG)","v":"Joint Bank-Fund Debt Sustainability Analysis"}]
[]
[null,null,null,"Risk of external debt distress",{"$f":"IF(E49=\"(select)\", \"Please select the final external rating below in cell D49\", E49)","v":"Please select the final external rating below in cell D49"}]
[null,null,null,"Overall risk of debt distress",{"$f":"IF(E55=\"(select)\", \"Please select the final overall rating below in cell D55\", E55)","v":"Please select the final overall rating below in cell D55"}]
[null,null,null,"Granularity in the risk rating","[Enter applicable granularity in the risk rating: sustainability/moderate risk tool/ tool not applicable]"]
[null,null,null,"Application of judgment",{"$f":"IF(AND(E50=\"No\", E56=\"No\"), \"No\", \"Yes:\")&\" \"&E58","v":"Yes: [judgements that were applied to external/overall mechanical risk ratings; ]"}]
[]
[]
[]
[null,null,"This public sector summary tables are to be included in the DSA write-up (see LIC-DSF GN ¶70); the fields are linked to \"Input 2 - Debt Coverage\"."]
[]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C7","v":"Subsectors of the public sector"},null,null,null,"Sub-sectors covered"]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B8","v":1},{"$f":"'Input 2 - Debt Coverage'!C8","v":"Central government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E8), \"-\", 'Input 2 - Debt Coverage'!E8)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B9","v":2},{"$f":"'Input 2 - Debt Coverage'!C9","v":"State and local government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E9), \"\", 'Input 2 - Debt Coverage'!E9)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B10","v":3},{"$f":"'Input 2 - Debt Coverage'!C10","v":"Other elements in the general government"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E10), \"\", 'Input 2 - Debt Coverage'!E10)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B11","v":4},{"$f":"'Input 2 - Debt Coverage'!C11","v":"o/w: Social security fund"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E11), \"\", 'Input 2 - Debt Coverage'!E11)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B12","v":5},{"$f":"'Input 2 - Debt Coverage'!C12","v":"o/w: Extra budgetary funds (EBFs)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E12), \"\", 'Input 2 - Debt Coverage'!E12)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B13","v":6},{"$f":"'Input 2 - Debt Coverage'!C13","v":"Guarantees (to other entities in the public and private sector, including to SOEs) "},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E13), \"\", 'Input 2 - Debt Coverage'!E13)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B14","v":7},{"$f":"'Input 2 - Debt Coverage'!C14","v":"Central bank (borrowed on behalf of the government)"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E14), \"\", 'Input 2 - Debt Coverage'!E14)","v":"X"}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B15","v":8},{"$f":"'Input 2 - Debt Coverage'!C15","v":"Non-guaranteed SOE debt"},null,null,null,{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!E15), \"\", 'Input 2 - Debt Coverage'!E15)","v":""}]
[]
[]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B19","v":1},{"$f":"'Input 2 - Debt Coverage'!C19","v":"The country's coverage of public debt"},null,null,{"$f":"'Input 2 - Debt Coverage'!D19","v":"The central government plus social security, central bank, government-guaranteed debt"}]
[null,null,null,null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!D20","v":"Default"},{"$f":"'Input 2 - Debt Coverage'!F20","v":"Used for the analysis"},{"$f":"'Input 2 - Debt Coverage'!G20","v":"Reasons for deviations from the default settings "}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B21","v":2},{"$f":"'Input 2 - Debt Coverage'!C21","v":"Other elements of the general government not captured in 1."},null,null,{"$f":"'Input 2 - Debt Coverage'!D21","v":0},{"$f":"'Input 2 - Debt Coverage'!E21","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F21","v":0},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G21), \"\", 'Input 2 - Debt Coverage'!G21)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B22","v":3},{"$f":"'Input 2 - Debt Coverage'!C22","v":"SoE's debt (guaranteed and not guaranteed by the government) 1/"},null,null,{"$f":"'Input 2 - Debt Coverage'!D22","v":2},{"$f":"'Input 2 - Debt Coverage'!E22","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F22","v":2},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G22), \"\", 'Input 2 - Debt Coverage'!G22)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B23","v":4},{"$f":"'Input 2 - Debt Coverage'!C23","v":"PPP"},null,null,{"$f":"'Input 2 - Debt Coverage'!D23","v":35},{"$f":"'Input 2 - Debt Coverage'!E23","v":"percent of PPP stock"},{"$f":"'Input 2 - Debt Coverage'!F23","v":0},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G23), \"\", 'Input 2 - Debt Coverage'!G23)","v":""}]
[null,null,{"$f":"'Input 2 - Debt Coverage'!B24","v":5},{"$f":"'Input 2 - Debt Coverage'!C24","v":"Financial market (the default value of 5 percent of GDP is the minimum value)"},null,null,{"$f":"'Input 2 - Debt Coverage'!D24","v":5},{"$f":"'Input 2 - Debt Coverage'!E24","v":"percent of GDP"},{"$f":"'Input 2 - Debt Coverage'!F24","v":5},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G24), \"\", 'Input 2 - Debt Coverage'!G24)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!C25","v":"Total (2+3+4+5) (in percent of GDP)"},null,null,null,null,{"$f":"'Input 2 - Debt Coverage'!F25","v":7},{"$f":"IF(ISBLANK('Input 2 - Debt Coverage'!G25), \"\", 'Input 2 - Debt Coverage'!G25)","v":""}]
[null,null,null,{"$f":"'Input 2 - Debt Coverage'!B26","v":"1/ The default shock of 2% of GDP will be triggered for countries whose government-guaranteed debt is not fully captured under the country's public debt definition (1.). If it is already included in the government debt (1.) and risks associated with SoE's debt not guaranteed by the government is assessed to be negligible, a country team may reduce this to 0%."}]
[]
[]
[null,null,null,"Select the final external and overall risk ratings and enter judgements (if any) in cells D49, D55, and D58, respectively."]
[null,null,null,"Risk Ratings"]
[]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C206,IF(START!L10=\"French\",translation!D206,IF(START!L10=\"Portuguese\",translation!E206,translation!F206)))","v":"External debt distress rating"}]
[null,null,null,{"$f":"++IF(START!L10=\"English\",translation!C693,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",'Input 1 - Basics'!#REF!,'Input 1 - Basics'!#REF!)))","v":"Mechanical external debt distress rating"},{"$f":"'Chart Data'!D10","v":"High"}]
[null,null,null,"Final external debt distress rating","(select)"]
[null,null,null,"Judgement was applied",{"$f":"IF(E48=E49,lookup!$Z$5, lookup!$Z$4)","v":"Yes"}]
[]
[]
[null,null,null,"Overall Risk Rating"]
[null,null,null,"Mechanical overall debt distress rating",{"$f":"'Chart Data'!L10","v":"High"}]
[null,null,null,"Final overall debt distress rating","(select)"]
[null,null,null,{"$f":"D50","v":"Judgement was applied"},{"$f":"IF(E54=E55,lookup!$Z$5, lookup!$Z$4)","v":"Yes"}]
[]
[null,null,null,"If judgement was applied, enter a brief description here","[judgements that were applied to external/overall mechanical risk ratings; ]"]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B6","v":"Debt Carrying Capacity"}]
[]
[]
[null,null,null,{"$f":"'CI Summary'!B8","v":"Final"},{"$f":"'CI Summary'!C8","v":"Classification based on current vintage"},{"$f":"'CI Summary'!D8","v":"Classification based on the previous vintage"}]
[null,null,null,{"$f":"'CI Summary'!B9","v":"Medium"},{"$f":"'CI Summary'!C9","v":"Medium"},{"$f":"'CI Summary'!D9","v":"Medium"}]
[null,null,null,null,{"$f":"'CI Summary'!C10","v":2.742414945278548},{"$f":"'CI Summary'!D10","v":2.775276272033782}]
[null,null,null,{"$f":"'CI Summary'!B12","v":"Note: Until the April 2019 WEO vintage is released, the two previous vintages ago classification and corresponding score are based solely on the CPIA per the previous framework."}]
[]
[]
[null,null,null,"Other Potential Risk Factors (only for applicable countries):"]
[]
[null,null,null,"Moderate Risk Category"]
[null,null,null,"Space to absorb shock",{"$f":"IF('Chart Data'!D11='Chart Data'!Z20, 'Chart Data'!D23, n.a.)","v":"n.a."}]
[]
[null,null,null,"Market-Financing Pressures",{"$f":"IF('Input 6 - Tailored Tests'!C11=\"Yes\", IF(ISERROR('Output 5-2 Market module'!AB12), n.a., 'Output 5-2 Market module'!AB12), n.a.)","v":"n.a."}]

{"sheet":"Baseline - public","index":50,"n_rows":114,"n_cols":42,"rows_kept":114,"cut":false,"hidden":true,"merged":[[5,5,5,13],[1,1,1,39],[2,1,2,39],[9,14,9,33]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-Year","10-Year","Projected","Projected",null,"Projected"]
[null,null,null,null,null,{"$f":"'Output 1-2 - Public DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,"First year of proj.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard","Historical","Average ","Average ",null,"Average "]
[null,null,null,{"$f":"E7-1","v":2007},2008,2009,2010,2011,2012,{"$f":"K7-1","v":2013},{"$f":"L7-1","v":2014},{"$f":"M7-1","v":2015},{"$f":"N7-1","v":2016},{"$f":"O7-1","v":2017},{"$f":"+'Macro-Debt_Data'!U4","v":2018},{"$f":"O7+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,null,"Deviation","Average","Next six years","Next 7-20 years",null,{"$f":"CONCATENATE(O7,\" - \", AI7)","v":"2018 - 2038"}]
[]
[null,1,{"$f":"B9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"N9+1","v":14},{"$f":"O9+1","v":15},{"$f":"P9+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1764,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1764,translation!F1764)))","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B8","v":"Public sector debt 1/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J80/D52),100*'Macro-Debt_Data'!J80/D52,\"...\")","v":26.540908513905439},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K80/E52),100*'Macro-Debt_Data'!K80/E52,\"...\")","v":32.864917875221593},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L80/F52),100*'Macro-Debt_Data'!L80/F52,\"...\")","v":33.940499762148761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M80/G52),100*'Macro-Debt_Data'!M80/G52,\"...\")","v":37.371945001582198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N80/H52),100*'Macro-Debt_Data'!N80/H52,\"...\")","v":38.211125112414358},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O80/I52),100*'Macro-Debt_Data'!O80/I52,\"...\")","v":39.840657848732157},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P80/J52),100*'Macro-Debt_Data'!P80/J52,\"...\")","v":48.305941598751517},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q80/K52),100*'Macro-Debt_Data'!Q80/K52,\"...\")","v":58.080201068061875},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R80/L52),100*'Macro-Debt_Data'!R80/L52,\"...\")","v":70.438624585409528},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80),100*'Macro-Debt_Data'!S80/M52,\"...\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80),100*'Macro-Debt_Data'!T80/N52,\"...\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80),100*'Macro-Debt_Data'!U80/O52,\"...\")","v":70.208334225868583},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V80),100*'Macro-Debt_Data'!V80/P52,\"...\")","v":65.97677441732948},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W80),100*'Macro-Debt_Data'!W80/Q52,\"...\")","v":62.682495199071212},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X80),100*'Macro-Debt_Data'!X80/R52,\"...\")","v":60.299033090881323},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y80),100*'Macro-Debt_Data'!Y80/S52,\"...\")","v":57.936682694889257},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z80),100*'Macro-Debt_Data'!Z80/T52,\"...\")","v":55.407382781417297},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA80),100*'Macro-Debt_Data'!AA80/U52,\"...\")","v":53.997834774923064},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB80),100*'Macro-Debt_Data'!AB80/V52,\"...\")","v":52.334386897165238},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC80),100*'Macro-Debt_Data'!AC80/W52,\"...\")","v":51.151684887664729},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD80),100*'Macro-Debt_Data'!AD80/X52,\"...\")","v":50.155114416413383},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE80),100*'Macro-Debt_Data'!AE80/Y52,\"...\")","v":48.861199572743743},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF80),100*'Macro-Debt_Data'!AF80/Z52,\"...\")","v":48.089044781989493},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG80),100*'Macro-Debt_Data'!AG80/AA52,\"...\")","v":47.325805793218997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH80),100*'Macro-Debt_Data'!AH80/AB52,\"...\")","v":46.570050486315921},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI80),100*'Macro-Debt_Data'!AI80/AC52,\"...\")","v":45.510411286619672},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ80),100*'Macro-Debt_Data'!AJ80/AD52,\"...\")","v":44.473548777435568},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK80),100*'Macro-Debt_Data'!AK80/AE52,\"...\")","v":43.376722742800375},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL80),100*'Macro-Debt_Data'!AL80/AF52,\"...\")","v":42.329470748956368},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM80),100*'Macro-Debt_Data'!AM80/AG52,\"...\")","v":41.257071374725001},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN80),100*'Macro-Debt_Data'!AN80/AH52,\"...\")","v":40.312672770268769},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO80),100*'Macro-Debt_Data'!AO80/AI52,\"...\")","v":39.296604306682255}]
[null,"<For currency-basis>"]
[null,{"$f":"++OFFSET(translation!C2010, 0,LANG)","v":"of which: foreign-currency denominated"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J83/D52),100*'Macro-Debt_Data'!J83/D52,\"...\")","v":11.07104617881263},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K83/E52),100*'Macro-Debt_Data'!K83/E52,\"...\")","v":16.858070227434233},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L83/F52),100*'Macro-Debt_Data'!L83/F52,\"...\")","v":17.694609930010376},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M83/G52),100*'Macro-Debt_Data'!M83/G52,\"...\")","v":20.720514794939305},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N83/H52),100*'Macro-Debt_Data'!N83/H52,\"...\")","v":20.020716106256028},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O83/I52),100*'Macro-Debt_Data'!O83/I52,\"...\")","v":19.888914884488042},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P83/J52),100*'Macro-Debt_Data'!P83/J52,\"...\")","v":23.351219313034303},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q83/K52),100*'Macro-Debt_Data'!Q83/K52,\"...\")","v":28.501948002944992},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R83/L52),100*'Macro-Debt_Data'!R83/L52,\"...\")","v":39.664179549306489},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83/M52),100*'Macro-Debt_Data'!S83/M52,\"...\")","v":44.260321421712106},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T83/N52),100*'Macro-Debt_Data'!T83/N52,\"...\")","v":42.353083225861873},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U83/O52),100*'Macro-Debt_Data'!U83/O52,\"...\")","v":39.65721668217941},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V83/P52),100*'Macro-Debt_Data'!V83/P52,\"...\")","v":36.23420316013862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W83/Q52),100*'Macro-Debt_Data'!W83/Q52,\"...\")","v":33.388461971518836},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X83/R52),100*'Macro-Debt_Data'!X83/R52,\"...\")","v":31.226559722505517},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y83),100*'Macro-Debt_Data'!Y83/S52,\"...\")","v":29.286550804980873},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z83),100*'Macro-Debt_Data'!Z83/T52,\"...\")","v":27.756499786043907},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA83),100*'Macro-Debt_Data'!AA83/U52,\"...\")","v":26.512577942901004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB83),100*'Macro-Debt_Data'!AB83/V52,\"...\")","v":25.697233580719541},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC83),100*'Macro-Debt_Data'!AC83/W52,\"...\")","v":25.258753081865969},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD83),100*'Macro-Debt_Data'!AD83/X52,\"...\")","v":24.816804752108261},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE83),100*'Macro-Debt_Data'!AE83/Y52,\"...\")","v":24.381511642037378},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF83),100*'Macro-Debt_Data'!AF83/Z52,\"...\")","v":23.89907646361355},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG83),100*'Macro-Debt_Data'!AG83/AA52,\"...\")","v":23.325184881127303},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH83),100*'Macro-Debt_Data'!AH83/AB52,\"...\")","v":22.696914899271974},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI83),100*'Macro-Debt_Data'!AI83/AC52,\"...\")","v":22.03037949609768},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ83),100*'Macro-Debt_Data'!AJ83/AD52,\"...\")","v":21.309758364712835},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK83),100*'Macro-Debt_Data'!AK83/AE52,\"...\")","v":20.488004482774549},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL83),100*'Macro-Debt_Data'!AL83/AF52,\"...\")","v":19.598060119228872},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM83),100*'Macro-Debt_Data'!AM83/AG52,\"...\")","v":18.683938864146263},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN83),100*'Macro-Debt_Data'!AN83/AH52,\"...\")","v":17.792751509206578},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO83),100*'Macro-Debt_Data'!AO83/AI52,\"...\")","v":16.863278762824457}]
[null,{"$f":"++OFFSET(translation!C2011, 0,LANG)","v":"of which: local-currency denominated"},null,{"$f":"D12-D14","v":15.46986233509281},16.00684764778736,16.245889832138385,16.651430206642893,18.19040900615833,19.951742964244115,24.954722285717214,29.578253065116883,30.774445036103039,28.647211180886373,31.872971350923727,30.551117543689173,29.74257125719086,29.294033227552376,29.072473368375807,28.650131889908383,27.65088299537339,27.48525683202206,26.637153316445698,25.89293180579876,25.338309664305122,24.479687930706366,24.189968318375943,24.000620912091694,23.873135587043947,23.480031790521991,23.163790412722733,22.888718260025826,22.731410629727495,22.573132510578738,22.519921261062191,22.433325543857798]
[]
[null,"<For residency-basis>"]
[null,{"$f":"++OFFSET(translation!C2013, 0,LANG)","v":"of which: held by non-residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!C13,\"\")","v":11.395877434038441},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!D13,\"\")","v":18.68756194819526},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!E13,\"\")","v":19.15594653229854},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!F13,\"\")","v":22.029424554648365},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!G13,\"\")","v":23.455363879764061},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!H13,\"\")","v":23.703041338578011},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!I13,\"\")","v":29.910203533994444},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!J13,\"\")","v":34.749627257649429},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!K13,\"\")","v":44.91151080543014},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!L13,\"\")","v":49.163407984155334},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!M13,\"\")","v":49.282677950163006},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!N13,\"\")","v":50.959178260005217},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!O13,\"\")","v":49.106031952551398},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!P13,\"\")","v":46.890645845582554},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Q13,\"\")","v":45.438773768573355},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!R13,\"\")","v":43.242958417085653},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!S13,\"\")","v":41.769934988299958},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!T13,\"\")","v":40.059262300943068},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!U13,\"\")","v":37.284110889217139},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!V13,\"\")","v":35.941165654650703},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!W13,\"\")","v":35.167041042357361},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!X13,\"\")","v":34.444194587562734},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Y13,\"\")","v":34.384951253727458},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!Z13,\"\")","v":34.181317347201393},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AA13,\"\")","v":33.865655518017675},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AB13,\"\")","v":33.329155740482314},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AC13,\"\")","v":32.944319003893703},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AD13,\"\")","v":32.13674987105717},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AE13,\"\")","v":31.427017243951848},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AF13,\"\")","v":30.466314947251224},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AG13,\"\")","v":29.729059255094473},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,'Baseline - external'!AH13,\"\")","v":29.011000647297685}]
[null,{"$f":"++OFFSET(translation!C2014, 0,LANG)","v":"of which: held by residents"},null,{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,D12-D18,\"\")","v":15.145031079866998},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,E12-E18,\"\")","v":14.177355927026333},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,F12-F18,\"\")","v":14.784553229850221},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,G12-G18,\"\")","v":15.342520446933833},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,H12-H18,\"\")","v":14.755761232650297},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,I12-I18,\"\")","v":16.137616510154146},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,J12-J18,\"\")","v":18.395738064757072},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,K12-K18,\"\")","v":23.330573810412446},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,L12-L18,\"\")","v":25.527113779979388},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,M12-M18,\"\")","v":23.744124618443145},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,N12-N18,\"\")","v":24.943376626622594},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,O12-O18,\"\")","v":19.249155965863366},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,P12-P18,\"\")","v":16.870742464778083},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Q12-Q18,\"\")","v":15.791849353488658},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,R12-R18,\"\")","v":14.860259322307968},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,S12-S18,\"\")","v":14.693724277803604},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,T12-T18,\"\")","v":13.637447793117339},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,U12-U18,\"\")","v":13.938572473979995},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,V12-V18,\"\")","v":15.050276007948099},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,W12-W18,\"\")","v":15.210519233014026},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,X12-X18,\"\")","v":14.988073374056022},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Y12-Y18,\"\")","v":14.417004985181009},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,Z12-Z18,\"\")","v":13.704093528262035},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AA12-AA18,\"\")","v":13.144488446017604},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AB12-AB18,\"\")","v":12.704394968298246},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AC12-AC18,\"\")","v":12.181255546137358},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AD12-AD18,\"\")","v":11.529229773541864},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AE12-AE18,\"\")","v":11.239972871743205},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AF12-AF18,\"\")","v":10.902453505004519},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AG12-AG18,\"\")","v":10.790756427473777},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AH12-AH18,\"\")","v":10.583613515174296},{"$f":"IF('Input 1 - Basics'!$C$33=lookup!$X$4,AI12-AI18,\"\")","v":10.28560365938457}]
[null,"of which: PPG external debt",null,{"$f":"'Macro-Debt_Data'!J81/D52*100","v":11.395877434038441},{"$f":"'Macro-Debt_Data'!K81/E52*100","v":18.68756194819526},{"$f":"'Macro-Debt_Data'!L81/F52*100","v":19.155946532298536},{"$f":"'Macro-Debt_Data'!M81/G52*100","v":22.029424554648365},{"$f":"'Macro-Debt_Data'!N81/H52*100","v":23.455363879764064},{"$f":"'Macro-Debt_Data'!O81/I52*100","v":23.703041338578011},{"$f":"'Macro-Debt_Data'!P81/J52*100","v":29.910203533994444},{"$f":"'Macro-Debt_Data'!Q81/K52*100","v":34.749627257649429},{"$f":"'Macro-Debt_Data'!R81/L52*100","v":44.91151080543014},{"$f":"'Macro-Debt_Data'!S81/M52*100","v":49.163407984155334},{"$f":"'Macro-Debt_Data'!T81/N52*100","v":49.282677950163006},{"$f":"'Macro-Debt_Data'!U81/O52*100","v":50.959178260005224},{"$f":"'Macro-Debt_Data'!V81/P52*100","v":49.106031952551405},{"$f":"'Macro-Debt_Data'!W81/Q52*100","v":46.890645845582554},{"$f":"'Macro-Debt_Data'!X81/R52*100","v":45.438773768573348},{"$f":"'Macro-Debt_Data'!Y81/S52*100","v":43.242958417085653},{"$f":"'Macro-Debt_Data'!Z81/T52*100","v":41.769934988299958},{"$f":"'Macro-Debt_Data'!AA81/U52*100","v":40.059262300943068},{"$f":"'Macro-Debt_Data'!AB81/V52*100","v":37.284110889217139},{"$f":"'Macro-Debt_Data'!AC81/W52*100","v":35.941165654650696},{"$f":"'Macro-Debt_Data'!AD81/X52*100","v":35.167041042357361},{"$f":"'Macro-Debt_Data'!AE81/Y52*100","v":34.444194587562734},{"$f":"'Macro-Debt_Data'!AF81/Z52*100","v":34.384951253727458},{"$f":"'Macro-Debt_Data'!AG81/AA52*100","v":34.181317347201393},{"$f":"'Macro-Debt_Data'!AH81/AB52*100","v":33.865655518017675},{"$f":"'Macro-Debt_Data'!AI81/AC52*100","v":33.329155740482314},{"$f":"'Macro-Debt_Data'!AJ81/AD52*100","v":32.944319003893703},{"$f":"'Macro-Debt_Data'!AK81/AE52*100","v":32.13674987105717},{"$f":"'Macro-Debt_Data'!AL81/AF52*100","v":31.427017243951848},{"$f":"'Macro-Debt_Data'!AM81/AG52*100","v":30.46631494725122},{"$f":"'Macro-Debt_Data'!AN81/AH52*100","v":29.729059255094469},{"$f":"'Macro-Debt_Data'!AO81/AI52*100","v":29.011000647297685}]
[null,{"$f":"'Output 1-2 - Public DSA'!B11","v":"Change in public sector debt"},null,null,{"$f":"IF(ISNUMBER((E12-D12)),(E12-D12),\"…\")","v":6.3240093613161541},1.0755818869271678,3.4314452394334367,0.83918011083216015,1.6295327363177989,8.4652837500193598,9.7742594693103584,12.358423517347653,2.4689080171889515,1.3185219741871208,{"$f":"(O12-N12)","v":-4.017720350917017},-4.2315598085391031,-3.2942792182582679,-2.3834621081898888,-2.3623503959920669,-2.5292999134719594,-1.4095480064942336,-1.6634478777578252,-1.1827020095005096,-0.99657047125134568,-1.2939148436696399,-0.77215479075425009,-0.76323898877049601,-0.75575530690307602,-1.0596391996962495,-1.0368625091841039,-1.0968260346351926,-1.0472519938440072,-1.0723993742313667,-0.94439860445623225,-1.0160684635865138]
[null,{"$f":"'Output 1-2 - Public DSA'!B12","v":"Identified debt-creating flows"},null,null,{"$f":"IF(ISNUMBER(E23+E27+E33),E23+E27+E33,\"…\")","v":2.821689273402713},0.98307451296110937,2.574300168721392,0.61961239370988308,-1.682840407641597,6.7158372996668332,4.7063420412007524,11.018322272722347,1.4519075799671941,0.10270381633722581,{"$f":"O23+O27+O33","v":-3.5221835398097054},-3.0345751527539426,-1.9596451376574417,-0.91057363159940974,-0.89327485657289052,-1.2293976788931298,-0.56931735172033204,-0.56403739414709586,-0.21611704612354649,-0.16331836062089183,-0.58992846487725026,-0.25643809137429552,-0.30018953653066838,-0.31634011223697267,-0.54086209630503257,-0.53516823664438795,-0.6159769432105473,-0.58066601382205263,-0.6250571940850298,-0.50725481253400884,-0.59750041803788756]
[null,{"$f":"'Output 1-2 - Public DSA'!B13","v":"Primary deficit"},null,{"$f":"IF(ISNUMBER(D26-D24),D26-D24,\"…\")","v":2.6800388316181909},{"$f":"IF(ISNUMBER(E26-E24),E26-E24,\"…\")","v":5.4365014749634391},{"$f":"IF(ISNUMBER(F26-F24),F26-F24,\"…\")","v":4.7944379967099646},{"$f":"G26-G24","v":2.9202142450669051},3.7698482064644843,1.9831875881847303,7.6367511218440995,5.5583278721770597,3.8582734466226896,0.37291452425917981,{"$f":"N26-N24","v":2.4379558593757338},-0.17882118315207762,-2.1504851673161127,-2.2021139292709151,-1.9900491774291602,-1.7818806498778912,-1.5805879333404533,-1.3708871850123288,-0.91070890558378181,-0.50706038043801627,-0.41276780076686137,-0.27461249857323367,-0.16793761984040501,-0.15763964085343218,-0.14753590581579701,-0.1428062541519175,-0.13841722698579417,-0.20402519982100387,-0.1657340089049768,-0.21713164894303816,-0.23266443261482905,-0.25980588422823914,null,{"$f":"STDEV(E23:N23)","v":2.0843221299003383},{"$f":"AVERAGE(E23:N23)","v":3.8768412335668279},{"$f":"AVERAGE(O23:T23)","v":-1.6473230067311018},{"$f":"AVERAGE(U23:AI23)","v":-0.3539823061689103},null,{"$f":"AVERAGE(O23:AI23)","v":-0.72350822061525066}]
[null,{"$f":"'Output 1-2 - Public DSA'!B14","v":"Revenue and grants"},null,{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J59)),100*('Macro-Debt_Data'!J45)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60),\"...\")","v":16.987840929794192},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K59)),100*('Macro-Debt_Data'!K45)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60),\"...\")","v":17.398571647557826},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L59)),100*('Macro-Debt_Data'!L45)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60),\"...\")","v":15.949161529075431},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M59)),100*('Macro-Debt_Data'!M45)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60),\"...\")","v":16.439611569129376},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N59)),100*('Macro-Debt_Data'!N45)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60),\"...\")","v":16.710458609270795},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O59)),100*('Macro-Debt_Data'!O45)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60),\"...\")","v":19.126659575954438},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P59)),100*('Macro-Debt_Data'!P45)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60),\"...\")","v":18.502420567840314},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q59)),100*('Macro-Debt_Data'!Q45)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60),\"...\")","v":16.731168723504034},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R59)),100*('Macro-Debt_Data'!R45)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60),\"...\")","v":18.416452932114076},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S59)),100*('Macro-Debt_Data'!S45)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\"...\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T59)),100*('Macro-Debt_Data'!T45)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\"...\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*('Macro-Debt_Data'!U45)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\"...\")","v":18.853568001437541},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V59)),100*('Macro-Debt_Data'!V45)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60),\"...\")","v":18.631263840723481},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W59)),100*('Macro-Debt_Data'!W45)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60),\"...\")","v":18.971080803364607},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X59)),100*('Macro-Debt_Data'!X45)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60),\"...\")","v":19.051156038877441},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y59)),100*('Macro-Debt_Data'!Y45)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60),\"...\")","v":18.884755832506769},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z59)),100*('Macro-Debt_Data'!Z45)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60),\"...\")","v":18.746134534438735},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA59)),100*('Macro-Debt_Data'!AA45)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60),\"...\")","v":18.506936757516296},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB59)),100*('Macro-Debt_Data'!AB45)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60),\"...\")","v":18.269844264867306},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC59)),100*('Macro-Debt_Data'!AC45)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60),\"...\")","v":18.068547866783067},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)),100*('Macro-Debt_Data'!AD45)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60),\"...\")","v":17.90999497180384},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE59)),100*('Macro-Debt_Data'!AE45)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60),\"...\")","v":17.788898952356014},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF59)),100*('Macro-Debt_Data'!AF45)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60),\"...\")","v":17.709383550111326},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG59)),100*('Macro-Debt_Data'!AG45)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60),\"...\")","v":17.633493206926936},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH59)),100*('Macro-Debt_Data'!AH45)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60),\"...\")","v":17.564864017937516},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI59)),100*('Macro-Debt_Data'!AI45)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60),\"...\")","v":17.50692502233434},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ59)),100*('Macro-Debt_Data'!AJ45)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60),\"...\")","v":17.473531981715851},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK59)),100*('Macro-Debt_Data'!AK45)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60),\"...\")","v":17.424868009223875},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL59)),100*('Macro-Debt_Data'!AL45)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60),\"...\")","v":17.38498047033745},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM59)),100*('Macro-Debt_Data'!AM45)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60),\"...\")","v":17.346926662171747},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN59)),100*('Macro-Debt_Data'!AN45)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60),\"...\")","v":17.285413618684444},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO59)),100*('Macro-Debt_Data'!AO45)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60),\"...\")","v":17.243975100497025},null,{"$f":"STDEV(E24:N24)","v":1.226236874080425},{"$f":"AVERAGE(E24:N24)","v":17.61121435012884},{"$f":"AVERAGE(O24:T24)","v":18.856326508558094},{"$f":"AVERAGE(U24:AI24)","v":17.674572296884467},null,{"$f":"AVERAGE(O24:AI24)","v":18.01221635736265}]
[null,{"$f":"'Output 1-2 - Public DSA'!B15","v":"of which: grants"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J46/D52),'Macro-Debt_Data'!J46/D52*100,\"...\")","v":3.3939606983141877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K46/E52),'Macro-Debt_Data'!K46/E52*100,\"...\")","v":3.7021987361929862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L46/F52),'Macro-Debt_Data'!L46/F52*100,\"...\")","v":2.7197109230488548},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M46),'Macro-Debt_Data'!M46/G52*100,\"...\")","v":3.0088984887593799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N46),'Macro-Debt_Data'!N46/H52*100,\"...\")","v":2.3461850910704203},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O46),'Macro-Debt_Data'!O46/I52*100,\"...\")","v":2.02331119658606},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P46),'Macro-Debt_Data'!P46/J52*100,\"...\")","v":1.5406170292584229},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q46),'Macro-Debt_Data'!Q46/K52*100,\"...\")","v":0.46847552092871636},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R46),'Macro-Debt_Data'!R46/L52*100,\"...\")","v":0.7182920598195901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!S46/M52*100,\"...\")","v":1.9632068667881186},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/N52*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/O52*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/P52*100,\"...\")","v":0.45159990082069901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/Q52*100,\"...\")","v":0.33093677452831105},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/R52*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/S52*100,\"...\")","v":0.18522162317019364},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/T52*100,\"...\")","v":0.13753394050896431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/U52*100,\"...\")","v":0.10213031586015385},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/V52*100,\"...\")","v":7.6173891134567975E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/W52*100,\"...\")","v":5.6945372804575144E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/X52*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/Y52*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/Z52*100,\"...\")","v":2.3853584285801203E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/AA52*100,\"...\")","v":1.7847337622385377E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/AB52*100,\"...\")","v":1.3352700940347906E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/AC52*100,\"...\")","v":9.9848857934886539E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/AD52*100,\"...\")","v":7.4669268023318178E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/AE52*100,\"...\")","v":5.5847234587812966E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/AF52*100,\"...\")","v":4.1752770561247661E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/AG52*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/AH52*100,\"...\")","v":2.3401504005432085E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/AI52*100,\"...\")","v":1.7511752716559855E-3},null,{"$f":"STDEV(E25:N25)","v":1.0761923282507024},{"$f":"AVERAGE(E25:N25)","v":1.9172677964178391},{"$f":"AVERAGE(O25:T25)","v":0.34854203605764084},{"$f":"AVERAGE(U25:AI25)","v":2.6612056708617351E-2},null,0.11859205080833835]
[null,{"$f":"'Output 1-2 - Public DSA'!B16","v":"Primary (noninterest) expenditure"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J48/'Baseline - public'!D52),100*('Macro-Debt_Data'!J48/'Baseline - public'!D52),\"...\")","v":19.667879761412383},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K48/'Baseline - public'!E52),100*('Macro-Debt_Data'!K48/'Baseline - public'!E52),\"...\")","v":22.835073122521266},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L48/'Baseline - public'!F52),100*('Macro-Debt_Data'!L48/'Baseline - public'!F52),\"...\")","v":20.743599525785395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M48/'Baseline - public'!G52),100*('Macro-Debt_Data'!M48/'Baseline - public'!G52),\"...\")","v":19.359825814196281},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N48/'Baseline - public'!H52),100*('Macro-Debt_Data'!N48/'Baseline - public'!H52),\"...\")","v":20.480306815735279},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O48/'Baseline - public'!I52),100*('Macro-Debt_Data'!O48/'Baseline - public'!I52),\"...\")","v":21.109847164139168},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P48/'Baseline - public'!J52),100*('Macro-Debt_Data'!P48/'Baseline - public'!J52),\"...\")","v":26.139171689684414},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q48/'Baseline - public'!K52),100*('Macro-Debt_Data'!Q48/'Baseline - public'!K52),\"...\")","v":22.289496595681094},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R48/'Baseline - public'!L52),100*('Macro-Debt_Data'!R48/'Baseline - public'!L52),\"...\")","v":22.274726378736766},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S48/'Baseline - public'!M52),100*('Macro-Debt_Data'!S48/'Baseline - public'!M52),\"...\")","v":19.958588021727188},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T48/'Baseline - public'!N52),100*('Macro-Debt_Data'!T48/'Baseline - public'!N52),\"...\")","v":19.68992070874982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U48/'Baseline - public'!O52),100*('Macro-Debt_Data'!U48/'Baseline - public'!O52),\"...\")","v":18.674746818285463},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V48/'Baseline - public'!P52),100*('Macro-Debt_Data'!V48/'Baseline - public'!P52),\"...\")","v":16.480778673407368},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W48/'Baseline - public'!Q52),100*('Macro-Debt_Data'!W48/'Baseline - public'!Q52),\"...\")","v":16.768966874093692},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X48/'Baseline - public'!R52),100*('Macro-Debt_Data'!X48/'Baseline - public'!R52),\"...\")","v":17.06110686144828},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y48/'Baseline - public'!S52),100*('Macro-Debt_Data'!Y48/'Baseline - public'!S52),\"...\")","v":17.102875182628878},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z48/'Baseline - public'!T52),100*('Macro-Debt_Data'!Z48/'Baseline - public'!T52),\"...\")","v":17.165546601098281},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA48/'Baseline - public'!U52),100*('Macro-Debt_Data'!AA48/'Baseline - public'!U52),\"...\")","v":17.136049572503968},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB48/'Baseline - public'!V52),100*('Macro-Debt_Data'!AB48/'Baseline - public'!V52),\"...\")","v":17.359135359283524},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC48/'Baseline - public'!W52),100*('Macro-Debt_Data'!AC48/'Baseline - public'!W52),\"...\")","v":17.561487486345051},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD48/'Baseline - public'!X52),100*('Macro-Debt_Data'!AD48/'Baseline - public'!X52),\"...\")","v":17.497227171036979},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),100*('Macro-Debt_Data'!AE48/'Baseline - public'!Y52),\"...\")","v":17.51428645378278},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),100*('Macro-Debt_Data'!AF48/'Baseline - public'!Z52),\"...\")","v":17.541445930270921},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),100*('Macro-Debt_Data'!AG48/'Baseline - public'!AA52),\"...\")","v":17.475853566073503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),100*('Macro-Debt_Data'!AH48/'Baseline - public'!AB52),\"...\")","v":17.417328112121719},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),100*('Macro-Debt_Data'!AI48/'Baseline - public'!AC52),\"...\")","v":17.364118768182422},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),100*('Macro-Debt_Data'!AJ48/'Baseline - public'!AD52),\"...\")","v":17.335114754730057},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),100*('Macro-Debt_Data'!AK48/'Baseline - public'!AE52),\"...\")","v":17.220842809402871},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),100*('Macro-Debt_Data'!AL48/'Baseline - public'!AF52),\"...\")","v":17.219246461432473},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),100*('Macro-Debt_Data'!AM48/'Baseline - public'!AG52),\"...\")","v":17.129795013228708},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),100*('Macro-Debt_Data'!AN48/'Baseline - public'!AH52),\"...\")","v":17.052749186069615},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),100*('Macro-Debt_Data'!AO48/'Baseline - public'!AI52),\"...\")","v":16.984169216268786},null,{"$f":"STDEV(E26:N26)","v":2.0144817897264864},{"$f":"AVERAGE(E26:N26)","v":21.488055583695669},{"$f":"AVERAGE(O26:T26)","v":17.209003501826995},{"$f":"AVERAGE(U26:AI26)","v":17.320589990715561},null,17.288708136747395]
[null,{"$f":"'Output 1-2 - Public DSA'!B17","v":"Automatic debt dynamics"},null,null,{"$f":"IF(ISNUMBER(E28+E31),E28+E31,\"…\")","v":-1.720972285331458},{"$f":"IF(ISNUMBER(F28+F31),F28+F31,\"…\")","v":-1.2104108453730842},{"$f":"IF(ISNUMBER(G28+G31),G28+G31,\"…\")","v":-0.17049265776632561},{"$f":"H28+H31","v":-3.8525169850524512},-4.4284792415916572,-0.86216803851612256,-0.85198583097630753,7.1600488260996586,1.0789930557080143,-2.335252043038508,-2.1925106795905323,-0.8840899854378298,0.2424687916134734,1.0794755458297505,0.88860579330500067,0.3511902544473236,0.80156983329199671,0.34667151143668595,0.29094333431446978,0.24944944014596954,-0.31531596630401665,-8.8500471533890526E-2,-0.14254989567723617,-0.16880420642117566,-0.39805584215311512,-0.39675100965859372,-0.41195174338954338,-0.41493200491707583,-0.40792554514199159,-0.27459037991917973,-0.33769453380964848]
[null,{"$f":"'Output 1-2 - Public DSA'!B18","v":"Contribution from interest rate/growth differential"},null,null,{"$f":"IF(ISNUMBER(E29+E30),E29+E30,\"…\")","v":-0.74142888187117817},-2.2921770198172373,-0.48077528923236512,-1.9347209330553814,-3.3944071252197281,-2.20069083867517,-1.5047801768591322,-0.42698877765433729,-0.16695739102511276,-0.10341697650672943,-2.1308225414161459,-1.2433002168104457,0.29165264635580934,1.2175260293034822,0.98877994589203588,0.4211629402699173,0.86450038274029994,0.45398699006011967,0.40616988146694144,0.3343086362654839,-0.25007011797889667,-5.3283423538706742E-2,-0.11336270836332529,-0.14046150907016064,-0.37849868164757461,-0.37768678251408772,-0.39134685226142785,-0.40011537107676642,-0.39114962733906466,-0.22497982865527599,-0.30860057430113441]
[null,{"$f":"'Output 1-2 - Public DSA'!B19","v":"of which: contribution from average real interest rate"},null,null,{"$f":"IF(ISNUMBER(E57/100*D12/E32),E57/100*D12/E32,\"…\")","v":0.36419681717507169},0.4628202217468409,1.0874932414559439,0.80140873142223101,1.3120368053966194,1.1868230779033131,1.7868990508334839,1.8001348068591854,2.4348822234027714,2.3410546800204255,{"$f":"O57/100*N12/O32","v":1.9983694598191144},4.4705028573244059,3.9948810819343712,4.2656579287105565,3.9804708958897481,3.3705366367368743,3.672077391542627,2.8703097578759267,2.6105196794207242,2.5292305884234949,1.8985447605998937,2.0906047677003592,2.0244375849318201,1.9662232018467354,1.7327140573302657,1.6828763318232187,1.611990326788505,1.5808259937925528,1.5330365499043515,1.4778954066203038,1.461533273006389]
[null,{"$f":"'Output 1-2 - Public DSA'!B20","v":"of which: contribution from real GDP growth"},null,null,{"$f":"IF(ISNUMBER(-(E53/100)*(D12/E32)),-(E53/100)*(D12/E32),\"…\")","v":-1.1056256990462499},-2.754997241564078,-1.5682685306883091,-2.7361296644776125,-4.7064439306163477,-3.3875139165784831,-3.2916792276926161,-2.2271235845135227,-2.6018396144278841,-2.4444716565271549,{"$f":"-(O53/100)*(N12/O32)","v":-4.1291920012352605},-5.7138030741348516,-3.7032284355785619,-3.0481318994070743,-2.9916909499977122,-2.949373696466957,-2.8075770088023271,-2.416322767815807,-2.2043497979537827,-2.194921952158011,-2.1486148785787904,-2.1438881912390659,-2.1378002932951454,-2.106684710916896,-2.1112127389778403,-2.0605631143373064,-2.0033371790499328,-1.9809413648693193,-1.9241861772434161,-1.7028752352755798,-1.7701338473075234]
[null,{"$f":"'Output 1-2 - Public DSA'!B21","v":"Contribution from real exchange rate depreciation"},null,null,{"$f":"IF(ISNUMBER(E64/100*D14*(1+(E59/100))/E32),E64/100*D14*(1+(E59/100))/E32,\"…\")","v":-0.97954340346027979},1.0817661744441531,0.31028263146603952,-1.9177960519970698,-1.0340721163719289,1.3385228001590475,0.6527943458828247,7.5870376037539957,1.245950446733127,-2.2318350665317785,{"$f":"O64/100*N14*(1+(O59/100))/O32","v":-6.1688138174386127E-2},0.35921023137261587,-4.9183854742335942E-2,-0.13805048347373167,-0.1001741525870352,-6.997268582259368E-2,-6.293054944830323E-2,-0.10731547862343371,-0.11522654715247167,-8.4859196119514382E-2,-6.5245848325119996E-2,-3.5217047995183784E-2,-2.9187187313910866E-2,-2.8342697351015009E-2,-1.955716050554053E-2,-1.9064227144506025E-2,-2.0604891128115539E-2,-1.4816633840309427E-2,-1.6775917802926924E-2,-4.9610551263903756E-2,-2.9093959508514084E-2]
["hide",{"$f":"'Output 1-2 - Public DSA'!B22","v":"Denominator = 1+g"},null,null,{"$f":"IF(ISNUMBER(E53),1+E53/100,\"…\")","v":1.0434681897226772},{"$f":"IF(ISNUMBER(F53),1+F53/100,\"…\")","v":1.0914979908145119},{"$f":"IF(ISNUMBER(G53),1+G53/100,\"…\")","v":1.0484448699094986},{"$f":"IF(ISNUMBER(H53),1+H53/100,\"…\")","v":1.0789971201153292},1.1404712346038739,1.0929278945838883,1.0731252508495828,1.0398746798718392,1.0383544063230719,1.034691533744156,{"$f":"IF(ISNUMBER(O53),1+O53/100,\"…\")","v":1.0589069446123187},1.0885936058778722,1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"'Output 1-2 - Public DSA'!B23","v":"Other identified debt-creating flows"},null,null,{"$f":"SUM(E34:E37)","v":-0.89383991622926806},{"$f":"SUM(F34:F37)","v":-2.6009526383757713},-0.17542141857918717,0.70228117229785003,0.76245124576532974,-5.8745783661144003E-2,0,0,0,0,{"$f":"SUM(O34:O37)","v":-1.1508516770670958},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Output 1-2 - Public DSA'!B24","v":"Privatization receipts (negative)"},null,{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J47/'Baseline - public'!D52*100,\"…\")","v":-3.2076193955613754E-3},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K47/'Baseline - public'!E52*100,\"…\")","v":-0.49745819561100396},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L47/'Baseline - public'!F52*100,\"…\")","v":-2.3440230750692499},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M47/'Baseline - public'!G52*100,\"…\")","v":-1.5028311171521981E-2},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N47/'Baseline - public'!H52*100,\"…\")","v":0.96650673946572008},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O47/'Baseline - public'!I52*100,\"…\")","v":0.95626075242254838},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P47/'Baseline - public'!J52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q47/'Baseline - public'!K52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R47/'Baseline - public'!L52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S47/'Baseline - public'!M52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T47/'Baseline - public'!N52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U47/'Baseline - public'!O52*100,\"…\")","v":-1.1508516770670958},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V47/'Baseline - public'!P52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W47/'Baseline - public'!Q52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X47/'Baseline - public'!R52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y47/'Baseline - public'!S52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z47/'Baseline - public'!T52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA47/'Baseline - public'!U52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB47/'Baseline - public'!V52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC47/'Baseline - public'!W52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD47/'Baseline - public'!X52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE47/'Baseline - public'!Y52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF47/'Baseline - public'!Z52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG47/'Baseline - public'!AA52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH47/'Baseline - public'!AB52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI47/'Baseline - public'!AC52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ47/'Baseline - public'!AD52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK47/'Baseline - public'!AE52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL47/'Baseline - public'!AF52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM47/'Baseline - public'!AG52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN47/'Baseline - public'!AH52*100,\"…\")","v":0},{"$f":"+IF(ISNUMBER(-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO47/'Baseline - public'!AI52*100,\"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B25","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J51/'Baseline - public'!D52*100),'Macro-Debt_Data'!J51/'Baseline - public'!D52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K51/'Baseline - public'!E52*100),'Macro-Debt_Data'!K51/'Baseline - public'!E52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L51/'Baseline - public'!F52*100),'Macro-Debt_Data'!L51/'Baseline - public'!F52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M51/'Baseline - public'!G52*100),'Macro-Debt_Data'!M51/'Baseline - public'!G52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N51/'Baseline - public'!H52*100),'Macro-Debt_Data'!N51/'Baseline - public'!H52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O51/'Baseline - public'!I52*100),'Macro-Debt_Data'!O51/'Baseline - public'!I52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P51/'Baseline - public'!J52*100),'Macro-Debt_Data'!P51/'Baseline - public'!J52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q51/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q51/'Baseline - public'!K52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R51/'Baseline - public'!L52*100),'Macro-Debt_Data'!R51/'Baseline - public'!L52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S51/'Baseline - public'!M52*100),'Macro-Debt_Data'!S51/'Baseline - public'!M52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T51/'Baseline - public'!N52*100),'Macro-Debt_Data'!T51/'Baseline - public'!N52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U51/'Baseline - public'!O52*100),'Macro-Debt_Data'!U51/'Baseline - public'!O52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V51/'Baseline - public'!P52*100),'Macro-Debt_Data'!V51/'Baseline - public'!P52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W51/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W51/'Baseline - public'!Q52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X51/'Baseline - public'!R52*100),'Macro-Debt_Data'!X51/'Baseline - public'!R52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y51/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y51/'Baseline - public'!S52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z51/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z51/'Baseline - public'!T52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA51/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA51/'Baseline - public'!U52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB51/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB51/'Baseline - public'!V52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC51/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC51/'Baseline - public'!W52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD51/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD51/'Baseline - public'!X52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE51/'Baseline - public'!Y52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF51/'Baseline - public'!Z52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG51/'Baseline - public'!AA52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH51/'Baseline - public'!AB52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI51/'Baseline - public'!AC52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ51/'Baseline - public'!AD52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK51/'Baseline - public'!AE52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL51/'Baseline - public'!AF52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM51/'Baseline - public'!AG52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN51/'Baseline - public'!AH52*100, \"…\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO51/'Baseline - public'!AI52*100, \"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B26","v":"Debt relief (HIPC and other)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J53/'Baseline - public'!D52*100),-'Macro-Debt_Data'!J53/'Baseline - public'!D52*100,\"…\")","v":-0.49558155897661055},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K53/'Baseline - public'!E52*100),-'Macro-Debt_Data'!K53/'Baseline - public'!E52*100,\"…\")","v":-0.3963817206182641},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L53/'Baseline - public'!F52*100),-'Macro-Debt_Data'!L53/'Baseline - public'!F52*100,\"…\")","v":-0.25692956330652134},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M53/'Baseline - public'!G52*100),-'Macro-Debt_Data'!M53/'Baseline - public'!G52*100,\"…\")","v":-0.16039310740766519},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N53/'Baseline - public'!H52*100),-'Macro-Debt_Data'!N53/'Baseline - public'!H52*100,\"…\")","v":-0.26422556716787005},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O53/'Baseline - public'!I52*100),-'Macro-Debt_Data'!O53/'Baseline - public'!I52*100,\"…\")","v":-0.19380950665721866},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P53/'Baseline - public'!J52*100),-'Macro-Debt_Data'!P53/'Baseline - public'!J52*100,\"…\")","v":-5.8745783661144003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q53/'Baseline - public'!K52*100),-'Macro-Debt_Data'!Q53/'Baseline - public'!K52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R53/'Baseline - public'!L52*100),-'Macro-Debt_Data'!R53/'Baseline - public'!L52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S53/'Baseline - public'!M52*100),-'Macro-Debt_Data'!S53/'Baseline - public'!M52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T53/'Baseline - public'!N52*100),-'Macro-Debt_Data'!T53/'Baseline - public'!N52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U53/'Baseline - public'!O52*100),-'Macro-Debt_Data'!U53/'Baseline - public'!O52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V53/'Baseline - public'!P52*100),-'Macro-Debt_Data'!V53/'Baseline - public'!P52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W53/'Baseline - public'!Q52*100),-'Macro-Debt_Data'!W53/'Baseline - public'!Q52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X53/'Baseline - public'!R52*100),-'Macro-Debt_Data'!X53/'Baseline - public'!R52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y53/'Baseline - public'!S52*100),-'Macro-Debt_Data'!Y53/'Baseline - public'!S52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z53/'Baseline - public'!T52*100),-'Macro-Debt_Data'!Z53/'Baseline - public'!T52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA53/'Baseline - public'!U52*100),-'Macro-Debt_Data'!AA53/'Baseline - public'!U52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB53/'Baseline - public'!V52*100),-'Macro-Debt_Data'!AB53/'Baseline - public'!V52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC53/'Baseline - public'!W52*100),-'Macro-Debt_Data'!AC53/'Baseline - public'!W52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD53/'Baseline - public'!X52*100),-'Macro-Debt_Data'!AD53/'Baseline - public'!X52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100),-'Macro-Debt_Data'!AE53/'Baseline - public'!Y52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100),-'Macro-Debt_Data'!AF53/'Baseline - public'!Z52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100),-'Macro-Debt_Data'!AG53/'Baseline - public'!AA52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100),-'Macro-Debt_Data'!AH53/'Baseline - public'!AB52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100),-'Macro-Debt_Data'!AI53/'Baseline - public'!AC52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100),-'Macro-Debt_Data'!AJ53/'Baseline - public'!AD52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100),-'Macro-Debt_Data'!AK53/'Baseline - public'!AE52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100),-'Macro-Debt_Data'!AL53/'Baseline - public'!AF52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100),-'Macro-Debt_Data'!AM53/'Baseline - public'!AG52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100),-'Macro-Debt_Data'!AN53/'Baseline - public'!AH52*100,\"…\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100),-'Macro-Debt_Data'!AO53/'Baseline - public'!AI52*100,\"…\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B27","v":"Other debt creating or reducing flow (please specify)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),('Macro-Debt_Data'!J52/'Baseline - public'!D52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),('Macro-Debt_Data'!K52/'Baseline - public'!E52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),('Macro-Debt_Data'!L52/'Baseline - public'!F52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),('Macro-Debt_Data'!M52/'Baseline - public'!G52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),('Macro-Debt_Data'!N52/'Baseline - public'!H52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),('Macro-Debt_Data'!O52/'Baseline - public'!I52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),('Macro-Debt_Data'!P52/'Baseline - public'!J52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),('Macro-Debt_Data'!Q52/'Baseline - public'!K52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),('Macro-Debt_Data'!R52/'Baseline - public'!L52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),('Macro-Debt_Data'!S52/'Baseline - public'!M52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),('Macro-Debt_Data'!T52/'Baseline - public'!N52*100),\" ...\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),('Macro-Debt_Data'!U52/'Baseline - public'!O52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),('Macro-Debt_Data'!V52/'Baseline - public'!P52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),('Macro-Debt_Data'!W52/'Baseline - public'!Q52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),('Macro-Debt_Data'!X52/'Baseline - public'!R52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),('Macro-Debt_Data'!Y52/'Baseline - public'!S52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),('Macro-Debt_Data'!Z52/'Baseline - public'!T52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),('Macro-Debt_Data'!AA52/'Baseline - public'!U52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),('Macro-Debt_Data'!AB52/'Baseline - public'!V52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),('Macro-Debt_Data'!AC52/'Baseline - public'!W52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),('Macro-Debt_Data'!AD52/'Baseline - public'!X52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),('Macro-Debt_Data'!AE52/'Baseline - public'!Y52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),('Macro-Debt_Data'!AF52/'Baseline - public'!Z52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),('Macro-Debt_Data'!AG52/'Baseline - public'!AA52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),('Macro-Debt_Data'!AH52/'Baseline - public'!AB52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),('Macro-Debt_Data'!AI52/'Baseline - public'!AC52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),('Macro-Debt_Data'!AJ52/'Baseline - public'!AD52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),('Macro-Debt_Data'!AK52/'Baseline - public'!AE52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),('Macro-Debt_Data'!AL52/'Baseline - public'!AF52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),('Macro-Debt_Data'!AM52/'Baseline - public'!AG52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),('Macro-Debt_Data'!AN52/'Baseline - public'!AH52*100),\" ..\")","v":0},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),('Macro-Debt_Data'!AO52/'Baseline - public'!AI52*100),\" ..\")","v":0}]
[null,{"$f":"'Output 1-2 - Public DSA'!B28","v":"Residual"},null,null,{"$f":"IF(ISNUMBER(E21-E22),E21-E22,\"…\")","v":3.5023200879134411},9.2507373966058459E-2,0.85714507071204471,0.21956771712227707,3.312373143959396,1.7494464503525267,5.067917428109606,1.3401012446253056,1.0170004372217574,1.215818157849895,{"$f":"O21-O22","v":-0.49553681110731151},-1.1969846557851604,-1.3346340806008261,-1.4728884765904791,-1.4690755394191763,-1.2999022345788296,-0.84023065477390158,-1.0994104836107295,-0.9665849633769632,-0.83325211063045379,-0.70398637879238968,-0.51571669937995457,-0.46304945223982763,-0.43941519466610335,-0.51877710339121696,-0.50169427253971599,-0.48084909142464527,-0.46658598002195462,-0.44734218014633687,-0.43714379192222341,-0.41856804554862626]
[]
[null,{"$f":"++OFFSET(translation!C1766, 0,LANG)","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},null,{"$f":"D12/D24*100","v":156.23473650119104},188.89434455290314,212.80428880399134,227.32863756805526,228.66592716501034,208.29909002416107,261.07903785688296,347.13774051223629,382.47660852530782,372.24930055136377,430.24696157712475,372.38751954280144,354.1186200858798,330.41077547861261,316.51115012564009,306.7907428019879,295.5669750455902,291.77078563794578,286.45228792564831,283.09792942299021,280.03980177199298,274.67242184920286,271.54556027269052,268.38587929150691,265.13185891309973,259.95662418477303,254.51951456621532,248.93573208037418,243.48299281198291,237.8350481223504,233.21786599710467,227.8859954138394]
[null,{"$f":"'Output 1-2 - Public DSA'!B30","v":"Sustainability indicators"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B31","v":"PV of public debt-to-GDP ratio 2/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J92),(('Macro-Debt_Data'!J92+'Macro-Debt_Data'!J82)/D52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K92),(('Macro-Debt_Data'!K92+'Macro-Debt_Data'!K82)/E52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L92),(('Macro-Debt_Data'!L92+'Macro-Debt_Data'!L82)/F52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M92),(('Macro-Debt_Data'!M92+'Macro-Debt_Data'!M82)/G52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N92),(('Macro-Debt_Data'!N92+'Macro-Debt_Data'!N82)/H52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O92),(('Macro-Debt_Data'!O92+'Macro-Debt_Data'!O82)/I52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P92),(('Macro-Debt_Data'!P92+'Macro-Debt_Data'!P82)/J52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q92),(('Macro-Debt_Data'!Q92+'Macro-Debt_Data'!Q82)/K52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R92),(('Macro-Debt_Data'!R92+'Macro-Debt_Data'!R82)/L52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S92),(('Macro-Debt_Data'!S92+'Macro-Debt_Data'!S82)/M52*100),\"...\")","v":"..."},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T92),(('Macro-Debt_Data'!T92+'Macro-Debt_Data'!T82)/N52*100),\"...\")","v":71.038281523528283},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U92),(('Macro-Debt_Data'!U92+'Macro-Debt_Data'!U82)/O52*100),\"...\")","v":67.345056126732302},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V92),(('Macro-Debt_Data'!V92+'Macro-Debt_Data'!V82)/P52*100),\"...\")","v":62.903248834936498},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W92),(('Macro-Debt_Data'!W92+'Macro-Debt_Data'!W82)/Q52*100),\"...\")","v":59.429577658354326},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X92),(('Macro-Debt_Data'!X92+'Macro-Debt_Data'!X82)/R52*100),\"...\")","v":56.941461314743627},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y92),(('Macro-Debt_Data'!Y92+'Macro-Debt_Data'!Y82)/S52*100),\"...\")","v":54.817937235736416},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z92),(('Macro-Debt_Data'!Z92+'Macro-Debt_Data'!Z82)/T52*100),\"...\")","v":52.668714519451498},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA92),(('Macro-Debt_Data'!AA92+'Macro-Debt_Data'!AA82)/U52*100),\"...\")","v":50.554234001616379},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB92),(('Macro-Debt_Data'!AB92+'Macro-Debt_Data'!AB82)/V52*100),\"...\")","v":49.040490435289961},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC92),(('Macro-Debt_Data'!AC92+'Macro-Debt_Data'!AC82)/W52*100),\"...\")","v":47.984779953487838},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD92),(('Macro-Debt_Data'!AD92+'Macro-Debt_Data'!AD82)/X52*100),\"...\")","v":47.069885028263734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE92),(('Macro-Debt_Data'!AE92+'Macro-Debt_Data'!AE82)/Y52*100),\"...\")","v":46.160963385526152},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF92),(('Macro-Debt_Data'!AF92+'Macro-Debt_Data'!AF82)/Z52*100),\"...\")","v":45.361945081648273},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG92),(('Macro-Debt_Data'!AG92+'Macro-Debt_Data'!AG82)/AA52*100),\"...\")","v":44.569951174583984},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH92),(('Macro-Debt_Data'!AH92+'Macro-Debt_Data'!AH82)/AB52*100),\"...\")","v":43.799334020544251},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI92),(('Macro-Debt_Data'!AI92+'Macro-Debt_Data'!AI82)/AC52*100),\"...\")","v":43.017765332214637},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ92),(('Macro-Debt_Data'!AJ92+'Macro-Debt_Data'!AJ82)/AD52*100),\"...\")","v":42.234616167844536},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK92),(('Macro-Debt_Data'!AK92+'Macro-Debt_Data'!AK82)/AE52*100),\"...\")","v":41.391687778775662},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL92),(('Macro-Debt_Data'!AL92+'Macro-Debt_Data'!AL82)/AF52*100),\"...\")","v":40.594768497390625},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM92),(('Macro-Debt_Data'!AM92+'Macro-Debt_Data'!AM82)/AG52*100),\"...\")","v":39.763952704053381},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN92),(('Macro-Debt_Data'!AN92+'Macro-Debt_Data'!AN82)/AH52*100),\"...\")","v":39.047100085686552},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO92),(('Macro-Debt_Data'!AO92+'Macro-Debt_Data'!AO82)/AI52*100),\"...\")","v":38.248915773123365}]
[null,{"$f":"'Output 1-2 - Public DSA'!B32","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/D24*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",411.76922248427604,357.20058994455263,337.62201733972046,313.26405846004423,298.88717093358508,290.27612388494333,280.95773250049609,273.16370431257127,268.42314430448783,265.57076034705756,262.81350219454021,259.49308897171773,256.14638111648509,252.75735585434452,249.35766070158971,245.7185672374504,241.70623438946666,237.54376651154502,233.50482657518143,229.22765212794837,225.89624377561375,221.8103166480501]
[null,{"$f":"'Output 1-2 - Public DSA'!B33","v":"PV of public debt-to-revenue ratio"},null,{"$f":"IF(ISNUMBER(D42), D42/(D24-D25)*100, \"…\")","v":"…"},"…","…","…","…","…","…","…","…","…",428.71151387424959,371.74990949744893,346.00886486613945,318.82574279692687,302.83057444578583,293.15135137626112,283.03425748539269,274.67952005838805,269.54698764957612,266.41038724638605,263.43986940905995,259.95880843744084,256.49186181755948,253.01343762959948,249.54736506438775,245.85879014568809,241.80956635085465,237.61992442364513,233.56091991113752,229.26891217193298,225.92683041787521,221.83284441147535]
[null,{"$f":"'Output 1-2 - Public DSA'!B35","v":"Debt service-to-revenue and grants ratio 3/"},null,null,{"$f":"('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/'Macro-Debt_Data'!K45*100","v":53.684387611982075},{"$f":"('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/'Macro-Debt_Data'!L45*100","v":46.411434288369037},{"$f":"('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/'Macro-Debt_Data'!M45*100","v":60.638390526822917},{"$f":"('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/'Macro-Debt_Data'!N45*100","v":63.009820449304058},{"$f":"('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/'Macro-Debt_Data'!O45*100","v":49.464907538737855},{"$f":"('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/'Macro-Debt_Data'!P45*100","v":56.638651817892914},{"$f":"('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/'Macro-Debt_Data'!Q45*100","v":80.540397730389856},{"$f":"('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/'Macro-Debt_Data'!R45*100","v":93.334405872053878},{"$f":"('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/'Macro-Debt_Data'!S45*100","v":114.60236057851515},{"$f":"('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/'Macro-Debt_Data'!T45*100","v":127.06094891261144},{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/'Macro-Debt_Data'!V45*100","v":89.896650040336084},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/'Macro-Debt_Data'!W45*100","v":81.891547594684681},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/'Macro-Debt_Data'!X45*100","v":81.120297013288791},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/'Macro-Debt_Data'!Y45*100","v":88.086043528659729},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/'Macro-Debt_Data'!Z45*100","v":81.136512480008832},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/'Macro-Debt_Data'!AA45*100","v":84.086364224333536},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/'Macro-Debt_Data'!AB45*100","v":86.821005571956903},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/'Macro-Debt_Data'!AC45*100","v":89.458560250697943},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/'Macro-Debt_Data'!AD45*100","v":91.812052460744169},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/'Macro-Debt_Data'!AE45*100","v":84.404696446435949},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/'Macro-Debt_Data'!AF45*100","v":82.726268383007977},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/'Macro-Debt_Data'!AG45*100","v":75.571564491068585},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/'Macro-Debt_Data'!AH45*100","v":70.634765808513052},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/'Macro-Debt_Data'!AI45*100","v":66.53491410952364},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/'Macro-Debt_Data'!AJ45*100","v":63.530483438114835},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/'Macro-Debt_Data'!AK45*100","v":60.439620782916947},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/'Macro-Debt_Data'!AL45*100","v":58.572479619584918},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/'Macro-Debt_Data'!AM45*100","v":57.050967452791987},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/'Macro-Debt_Data'!AN45*100","v":54.445557616228569},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/'Macro-Debt_Data'!AO45*100","v":51.422994107490098}]
[null,{"$f":"'Output 1-2 - Public DSA'!B36","v":"Debt service-to-revenue ratio 3/"},null,null,{"$f":"('Macro-Debt_Data'!K49+'Macro-Debt_Data'!J16+('Macro-Debt_Data'!K26+'Macro-Debt_Data'!K24)*'Macro-Debt_Data'!K60)/('Macro-Debt_Data'!K45-'Macro-Debt_Data'!K46)*100","v":68.195548578215508},{"$f":"('Macro-Debt_Data'!L49+'Macro-Debt_Data'!K16+('Macro-Debt_Data'!L26+'Macro-Debt_Data'!L24)*'Macro-Debt_Data'!L60)/('Macro-Debt_Data'!L45-'Macro-Debt_Data'!L46)*100","v":55.952698589317421},{"$f":"('Macro-Debt_Data'!M49+'Macro-Debt_Data'!L16+('Macro-Debt_Data'!M26+'Macro-Debt_Data'!M24)*'Macro-Debt_Data'!M60)/('Macro-Debt_Data'!M45-'Macro-Debt_Data'!M46)*100","v":74.223280660737714},{"$f":"('Macro-Debt_Data'!N49+'Macro-Debt_Data'!M16+('Macro-Debt_Data'!N26+'Macro-Debt_Data'!N24)*'Macro-Debt_Data'!N60)/('Macro-Debt_Data'!N45-'Macro-Debt_Data'!N46)*100","v":73.301514014026878},{"$f":"('Macro-Debt_Data'!O49+'Macro-Debt_Data'!N16+('Macro-Debt_Data'!O26+'Macro-Debt_Data'!O24)*'Macro-Debt_Data'!O60)/('Macro-Debt_Data'!O45-'Macro-Debt_Data'!O46)*100","v":55.3165629597285},{"$f":"('Macro-Debt_Data'!P49+'Macro-Debt_Data'!O16+('Macro-Debt_Data'!P26+'Macro-Debt_Data'!P24)*'Macro-Debt_Data'!P60)/('Macro-Debt_Data'!P45-'Macro-Debt_Data'!P46)*100","v":61.783061803918471},{"$f":"('Macro-Debt_Data'!Q49+'Macro-Debt_Data'!P16+('Macro-Debt_Data'!Q26+'Macro-Debt_Data'!Q24)*'Macro-Debt_Data'!Q60)/('Macro-Debt_Data'!Q45-'Macro-Debt_Data'!Q46)*100","v":82.860505741563259},{"$f":"('Macro-Debt_Data'!R49+'Macro-Debt_Data'!Q16+('Macro-Debt_Data'!R26+'Macro-Debt_Data'!R24)*'Macro-Debt_Data'!R60)/('Macro-Debt_Data'!R45-'Macro-Debt_Data'!R46)*100","v":97.122447077557027},{"$f":"('Macro-Debt_Data'!S49+'Macro-Debt_Data'!R16+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60)/('Macro-Debt_Data'!S45-'Macro-Debt_Data'!S46)*100","v":127.36948029864416},{"$f":"('Macro-Debt_Data'!T49+'Macro-Debt_Data'!S16+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60)/('Macro-Debt_Data'!T45-'Macro-Debt_Data'!T46)*100","v":132.2888860755115},{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)/('Macro-Debt_Data'!U45-'Macro-Debt_Data'!U46)*100","v":131.53175252345028},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)/('Macro-Debt_Data'!V45-'Macro-Debt_Data'!V46)*100","v":92.129767130758296},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)/('Macro-Debt_Data'!W45-'Macro-Debt_Data'!W46)*100","v":83.34544862571704},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)/('Macro-Debt_Data'!X45-'Macro-Debt_Data'!X46)*100","v":82.190567320153363},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)/('Macro-Debt_Data'!Y45-'Macro-Debt_Data'!Y46)*100","v":88.958548681909619},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)/('Macro-Debt_Data'!Z45-'Macro-Debt_Data'!Z46)*100","v":81.73618273593182},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)/('Macro-Debt_Data'!AA45-'Macro-Debt_Data'!AA46)*100","v":84.552968802055489},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)/('Macro-Debt_Data'!AB45-'Macro-Debt_Data'!AB46)*100","v":87.184510774083691},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)/('Macro-Debt_Data'!AC45-'Macro-Debt_Data'!AC46)*100","v":89.741391890233587},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)/('Macro-Debt_Data'!AD45-'Macro-Debt_Data'!AD46)*100","v":92.03086945103945},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)/('Macro-Debt_Data'!AE45-'Macro-Debt_Data'!AE46)*100","v":84.556179903237521},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)/('Macro-Debt_Data'!AF45-'Macro-Debt_Data'!AF46)*100","v":82.83784649343707},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)/('Macro-Debt_Data'!AG45-'Macro-Debt_Data'!AG46)*100","v":75.648130019016349},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)/('Macro-Debt_Data'!AH45-'Macro-Debt_Data'!AH46)*100","v":70.688502770920351},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)/('Macro-Debt_Data'!AI45-'Macro-Debt_Data'!AI46)*100","v":66.572883235180967},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)/('Macro-Debt_Data'!AJ45-'Macro-Debt_Data'!AJ46)*100","v":63.557643389028662},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)/('Macro-Debt_Data'!AK45-'Macro-Debt_Data'!AK46)*100","v":60.458998076602846},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)/('Macro-Debt_Data'!AL45-'Macro-Debt_Data'!AL46)*100","v":58.586550102946099},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)/('Macro-Debt_Data'!AM45-'Macro-Debt_Data'!AM46)*100","v":57.061236394626079},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)/('Macro-Debt_Data'!AN45-'Macro-Debt_Data'!AN46)*100","v":54.452929614831547},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)/('Macro-Debt_Data'!AO45-'Macro-Debt_Data'!AO46)*100","v":51.428216790832224}]
[null,{"$f":"'Output 1-2 - Public DSA'!B37","v":"Gross financing need 4/"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J101/'Baseline - public'!D52*100),'Macro-Debt_Data'!J101/'Baseline - public'!D52*100,\"…\")","v":22.744843110420675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K101/'Baseline - public'!E52*100),'Macro-Debt_Data'!K101/'Baseline - public'!E52*100,\"…\")","v":13.882978200957529},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L101/'Baseline - public'!F52*100),'Macro-Debt_Data'!L101/'Baseline - public'!F52*100,\"…\")","v":9.5957199809468712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M101/'Baseline - public'!G52*100),'Macro-Debt_Data'!M101/'Baseline - public'!G52*100,\"…\")","v":12.713508690869146},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N101/'Baseline - public'!H52*100),'Macro-Debt_Data'!N101/'Baseline - public'!H52*100,\"…\")","v":15.001359344719134},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O101/'Baseline - public'!I52*100),'Macro-Debt_Data'!O101/'Baseline - public'!I52*100,\"…\")","v":12.206623308445073},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P101/'Baseline - public'!J52*100),'Macro-Debt_Data'!P101/'Baseline - public'!J52*100,\"…\")","v":18.057526901484238},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q101/'Baseline - public'!K52*100),'Macro-Debt_Data'!Q101/'Baseline - public'!K52*100,\"…\")","v":19.033677707029799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R101/'Baseline - public'!L52*100),'Macro-Debt_Data'!R101/'Baseline - public'!L52*100,\"…\")","v":21.047160373517809},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S101/'Baseline - public'!M52*100),'Macro-Debt_Data'!S101/'Baseline - public'!M52*100,\"…\")","v":22.818558687558141},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T101/'Baseline - public'!N52*100),'Macro-Debt_Data'!T101/'Baseline - public'!N52*100,\"…\")","v":24.358466103060621},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U101/'Baseline - public'!O52*100),'Macro-Debt_Data'!U101/'Baseline - public'!O52*100,\"…\")","v":22.498209890617137},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V101/'Baseline - public'!P52*100),'Macro-Debt_Data'!V101/'Baseline - public'!P52*100,\"…\")","v":14.598396885670756},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W101/'Baseline - public'!Q52*100),'Macro-Debt_Data'!W101/'Baseline - public'!Q52*100,\"…\")","v":13.333597736042503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X101/'Baseline - public'!R52*100),'Macro-Debt_Data'!X101/'Baseline - public'!R52*100,\"…\")","v":13.464305185773325},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y101/'Baseline - public'!S52*100),'Macro-Debt_Data'!Y101/'Baseline - public'!S52*100,\"…\")","v":14.852953593025125},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z101/'Baseline - public'!T52*100),'Macro-Debt_Data'!Z101/'Baseline - public'!T52*100,\"…\")","v":13.629371852713676},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA101/'Baseline - public'!U52*100),'Macro-Debt_Data'!AA101/'Baseline - public'!U52*100,\"…\")","v":14.190923063679886},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB101/'Baseline - public'!V52*100),'Macro-Debt_Data'!AB101/'Baseline - public'!V52*100,\"…\")","v":14.951353601604506},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC101/'Baseline - public'!W52*100),'Macro-Debt_Data'!AC101/'Baseline - public'!W52*100,\"…\")","v":15.656802399394309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD101/'Baseline - public'!X52*100),'Macro-Debt_Data'!AD101/'Baseline - public'!X52*100,\"…\")","v":16.030766178462322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100),'Macro-Debt_Data'!AE101/'Baseline - public'!Y52*100,\"…\")","v":14.740053663326089},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100),'Macro-Debt_Data'!AF101/'Baseline - public'!Z52*100,\"…\")","v":14.482374544800958},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100),'Macro-Debt_Data'!AG101/'Baseline - public'!AA52*100,\"…\")","v":13.168267050047556},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100),'Macro-Debt_Data'!AH101/'Baseline - public'!AB52*100,\"…\")","v":12.259364657838145},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100),'Macro-Debt_Data'!AI101/'Baseline - public'!AC52*100,\"…\")","v":11.505411272676934},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100),'Macro-Debt_Data'!AJ101/'Baseline - public'!AD52*100,\"…\")","v":10.962602114711895},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100),'Macro-Debt_Data'!AK101/'Baseline - public'!AE52*100,\"…\")","v":10.32749894687772},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100),'Macro-Debt_Data'!AL101/'Baseline - public'!AF52*100,\"…\")","v":10.017080133952241},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100),'Macro-Debt_Data'!AM101/'Baseline - public'!AG52*100,\"…\")","v":9.6794578351522613},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100),'Macro-Debt_Data'!AN101/'Baseline - public'!AH52*100,\"…\")","v":9.1784753983494305},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100),'Macro-Debt_Data'!AO101/'Baseline - public'!AI52*100,\"…\")","v":8.6075624155974051}]
[null,{"$f":"'Output 1-2 - Public DSA'!B38","v":"in billions of U.S. dollars"},null,{"$f":"+'Macro-Debt_Data'!J101/'Macro-Debt_Data'!J60","v":4640.1624659626304},{"$f":"+'Macro-Debt_Data'!K101/'Macro-Debt_Data'!K60","v":3437.0856936422601},{"$f":"+'Macro-Debt_Data'!L101/'Macro-Debt_Data'!L60","v":2737.4683958307842},{"$f":"+'Macro-Debt_Data'!M101/'Macro-Debt_Data'!M60","v":3253.3312470830442},{"$f":"+'Macro-Debt_Data'!N101/'Macro-Debt_Data'!N60","v":4826.5689828946015},{"$f":"+'Macro-Debt_Data'!O101/'Macro-Debt_Data'!O60","v":4829.5485433599815},{"$f":"+'Macro-Debt_Data'!P101/'Macro-Debt_Data'!P60","v":7573.2075529695057},{"$f":"+'Macro-Debt_Data'!Q101/'Macro-Debt_Data'!Q60","v":9099.2956815637262},{"$f":"+'Macro-Debt_Data'!R101/'Macro-Debt_Data'!R60","v":8160.8471345143453},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"+'Macro-Debt_Data'!T101/'Macro-Debt_Data'!T60","v":10420.033413789561},{"$f":"+'Macro-Debt_Data'!U101/'Macro-Debt_Data'!U60","v":10228.605509600655},{"$f":"+'Macro-Debt_Data'!V101/'Macro-Debt_Data'!V60","v":7186.2526536664845},{"$f":"+'Macro-Debt_Data'!W101/'Macro-Debt_Data'!W60","v":7048.5757458020626},{"$f":"+'Macro-Debt_Data'!X101/'Macro-Debt_Data'!X60","v":7595.9160007266219},{"$f":"+'Macro-Debt_Data'!Y101/'Macro-Debt_Data'!Y60","v":8978.4251109492234},{"$f":"+'Macro-Debt_Data'!Z101/'Macro-Debt_Data'!Z60","v":8876.3612249865928},{"$f":"+'Macro-Debt_Data'!AA101/'Macro-Debt_Data'!AA60","v":9956.6896559892411},{"$f":"+'Macro-Debt_Data'!AB101/'Macro-Debt_Data'!AB60","v":11251.835105568844},{"$f":"+'Macro-Debt_Data'!AC101/'Macro-Debt_Data'!AC60","v":12609.08592232004},{"$f":"+'Macro-Debt_Data'!AD101/'Macro-Debt_Data'!AD60","v":13811.481358783514},{"$f":"+'Macro-Debt_Data'!AE101/'Macro-Debt_Data'!AE60","v":13575.289243247142},{"$f":"+'Macro-Debt_Data'!AF101/'Macro-Debt_Data'!AF60","v":14255.913908378008},{"$f":"+'Macro-Debt_Data'!AG101/'Macro-Debt_Data'!AG60","v":13859.708880306094},{"$f":"+'Macro-Debt_Data'!AH101/'Macro-Debt_Data'!AH60","v":13797.098039367002},{"$f":"+'Macro-Debt_Data'!AI101/'Macro-Debt_Data'!AI60","v":13852.812049580854},{"$f":"+'Macro-Debt_Data'!AJ101/'Macro-Debt_Data'!AJ60","v":14120.19326098143},{"$f":"+'Macro-Debt_Data'!AK101/'Macro-Debt_Data'!AK60","v":14228.278476531144},{"$f":"+'Macro-Debt_Data'!AL101/'Macro-Debt_Data'!AL60","v":14767.422697418395},{"$f":"+'Macro-Debt_Data'!AM101/'Macro-Debt_Data'!AM60","v":15268.023429999841},{"$f":"+'Macro-Debt_Data'!AN101/'Macro-Debt_Data'!AN60","v":15450.965009563379},{"$f":"+'Macro-Debt_Data'!AO101/'Macro-Debt_Data'!AO60","v":15490.64076963003}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B40","v":"Key macroeconomic and fiscal assumptions"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B41","v":"Nominal GDP (local currency)"},null,{"$f":"+'Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60","v":18705.461153847154},{"$f":"+'Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60","v":23154.448155894868},{"$f":"+'Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60","v":30178.597963635719},{"$f":"+'Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60","v":36597.591953128234},{"$f":"+'Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60","v":46042.100052607362},{"$f":"+'Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60","v":59816.320867600261},{"$f":"+'Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60","v":75315.365265387954},{"$f":"+'Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60","v":93415.886305528067},{"$f":"+'Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60","v":113343.39519298593},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"+'Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60","v":241548.73391724},{"$f":"+'Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60","v":279328.26057159272},{"$f":"+'Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60","v":315464.15274663601},{"$f":"+'Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60","v":352988.60553170723},{"$f":"+'Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60","v":395193.23176309094},{"$f":"+'Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60","v":442254.61282547982},{"$f":"+'Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60","v":492752.19520242885},{"$f":"+'Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60","v":547751.94745622692},{"$f":"+'Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60","v":608705.25880605495},{"$f":"+'Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60","v":675909.84784366027},{"$f":"+'Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60","v":750432.63260766398},{"$f":"+'Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60","v":833488.43868188746},{"$f":"+'Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60","v":925788.0260513355},{"$f":"+'Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60","v":1028833.8436991632},{"$f":"+'Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60","v":1143283.9639717815},{"$f":"+'Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60","v":1270287.4146035842},{"$f":"+'Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60","v":1411971.8270452812},{"$f":"+'Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60","v":1569321.5329626715},{"$f":"+'Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60","v":1739734.1336614783},{"$f":"+'Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60","v":1931989.2292256355}]
[null,{"$f":"'Output 1-2 - Public DSA'!B42","v":"Real GDP growth (in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J107),('Macro-Debt_Data'!J107), \"…\")","v":6.2498785469726537},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K107),('Macro-Debt_Data'!K107), \"…\")","v":4.3468189722677186},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L107),('Macro-Debt_Data'!L107), \"…\")","v":9.1497990814511923},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M107),('Macro-Debt_Data'!M107), \"…\")","v":4.8444869909498589},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N107),('Macro-Debt_Data'!N107), \"…\")","v":7.8997120115329222},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O107),('Macro-Debt_Data'!O107), \"…\")","v":14.04712346038739},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P107),('Macro-Debt_Data'!P107), \"…\")","v":9.2927894583888282},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q107),('Macro-Debt_Data'!Q107), \"…\")","v":7.3125250849582768},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R107),('Macro-Debt_Data'!R107), \"…\")","v":3.9874679871839236},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S107),('Macro-Debt_Data'!S107), \"…\")","v":3.8354406323071855},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T107),('Macro-Debt_Data'!T107), \"…\")","v":3.4691533744156011},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U107),('Macro-Debt_Data'!U107), \"…\")","v":5.8906944612318712},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V107),('Macro-Debt_Data'!V107), \"…\")","v":8.8593605877872239},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W107),('Macro-Debt_Data'!W107), \"…\")","v":5.9467120061924561},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X107),('Macro-Debt_Data'!X107), \"…\")","v":5.1113682292374563},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y107),('Macro-Debt_Data'!Y107), \"…\")","v":5.2204322138042603},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z107),('Macro-Debt_Data'!Z107), \"…\")","v":5.3637352876307887},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA107),('Macro-Debt_Data'!AA107), \"…\")","v":5.337618585397963},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB107),('Macro-Debt_Data'!AB107), \"…\")","v":4.6844744828008711},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC107),('Macro-Debt_Data'!AC107), \"…\")","v":4.3972634482420059},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD107),('Macro-Debt_Data'!AD107), \"…\")","v":4.4833886485703633},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE107),('Macro-Debt_Data'!AE107), \"…\")","v":4.4756749591488898},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF107),('Macro-Debt_Data'!AF107), \"…\")","v":4.5890658683920504},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG107),('Macro-Debt_Data'!AG107), \"…\")","v":4.65232295029816},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH107),('Macro-Debt_Data'!AH107), \"…\")","v":4.6588360421304431},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI107),('Macro-Debt_Data'!AI107), \"…\")","v":4.7486908024361174},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ107),('Macro-Debt_Data'!AJ107), \"…\")","v":4.7423942798764163},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK107),('Macro-Debt_Data'!AK107), \"…\")","v":4.7170407296159622},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL107),('Macro-Debt_Data'!AL107), \"…\")","v":4.7853701486726852},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM107),('Macro-Debt_Data'!AM107), \"…\")","v":4.7622141451034494},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN107),('Macro-Debt_Data'!AN107), \"…\")","v":4.3051696191019673},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO107),('Macro-Debt_Data'!AO107), \"…\")","v":4.5926757727239087},null,{"$f":"STDEV(E53:N53)","v":3.3888802441279227},{"$f":"AVERAGE(E53:N53)","v":6.8185317053842898},{"$f":"AVERAGE(O53:T53)","v":6.0653837976473426},{"$f":"AVERAGE(U53:AI53)","v":4.6621466988340829},null,{"$f":"AVERAGE(O53:AI53)","v":5.0630715842093013}]
[null,{"$f":"'Output 1-2 - Public DSA'!B43","v":"Average nominal interest rate on public debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),(100*'Macro-Debt_Data'!K49/'Macro-Debt_Data'!J80),\"...\")","v":13.380446017105523},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),(100*'Macro-Debt_Data'!L49/'Macro-Debt_Data'!K80),\"...\")","v":11.441142539735141},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),(100*'Macro-Debt_Data'!M49/'Macro-Debt_Data'!L80),\"...\")","v":11.229221095236136},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),(100*'Macro-Debt_Data'!N49/'Macro-Debt_Data'!M80),\"...\")","v":10.036779237483671},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),(100*'Macro-Debt_Data'!O49/'Macro-Debt_Data'!N80),\"...\")","v":10.707253284315961},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),(100*'Macro-Debt_Data'!P49/'Macro-Debt_Data'!O80),\"...\")","v":11.017308670399993},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),(100*'Macro-Debt_Data'!Q49/'Macro-Debt_Data'!P80),\"...\")","v":11.353977579080173},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),(100*'Macro-Debt_Data'!R49/'Macro-Debt_Data'!Q80),\"...\")","v":12.382067626001335},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\"...\")","v":10.910297194641492},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\"...\")","v":10.463861693019942},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\"...\")","v":9.3152975252445884},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),(100*'Macro-Debt_Data'!V49/'Macro-Debt_Data'!U80),\"...\")","v":10.653459508792015},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),(100*'Macro-Debt_Data'!W49/'Macro-Debt_Data'!V80),\"...\")","v":10.062772184003119},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),(100*'Macro-Debt_Data'!X49/'Macro-Debt_Data'!W80),\"...\")","v":9.8890072361737609},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),(100*'Macro-Debt_Data'!Y49/'Macro-Debt_Data'!X80),\"...\")","v":9.1238079841125206},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),(100*'Macro-Debt_Data'!Z49/'Macro-Debt_Data'!Y80),\"...\")","v":8.5223451461095721},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),(100*'Macro-Debt_Data'!AA49/'Macro-Debt_Data'!Z80),\"...\")","v":10.239772861715215},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),(100*'Macro-Debt_Data'!AB49/'Macro-Debt_Data'!AA80),\"...\")","v":8.3862655992202217},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),(100*'Macro-Debt_Data'!AC49/'Macro-Debt_Data'!AB80),\"...\")","v":8.2363483733758098},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),(100*'Macro-Debt_Data'!AD49/'Macro-Debt_Data'!AC80),\"...\")","v":8.2220100627000434},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),(100*'Macro-Debt_Data'!AE49/'Macro-Debt_Data'!AD80),\"...\")","v":7.0444398125557051},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),(100*'Macro-Debt_Data'!AF49/'Macro-Debt_Data'!AE80),\"...\")","v":7.8042971470199305},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),(100*'Macro-Debt_Data'!AG49/'Macro-Debt_Data'!AF80),\"...\")","v":7.7450050876368381},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),(100*'Macro-Debt_Data'!AH49/'Macro-Debt_Data'!AG80),\"...\")","v":7.7008173763626022},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),(100*'Macro-Debt_Data'!AI49/'Macro-Debt_Data'!AH80),\"...\")","v":7.020673241473748},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),(100*'Macro-Debt_Data'!AJ49/'Macro-Debt_Data'!AI80),\"...\")","v":7.0213081164549571},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),(100*'Macro-Debt_Data'!AK49/'Macro-Debt_Data'!AJ80),\"...\")","v":6.9943188720598872},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),(100*'Macro-Debt_Data'!AL49/'Macro-Debt_Data'!AK80),\"...\")","v":7.042219995127371},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),(100*'Macro-Debt_Data'!AM49/'Macro-Debt_Data'!AL80),\"...\")","v":7.0854900731222683},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),(100*'Macro-Debt_Data'!AN49/'Macro-Debt_Data'!AM80),\"...\")","v":7.1766507495251251},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),(100*'Macro-Debt_Data'!AO49/'Macro-Debt_Data'!AN80),\"...\")","v":7.245214260095862},null,{"$f":"STDEV(E54:N54)","v":0.96634206315575144},{"$f":"AVERAGE(E54:N54)","v":11.292235493701936},{"$f":"AVERAGE(O54:T54)","v":9.5944482640725965},{"$f":"AVERAGE(T54:AH54)","v":7.7494641676306202},null,{"$f":"AVERAGE(O54:AI54)","v":8.2157867244229106}]
[null,{"$f":"'Output 1-2 - Public DSA'!B44","v":"Average nominal interest rate on external debt (in percent)"},null,null,{"$f":"IF('Macro-Debt_Data'!K86=0,'Baseline - public'!E54,'Macro-Debt_Data'!K86)","v":4.5256886570868797},{"$f":"IF('Macro-Debt_Data'!L86=0,'Baseline - public'!F54,'Macro-Debt_Data'!L86)","v":4.5388772142245175},{"$f":"IF('Macro-Debt_Data'!M86=0,'Baseline - public'!G54,'Macro-Debt_Data'!M86)","v":3.7861125090205632},{"$f":"IF('Macro-Debt_Data'!N86=0,'Baseline - public'!H54,'Macro-Debt_Data'!N86)","v":3.0709391396655441},{"$f":"IF('Macro-Debt_Data'!O86=0,'Baseline - public'!I54,'Macro-Debt_Data'!O86)","v":4.7388439231501627},{"$f":"IF('Macro-Debt_Data'!P86=0,'Baseline - public'!J54,'Macro-Debt_Data'!P86)","v":4.232080044507935},{"$f":"IF('Macro-Debt_Data'!Q86=0,'Baseline - public'!K54,'Macro-Debt_Data'!Q86)","v":5.8076423059941087},{"$f":"IF('Macro-Debt_Data'!R86=0,'Baseline - public'!L54,'Macro-Debt_Data'!R86)","v":5.4695400012265205},{"$f":"IF('Macro-Debt_Data'!S86=0,'Baseline - public'!M54,'Macro-Debt_Data'!S86)","v":4.6035063260994091},{"$f":"IF('Macro-Debt_Data'!T86=0,'Baseline - public'!N54,'Macro-Debt_Data'!T86)","v":5.122359908415465},{"$f":"IF('Macro-Debt_Data'!U86=0,'Baseline - public'!O54,'Macro-Debt_Data'!U86)","v":5.1779332191736449},{"$f":"IF('Macro-Debt_Data'!V86=0,'Baseline - public'!P54,'Macro-Debt_Data'!V86)","v":6.7237451221323115},{"$f":"IF('Macro-Debt_Data'!W86=0,'Baseline - public'!Q54,'Macro-Debt_Data'!W86)","v":7.0138986077631582},{"$f":"IF('Macro-Debt_Data'!X86=0,'Baseline - public'!R54,'Macro-Debt_Data'!X86)","v":7.0532484525884591},{"$f":"IF('Macro-Debt_Data'!Y86=0,'Baseline - public'!S54,'Macro-Debt_Data'!Y86)","v":6.5836014368898503},{"$f":"IF('Macro-Debt_Data'!Z86=0,'Baseline - public'!T54,'Macro-Debt_Data'!Z86)","v":6.1993093965805919},{"$f":"IF('Macro-Debt_Data'!AA86=0,'Baseline - public'!U54,'Macro-Debt_Data'!AA86)","v":8.8423927697418616},{"$f":"IF('Macro-Debt_Data'!AB86=0,'Baseline - public'!V54,'Macro-Debt_Data'!AB86)","v":6.4273942757930307},{"$f":"IF('Macro-Debt_Data'!AC86=0,'Baseline - public'!W54,'Macro-Debt_Data'!AC86)","v":6.0637003716470659},{"$f":"IF('Macro-Debt_Data'!AD86=0,'Baseline - public'!X54,'Macro-Debt_Data'!AD86)","v":6.0038429695306172},{"$f":"IF('Macro-Debt_Data'!AE86=0,'Baseline - public'!Y54,'Macro-Debt_Data'!AE86)","v":5.0186322555121743},{"$f":"IF('Macro-Debt_Data'!AF86=0,'Baseline - public'!Z54,'Macro-Debt_Data'!AF86)","v":6.214371454068778},{"$f":"IF('Macro-Debt_Data'!AG86=0,'Baseline - public'!AA54,'Macro-Debt_Data'!AG86)","v":6.3077941806682798},{"$f":"IF('Macro-Debt_Data'!AH86=0,'Baseline - public'!AB54,'Macro-Debt_Data'!AH86)","v":6.3600935702323698},{"$f":"IF('Macro-Debt_Data'!AI86=0,'Baseline - public'!AC54,'Macro-Debt_Data'!AI86)","v":5.527503491966959},{"$f":"IF('Macro-Debt_Data'!AJ86=0,'Baseline - public'!AD54,'Macro-Debt_Data'!AJ86)","v":5.6134243267277322},{"$f":"IF('Macro-Debt_Data'!AK86=0,'Baseline - public'!AE54,'Macro-Debt_Data'!AK86)","v":5.7195484450457315},{"$f":"IF('Macro-Debt_Data'!AL86=0,'Baseline - public'!AF54,'Macro-Debt_Data'!AL86)","v":5.8064616911933982},{"$f":"IF('Macro-Debt_Data'!AM86=0,'Baseline - public'!AG54,'Macro-Debt_Data'!AM86)","v":5.9205329742453223},{"$f":"IF('Macro-Debt_Data'!AN86=0,'Baseline - public'!AH54,'Macro-Debt_Data'!AN86)","v":6.0194904473470503},{"$f":"IF('Macro-Debt_Data'!AO86=0,'Baseline - public'!AI54,'Macro-Debt_Data'!AO86)","v":6.1403718067628326},null,0.79236794475358718,4.5895590029391098,6.4586227058546681,{"$f":"AVERAGE(U55:AI55)","v":6.1323703353655468},null,{"$f":"AVERAGE(O55:AI55)","v":6.2255852983624393}]
[null,{"$f":"'Output 1-2 - Public DSA'!B45","v":"Average nominal interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K87),'Macro-Debt_Data'!K87,'Baseline - public'!E54)","v":20.000000000000039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L87),'Macro-Debt_Data'!L87,'Baseline - public'!F54)","v":20},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M87),'Macro-Debt_Data'!M87,'Baseline - public'!G54)","v":19.999999999999982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N87),'Macro-Debt_Data'!N87,'Baseline - public'!H54)","v":19.999999999999964},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O87),'Macro-Debt_Data'!O87,'Baseline - public'!I54)","v":20},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P87),'Macro-Debt_Data'!P87,'Baseline - public'!J54)","v":20.000000000000025},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q87),'Macro-Debt_Data'!Q87,'Baseline - public'!K54)","v":20.000000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R87),'Macro-Debt_Data'!R87,'Baseline - public'!L54)","v":20.000000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S87),'Macro-Debt_Data'!S87,'Baseline - public'!M54)","v":20.696304049499702},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T87),'Macro-Debt_Data'!T87,'Baseline - public'!N54)","v":21.198786131457155},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U87),'Macro-Debt_Data'!U87,'Baseline - public'!O54)","v":16.877419994719851},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V87),'Macro-Debt_Data'!V87,'Baseline - public'!P54)","v":20.286053954807787},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W87),'Macro-Debt_Data'!W87,'Baseline - public'!Q54)","v":18.244384654723394},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X87),'Macro-Debt_Data'!X87,'Baseline - public'!R54)","v":17.793351071087923},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y87),'Macro-Debt_Data'!Y87,'Baseline - public'!S54)","v":16.493070724469},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z87),'Macro-Debt_Data'!Z87,'Baseline - public'!T54)","v":15.005305252356454},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA87),'Macro-Debt_Data'!AA87,'Baseline - public'!U54)","v":13.994834812433215},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB87),'Macro-Debt_Data'!AB87,'Baseline - public'!V54)","v":13.657988055798265},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC87),'Macro-Debt_Data'!AC87,'Baseline - public'!W54)","v":13.327494901403655},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD87),'Macro-Debt_Data'!AD87,'Baseline - public'!X54)","v":13.188373148997343},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE87),'Macro-Debt_Data'!AE87,'Baseline - public'!Y54)","v":11.569421260252962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF87),'Macro-Debt_Data'!AF87,'Baseline - public'!Z54)","v":11.31506869233335},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG87),'Macro-Debt_Data'!AG87,'Baseline - public'!AA54)","v":11.044340379009977},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH87),'Macro-Debt_Data'!AH87,'Baseline - public'!AB54)","v":10.866701341201617},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI87),'Macro-Debt_Data'!AI87,'Baseline - public'!AC54)","v":10.715365599638819},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ87),'Macro-Debt_Data'!AJ87,'Baseline - public'!AD54)","v":10.575720913852859},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK87),'Macro-Debt_Data'!AK87,'Baseline - public'!AE54)","v":10.320142237707246},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL87),'Macro-Debt_Data'!AL87,'Baseline - public'!AF54)","v":10.253649762630319},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM87),'Macro-Debt_Data'!AM87,'Baseline - public'!AG54)","v":10.112757858139473},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN87),'Macro-Debt_Data'!AN87,'Baseline - public'!AH54)","v":10.114326199765102},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO87),'Macro-Debt_Data'!AO87,'Baseline - public'!AI54)","v":10.014364901759958},null,0.41670544338600957,20.189509018095688,17.4499309420274,{"$f":"AVERAGE(U56:AI56)","v":11.404703337661612},null,{"$f":"AVERAGE(O56:AI56)","v":13.131911224623263}]
[null,{"$f":"'Output 1-2 - Public DSA'!B46","v":"Average real interest rate (in percent)"},null,null,{"$f":"IF(ISNUMBER(E58),((D14/D12)*E59+(1-D14/D12)*E58),\"...\")","v":1.4318567630091747},1.5371020979360885,3.3593397800738569,2.3138151177394097,3.9159805708266395,3.2557495729647341,3.969628639260649,3.2229823099531432,3.58932432373429,3.3223857274837147,{"$f":"IF(ISNUMBER(O58),((N14/N12)*O59+(1-N14/N12)*O58),\"...\")","v":2.8508686214953967},6.9315999007835725,6.4150531641558661,7.1530199916372403,6.9458305815408625,6.1296628224406877,6.9811615035552474,5.564609578487028,5.207496005347636,5.1662537242410851,3.9547660814211714,4.4750108811442146,4.4056207997367824,4.3482118952910778,3.8973444766535983,3.8731466336786036,3.7955787506596259,3.8188094080410901,3.7941486272258658,3.7363808416430517,3.7920005112473238,null,0.91554557688112326,2.9918164902981701,6.0710058470089372,{"$f":"AVERAGE(U57:AI57)","v":4.4540359812248935},null,{"$f":"AVERAGE(O57:AJ57)","v":4.916027371448906}]
[null,{"$f":"'Output 1-2 - Public DSA'!B47","v":"Average real interest rate on domestic debt (in percent)"},null,null,{"$f":"IF(ISNUMBER((E56-E65)/(1+E65/100)),(E56-E65)/(1+E65/100),\"...\")","v":1.1566514911574612},0.49386789020984329,3.7464855826305365,2.919796296333498,5.3418664253440129,4.1618937605410009,3.8232233591273461,2.8458496781467981,3.7171112270180013,{"$f":"IF(ISNUMBER(N56),(N56-N65)/(1+N65/100),\"...\")","v":2.6498816616326257},{"$f":"IF(ISNUMBER(O56),(O56-O65)/(1+O65/100),\"...\")","v":2.3144764156427726},{"$f":"IF(ISNUMBER(P56),(P56-P65)/(1+P65/100),\"...\")","v":9.7144216152097869},8.3322834156231185,9.6314926917162289,9.5442292840108056,8.2331310201017835,7.3015007322511538,6.7888832568958541,6.4312201315250741,6.4206589636053844,4.9732505529941999,4.861799380599729,4.6302908115409478,4.463614149507622,4.3572964719886151,4.2253606595868112,3.9738894806254641,3.9368596230862334,3.7902137105875378,3.6045213644224927,3.6164844153304299,null,1.4275678632989197,3.0856627372141125,7.9616724070507487,{"$f":"AVERAGE(U58:AI58)","v":4.8917229136365039},null,{"$f":"AVERAGE(O58:AJ58)","v":5.7688513403262887}]
[null,{"$f":"'Output 1-2 - Public DSA'!B48","v":"Average real interest rate on external debt (in percent)"},null,null,{"$f":"IF(ISNUMBER(E55),(E55-E66)/(1+E66/100),\"...\")","v":1.8164082860247173},2.5276597832907837,3.0038909692671569,1.8268362274097583,2.6204501436376884,2.3467429215678823,4.1260874116233355,3.6143564160854331,3.4901776610244304,3.7576597014542279,{"$f":"IF(ISNUMBER(O55),(O55-O66)/(1+O66/100),\"...\")","v":3.2545325842540738},{"$f":"IF(ISNUMBER(P55),(P55-P66)/(1+P66/100),\"...\")","v":4.7877703430534115},4.8413092316981956,4.9784825214288562,4.526675934045854,4.0719045807644836,6.6620412038136951,4.2954204201856205,3.9390121016764299,3.8803537744523915,2.9148789893163261,4.0866649122448893,4.1782161769721178,4.2294678951912905,3.4135564201315876,3.4977560723468142,3.6017542920910208,3.6869264755195026,3.7987126608779422,3.8956877990098988,4.0141476399841176,null,0.81345025275004779,2.9130269521385412,4.4101125325408121,{"$f":"AVERAGE(U59:AI59)","v":4.0063064555875751},null,{"$f":"AVERAGE(O59:AJ59)","v":4.1216796204313573}]
[null,{"$f":"'Output 1-2 - Public DSA'!B49","v":"Exchange rate (LC per US dollar) "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J59), +'Macro-Debt_Data'!J59, \"…\")","v":0.92352999999999996},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K59), +'Macro-Debt_Data'!K59, \"…\")","v":0.97040000000000004},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L59), +'Macro-Debt_Data'!L59, \"…\")","v":1.2141},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M59), +'Macro-Debt_Data'!M59, \"…\")","v":1.4186000000000001},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N59), +'Macro-Debt_Data'!N59, \"…\")","v":1.4738},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O59), +'Macro-Debt_Data'!O59, \"…\")","v":1.5505},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P59), +'Macro-Debt_Data'!P59, \"…\")","v":1.88},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q59), +'Macro-Debt_Data'!Q59, \"…\")","v":2.2000000000000002},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R59), +'Macro-Debt_Data'!R59, \"…\")","v":3.1955},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S59), +'Macro-Debt_Data'!S59, \"…\")","v":3.7949999999999999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T59), +'Macro-Debt_Data'!T59, \"…\")","v":4.2001999999999997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U59), +'Macro-Debt_Data'!U59, \"…\")","v":4.7032579654818703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V59), +'Macro-Debt_Data'!V59, \"…\")","v":5.1105475181203301},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W59), +'Macro-Debt_Data'!W59, \"…\")","v":5.4574049224511096},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X59), +'Macro-Debt_Data'!X59, \"…\")","v":5.7262512089379198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y59), +'Macro-Debt_Data'!Y59, \"…\")","v":5.9526864934779198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z59), +'Macro-Debt_Data'!Z59, \"…\")","v":6.1834476111432197},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA59), +'Macro-Debt_Data'!AA59, \"…\")","v":6.4231543861154101},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB59), +'Macro-Debt_Data'!AB59, \"…\")","v":6.6721536046532597},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC59), +'Macro-Debt_Data'!AC59, \"…\")","v":6.9308054964892296},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD59), +'Macro-Debt_Data'!AD59, \"…\")","v":7.1994842559775902},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE59), +'Macro-Debt_Data'!AE59, \"…\")","v":7.4785785834452403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF59), +'Macro-Debt_Data'!AF59, \"…\")","v":7.7684922475285498},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG59), +'Macro-Debt_Data'!AG59, \"…\")","v":8.0696446693096195},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH59), +'Macro-Debt_Data'!AH59, \"…\")","v":8.3824715290966907},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI59), +'Macro-Debt_Data'!AI59, \"…\")","v":8.7074253967279205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ59), +'Macro-Debt_Data'!AJ59, \"…\")","v":9.0449763863084591},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK59), +'Macro-Debt_Data'!AK59, \"…\")","v":9.3956128363294198},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL59), +'Macro-Debt_Data'!AL59, \"…\")","v":9.7598420161522199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM59), +'Macro-Debt_Data'!AM59, \"…\")","v":10.1381908598804},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN59), +'Macro-Debt_Data'!AN59, \"…\")","v":10.5312067286808},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO59), +'Macro-Debt_Data'!AO59, \"…\")","v":10.939458202656001},null,null,null,null,null,null,{"$f":"AVERAGE(O60:AJ60)","v":7.6464329961411055}]
[null,{"$f":"'Output 1-2 - Public DSA'!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,null,{"$f":"(E60/D60-1)*100","v":5.0750923088584088},25.11335531739487,16.843752573923076,3.8911602988862093,5.2042339530465442,21.251209287326667,17.021276595744705,45.249999999999993,18.760757314974175,10.67720685111988,11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804,null,"...","...",{"$f":"AVERAGE(O61:T61)","v":6.6968354440269238},{"$f":"AVERAGE(U61:AI61)","v":3.876587788020339},null,4.6823728325936482]
[null,{"$f":"'Output 1-2 - Public DSA'!B51","v":"Exchange rate (US dollar per LC)"},null,{"$f":"1/D60","v":1.0828018580879886},1.0305028854080791,0.82365538258792526,0.7049203440011278,0.67851811643370874,0.64495324089003547,0.53191489361702127,0.45454545454545453,0.31294007197621654,0.2635046113306983,0.23808390076663016,0.21261857362262404,0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2,null,{"$f":"STDEV(E62:N62)","v":0.2575401343359851},{"$f":"AVERAGE(E62:N62)","v":0.5683538901556896},0.18264622928683447,{"$f":"AVERAGE(T62:AH62)","v":0.12560100285921244},null,0.13855154978511136]
[null,{"$f":"'Output 1-2 - Public DSA'!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,null,{"$f":"(E62/D62-1)*100","v":-4.8299670239076775},-20.072481673667731,-14.415621034823079,-3.7454200027140727,-4.9467913576265676,-17.526595744680851,-14.54545454545455,-31.153184165232361,-15.797101449275353,-9.6471596590638526,-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986,null,{"$f":"STDEV(E63:N63)","v":8.4082948892997447},{"$f":"AVERAGE(E63:N63)","v":-13.667977665644608},-6.208677973801259,{"$f":"AVERAGE(T63:AH63)","v":-3.731916758693743},null,-4.4395628201530295]
[null,{"$f":"'Output 1-2 - Public DSA'!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,null,{"$f":"IF(ISNUMBER((100+E61)*(1+E66/100)/(1+E65/100)-100),(100+E61)*(1+E66/100)/(1+E65/100)-100,\"…\")","v":-9.06768580579093},{"$f":"IF(ISNUMBER((100+F61)*(1+F66/100)/(1+F65/100)-100),(100+F61)*(1+F66/100)/(1+F65/100)-100,\"…\")","v":6.8313641258326641},{"$f":"IF(ISNUMBER((100+G61)*(1+G66/100)/(1+G65/100)-100),(100+G61)*(1+G66/100)/(1+G65/100)-100,\"…\")","v":1.784877608375254},{"$f":"IF(ISNUMBER((100+H61)*(1+H66/100)/(1+H65/100)-100),(100+H61)*(1+H66/100)/(1+H65/100)-100,\"…\")","v":-9.8075360750124503},-5.7401288427348476,7.1867438890918152,2.8810957087316922,26.715220491316572,3.1517283081795142,-5.0284977655837935,{"$f":"(100+O61)*(1+O66/100)/(1+O65/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467,null,"...","...",-5.4061000894447396E-2,{"$f":"AVERAGE(U64:AI64)","v":-0.1958848707325444},null,-0.15536376506451668]
[null,{"$f":"'Output 1-2 - Public DSA'!B54","v":"Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J109),('Macro-Debt_Data'!J109),\"...\")","v":11.192501454976277},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K109),('Macro-Debt_Data'!K109),\"...\")","v":18.627888755777722},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L109),('Macro-Debt_Data'!L109),\"...\")","v":19.410271013850043},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M109),('Macro-Debt_Data'!M109),\"...\")","v":15.666568680462989},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N109),('Macro-Debt_Data'!N109),\"...\")","v":16.59564468480681},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O109),('Macro-Debt_Data'!O109),\"...\")","v":13.914822351324329},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P109),('Macro-Debt_Data'!P109),\"...\")","v":15.205278694211755},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q109),('Macro-Debt_Data'!Q109),\"...\")","v":15.581077255631669},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R109),('Macro-Debt_Data'!R109),\"...\")","v":16.679477466068526},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\"...\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\"...\")","v":18.070069024499947},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\"...\")","v":14.23351229391676},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V109),('Macro-Debt_Data'!V109),\"...\")","v":9.6355904574467068},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W109),('Macro-Debt_Data'!W109),\"...\")","v":9.1497205879727659},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X109),('Macro-Debt_Data'!X109),\"...\")","v":7.4448118683587028},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y109),('Macro-Debt_Data'!Y109),\"...\")","v":6.3434116848293476},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z109),('Macro-Debt_Data'!Z109),\"...\")","v":6.2570251534134202},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA109),('Macro-Debt_Data'!AA109),\"...\")","v":6.2378755511387496},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB109),('Macro-Debt_Data'!AB109),\"...\")","v":6.4324156123796161},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC109),('Macro-Debt_Data'!AC109),\"...\")","v":6.4795600025597144},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD109),('Macro-Debt_Data'!AD109),\"...\")","v":6.359398871704447},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE109),('Macro-Debt_Data'!AE109),\"...\")","v":6.283668146418675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF109),('Macro-Debt_Data'!AF109),\"...\")","v":6.1540707386788629},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG109),('Macro-Debt_Data'!AG109),\"...\")","v":6.1302033261304345},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH109),('Macro-Debt_Data'!AH109),\"...\")","v":6.1294903912954224},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI109),('Macro-Debt_Data'!AI109),\"...\")","v":6.0925966296538014},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ109),('Macro-Debt_Data'!AJ109),\"...\")","v":6.0929127172868469},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK109),('Macro-Debt_Data'!AK109),\"...\")","v":6.1036985235262797},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL109),('Macro-Debt_Data'!AL109),\"...\")","v":6.077526454475457},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM109),('Macro-Debt_Data'!AM109),\"...\")","v":6.0916573167311805},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN109),('Macro-Debt_Data'!AN109),\"...\")","v":6.2833211809789402},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO109),('Macro-Debt_Data'!AO109),\"...\")","v":6.17457784109392},null,{"$f":"STDEV(E65:N65)","v":1.676418967721981},{"$f":"AVERAGE(E65:N65)","v":16.612177449254521},8.8440120076562856,{"$f":"AVERAGE(U65:AI65)","v":6.2081982202701571},null,6.9612878738090487]
[null,{"$f":"'Output 1-2 - Public DSA'!B55","v":"US Inflation rate (GDP deflator, in percent)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J112),('Macro-Debt_Data'!J112),\"...\")","v":3.072731151923791},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K112),('Macro-Debt_Data'!K112),\"...\")","v":2.6609467144541155},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L112),('Macro-Debt_Data'!L112),\"...\")","v":1.961633997288903},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M112),('Macro-Debt_Data'!M112),\"...\")","v":0.75940970034500399},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N112),('Macro-Debt_Data'!N112),\"...\")","v":1.2217829389075119},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O112),('Macro-Debt_Data'!O112),\"...\")","v":2.0642998316099392},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P112),('Macro-Debt_Data'!P112),\"...\")","v":1.8421075933846343},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q112),('Macro-Debt_Data'!Q112),\"...\")","v":1.6149218089059447},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R112),('Macro-Debt_Data'!R112),\"...\")","v":1.7904696311495716},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S112),('Macro-Debt_Data'!S112),\"...\")","v":1.0757819633101962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T112),('Macro-Debt_Data'!T112),\"...\")","v":1.3152765886277118},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U112),('Macro-Debt_Data'!U112),\"...\")","v":1.8627759835628588},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V112),('Macro-Debt_Data'!V112),\"...\")","v":1.8475197751998351},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W112),('Macro-Debt_Data'!W112),\"...\")","v":2.0722646368938058},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X112),('Macro-Debt_Data'!X112),\"...\")","v":1.9763725682890199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y112),('Macro-Debt_Data'!Y112),\"...\")","v":1.9678474269495316},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z112),('Macro-Debt_Data'!Z112),\"...\")","v":2.0441682357846602},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA112),('Macro-Debt_Data'!AA112),\"...\")","v":2.0441682357849045},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB112),('Macro-Debt_Data'!AB112),\"...\")","v":2.0441682357845714},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC112),('Macro-Debt_Data'!AC112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD112),('Macro-Debt_Data'!AD112),\"...\")","v":2.0441682357847935},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE112),('Macro-Debt_Data'!AE112),\"...\")","v":2.0441682357846824},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF112),('Macro-Debt_Data'!AF112),\"...\")","v":2.0441682357848157},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG112),('Macro-Debt_Data'!AG112),\"...\")","v":2.0441682357841051},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH112),('Macro-Debt_Data'!AH112),\"...\")","v":2.0441682357848601},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI112),('Macro-Debt_Data'!AI112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ112),('Macro-Debt_Data'!AJ112),\"...\")","v":2.0441682357847712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK112),('Macro-Debt_Data'!AK112),\"...\")","v":2.0441682357847712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL112),('Macro-Debt_Data'!AL112),\"...\")","v":2.0441682357845936},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM112),('Macro-Debt_Data'!AM112),\"...\")","v":2.0441682357849711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN112),('Macro-Debt_Data'!AN112),\"...\")","v":2.0441682357844604},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO112),('Macro-Debt_Data'!AO112),\"...\")","v":2.0441682357846602},null,{"$f":"STDEV(E66:N66)","v":0.55409473372213336},{"$f":"AVERAGE(E66:N66)","v":1.6306630767983532},1.9618247711132852,{"$f":"AVERAGE(T66:AH66)","v":2.0441682357846589},null,2.0206415315928385]
[null,{"$f":"'Output 1-2 - Public DSA'!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},null,{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!J100),('Macro-Debt_Data'!J100),\"…\")","v":21.342706648531596},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!K100),('Macro-Debt_Data'!K100),\"…\")","v":21.15018345846913},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!L100),('Macro-Debt_Data'!L100),\"…\")","v":-0.84727522801240074},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!M100),('Macro-Debt_Data'!M100),\"…\")","v":-2.1495279447309001},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!N100),('Macro-Debt_Data'!N100),\"…\")","v":14.144581079094376},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!O100),('Macro-Debt_Data'!O100),\"…\")","v":17.552796812045912},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!P100),('Macro-Debt_Data'!P100),\"…\")","v":35.331296616417454},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Q100),('Macro-Debt_Data'!Q100),\"…\")","v":-8.4920443940816774},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!R100),('Macro-Debt_Data'!R100),\"…\")","v":3.9185603088490506},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!S100),('Macro-Debt_Data'!S100),\"…\")","v":-6.9614258600711132},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!T100),('Macro-Debt_Data'!T100),\"…\")","v":2.0763304260744686},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!U100),('Macro-Debt_Data'!U100),\"…\")","v":0.43117688113256669},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!V100),('Macro-Debt_Data'!V100),\"…\")","v":-3.9297803695374389},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!W100),('Macro-Debt_Data'!W100),\"…\")","v":7.7993303142680714},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!X100),('Macro-Debt_Data'!X100),\"…\")","v":6.9425623639669309},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Y100),('Macro-Debt_Data'!Y100),\"…\")","v":5.4780286782750265},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!Z100),('Macro-Debt_Data'!Z100),\"…\")","v":5.7498279577344658},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AA100),('Macro-Debt_Data'!AA100),\"…\")","v":5.1566079354212313},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AB100),('Macro-Debt_Data'!AB100),\"…\")","v":6.0473100800480184},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AC100),('Macro-Debt_Data'!AC100),\"…\")","v":5.6142024190448669},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AD100),('Macro-Debt_Data'!AD100),\"…\")","v":4.1010670767653856},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AE100),('Macro-Debt_Data'!AE100),\"…\")","v":4.5775356746648566},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AF100),('Macro-Debt_Data'!AF100),\"…\")","v":4.7512525656842497},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AG100),('Macro-Debt_Data'!AG100),\"…\")","v":4.2609986941137601},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AH100),('Macro-Debt_Data'!AH100),\"…\")","v":4.3083406648218636},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AI100),('Macro-Debt_Data'!AI100),\"…\")","v":4.4286871210322154},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AJ100),('Macro-Debt_Data'!AJ100),\"…\")","v":4.5674386801547451},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AK100),('Macro-Debt_Data'!AK100),\"…\")","v":4.0267528300325761},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AL100),('Macro-Debt_Data'!AL100),\"…\")","v":4.7756566918566445},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AM100),('Macro-Debt_Data'!AM100),\"…\")","v":4.2179898787686021},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AN100),('Macro-Debt_Data'!AN100),\"…\")","v":3.8360292666303142},{"$f":"+IF(ISNUMBER('Macro-Debt_Data'!AO100),('Macro-Debt_Data'!AO100),\"…\")","v":4.1720419812094622},null,{"$f":"STDEV(E67:N67)","v":14.047447520694593},{"$f":"AVERAGE(E67:N67)","v":7.572347527405431},3.7451909709732703,{"$f":"AVERAGE(U67:AI67)","v":4.589460770683254},null,4.3482408279089722]
[null,{"$f":"'Output 1-2 - Public DSA'!B57","v":"Primary deficit that stabilizes the debt-to-GDP ratio 5/"}]
[null,{"$f":"'Output 1-2 - Public DSA'!B58","v":"PV of contingent liabilities (not included in public sector debt)"},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J91),'Macro-Debt_Data'!J91/D52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K91),'Macro-Debt_Data'!K91/E52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L91),'Macro-Debt_Data'!L91/F52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M91),'Macro-Debt_Data'!M91/G52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N91),'Macro-Debt_Data'!N91/H52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O91),'Macro-Debt_Data'!O91/I52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P91),'Macro-Debt_Data'!P91/J52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q91),'Macro-Debt_Data'!Q91/K52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R91),'Macro-Debt_Data'!R91/L52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S91),'Macro-Debt_Data'!S91/M52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T91),'Macro-Debt_Data'!T91/N52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U91),'Macro-Debt_Data'!U91/O52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V91),'Macro-Debt_Data'!V91/P52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W91),'Macro-Debt_Data'!W91/Q52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X91),'Macro-Debt_Data'!X91/R52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y91),'Macro-Debt_Data'!Y91/S52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z91),'Macro-Debt_Data'!Z91/T52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA91),'Macro-Debt_Data'!AA91/U52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB91),'Macro-Debt_Data'!AB91/V52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC91),'Macro-Debt_Data'!AC91/W52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD91),'Macro-Debt_Data'!AD91/X52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE91),'Macro-Debt_Data'!AE91/Y52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF91),'Macro-Debt_Data'!AF91/Z52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG91),'Macro-Debt_Data'!AG91/AA52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH91),'Macro-Debt_Data'!AH91/AB52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI91),'Macro-Debt_Data'!AI91/AC52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ91),'Macro-Debt_Data'!AJ91/AD52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK91),'Macro-Debt_Data'!AK91/AE52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL91),'Macro-Debt_Data'!AL91/AF52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM91),'Macro-Debt_Data'!AM91/AG52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN91),'Macro-Debt_Data'!AN91/AH52*100,\"...\")","v":0},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO91),'Macro-Debt_Data'!AO91/AI52*100,\"...\")","v":0}]
[]
[]
[null,{"$f":"'Output 1-2 - Public DSA'!B62","v":"1/ Coverage of debt: The central government plus social security, central bank, government-guaranteed debt . Definition of external debt is Residency-based."}]
[null,{"$f":"'Output 1-2 - Public DSA'!B65","v":"4/ Gross financing need is defined as the primary deficit plus debt service plus the stock of short-term debt at the end of the last period and other debt creating/reducing flows."}]
[]
[]
[null,{"$f":"+'Macro-Debt_Data'!C80","v":"National Currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1767,IF(START!L10=\"French\",translation!D1767,IF(START!L10=\"Portuguese\",translation!E1767,translation!F1767)))","v":"Nominal Debt"},null,null,null,null,null,null,null,null,null,null,{"$f":"M12/100*M52","v":99852.234492218297},124191.67269823082,142094.11632925761,159366.06328449285,175089.92352243772,190221.83385456246,204509.8883360195,218966.22664922941,238807.91511797829,257878.84028151401,280184.35012885608,305296.81901290204,330257.65968671942,360875.88475336222,394455.11979952327,431139.95112837455,468226.51372342696,508458.95138158917,551009.0498692838,597680.20151263708,647456.10495333793,701333.32837562205,759206.1626565184]
[null,{"$f":"+B47","v":"Gross financing need 4/"},null,null,null,null,null,null,null,null,null,null,{"$f":"M47/100*M52","v":31251.696381826172},40755.482248794731,45533.956739561931,35262.242849551505,37244.506627700786,42475.056277521202,52429.233768290993,53862.355093748236,62760.011851639203,73673.123084383609,85760.440052055594,97580.116755202602,99629.474287861245,108680.46456065202,109755.98343690281,113495.73007223482,118371.56503007891,125333.67201153252,131188.91936550537,141438.34938395536,151901.81608108687,159681.06945480639,166297.17876821582]
[]
[null,"For market access countries"]
[null,"Assessment of risks from market financing risks (GFN)"]
[null,"(GFNs > 14 percent of GDP)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O47>14,1,0)","v":1},1,0,0,1,0,1,1,1,1,1,{"$f":"IF(Z47>$B$82,1,0)","v":0},{"$f":"IF(AA47>$B$82,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Breach of the GFN threshold?",{"$f":"IF(MAX(O82:Q82)=1,\"YES\",\"NO\")","v":"YES"}]
[]
[null,"Adjustments to public debt indicators under B3, B4, and C4"]
[]
[null,"Debt service in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U49+'Macro-Debt_Data'!T16+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60)","v":48225.071578891424},{"$f":"('Macro-Debt_Data'!V49+'Macro-Debt_Data'!U16+('Macro-Debt_Data'!V26+'Macro-Debt_Data'!V24)*'Macro-Debt_Data'!V60)","v":40456.71254428161},{"$f":"('Macro-Debt_Data'!W49+'Macro-Debt_Data'!V16+('Macro-Debt_Data'!W26+'Macro-Debt_Data'!W24)*'Macro-Debt_Data'!W60)","v":43395.633162137994},{"$f":"('Macro-Debt_Data'!X49+'Macro-Debt_Data'!W16+('Macro-Debt_Data'!X26+'Macro-Debt_Data'!X24)*'Macro-Debt_Data'!X60)","v":48752.948054339489},{"$f":"('Macro-Debt_Data'!Y49+'Macro-Debt_Data'!X16+('Macro-Debt_Data'!Y26+'Macro-Debt_Data'!Y24)*'Macro-Debt_Data'!Y60)","v":58719.069426534305},{"$f":"('Macro-Debt_Data'!Z49+'Macro-Debt_Data'!Y16+('Macro-Debt_Data'!Z26+'Macro-Debt_Data'!Z24)*'Macro-Debt_Data'!Z60)","v":60108.731628373833},{"$f":"('Macro-Debt_Data'!AA49+'Macro-Debt_Data'!Z16+('Macro-Debt_Data'!AA26+'Macro-Debt_Data'!AA24)*'Macro-Debt_Data'!AA60)","v":68822.823663989606},{"$f":"('Macro-Debt_Data'!AB49+'Macro-Debt_Data'!AA16+('Macro-Debt_Data'!AB26+'Macro-Debt_Data'!AB24)*'Macro-Debt_Data'!AB60)","v":78160.661208551726},{"$f":"('Macro-Debt_Data'!AC49+'Macro-Debt_Data'!AB16+('Macro-Debt_Data'!AC26+'Macro-Debt_Data'!AC24)*'Macro-Debt_Data'!AC60)","v":88537.873160683797},{"$f":"('Macro-Debt_Data'!AD49+'Macro-Debt_Data'!AC16+('Macro-Debt_Data'!AD26+'Macro-Debt_Data'!AD24)*'Macro-Debt_Data'!AD60)","v":100092.6560651286},{"$f":"('Macro-Debt_Data'!AE49+'Macro-Debt_Data'!AD16+('Macro-Debt_Data'!AE26+'Macro-Debt_Data'!AE24)*'Macro-Debt_Data'!AE60)","v":101485.60720912722},{"$f":"('Macro-Debt_Data'!AF49+'Macro-Debt_Data'!AE16+('Macro-Debt_Data'!AF26+'Macro-Debt_Data'!AF24)*'Macro-Debt_Data'!AF60)","v":109940.72326235902},{"$f":"('Macro-Debt_Data'!AG49+'Macro-Debt_Data'!AF16+('Macro-Debt_Data'!AG26+'Macro-Debt_Data'!AG24)*'Macro-Debt_Data'!AG60)","v":111069.89161819583},{"$f":"('Macro-Debt_Data'!AH49+'Macro-Debt_Data'!AG16+('Macro-Debt_Data'!AH26+'Macro-Debt_Data'!AH24)*'Macro-Debt_Data'!AH60)","v":114861.59982240383},{"$f":"('Macro-Debt_Data'!AI49+'Macro-Debt_Data'!AH16+('Macro-Debt_Data'!AI26+'Macro-Debt_Data'!AI24)*'Macro-Debt_Data'!AI60)","v":119840.80410371292},{"$f":"('Macro-Debt_Data'!AJ49+'Macro-Debt_Data'!AI16+('Macro-Debt_Data'!AJ26+'Macro-Debt_Data'!AJ24)*'Macro-Debt_Data'!AJ60)","v":126916.17397103549},{"$f":"('Macro-Debt_Data'!AK49+'Macro-Debt_Data'!AJ16+('Macro-Debt_Data'!AK26+'Macro-Debt_Data'!AK24)*'Macro-Debt_Data'!AK60)","v":133780.62580145136},{"$f":"('Macro-Debt_Data'!AL49+'Macro-Debt_Data'!AK16+('Macro-Debt_Data'!AL26+'Macro-Debt_Data'!AL24)*'Macro-Debt_Data'!AL60)","v":143778.46689752638},{"$f":"('Macro-Debt_Data'!AM49+'Macro-Debt_Data'!AL16+('Macro-Debt_Data'!AM26+'Macro-Debt_Data'!AM24)*'Macro-Debt_Data'!AM60)","v":155309.3098028269},{"$f":"('Macro-Debt_Data'!AN49+'Macro-Debt_Data'!AM16+('Macro-Debt_Data'!AN26+'Macro-Debt_Data'!AN24)*'Macro-Debt_Data'!AN60)","v":163728.81200589638},{"$f":"('Macro-Debt_Data'!AO49+'Macro-Debt_Data'!AN16+('Macro-Debt_Data'!AO26+'Macro-Debt_Data'!AO24)*'Macro-Debt_Data'!AO60)","v":171316.60046839982}]
[null,"PV of public debt (level) in LCU baseline",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42*O52/100","v":136299.14945263599},151942.00115360011,166003.60553812503,179629.89849810951,193501.07222967249,208143.19503749668,223578.43185073559,241648.09315792844,262837.56667781482,286516.86548100528,312006.49738227756,340410.83867825591,371485.39016631962,405488.98985242768,442581.32854090998,482861.59389199992,525793.40054579708,573186.6944374087,624024.27214180212,679315.72839564935,738964.93303232861]
[]
[null,"PV of public debt-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O88/O52*100","v":67.345056126732288},62.903248834936484,59.429577658354326,56.941461314743634,54.817937235736423,52.668714519451498,50.554234001616379,49.040490435289961,47.984779953487838,47.069885028263734,46.160963385526152,45.361945081648273,44.569951174583984,43.799334020544251,43.017765332214644,42.234616167844536,41.391687778775662,40.594768497390625,39.763952704053381,39.047100085686552,38.248915773123365]
[null,"PV of public debt-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+(B3_Exports_ext!D89*O60))/O52*100","v":67.345056126732288},{"$f":"(P88+(B3_Exports_ext!E89*P60))/P52*100","v":67.693930885242523},{"$f":"(Q88+(B3_Exports_ext!F89*Q60))/Q52*100","v":73.160752940910953},{"$f":"(R88+(B3_Exports_ext!G89*R60))/R52*100","v":70.518047722257833},{"$f":"(S88+(B3_Exports_ext!H89*S60))/S52*100","v":68.273861281616419},{"$f":"(T88+(B3_Exports_ext!I89*T60))/T52*100","v":66.002014981780547},{"$f":"(U88+(B3_Exports_ext!J89*U60))/U52*100","v":62.945576896141709},{"$f":"(V88+(B3_Exports_ext!K89*V60))/V52*100","v":58.986041681904887},{"$f":"(W88+(B3_Exports_ext!L89*W60))/W52*100","v":55.520022919475409},{"$f":"(X88+(B3_Exports_ext!M89*X60))/X52*100","v":52.192088796533696},{"$f":"(Y88+(B3_Exports_ext!N89*Y60))/Y52*100","v":49.486707018496148},{"$f":"(Z88+(B3_Exports_ext!O89*Z60))/Z52*100","v":48.075677486751722},{"$f":"(AA88+(B3_Exports_ext!P89*AA60))/AA52*100","v":46.671827890179721},{"$f":"(AB88+(B3_Exports_ext!Q89*AB60))/AB52*100","v":45.324207866193852},{"$f":"(AC88+(B3_Exports_ext!R89*AC60))/AC52*100","v":44.030613648903433},{"$f":"(AD88+(B3_Exports_ext!S89*AD60))/AD52*100","v":42.829352521182408},{"$f":"(AE88+(B3_Exports_ext!T89*AE60))/AE52*100","v":41.669884650078714},{"$f":"(AF88+(B3_Exports_ext!U89*AF60))/AF52*100","v":40.639322518465555},{"$f":"(AG88+(B3_Exports_ext!V89*AG60))/AG52*100","v":39.636986592974175},{"$f":"(AH88+(B3_Exports_ext!W89*AH60))/AH52*100","v":38.791154981923739},{"$f":"(AI88+(B3_Exports_ext!X89*AI60))/AI52*100","v":37.89278154872634}]
[null,"PV of public debt-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('B4_other flows_ext'!D89*O60))/O52*100","v":67.345056126732288},{"$f":"(P88+('B4_other flows_ext'!E89*P60))/P52*100","v":66.653449231363894},{"$f":"(Q88+('B4_other flows_ext'!F89*Q60))/Q52*100","v":66.824028318073019},{"$f":"(R88+('B4_other flows_ext'!G89*R60))/R52*100","v":64.25266346983544},{"$f":"(S88+('B4_other flows_ext'!H89*S60))/S52*100","v":62.064160839376548},{"$f":"(T88+('B4_other flows_ext'!I89*T60))/T52*100","v":59.848903423247904},{"$f":"(U88+('B4_other flows_ext'!J89*U60))/U52*100","v":57.026316478564191},{"$f":"(V88+('B4_other flows_ext'!K89*V60))/V52*100","v":54.194269880315325},{"$f":"(W88+('B4_other flows_ext'!L89*W60))/W52*100","v":51.839018001687542},{"$f":"(X88+('B4_other flows_ext'!M89*X60))/X52*100","v":49.623149933954714},{"$f":"(Y88+('B4_other flows_ext'!N89*Y60))/Y52*100","v":47.89824127908561},{"$f":"(Z88+('B4_other flows_ext'!O89*Z60))/Z52*100","v":46.769614814521589},{"$f":"(AA88+('B4_other flows_ext'!P89*AA60))/AA52*100","v":45.650785778151949},{"$f":"(AB88+('B4_other flows_ext'!Q89*AB60))/AB52*100","v":44.574627417588736},{"$f":"(AC88+('B4_other flows_ext'!R89*AC60))/AC52*100","v":43.524911932190228},{"$f":"(AD88+('B4_other flows_ext'!S89*AD60))/AD52*100","v":42.52642408773071},{"$f":"(AE88+('B4_other flows_ext'!T89*AE60))/AE52*100","v":41.520924324898708},{"$f":"(AF88+('B4_other flows_ext'!U89*AF60))/AF52*100","v":40.604247655944313},{"$f":"(AG88+('B4_other flows_ext'!V89*AG60))/AG52*100","v":39.685358565062614},{"$f":"(AH88+('B4_other flows_ext'!W89*AH60))/AH52*100","v":38.90157457012269},{"$f":"(AI88+('B4_other flows_ext'!X89*AI60))/AI52*100","v":38.051783824689871}]
[null,"PV of public debt-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O88+('C4_Market_financing'!D77*O60))/O52*100","v":67.345056126732288},{"$f":"(P88+('C4_Market_financing'!E77*P60))/P52*100","v":62.903248834936484},{"$f":"(Q88+('C4_Market_financing'!F77*Q60))/Q52*100","v":59.452913743514117},{"$f":"(R88+('C4_Market_financing'!G77*R60))/R52*100","v":57.004092986792777},{"$f":"(S88+('C4_Market_financing'!H77*S60))/S52*100","v":54.95368795251364},{"$f":"(T88+('C4_Market_financing'!I77*T60))/T52*100","v":52.866634258906039},{"$f":"(U88+('C4_Market_financing'!J77*U60))/U52*100","v":50.778969537139986},{"$f":"(V88+('C4_Market_financing'!K77*V60))/V52*100","v":49.242861045687491},{"$f":"(W88+('C4_Market_financing'!L77*W60))/W52*100","v":48.126289097622866},{"$f":"(X88+('C4_Market_financing'!M77*X60))/X52*100","v":47.126226374388594},{"$f":"(Y88+('C4_Market_financing'!N77*Y60))/Y52*100","v":46.103322259381734},{"$f":"(Z88+('C4_Market_financing'!O77*Z60))/Z52*100","v":45.144329402139142},{"$f":"(AA88+('C4_Market_financing'!P77*AA60))/AA52*100","v":44.13645959926707},{"$f":"(AB88+('C4_Market_financing'!Q77*AB60))/AB52*100","v":43.156091812079737},{"$f":"(AC88+('C4_Market_financing'!R77*AC60))/AC52*100","v":42.271382474262438},{"$f":"(AD88+('C4_Market_financing'!S77*AD60))/AD52*100","v":41.489185984562546},{"$f":"(AE88+('C4_Market_financing'!T77*AE60))/AE52*100","v":40.745897629399835},{"$f":"(AF88+('C4_Market_financing'!U77*AF60))/AF52*100","v":40.091614918611583},{"$f":"(AG88+('C4_Market_financing'!V77*AG60))/AG52*100","v":39.397723242604741},{"$f":"(AH88+('C4_Market_financing'!W77*AH60))/AH52*100","v":38.804838800351625},{"$f":"(AI88+('C4_Market_financing'!X77*AI60))/AI52*100","v":38.11489437636056}]
[]
[null,"PV of public debt-to-revenue and grants ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O90/O$24*100","v":357.20058994455258},337.62201733972034,313.26405846004423,298.88717093358508,290.27612388494339,280.95773250049609,273.16370431257127,268.42314430448783,265.57076034705756,262.81350219454021,259.49308897171773,256.14638111648509,252.75735585434452,249.35766070158971,245.71856723745046,241.70623438946666,237.54376651154502,233.50482657518143,229.22765212794837,225.89624377561375,221.8103166480501]
[null,"PV of public debt-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O91/O$24*100","v":357.20058994455258},363.33515248321373,385.64356822482966,370.1510164441076,361.52895958599072,352.08333142241941,340.11883068967302,322.86012309001643,307.27440483218101,291.41319625550437,278.18870156627639,271.47007884669995,264.67715354236054,258.03904783952817,251.5039825253817,245.10987570228312,239.1403173213175,233.76110538522065,228.49572932945014,224.41554386637841,219.74504908461711]
[null,"PV of public debt-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O92/O$24*100","v":357.20058994455258},357.75055198174704,352.24154601788149,337.26385600283726,328.64688000119156,319.25996963960125,308.13482115241931,296.63235818889967,286.90196015689548,277.06959165581952,269.25916779544036,264.09510349233801,258.8867970880496,253.77154854184138,248.61540148634683,243.37623402200529,238.28544527809078,233.55935156340252,228.77457971621013,225.05434598378679,220.66712346153352]
[null,"PV of public debt-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O93/O$24*100","v":357.20058994455258},337.62201733972034,313.38706718791622,299.21592616461322,290.99496143826531,282.01352210389905,274.37803566555618,269.53081992264669,266.35393974353343,263.1280826632314,259.16906033847403,254.91756544995803,250.29901382177084,245.6955645543743,241.45520941190421,237.44018111493693,233.83762567286558,230.61064110492723,227.11644552299242,224.49470782929973,221.03310955988314]
[]
[null,"Debt service in LCU B3 (Export stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+(B3_Exports_ext!D98*O114)","v":48225.071578891424},{"$f":"P87+(B3_Exports_ext!E98*P114)","v":40456.71254428161},{"$f":"Q87+(B3_Exports_ext!F98*Q114)","v":44352.316332176808},{"$f":"R87+(B3_Exports_ext!G98*R114)","v":51895.357818620578},{"$f":"S87+(B3_Exports_ext!H98*S114)","v":62211.406465934357},{"$f":"T87+(B3_Exports_ext!I98*T114)","v":63980.275371910633},{"$f":"U87+(B3_Exports_ext!J98*U114)","v":76685.910860515462},{"$f":"V87+(B3_Exports_ext!K98*V114)","v":94131.855794610499},{"$f":"W87+(B3_Exports_ext!L98*W114)","v":105250.26626535962},{"$f":"X87+(B3_Exports_ext!M98*X114)","v":117550.53953462653},{"$f":"Y87+(B3_Exports_ext!N98*Y114)","v":115507.46758196948},{"$f":"Z87+(B3_Exports_ext!O98*Z114)","v":115717.8488103452},{"$f":"AA87+(B3_Exports_ext!P98*AA114)","v":117062.79217293898},{"$f":"AB87+(B3_Exports_ext!Q98*AB114)","v":120750.02101467237},{"$f":"AC87+(B3_Exports_ext!R98*AC114)","v":125257.55993504451},{"$f":"AD87+(B3_Exports_ext!S98*AD114)","v":131449.05837534316},{"$f":"AE87+(B3_Exports_ext!T98*AE114)","v":137153.71129813351},{"$f":"AF87+(B3_Exports_ext!U98*AF114)","v":146076.57499587216},{"$f":"AG87+(B3_Exports_ext!V98*AG114)","v":156665.22488779697},{"$f":"AH87+(B3_Exports_ext!W98*AH114)","v":164333.89200645161},{"$f":"AI87+(B3_Exports_ext!X98*AI114)","v":171313.08609325773}]
[null,"Debt service in LCU B4 (Other flows stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('B4_other flows_ext'!D98*O114)","v":48225.071578891424},{"$f":"P87+('B4_other flows_ext'!E98*P114)","v":40456.71254428161},{"$f":"Q87+('B4_other flows_ext'!F98*Q114)","v":44144.535628605328},{"$f":"R87+('B4_other flows_ext'!G98*R114)","v":50445.184405303058},{"$f":"S87+('B4_other flows_ext'!H98*S114)","v":60599.747037412744},{"$f":"T87+('B4_other flows_ext'!I98*T114)","v":62193.617925389706},{"$f":"U87+('B4_other flows_ext'!J98*U114)","v":73928.901566060915},{"$f":"V87+('B4_other flows_ext'!K98*V114)","v":86688.995208920736},{"$f":"W87+('B4_other flows_ext'!L98*W114)","v":97456.602546882408},{"$f":"X87+('B4_other flows_ext'!M98*X114)","v":109403.09205452565},{"$f":"Y87+('B4_other flows_ext'!N98*Y114)","v":107919.90968984413},{"$f":"Z87+('B4_other flows_ext'!O98*Z114)","v":113022.21718043995},{"$f":"AA87+('B4_other flows_ext'!P98*AA114)","v":114242.66303661984},{"$f":"AB87+('B4_other flows_ext'!Q98*AB114)","v":117951.39201874616},{"$f":"AC87+('B4_other flows_ext'!R98*AC114)","v":122648.13306281464},{"$f":"AD87+('B4_other flows_ext'!S98*AD114)","v":129217.42222829019},{"$f":"AE87+('B4_other flows_ext'!T98*AE114)","v":135476.14186975893},{"$f":"AF87+('B4_other flows_ext'!U98*AF114)","v":144916.08112069059},{"$f":"AG87+('B4_other flows_ext'!V98*AG114)","v":155963.29812179646},{"$f":"AH87+('B4_other flows_ext'!W98*AH114)","v":164005.69391405967},{"$f":"AI87+('B4_other flows_ext'!X98*AI114)","v":171267.84660867663}]
[null,"Debt service in LCU C4 (Market stress test)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87+('C4_Market_financing'!D89*O114)","v":48225.071578891424},{"$f":"P87+('C4_Market_financing'!E89*P114)","v":40456.71254428161},{"$f":"Q87+('C4_Market_financing'!F89*Q114)","v":43458.745977547325},{"$f":"R87+('C4_Market_financing'!G89*R114)","v":48885.692428170958},{"$f":"S87+('C4_Market_financing'!H89*S114)","v":59007.539219290215},{"$f":"T87+('C4_Market_financing'!I89*T114)","v":61135.459471120186},{"$f":"U87+('C4_Market_financing'!J89*U114)","v":70585.032724585079},{"$f":"V87+('C4_Market_financing'!K89*V114)","v":80744.344857687465},{"$f":"W87+('C4_Market_financing'!L89*W114)","v":90190.026135124514},{"$f":"X87+('C4_Market_financing'!M89*X114)","v":99640.79431123221},{"$f":"Y87+('C4_Market_financing'!N89*Y114)","v":101254.01762798203},{"$f":"Z87+('C4_Market_financing'!O89*Z114)","v":110099.76389184014},{"$f":"AA87+('C4_Market_financing'!P89*AA114)","v":111779.64989119864},{"$f":"AB87+('C4_Market_financing'!Q89*AB114)","v":114980.5349949581},{"$f":"AC87+('C4_Market_financing'!R89*AC114)","v":119377.43352050828},{"$f":"AD87+('C4_Market_financing'!S89*AD114)","v":125674.17511364016},{"$f":"AE87+('C4_Market_financing'!T89*AE114)","v":132448.71433829441},{"$f":"AF87+('C4_Market_financing'!U89*AF114)","v":141719.23499881741},{"$f":"AG87+('C4_Market_financing'!V89*AG114)","v":153128.21705092938},{"$f":"AH87+('C4_Market_financing'!W89*AH114)","v":161537.68911678385},{"$f":"AI87+('C4_Market_financing'!X89*AI114)","v":169217.62931893172}]
[]
[null,"Debt service-to-revenue and grants ratio (Bseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P87/'Macro-Debt_Data'!V45*100","v":89.896650040336084},{"$f":"Q87/'Macro-Debt_Data'!W45*100","v":81.891547594684681},{"$f":"R87/'Macro-Debt_Data'!X45*100","v":81.120297013288791},{"$f":"S87/'Macro-Debt_Data'!Y45*100","v":88.086043528659729},{"$f":"T87/'Macro-Debt_Data'!Z45*100","v":81.136512480008832},{"$f":"U87/'Macro-Debt_Data'!AA45*100","v":84.086364224333536},{"$f":"V87/'Macro-Debt_Data'!AB45*100","v":86.821005571956903},{"$f":"W87/'Macro-Debt_Data'!AC45*100","v":89.458560250697943},{"$f":"X87/'Macro-Debt_Data'!AD45*100","v":91.812052460744169},{"$f":"Y87/'Macro-Debt_Data'!AE45*100","v":84.404696446435949},{"$f":"Z87/'Macro-Debt_Data'!AF45*100","v":82.726268383007977},{"$f":"AA87/'Macro-Debt_Data'!AG45*100","v":75.571564491068585},{"$f":"AB87/'Macro-Debt_Data'!AH45*100","v":70.634765808513052},{"$f":"AC87/'Macro-Debt_Data'!AI45*100","v":66.53491410952364},{"$f":"AD87/'Macro-Debt_Data'!AJ45*100","v":63.530483438114835},{"$f":"AE87/'Macro-Debt_Data'!AK45*100","v":60.439620782916947},{"$f":"AF87/'Macro-Debt_Data'!AL45*100","v":58.572479619584918},{"$f":"AG87/'Macro-Debt_Data'!AM45*100","v":57.050967452791987},{"$f":"AH87/'Macro-Debt_Data'!AN45*100","v":54.445557616228569},{"$f":"AI87/'Macro-Debt_Data'!AO45*100","v":51.422994107490098}]
[null,"Debt service-to-revenue and grants ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O100/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P100/'Macro-Debt_Data'!V45*100","v":89.896650040336084},{"$f":"Q100/'Macro-Debt_Data'!W45*100","v":83.696896650419205},{"$f":"R100/'Macro-Debt_Data'!X45*100","v":86.348969813379099},{"$f":"S100/'Macro-Debt_Data'!Y45*100","v":93.324991547994856},{"$f":"T100/'Macro-Debt_Data'!Z45*100","v":86.362434717171695},{"$f":"U100/'Macro-Debt_Data'!AA45*100","v":93.693328582012427},{"$f":"V100/'Macro-Debt_Data'!AB45*100","v":104.56183775922736},{"$f":"W100/'Macro-Debt_Data'!AC45*100","v":106.34474208583933},{"$f":"X100/'Macro-Debt_Data'!AD45*100","v":107.82565601535619},{"$f":"Y100/'Macro-Debt_Data'!AE45*100","v":96.066555708363083},{"$f":"Z100/'Macro-Debt_Data'!AF45*100","v":87.073338553035356},{"$f":"AA100/'Macro-Debt_Data'!AG45*100","v":79.649112998256825},{"$f":"AB100/'Macro-Debt_Data'!AH45*100","v":74.255882461431611},{"$f":"AC100/'Macro-Debt_Data'!AI45*100","v":69.542265292498072},{"$f":"AD100/'Macro-Debt_Data'!AJ45*100","v":65.7995113213575},{"$f":"AE100/'Macro-Debt_Data'!AK45*100","v":61.96351863484054},{"$f":"AF100/'Macro-Debt_Data'!AL45*100","v":59.508683020960007},{"$f":"AG100/'Macro-Debt_Data'!AM45*100","v":57.549046205956145},{"$f":"AH100/'Macro-Debt_Data'!AN45*100","v":54.646767883554467},{"$f":"AI100/'Macro-Debt_Data'!AO45*100","v":51.42193922027117}]
[null,"Debt service-to-revenue and grants ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O101/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P101/'Macro-Debt_Data'!V45*100","v":89.896650040336084},{"$f":"Q101/'Macro-Debt_Data'!W45*100","v":83.304795368886872},{"$f":"R101/'Macro-Debt_Data'!X45*100","v":83.936018336517165},{"$f":"S101/'Macro-Debt_Data'!Y45*100","v":90.907298216670057},{"$f":"T101/'Macro-Debt_Data'!Z45*100","v":83.950752582479694},{"$f":"U101/'Macro-Debt_Data'!AA45*100","v":90.32486917623136},{"$f":"V101/'Macro-Debt_Data'!AB45*100","v":96.294294593781785},{"$f":"W101/'Macro-Debt_Data'!AC45*100","v":98.470033665096778},{"$f":"X101/'Macro-Debt_Data'!AD45*100","v":100.35224183222724},{"$f":"Y101/'Macro-Debt_Data'!AE45*100","v":89.756049832048035},{"$f":"Z101/'Macro-Debt_Data'!AF45*100","v":85.04497691359893},{"$f":"AA101/'Macro-Debt_Data'!AG45*100","v":77.730307030289453},{"$f":"AB101/'Macro-Debt_Data'!AH45*100","v":72.534850332175097},{"$f":"AC101/'Macro-Debt_Data'!AI45*100","v":68.093526742073749},{"$f":"AD101/'Macro-Debt_Data'!AJ45*100","v":64.682420261611227},{"$f":"AE101/'Macro-Debt_Data'!AK45*100","v":61.205623689436017},{"$f":"AF101/'Macro-Debt_Data'!AL45*100","v":59.035920963334434},{"$f":"AG101/'Macro-Debt_Data'!AM45*100","v":57.291202029504781},{"$f":"AH101/'Macro-Debt_Data'!AN45*100","v":54.537630536682258},{"$f":"AI101/'Macro-Debt_Data'!AO45*100","v":51.408359977263316}]
[null,"Debt service-to-revenue and grants ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O102/'Macro-Debt_Data'!U45*100","v":126.38394360695806},{"$f":"P102/'Macro-Debt_Data'!V45*100","v":89.896650040336084},{"$f":"Q102/'Macro-Debt_Data'!W45*100","v":82.010647277079386},{"$f":"R102/'Macro-Debt_Data'!X45*100","v":81.341171103201262},{"$f":"S102/'Macro-Debt_Data'!Y45*100","v":88.518784765357836},{"$f":"T102/'Macro-Debt_Data'!Z45*100","v":82.522419554901077},{"$f":"U102/'Macro-Debt_Data'!AA45*100","v":86.239396387502168},{"$f":"V102/'Macro-Debt_Data'!AB45*100","v":89.690966099788824},{"$f":"W102/'Macro-Debt_Data'!AC45*100","v":91.127893623311707},{"$f":"X102/'Macro-Debt_Data'!AD45*100","v":91.397572950611632},{"$f":"Y102/'Macro-Debt_Data'!AE45*100","v":84.212085406956845},{"$f":"Z102/'Macro-Debt_Data'!AF45*100","v":82.845940488191971},{"$f":"AA102/'Macro-Debt_Data'!AG45*100","v":76.054481529339242},{"$f":"AB102/'Macro-Debt_Data'!AH45*100","v":70.707905640038604},{"$f":"AC102/'Macro-Debt_Data'!AI45*100","v":66.277653469585672},{"$f":"AD102/'Macro-Debt_Data'!AJ45*100","v":62.908775539341278},{"$f":"AE102/'Macro-Debt_Data'!AK45*100","v":59.83788773474673},{"$f":"AF102/'Macro-Debt_Data'!AL45*100","v":57.73358961733517},{"$f":"AG102/'Macro-Debt_Data'!AM45*100","v":56.24976981848404},{"$f":"AH102/'Macro-Debt_Data'!AN45*100","v":53.716932604895092},{"$f":"AI102/'Macro-Debt_Data'!AO45*100","v":50.792959535500103}]
[]
[null,"Debt service-to-GDP ratio (Baseline)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O104*O$24/100","v":23.827882750836309},16.748882052986868,15.535711665313418,15.454354363202484,16.634834242903022,15.20995978605413,15.561810248692217,15.862062507188293,16.163862779832328,16.443533979229183,15.014666161899317,14.650312164641361,13.325906690900988,12.40690056365394,11.648217526828855,11.101019341697688,10.531524146698718,10.182814142857222,9.8965894840952995,9.4111398309642578,8.8673682998256442]
[null,"Debt service-to-GDP ratio (B3 - Exports)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O105*O$24/100","v":23.827882750836309},16.748882052986868,15.878205893459592,16.450476977110032,17.62419678454641,16.189618199297833,17.339765066684979,19.103284919094055,19.214950627586877,19.311569570664798,17.089182521969509,15.420151494243987,14.044920929925176,13.042944779669977,12.174712243590475,11.497498654550146,10.797061335991803,10.345572921348914,9.9829908401265453,9.4459198579148005,8.8671863953362742]
[null,"Debt service-to-GDP ratio (B4 - Other flows)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O106*O$24/100","v":23.827882750836309},16.748882052986868,15.803820042509066,15.990781826110664,17.167621302146923,15.737521021785444,16.716366414754468,17.59281765823647,17.792105167215411,17.973081466244327,15.966613008249334,15.060941151732864,13.706568409909542,12.740647826461053,11.921082671798032,11.302303390960493,10.664999142106485,10.263383329959543,9.9382627999348454,9.4270550160954816,8.8648447940531643]
[null,"Debt service-to-GDP ratio (C4 - Mkt Fin)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O107*O$24/100","v":23.827882750836309},16.748882052986868,15.558306162297066,15.496433430721158,16.716556368840028,15.469763790835735,15.960270549498821,16.386399826086347,16.465487079319232,16.369300719805288,14.980402778715296,14.671505356750888,13.411061834039536,12.419747475604352,11.603179099482938,10.992385013172637,10.426672957287181,10.036973279798488,9.7576063180528436,9.2851939840260815,8.7587252951071672]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate (p.a.)",{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]

{"sheet":"A1_Historical_pub","index":51,"n_rows":95,"n_cols":25,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - public'!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+'Baseline - public'!O10","v":"I. Baseline Medium Term Projections"}]
[]
[null,{"$f":"+'Baseline - public'!B12","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":68.759978252379298},66.344143003589224,63.221270078937742,59.768601377496736,56.644219435816765,54.735672108177837,52.382695070910877,50.34618917292611,48.613672667124426,46.943612668811028,45.670925863733352,44.563044082984987,43.592097286024647,42.649476557962679,41.836770292948422,41.136364379804412,40.531397359521051,40.012353253190199,39.581545087640322,39.203339073673064]
[null,{"$f":"translation!C1789","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,50.652893550255541,48.607129086271492,46.454237404957091,43.858130632278993,42.199207938682321,40.360510619357747,37.894763481316964,36.246519077698167,34.948374303174404,33.817816135805437,33.021577516524921,32.269613598763421,31.569395041505899,30.892995888779971,30.331324855157494,29.764653379586314,29.28843682656478,28.842730647294545,28.489375733126277,28.191039523541022]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1770,IF(START!L10=\"French\",translation!D1770,IF(START!L10=\"Portuguese\",translation!E1770,translation!F1770)))","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,65.815124969505717,63.450669650631653,60.513471421351916,57.509211620955924,54.860982888799711,52.721230474610394,50.659170325207384,48.867395921605961,47.328408181011582,45.940850334779626,44.768254420831191,43.749684943628189,42.862909133407825,42.064213261023873,41.367794879426647,40.765483377058921,40.242179640169944,39.790232225213977,39.413987969168765,39.079676212972721]
[]
[null,{"$f":"+'Baseline - public'!B21","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,-1.4483559734892875,-2.4158352487900734,-3.1228729246514826,-3.4526687014410067,-3.1243819416799674,-1.9085473276389295,-2.3529770372669594,-2.0365058979847643,-1.7325165058016869,-1.6700599983133999,-1.2726868050776745,-1.1078817807483647,-0.97094679696033803,-0.94262072806196617,-0.81270626501425414,-0.70040591314400835,-0.60496702028336335,-0.51904410633085407,-0.43080816554987378,-0.37820601396726095]
[null,{"$f":"+'Baseline - public'!B22","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,-0.30148274968036315,-1.2286769209720019,-1.9350247696157199,-2.388390045545191,-2.277973048553851,-1.4170282102381933,-1.7777126972609105,-1.5851569151833909,-1.3853950405759869,-1.4086269326927257,-1.1019843048721256,-0.97121800269320335,-0.85530293444729022,-0.82081393982934703,-0.70761945806083304,-0.61056477864064007,-0.52717561089230092,-0.4524960771199309,-0.37293195265072931,-0.32880075634315897]
[null,{"$f":"+'Baseline - public'!B23","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"F62","v":3.8768412335668279},{"$f":"F17","v":3.8768412335668279},3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279,3.8768412335668279]
[null,{"$f":"+'Baseline - public'!B24","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.612357735619227},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.93451261538226},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.003146308438026},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.833718881847258},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.698153444334082},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.464550754037781},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.233528210148215},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.038193261541021},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.88515108416458},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.768864832791792},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.693425514837891},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.620913307967751},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.555025437424653},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.499284547775318},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.467629106046569},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.42032672725302},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.381501315112459},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34426925882498},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.283383295497053},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.242430623434561}]
[null,{"$f":"+'Baseline - public'!B25","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.43269379571644684},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.29436858654596293},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.20007088616504623},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.1341846725106815},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":8.9552850404309575E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":5.9744312381639214E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":3.9857836415479665E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":2.6590767562526464E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":1.7739771727541712E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":1.1834916017572396E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":7.895549012366004E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":5.2674386631990444E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":3.5141204274849666E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":2.3444112344665033E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":1.5640511330530526E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":1.0434414879270176E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":6.9612183113352134E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":4.6441090313880539E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":3.098272131517637E-4},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":2.066982091949246E-4}]
[null,{"$f":"+'Baseline - public'!B26","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F18+F17","v":22.489198969186056},{"$f":"G18+G17","v":22.811353848949089},22.879987542004855,22.710560115414086,22.574994677900911,22.341391987604609,22.110369443715044,21.91503449510785,21.761992317731409,21.64570606635862,21.57026674840472,21.497754541534579,21.431866670991482,21.376125781342147,21.344470339613398,21.297167960819849,21.258342548679288,21.221110492391809,21.160224529063882,21.11927185700139]
[null,{"$f":"+'Baseline - public'!B27","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-4.178323983247191,-5.1055181545388297,-5.8118660031825478,-6.2652312791120188,-6.1548142821206788,-5.2938694438050211,-5.6545539308277384,-5.4619981487502187,-5.2622362741428148,-5.2854681662595535,-4.9788255384389535,-4.8480592362600312,-4.7321441680141181,-4.6976551733961749,-4.5844606916276609,-4.4874060122074679,-4.4040168444591288,-4.3293373106867588,-4.2497731862175572,-4.2056419899099868]
[null,{"$f":"+'Baseline - public'!B28","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.6297947481135555,-1.858098046016273,-1.86934571986844,-2.1168374862225718,-2.2473792515989945,-1.4697984240373692,-2.0461754709992737,-2.076724882820558,-2.0220163734251582,-2.1707973768815849,-1.9487002293166082,-1.8867413205034629,-1.8363631634331603,-1.8695984564484818,-1.8145891015167155,-1.7657257562487434,-1.7312908923737655,-1.697652053236014,-1.6566744077478668,-1.6430219955218575]
[null,{"$f":"+'Baseline - public'!B29","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,2.8518035781174316,2.5310475852726291,2.3655902534531283,1.9187565966173754,1.5678211351930147,2.1459637474098288,1.4477586781284919,1.2670120273590406,1.1917245537361565,0.93235207765499406,1.0478445296995218,1.0285642078950745,1.0082231093526399,0.91300951150932108,0.90784869542460078,0.90483468058760508,0.89456063628751992,0.88958270413420859,0.89742828312596357,0.88358098075336688]
[null,{"$f":"+'Baseline - public'!B30","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-4.4815983262309871,-4.3891456312889021,-4.2349359733215683,-4.035594082839947,-3.8152003867920095,-3.6157621714471979,-3.4939341491277656,-3.3437369101795986,-3.2137409271613144,-3.1031494545365792,-2.99654475901613,-2.9153055283985374,-2.8445862727858002,-2.7826079679578029,-2.7224377969413163,-2.6705604368363485,-2.6258515286612854,-2.5872347573702226,-2.5541026908738305,-2.5266029762752242]
[null,{"$f":"+'Baseline - public'!B31","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-2.5485292351336355,-3.2474201085225562,-3.9425202833141082,-4.148393792889447,-3.9074350305216838,-3.824071019767652,-3.6083784598284643,-3.3852732659296603,-3.2402199007176566,-3.1146707893779686,-3.030125309122345,-2.9613179157565686,-2.8957810045809582,-2.8280567169476933,-2.7698715901109452,-2.7216802559587245,-2.6727259520853632,-2.6316852574507443,-2.5930987784696904,-2.5626199943881294]
[null,{"$f":"+'Baseline - public'!B32","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},1.0589069446123187,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429,1.0681853170538429]
[null,{"$f":"+'Baseline - public'!B33","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},0,-1.1508516770670958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+'Baseline - public'!B34","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[null,{"$f":"+'Baseline - public'!B35","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+'Baseline - public'!B36","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[null,{"$f":"+'Baseline - public'!B37","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37),+'Baseline - public'!M37*'Baseline - public'!M52/C41,0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37),+'Baseline - public'!N37*'Baseline - public'!N52/D41,0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37),+'Baseline - public'!O37*'Baseline - public'!O52/E41,0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41,0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37),+'Baseline - public'!Q37*'Baseline - public'!Q52/G41,0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37),+'Baseline - public'!R37*'Baseline - public'!R52/H41,0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37),+'Baseline - public'!S37*'Baseline - public'!S52/I41,0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37),+'Baseline - public'!T37*'Baseline - public'!T52/J41,0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37),+'Baseline - public'!U37*'Baseline - public'!U52/K41,0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37),+'Baseline - public'!V37*'Baseline - public'!V52/L41,0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37),+'Baseline - public'!W37*'Baseline - public'!W52/M41,0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37),+'Baseline - public'!X37*'Baseline - public'!X52/N41,0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37),+'Baseline - public'!Y37*'Baseline - public'!Y52/O41,0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37),+'Baseline - public'!Z37*'Baseline - public'!Z52/P41,0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37),+'Baseline - public'!AA37*'Baseline - public'!AA52/Q41,0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37),+'Baseline - public'!AB37*'Baseline - public'!AB52/R41,0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37),+'Baseline - public'!AC37*'Baseline - public'!AC52/S41,0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37),+'Baseline - public'!AD37*'Baseline - public'!AD52/T41,0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37),+'Baseline - public'!AE37*'Baseline - public'!AE52/U41,0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37),+'Baseline - public'!AF37*'Baseline - public'!AF52/V41,0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37),+'Baseline - public'!AG37*'Baseline - public'!AG52/W41,0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37),+'Baseline - public'!AH37*'Baseline - public'!AH52/X41,0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37),+'Baseline - public'!AI37*'Baseline - public'!AI52/Y41,0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+'Baseline - public'!B38","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1468732238089243},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.1871583278180717},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.1878481550357625},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.0642786558958157},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-0.84640889312611667},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.49151911740073623},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-0.57526434000604865},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.45134898280137337},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.34712146522569992},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.26143306562067431},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.17070250020554883},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.13666377805516139},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.11564386251304777},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.12180678823261913},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.1050868069534211},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-8.9841134503368239E-2},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-7.7791409391062424E-2},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-6.6548029210923176E-2},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-5.787621289914447E-2},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-4.9405257624101952E-2}]
[]
[null,{"$f":"+translation!C1766","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,369.43185398156476,350.38738176810386,332.68843512963645,317.34890890351062,302.94017858207866,296.43652227069958,287.28776168375521,279.10882449778666,271.81024324791264,264.19027388951883,258.12370716701093,252.8986057881271,248.31691324749036,243.72125866931341,239.51029666908985,236.14002781847438,233.1869763418006,230.69494976175727,229.01502796592345,227.36550275221035]
[]
[null,{"$f":"+'Baseline - public'!B47","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,19.924535965881063,19.124725293264476,18.549412822769842,19.154521583364584,17.672716184897634,17.567593278341544,17.436296692978733,17.209145236249089,16.981160655175383,15.968079058533883,15.444251232713228,14.735419268939411,14.235885393907349,13.855027127350747,13.583558760774075,13.345328477768243,13.182468327433023,13.048112007766278,12.922115322455962,12.792312710432055]
[null,{"$f":"+'Baseline - public'!B48","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,9828.7597671411695,11004.681346281201,12671.228516416464,15678.617337412978,17346.529057620362,20677.326566366755,24609.863369084243,29126.418526611302,34464.183210493276,38862.087685517399,45072.655378273317,51568.157889221082,59741.54325160895,69722.374332168882,81969.292613985046,96569.442203297382,114387.8837208089,135769.99388287545,161236.20531327435,191403.93272597878]
[]
[null,{"$f":"+'Baseline - public'!B51","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"+'Baseline - public'!B52","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":252102.95446869684},314028.0512701135,391164.06704686082,487247.32306487148,606931.90871604765,756015.11671858048,941718.25290275202,1173036.422471863,1461174.2357166389,1820088.5379356712,2267164.4523625695,2824057.4823278938,3517742.462476091,4381820.1682307618,5458144.8731749952,6798851.6901174597,8468881.896373041,10549128.565190973,13140354.871708352,16368074.868685]
[null,{"$f":"+'Baseline - public'!B53","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"+'Macro-Debt_Data'!U107","v":5.8906944612318712},{"$f":"+F63","v":6.8185317053842898},{"$f":"+F42","v":6.8185317053842898},{"$f":"+G42","v":6.8185317053842898},6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898]
[null,{"$f":"+'Baseline - public'!B54","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),(100*'Macro-Debt_Data'!T49/'Macro-Debt_Data'!S80),\".\")","v":10.463861693019942},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),(100*'Macro-Debt_Data'!U49/'Macro-Debt_Data'!T80),\".\")","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.137539558669857,9.9125027375334298,9.2135952450956555,8.7960902606974543,9.9105900402418854,8.7354482691174429,8.672480745240307,8.6542753837695461,8.1394878080973143,8.457352116861319,8.4339569955630029,8.4238207463579808,8.230091104354937,8.262111829768644,8.2871807026027593,8.3168912549636129,8.350188621911169,8.4315421387668916,8.4300237866342425]
[null,{"$f":"+'Baseline - public'!B55","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"+'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0837500309299521},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1870341366519224},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8818340433325744},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.7126351530311892},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.5415065712870906},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.0852426616337203},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":7.001219238641716},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":7.0735926930245361},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":6.7479066172955786},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":7.3221157710086651},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":7.414129445809448},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":7.4845754508563145},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":7.2990930115659998},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":7.3924634828902844},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":7.4780845394777868},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":7.5543046449666882},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":7.6246990096163003},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":7.6854139658408904},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":7.7396283077177097}]
[null,{"$f":"+'Baseline - public'!B56","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.007763764630443},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":16.896342788418771},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":15.296923945973315},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":14.180597110144987},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":13.426527581818576},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":12.983074844644255},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":12.68889816106706},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":12.365326274202847},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":11.363892598465466},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":11.016560621787612},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":10.721099497671304},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":10.508481404290217},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":10.303225343912064},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":10.170800159919539},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.038048703549865},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":9.9296518930828555},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":9.8551254783269666},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":9.9735629321913191},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":9.8179446122467855}]
[null,{"$f":"+'Baseline - public'!B57","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.3388790559629111,3.9319789448293685,3.8087593877994705,3.2419273148859231,2.8020122234454869,4.0468153480522364,2.8253504580298796,2.5836846353999841,2.5284588390615625,2.0486516344798096,2.3843331979514808,2.4056818725304083,2.4167314955399739,2.2372480684415743,2.2737691639453237,2.3102431506948617,2.3228998267182677,2.3444520662152746,2.3958093868611994,2.3845158848119326]
[null,{"$f":"+'Baseline - public'!B58","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":3.1505084511023673},1.1967757964070538,0.2436841034787374,-1.1278869257488628,-2.0851856060810383,-2.7318329329904047,-3.1121128890587109,-3.3643821545950745,-3.6418590819125671,-4.500631894188686,-4.7984841290712739,-5.0518548580801559,-5.2341840950705301,-5.410200069446339,-5.5237604084170719,-5.6376005401026692,-5.7305555065890639,-5.7944651396874765,-5.6928998859935458,-5.8263493450024502]
[null,{"$f":"+'Baseline - public'!B59","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.9097425357061741,5.1096753464863198,4.8191530373370455,4.5749472977813932,6.3671824150590668,4.940090661723243,4.8577504119622352,4.9286740675064138,4.6095121973480859,5.1722186838041964,5.262389123127023,5.3314239403674337,5.1496571206690112,5.2411571769076142,5.3250630561634136,5.3997563059657665,5.4687405172795973,5.5282392199245534,5.5813675297671503]
[null,{"$f":"+'Baseline - public'!B60","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"+'Macro-Debt_Data'!U59","v":4.7032579654818703},{"$f":"+'Macro-Debt_Data'!V59","v":5.1105475181203301},{"$f":"+'Macro-Debt_Data'!W59","v":5.4574049224511096},{"$f":"+'Macro-Debt_Data'!X59","v":5.7262512089379198},{"$f":"+'Macro-Debt_Data'!Y59","v":5.9526864934779198},{"$f":"+'Macro-Debt_Data'!Z59","v":6.1834476111432197},{"$f":"+'Macro-Debt_Data'!AA59","v":6.4231543861154101},{"$f":"+'Macro-Debt_Data'!AB59","v":6.6721536046532597},{"$f":"+'Macro-Debt_Data'!AC59","v":6.9308054964892296},{"$f":"+'Macro-Debt_Data'!AD59","v":7.1994842559775902},{"$f":"+'Macro-Debt_Data'!AE59","v":7.4785785834452403},{"$f":"+'Macro-Debt_Data'!AF59","v":7.7684922475285498},{"$f":"+'Macro-Debt_Data'!AG59","v":8.0696446693096195},{"$f":"+'Macro-Debt_Data'!AH59","v":8.3824715290966907},{"$f":"+'Macro-Debt_Data'!AI59","v":8.7074253967279205},{"$f":"+'Macro-Debt_Data'!AJ59","v":9.0449763863084591},{"$f":"+'Macro-Debt_Data'!AK59","v":9.3956128363294198},{"$f":"+'Macro-Debt_Data'!AL59","v":9.7598420161522199},{"$f":"+'Macro-Debt_Data'!AM59","v":10.1381908598804},{"$f":"+'Macro-Debt_Data'!AN59","v":10.5312067286808},{"$f":"+'Macro-Debt_Data'!AO59","v":10.939458202656001}]
[null,{"$f":"+'Baseline - public'!B61","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+'Baseline - public'!B62","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+'Baseline - public'!B63","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+'Baseline - public'!B64","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":-5.0980396410368911},-6.5277723268369101,-8.2428590731335873,-9.1004024462818336,-9.1004024462818762,-9.1004024462819757,-9.1004024462818478,-9.1004024462817341,-9.100402446281521,-9.100402446282132,-9.1004024462821178,-9.1004024462815636,-9.1004024462819046,-9.1004024462821889,-9.1004024462817341,-9.1004024462817341,-9.1004024462820752,-9.1004024462820752,-9.100402446281322,-9.1004024462820041]
[null,{"$f":"+'Baseline - public'!B65","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U109),('Macro-Debt_Data'!U109),\".\")","v":14.23351229391676},{"$f":"F66","v":16.612177449254521},{"$f":"F54","v":16.612177449254521},{"$f":"G54","v":16.612177449254521},16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521,16.612177449254521]
[null,{"$f":"+'Baseline - public'!B66","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"+'Macro-Debt_Data'!U112","v":1.8627759835628588},{"$f":"+'Macro-Debt_Data'!V112","v":1.8475197751998351},{"$f":"+'Macro-Debt_Data'!W112","v":2.0722646368938058},{"$f":"+'Macro-Debt_Data'!X112","v":1.9763725682890199},{"$f":"+'Macro-Debt_Data'!Y112","v":1.9678474269495316},{"$f":"+'Macro-Debt_Data'!Z112","v":2.0441682357846602},{"$f":"+'Macro-Debt_Data'!AA112","v":2.0441682357849045},{"$f":"+'Macro-Debt_Data'!AB112","v":2.0441682357845714},{"$f":"+'Macro-Debt_Data'!AC112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AD112","v":2.0441682357847935},{"$f":"+'Macro-Debt_Data'!AE112","v":2.0441682357846824},{"$f":"+'Macro-Debt_Data'!AF112","v":2.0441682357848157},{"$f":"+'Macro-Debt_Data'!AG112","v":2.0441682357841051},{"$f":"+'Macro-Debt_Data'!AH112","v":2.0441682357848601},{"$f":"+'Macro-Debt_Data'!AI112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AJ112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AK112","v":2.0441682357847712},{"$f":"+'Macro-Debt_Data'!AL112","v":2.0441682357845936},{"$f":"+'Macro-Debt_Data'!AM112","v":2.0441682357849711},{"$f":"+'Macro-Debt_Data'!AN112","v":2.0441682357844604},{"$f":"+'Macro-Debt_Data'!AO112","v":2.0441682357846602}]
[null,{"$f":"+'Baseline - public'!B67","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":28.636989646708845},8.3486934192435811,7.1399221132610657,6.027535254629135,6.1809031787621427,5.7131894124664573,5.7139680800373238,5.8748390884842072,6.0725716349132375,6.2477417497677878,6.4462492234921731,6.4594426148815831,6.4911465556929393,6.5407136282332079,6.6603464551411307,6.5818066628555494,6.6237981368018062,6.6314487483807749,6.5120562640312629,6.6117992913156565]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1773,IF(START!L10=\"French\",translation!D1773,IF(START!L10=\"Portuguese\",translation!E1773,translation!F1773)))","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1809,IF(START!L10=\"French\",translation!D1809,IF(START!L10=\"Portuguese\",translation!E1809,translation!F1809)))","v":"Historical"},null,{"$f":"+IF(START!L10=\"English\",translation!C1811,IF(START!L10=\"French\",translation!D1811,IF(START!L10=\"Portuguese\",translation!E1811,translation!F1811)))","v":"Standard"}]
[null,null,null,null,null,{"$f":"+IF(START!L10=\"English\",translation!C1810,IF(START!L10=\"French\",translation!D1810,IF(START!L10=\"Portuguese\",translation!E1810,translation!F1810)))","v":"Average"},null,{"$f":"+IF(START!L10=\"English\",translation!C1812,IF(START!L10=\"French\",translation!D1812,IF(START!L10=\"Portuguese\",translation!E1812,translation!F1812)))","v":"Deviation"}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1776,IF(START!L10=\"French\",translation!D1776,IF(START!L10=\"Portuguese\",translation!E1776,translation!F1776)))","v":"Primary deficit "},null,null,null,{"$f":"'Baseline - public'!AL23","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1777,IF(START!L10=\"French\",translation!D1777,IF(START!L10=\"Portuguese\",translation!E1777,translation!F1777)))","v":"Real GDP growth (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL53","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1778,IF(START!L10=\"French\",translation!D1778,IF(START!L10=\"Portuguese\",translation!E1778,translation!F1778)))","v":"Nominal interest rate (in percent) 6/"},null,null,null,{"$f":"'Baseline - public'!AL54","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1779,IF(START!L10=\"French\",translation!D1779,IF(START!L10=\"Portuguese\",translation!E1779,translation!F1779)))","v":"Real interest rate (in percent)"},null,null,null,{"$f":"'Baseline - public'!AL57","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1780,IF(START!L10=\"French\",translation!D1780,IF(START!L10=\"Portuguese\",translation!E1780,translation!F1780)))","v":"Inflation rate (GDP deflator, in percent) "},null,null,null,{"$f":"'Baseline - public'!AL65","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1781,IF(START!L10=\"French\",translation!D1781,IF(START!L10=\"Portuguese\",translation!E1781,translation!F1781)))","v":"Revenue to GDP ratio"},null,null,null,{"$f":"'Baseline - public'!AL24","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1785,IF(START!L10=\"French\",translation!D1785,IF(START!L10=\"Portuguese\",translation!E1785,translation!F1785)))","v":"Nominal spending"},{"$f":"C20/100*C41","v":18624.244312549225},{"$f":"D20/100*D41","v":32944.2835411052},{"$f":"E20/100*E41","v":37795.678762011805},56695.935037661759,71634.049960184857,89498.28980912127,110656.59621539353,137014.84609113017,168904.30071164458,208217.38483569724,257071.3366248878,317980.62492532557,393971.01506903948,489033.41999961529,607108.94566269196,753917.87438672839,936663.39067322575,1165012.1135479661,1447962.8638513545,1800343.9235740674,2238642.228803643,2780528.5947692716,3456818.2292751083]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1786,IF(START!L10=\"French\",translation!D1786,IF(START!L10=\"Portuguese\",translation!E1786,translation!F1786)))","v":"  Increase in percent"},null,{"$f":"(D72/C72-1)*100","v":76.889236353643469},{"$f":"(E72/D72-1)*100","v":14.726060789433859},50.006394632199267,26.347770633997069,24.938196093709063,23.641017556199028,23.819863232039239,23.274452024931925,23.275360046141415,23.462955231975879,23.693535459892633,23.897805145064876,24.129289032574409,24.144674133552989,24.18164478927034,24.239446031857391,24.378952476258831,24.287365514310476,24.336332686422256,24.345254231172664,24.20602805546195,24.322340571432079]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1787,IF(START!L10=\"French\",translation!D1787,IF(START!L10=\"Portuguese\",translation!E1787,translation!F1787)))","v":"Increase in real spending in percent"},null,{"$f":"((1+D73/100)/(1+D54/100)-1)*100","v":49.817170274490422},{"$f":"((1+E73/100)/(1+E54/100)-1)*100","v":0.43117688113256669},28.636989646708845,8.3486934192435811,7.1399221132610657,6.027535254629135,6.1809031787621427,5.7131894124664573,5.7139680800373238,5.8748390884842072,6.0725716349132375,6.2477417497677878,6.4462492234921731,6.4594426148815831,6.4911465556929393,6.5407136282332079,6.6603464551411307,6.5818066628555494,6.6237981368018062,6.6314487483807749,6.5120562640312629,6.6117992913156565]
[]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1791,IF(START!L10=\"French\",translation!D1791,IF(START!L10=\"Portuguese\",translation!E1791,translation!F1791)))","v":"In billions of local currency"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1792,IF(START!L10=\"French\",translation!D1792,IF(START!L10=\"Portuguese\",translation!E1792,translation!F1792)))","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,173345.93666628163,208339.2194060286,247298.89127945298,291220.91024516674,343791.84219910915,413809.95537534019,493297.40084515791,590579.13632500893,710330.46004764386,854415.31347794714,1035434.9962474254,1258485.9807786152,1533457.7165143765,1868823.3654616596,2283511.5328465635,2796800.4048892092,3432556.1733274991,4220954.5866374066,5201155.4882211834,6416831.890603248]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1794,IF(START!L10=\"French\",translation!D1794,IF(START!L10=\"Portuguese\",translation!E1794,translation!F1794)))","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,45648.495502203441,55699.199158061703,65586.606930618727,77523.342793092976,87671.383993810625,108678.39390818763,136435.49624726974,165394.26566539699,199673.8189278451,238901.11820999254,286781.52918342187,347173.54342443729,422927.70199250197,515147.84103639866,627983.88029873162,773145.76553360163,952153.0491918996,1178297.8489425667,1457550.4161540279,1802501.4351294748]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1793,IF(START!L10=\"French\",translation!D1793,IF(START!L10=\"Portuguese\",translation!E1793,translation!F1793)))","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"'Macro-Debt_Data'!V16+PV_ResFin_pub!E62","v":13951.01534092845},{"$f":"'Macro-Debt_Data'!W16+PV_ResFin_pub!F62","v":16304.28844074584},{"$f":"'Macro-Debt_Data'!X16+PV_ResFin_pub!G62","v":17994.815536791863},{"$f":"'Macro-Debt_Data'!Y16+PV_ResFin_pub!H62","v":20509.785773371121},{"$f":"'Macro-Debt_Data'!Z16+PV_ResFin_pub!I62","v":23415.648905133196},{"$f":"'Macro-Debt_Data'!AA16+PV_ResFin_pub!J62","v":27287.854311159106},{"$f":"'Macro-Debt_Data'!AB16+PV_ResFin_pub!K62","v":32048.062153589428},{"$f":"'Macro-Debt_Data'!AC16+PV_ResFin_pub!L62","v":37995.744788199343},{"$f":"'Macro-Debt_Data'!AD16+PV_ResFin_pub!M62","v":46001.909923913758},{"$f":"'Macro-Debt_Data'!AE16+PV_ResFin_pub!N62","v":55408.735820060181},{"$f":"'Macro-Debt_Data'!AF16+PV_ResFin_pub!O62","v":67141.242967490558},{"$f":"'Macro-Debt_Data'!AG16+PV_ResFin_pub!P62","v":82233.888402002529},{"$f":"'Macro-Debt_Data'!AH16+PV_ResFin_pub!Q62","v":101044.37329302618},{"$f":"'Macro-Debt_Data'!AI16+PV_ResFin_pub!R62","v":124630.27331939824},{"$f":"'Macro-Debt_Data'!AJ16+PV_ResFin_pub!S62","v":154238.17399955343},{"$f":"'Macro-Debt_Data'!AK16+PV_ResFin_pub!T62","v":191452.93628033041},{"$f":"'Macro-Debt_Data'!AL16+PV_ResFin_pub!U62","v":237680.70461551327},{"$f":"'Macro-Debt_Data'!AM16+PV_ResFin_pub!V62","v":295710.59309985582},{"$f":"'Macro-Debt_Data'!AN16+PV_ResFin_pub!W62","v":368662.20644310396},{"$f":"'Macro-Debt_Data'!AO16+PV_ResFin_pub!X62","v":459157.55845507002}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1795,IF(START!L10=\"French\",translation!D1795,IF(START!L10=\"Portuguese\",translation!E1795,translation!F1795)))","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E38)*F49","v":127697.44116407819},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F38)*G49","v":152640.0202479669},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G38)*H49","v":181712.28434883425},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H38)*I49","v":213697.56745207377},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I38)*J49","v":256120.45820529852},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J38)*K49","v":305131.56146715255},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K38)*L49","v":356861.90459788818},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L38)*M49","v":425184.87065961194},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M38)*N49","v":510656.64111979876},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N38)*O49","v":615514.19526795461},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O38)*P49","v":748653.46706400358},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P38)*Q49","v":911312.43735417794},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q38)*R49","v":1110530.0145218745},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R38)*S49","v":1353675.524425261},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S38)*T49","v":1655527.6525478319},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T38)*U49","v":2023654.6393556076},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U38)*V49","v":2480403.1241355995},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V38)*W49","v":3042656.7376948399},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W38)*X49","v":3743605.0720671555},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X38)*Y49","v":4614330.4554737732}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1796,IF(START!L10=\"French\",translation!D1796,IF(START!L10=\"Portuguese\",translation!E1796,translation!F1796)))","v":"Debt service"}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1797,IF(START!L10=\"French\",translation!D1797,IF(START!L10=\"Portuguese\",translation!E1797,translation!F1797)))","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S26+'Macro-Debt_Data'!S24)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T26+'Macro-Debt_Data'!T24)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U26+'Macro-Debt_Data'!U24)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E42)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E55","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F42)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F55","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G42)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G55","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H42)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H55","v":33660.154105907641},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I42)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I55","v":37605.727269630464},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J42)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J55","v":46016.706073672802},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K42)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K55","v":64255.858160070682},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L42)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L55","v":81563.597647480346},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M42)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M55","v":102370.84954970253},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N42)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N55","v":116252.06263007439},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O42)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O55","v":134582.560138406},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P42)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P55","v":152183.10021434486},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q42)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q55","v":176158.00359411014},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R42)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R55","v":209976.82150846056},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S42)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S55","v":250772.15539015454},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T42)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T55","v":300271.50393962167},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U42)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U55","v":364022.78372307087},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V42)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V55","v":443183.52539066982},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W42)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W55","v":536978.95666831406},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X42)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X55","v":652170.1949495743}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1798,IF(START!L10=\"French\",translation!D1798,IF(START!L10=\"Portuguese\",translation!E1798,translation!F1798)))","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,17573.012902891096,20651.630826978362,22785.118888097953,25616.054123189584,34071.80007214901,36148.154584270822,42781.122105067217,51110.344816654033,57817.261192779537,72260.911601214437,87328.142300517269,106012.60313883569,126204.96711589405,154404.27635528828,189238.72709176887,232606.84829301757,286624.91502590227,355891.56463054678,438458.64483687817]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1799,IF(START!L10=\"French\",translation!D1799,IF(START!L10=\"Portuguese\",translation!E1799,translation!F1799)))","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E63+PV_ResFin_pub!E54","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F63+PV_ResFin_pub!F54","v":8220.2732321447493},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G63+PV_ResFin_pub!G54","v":9411.127620150166},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H63+PV_ResFin_pub!H54","v":10032.73338092121},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I63+PV_ResFin_pub!I54","v":10993.272907805136},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J63+PV_ResFin_pub!J54","v":11771.22255329106},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K63+PV_ResFin_pub!K54","v":14109.797221057301},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L63+PV_ResFin_pub!L54","v":17312.161174362529},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M63+PV_ResFin_pub!M54","v":20451.540588348191},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N63+PV_ResFin_pub!N54","v":22690.718330214724},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O63+PV_ResFin_pub!O54","v":26318.686513732311},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P63+PV_ResFin_pub!P54","v":30746.133084697925},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q63+PV_ResFin_pub!Q54","v":36482.667251372412},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R63+PV_ResFin_pub!R54","v":43575.194178116355},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S63+PV_ResFin_pub!S54","v":52394.65743995209},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T63+PV_ResFin_pub!T54","v":63037.327754828962},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U63+PV_ResFin_pub!U54","v":76770.683143597213},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V63+PV_ResFin_pub!V54","v":93835.877743577992},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W63+PV_ResFin_pub!W54","v":117518.2774929435},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X63+PV_ResFin_pub!X54","v":143101.49255357499}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1800,IF(START!L10=\"French\",translation!D1800,IF(START!L10=\"Portuguese\",translation!E1800,translation!F1800)))","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E41)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F41)*'Macro-Debt_Data'!W60)","v":9352.7396707463486},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G41)*'Macro-Debt_Data'!X60)","v":11240.503206828196},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H41)*'Macro-Debt_Data'!Y60)","v":12752.385507176745},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I41)*'Macro-Debt_Data'!Z60)","v":14622.78121538445},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J41)*'Macro-Debt_Data'!AA60)","v":22300.577518857954},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K41)*'Macro-Debt_Data'!AB60)","v":22038.357363213519},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L41)*'Macro-Debt_Data'!AC60)","v":25468.960930704692},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M41)*'Macro-Debt_Data'!AD60)","v":30658.804228305842},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N41)*'Macro-Debt_Data'!AE60)","v":35126.542862564813},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O41)*'Macro-Debt_Data'!AF60)","v":45942.225087482126},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P41)*'Macro-Debt_Data'!AG60)","v":56582.009215819351},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q41)*'Macro-Debt_Data'!AH60)","v":69529.935887463289},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R41)*'Macro-Debt_Data'!AI60)","v":82629.7729377777},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S41)*'Macro-Debt_Data'!AJ60)","v":102009.61891533618},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T41)*'Macro-Debt_Data'!AK60)","v":126201.3993369399},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U41)*'Macro-Debt_Data'!AL60)","v":155836.16514942035},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V41)*'Macro-Debt_Data'!AM60)","v":192789.03728232428},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W41)*'Macro-Debt_Data'!AN60)","v":238373.28713760327},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X41)*'Macro-Debt_Data'!AO60)","v":295357.15228330321}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1801,IF(START!L10=\"French\",translation!D1801,IF(START!L10=\"Portuguese\",translation!E1801,translation!F1801)))","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,9773.6312898826454,12174.36897660614,15164.809842169692,18889.805130029512,23529.786496777917,29309.505776944308,36508.921532559034,45476.759711146362,56647.405264517613,70561.942926113712,87894.366321961657,109484.22493451703,136377.29027596221,169876.21106271751,211603.61103106206,263580.68573152885,328325.10538066638,408972.96599730034,509430.69590339687,634564.27565026947]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1802,IF(START!L10=\"French\",translation!D1802,IF(START!L10=\"Portuguese\",translation!E1802,translation!F1802)))","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1803,IF(START!L12=\"French\",translation!D1803,IF(START!L12=\"Portuguese\",translation!E1803,translation!F1803)))","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,50230.343834164261,60057.002149200925,72558.637610858423,93329.893660826972,107261.35366296908,132813.66082789932,164200.78858805966,201869.54161728334,248124.34441907352,290633.17667288141,350146.57388164225,416136.71041686973,500781.78541091055,607102.37298009824,741410.31609590317,907329.09076247283,1116407.6736770852,1376462.1110293856,1698011.8103021136,2093855.321879826]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1804,IF(START!L10=\"French\",translation!D1803,IF(START!L10=\"Portuguese\",translation!E1803,translation!F1803)))","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E39)*F49","v":120273.37903318548},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F39)*G49","v":143553.70226365421},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G39)*H49","v":171120.34899238124},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H39)*I49","v":202688.75134572672},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I39)*J49","v":245297.42659356579},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J39)*K49","v":289902.07819990994},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K39)*L49","v":340631.15747430257},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L39)*M49","v":407838.08720857062},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M39)*N49","v":491876.68758790201},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N39)*O49","v":597263.03296351281},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O39)*P49","v":728188.42098889733},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P39)*Q49","v":888342.70772097446},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q39)*R49","v":1084879.0532459279},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R39)*S49","v":1328030.339242744},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S39)*T49","v":1629930.2950582425},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T39)*U49","v":1998438.9900321208},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U39)*V49","v":2455909.6170603707},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V39)*W49","v":3019224.9048833046},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W39)*X49","v":3721587.4720871826},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X39)*Y49","v":4594089.2258495828}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1806,IF(START!L10=\"French\",translation!D1806,IF(START!L10=\"Portuguese\",translation!E1806,translation!F1806)))","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,86.220644156237711,80.529583039335137,77.211275180720492,81.118766004960591,73.782018060779336,74.146142124691863,74.365505694422509,73.911526555754776,73.269268791422462,68.047328508308055,65.376882443966835,61.623241914836498,59.008995442732932,57.020536277024242,55.569748294273005,54.353097920882014,53.537533525802836,52.877815936425186,52.335089341250423,51.706581697060834]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1807,IF(START!L10=\"French\",translation!D1807,IF(START!L10=\"Portuguese\",translation!E1807,translation!F1807)))","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.047694732314234,15.247884059697645,14.672571589203013,15.277680349797755,13.795874951330806,13.690752044774715,13.559455459411906,13.33230400268226,13.104319421608558,12.091237824967052,11.567409999146403,10.858578035372584,10.35904416034052,9.9781858937839232,9.7067175272072479,9.4684872442014143,9.305627093866196,9.171270774199451,9.0452740888891352,8.9154714768652266]
[null,"PV of public debt-to-revenue and grants ratio",null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,353.60982151956296,335.10590390948215,318.43922284849185,305.35239472213721,293.40321252644173,285.52674352546296,277.835258987408,270.91070160444201,264.62403341348295,258.54690644051419,253.02197351941865,248.28273188226652,244.16318441801059,240.3767602394436,236.82547086545839,234.01101492134387,231.52303653529125,229.4142902847764,228.04555853041535,226.64830189230213]

{"sheet":"B1_GDP_pub","index":52,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":72.6635139747967},73.672617102456712,72.718533224010542,71.743924638817447,70.779126448193409,71.620823594738368,71.892059315377125,72.792782143485269,73.941597563334369,74.838321816336517,76.476990407264367,78.134194850382983,79.80347292727005,81.014075578115424,82.270705777582862,83.495591844778303,84.766821205865512,86.031759200346045,87.557449949710701,88.938738911216447]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,54.081268798301586,55.097647746098374,55.015099309516145,54.257021743942467,54.449352164224116,54.351405365840499,53.029019381601607,53.289690775474,54.13194559069143,55.041298830857514,56.724080372109299,58.251847120146394,59.657408988531166,60.795365600220094,62.097523657237488,62.923634083741099,63.847889341955756,64.496292594106151,65.488698845456852,66.449880027284664]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,69.329570375077594,70.007499514356425,68.935499926671113,68.229981019874685,67.693422279777621,67.740859961273316,68.180770078964485,69.224576423909809,70.465417072346838,71.795919721011657,73.404320734235753,75.029126521236037,76.68165950186706,78.205568933221002,79.748062278856196,81.259019147015508,82.812302638226186,84.349436967304285,86.131507654149345,87.758290399032063]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,2.4551797489281135,1.0091031276600058,-0.95408387844617049,-0.97460858519309401,-0.96479819062403993,0.84169714654495642,0.27123572063875767,0.9007228281081483,1.1488154198491034,0.89672425300215286,1.6386685909278556,1.6572044431186153,1.6692780768870639,1.2106026508453711,1.2566301994674403,1.2248860671954409,1.2712293610872036,1.2649379944805397,1.5256907493646592,1.3812889615057409]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.7535842115354683,2.5128580741841464,0.70544465041789906,0.68062384242834073,0.49982379352738859,1.788399333835625,1.5099602347361909,1.9897905666298741,2.0876547626134863,1.6899176943970424,2.2197353784240881,2.1789301463746478,2.16437465965944,1.7951176476576929,1.8218976798503785,1.7666669270367636,1.796939730420023,1.7689660467846695,2.0182281039850611,1.8528967063546768]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-0.79234226483437808,{"$f":"G20-G18","v":-0.11913558717695238},0.14044756220103594,0.36187415224605601,0.57715124623722502,0.78760046087077384,1.2793366295165995,1.7110631958012448,1.7990327728761564,1.9407075019979878,2.0518396430861756,2.0545870462705018,2.0578441566519778,2.0562580378504904,2.0572908308768802,1.9774411638114309,2.0157086711160161,1.9531095009704913,1.9279127490804981,1.8921556806017286]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.669527635067706},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":19.013016128325663},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.082592077645494},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.908226566360774},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.763562426810743},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.519878407745633},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.279496794063643},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.075763815258398},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.915391046616389},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.792937301872239},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.712406205450662},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.635754768531722},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.566556032534077},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.508190277400193},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.474478168498393},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.425575688790147},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385509549042592},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.347322249199586},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285710155591364},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.244197004225267}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.48986369516492495},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.37287209948936773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2795166553725158},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.20869235702419744},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.15496183288096982},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.11507196608949252},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":8.5826420330905429E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":6.4161321279905717E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.7979734179349628E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.5907385098021015E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.6876239625138396E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":2.0108899227169783E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.504471553691065E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.1250140859341612E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":8.4131135848751412E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":6.2924030250532358E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.7043557612659413E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.5174012777441166E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.6366873074626634E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.9730789998993331E-3}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":18.674746818285463},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":17.877185370233327},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":18.893880541148711},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":19.22303963984653},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":19.27010071860683},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":19.340713673047969},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":19.307478868616407},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":19.558833423580243},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":19.786827011059643},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":19.714423819492545},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":19.733644803870227},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":19.764245848536838},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":19.690341814802224},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":19.624400189186055},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":19.564448315250683},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":19.531768999375274},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":19.403016852601578},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":19.401218220158608},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":19.300431750170077},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":19.213622904671862},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":19.136352684826996}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,4.5459264763698464,2.6319936613610988,0.56499708821686312,0.31874969018228472,-7.7327452709836458E-2,1.0007988729648511,0.23062360521959138,0.27872737082862931,0.28862198973732983,-0.25078980760094549,0.1678957353379126,0.1243431001041459,0.1065305030074622,-0.26114039019279756,-0.23539315102650182,-0.21077423677466711,-0.2187689406959932,-0.18414345418582179,9.031535490456305E-2,-3.9258974247051756E-2]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,2.4641146052436169,1.9390048357398104,0.79289050588143795,0.49539930685585309,5.252946526760649E-2,1.1241182023849032,0.45117265504753101,0.51741007020865748,0.4684615945194528,-0.10739010549437111,0.24779156018227955,0.19396717286604259,0.17768189770378084,-0.20930226467219848,-0.18232947738916883,-0.15021065499814101,-0.17286366630020122,-0.12901273478970321,0.26306264216858688,6.8739963797040726E-2]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.7921715276854657,4.348473719786428,4.375451372190553,4.1032743687244544,3.7047862802699183,4.710605023157588,3.6560979529421709,3.5455385307126432,3.5920043641520767,3.0602233775779393,3.5314807818381047,3.5937546559439282,3.6557867272403235,3.4085187790956688,3.4857238571997713,3.5557217061839759,3.6402384126718581,3.7242635468943028,3.8140018462346146,3.9133971172225941]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-2.3280569224418488,-2.4094688840466176,-3.5825608663091151,-3.6078750618686013,-3.6522568150023118,-3.5864868207726848,-3.2049252978946399,-3.0281284605039858,-3.1235427696326239,-3.1676134830723104,-3.2836892216558251,-3.3997874830778856,-3.4781048295365427,-3.6178210437678673,-3.6680533345889401,-3.7059323611821169,-3.8131020789720593,-3.853276281684006,-3.5509392040660277,-3.8446571534255534]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,2.0818118711262295,0.69298882562128838,-0.22789341766457485,-0.17664961667356835,-0.12985691797744295,-0.12331932942005208,-0.22054904982793963,-0.23868269938002815,-0.17983960478212296,-0.14339970210657438,-7.9895824844366942E-2,-6.9624072761896694E-2,-7.1151394696318648E-2,-5.1838125520599049E-2,-5.3063673637332998E-2,-6.0563581776526113E-2,-4.5905274395791978E-2,-5.513071939611857E-2,-0.17274728726402383,-0.10799893804409248]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0342965146125638},1.0342965146125638,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.2984044626073548},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.5037549465241407},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.6595285288640695},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.6552324276214347},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.4646219841514285},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.94670218729066857},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.2387245140974332},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-1.0890677385217258},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.93883934276438274},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.79319344139488956},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.58106678749623253},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.52172570325603262},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.49509658277237617},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.58451499681232177},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.56526748038293817},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.54178085984132285},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.52571036933281934},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.50402805230412984},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.49253735462040199},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.47160774484893597}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,389.20917226802231,387.48516597899987,381.07261806008756,379.43233008671234,377.21582308410177,386.72404871073098,393.29342664796127,402.70930118061335,412.72667379091024,420.60689894333382,431.77075728835757,443.04423528161874,454.29208081237044,462.7210139627594,470.80493611473895,479.1554284114178,487.57168127139289,495.93682508731627,506.53082321520191,515.76039690003654]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,17.375662726856667,17.853017157847468,18.467076335692415,20.574206222946977,19.708157982578729,20.83065964455934,22.297985009857051,23.751486188362293,24.86531589724807,24.059202554794901,24.363642980107571,23.489559165755516,23.078031358419047,22.840016259100711,22.858020744772844,22.773336370594077,23.044308868572617,23.284704263423549,23.381503054596411,23.36023552408016]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,7571.0706087211238,8110.0860591604178,9029.483435458591,10828.19096736447,11179.181033642097,12729.524323391166,14615.487054096095,16660.044246966962,18658.846423905234,19299.056729010324,20888.263766462835,21533.031526992989,22621.602830718941,23951.737877782089,25643.094852268969,27326.794149907138,29589.121613516065,31989.491668047423,34281.697141771983,36616.029256932001]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":222681.09549058406},247913.40975835707,279985.25320679042,313289.49181203218,350747.54483963695,392516.13432370697,437334.47030591336,486148.63643862813,540246.79042375134,599893.16772058629,666034.69467430841,739749.57064838556,821668.61950232147,913125.31622944423,1014703.7226032834,1127423.6401396526,1253173.4147100912,1392826.6744219086,1544073.7011945625,1714706.6911655611]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AA$62*$F$64),'Baseline - public'!P53-($AA$62*$F$64)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AA$62*$F64), 'Baseline - public'!P53-($AA$62*$F64)))","v":3.4296514612563671},{"$f":"IF(F42=D64-AA62*F64,D64-AA62*F64,'Baseline - public'!Q53-AA62*F64)","v":3.4296514612563671},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.134792325080456,9.9879700967557934,9.2938771751252442,8.8104358212398015,10.378465643450051,8.7366802838839188,8.6408396503300082,8.6385958340587461,7.743408410571619,8.3274393583488688,8.2746075483133783,8.23527719714256,7.7760120788522276,7.7973700834177846,7.8008933178903925,7.8426371182093852,7.8826762628936216,7.9682728662786708,7.9993785001773565]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0286898683839638},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.0920064383404586},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.6816322127299443},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.3825790290346545},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.7275728928826801},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.6933701676935202},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.4652659995582296},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.4821333399744709},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.8166362891183399},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.7397972599246634},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.8429673203910966},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.9144343474610013},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.4171429169604597},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.5243118511654767},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.6352448992335535},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.736041990264698},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.8449666683290769},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.9440390351466688},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":7.0468793906256817}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.480522530759451},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":18.059909252594064},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":17.001140607445954},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.959556109269514},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.31907655272486},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.759198048370459},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.404659305729353},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.187549677182137},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.700431302529907},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.378323612225946},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.004932533931608},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.7124572671053},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.431626433370777},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.245059784654583},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.993125629133125},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.828031506882603},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.644983275723053},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.632638136390492},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.420579226108522}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,7.0597406464094501,6.1896417696224084,6.2426135847983488,5.9372526291063217,5.4408805051683062,7.010596769642655,5.3439303494621218,5.1486147925314727,5.1557967281327626,4.3239382625506249,4.9353628881613902,4.9177506967148812,4.8968365825473947,4.4739641846311686,4.5066620830543238,4.5258473378880808,4.568429555063898,4.6027689806250027,4.6241075760481412,4.6747898218445956]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":13.074432402010574},10.071618555380937,9.8795811539425191,10.021992668622469,9.1311900948173754,8.5479881393286874,7.8235398380099523,7.4428362617004842,7.3600931262505176,6.0373933907431203,5.8634142150510877,5.535398052285414,5.2605235879543848,5.0324244794897126,4.856259419606114,4.6081589743289832,4.4783331693220489,4.2918793750182944,4.092191424847881,3.9990753637555083]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.8558002010848584,5.0164893506343615,4.6228148428428879,4.2515029209955459,6.5495214206215024,4.5560682323035282,4.3325334903591237,4.3490629409955579,3.6968972539586389,4.601565288170173,4.7026686263137023,4.772704012269303,4.2853744185280167,4.3903965242078495,4.4991073403044179,4.5978852447883147,4.7046279229316665,4.8017156532066672,4.9024958910750174]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"1/F49","v":0.19567375050409511},0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":4.03230640898677},1.2639560179329266,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-('Baseline - public'!P53-F42)*$AA$66","v":6.3777649815281929},{"$f":"'Baseline - public'!Q65-('Baseline - public'!Q53-G42)*$AA$66","v":7.6394842610111127},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"++OFFSET(translation!C1813, 0,LANG)","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2018 - 2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.2157867244229106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.916027371448906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,161807.90894103094,182644.29711691895,203601.16937550993,224766.17690695851,248256.04827598052,281123.28814486845,314408.7567989176,353881.11781629483,399467.10762396065,448949.97941294772,509363.28955512337,577997.37093528116,655720.09431640862,739760.03381302732,834803.91413712781,941349.04093254649,1062275.2678467426,1198273.2906168443,1351951.5581100746,1525038.5071488968]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,41379.147125765536,46049.839892917895,49567.004271793936,54784.629213017353,57276.282378876698,67785.252852263482,82494.575777970109,94814.012748966605,107021.00897631882,118760.98830196256,131561.23404193588,147079.58196924429,165533.88544949068,184622.15942317084,204698.02994268446,231933.11503747746,262150.49275983532,299951.72335293191,340757.78198286833,385617.96804955904]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E98+'Macro-Debt_Data'!V16","v":11797.876211666195},{"$f":"PV_ResFin_pub!F98+'Macro-Debt_Data'!W16","v":12631.491695296158},{"$f":"PV_ResFin_pub!G98+'Macro-Debt_Data'!X16","v":13146.366837925218},{"$f":"PV_ResFin_pub!H98+'Macro-Debt_Data'!Y16","v":13796.798980685528},{"$f":"PV_ResFin_pub!I98+'Macro-Debt_Data'!Z16","v":14549.153201237117},{"$f":"PV_ResFin_pub!J98+'Macro-Debt_Data'!AA16","v":15418.740910454806},{"$f":"PV_ResFin_pub!K98+'Macro-Debt_Data'!AB16","v":16544.032166385921},{"$f":"PV_ResFin_pub!L98+'Macro-Debt_Data'!AC16","v":17907.280433562551},{"$f":"PV_ResFin_pub!M98+'Macro-Debt_Data'!AD16","v":19545.676927635406},{"$f":"PV_ResFin_pub!N98+'Macro-Debt_Data'!AE16","v":21393.141008540151},{"$f":"PV_ResFin_pub!O98+'Macro-Debt_Data'!AF16","v":23460.021986792075},{"$f":"PV_ResFin_pub!P98+'Macro-Debt_Data'!AG16","v":25882.224860584312},{"$f":"PV_ResFin_pub!Q98+'Macro-Debt_Data'!AH16","v":28700.422324097017},{"$f":"PV_ResFin_pub!R98+'Macro-Debt_Data'!AI16","v":31968.719257231569},{"$f":"PV_ResFin_pub!S98+'Macro-Debt_Data'!AJ16","v":35786.626468746777},{"$f":"PV_ResFin_pub!T98+'Macro-Debt_Data'!AK16","v":40193.789319524789},{"$f":"PV_ResFin_pub!U98+'Macro-Debt_Data'!AL16","v":45258.508836621222},{"$f":"PV_ResFin_pub!V98+'Macro-Debt_Data'!AM16","v":51086.574184427162},{"$f":"PV_ResFin_pub!W98+'Macro-Debt_Data'!AN16","v":57813.452071363303},{"$f":"PV_ResFin_pub!X98+'Macro-Debt_Data'!AO16","v":65466.36761146666}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E74)*F49","v":120428.7618152654},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F74)*G49","v":136594.45722400106},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G74)*H49","v":154034.16510371599},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H74)*I49","v":169981.54769394116},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I74)*J49","v":190979.76589710382},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J74)*K49","v":213338.03529260497},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K74)*L49","v":231914.18102094749},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L74)*M49","v":259067.10506732823},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M74)*N49","v":292446.09864764183},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N74)*O49","v":330188.99111098517},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O74)*P49","v":377802.05551318749},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P74)*Q49","v":430917.78896603687},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q74)*R49","v":490186.20886691794},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R74)*S49","v":555137.87438985647},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S74)*T49","v":630105.88419444335},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T74)*U49","v":709415.92589506903},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U74)*V49","v":800124.77508690732},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V74)*W49","v":898321.56726391241},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W74)*X49","v":1011193.7761272063},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X74)*Y49","v":1139420.5390993378}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E78)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E91","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F78)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F91","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G78)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G91","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H78)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H91","v":31254.302980855493},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I78)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I91","v":33501.85768589595},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J78)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J91","v":38357.91922868057},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K78)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K91","v":51942.210760410642},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L78)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L91","v":63437.627155664959},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M78)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M91","v":76137.214314713128},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N78)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N91","v":82209.294087488219},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O78)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O91","v":89825.172938589516},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P78)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P91","v":92957.279029833924},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q78)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q91","v":99234.371448262085},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R78)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R91","v":110092.46192055203},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S78)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S91","v":121415.23394210727},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T78)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T91","v":133549.04951577904},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U78)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U91","v":149504.44854459114},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V78)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V91","v":168117.91270926688},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W78)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W91","v":184690.98620498367},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X78)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X91","v":202153.42719725645}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,16398.895536728778,18242.45777946767,18922.442608878606,19802.879764241894,25765.16867810941,24560.8428887589,27167.556521590519,30570.359501198967,30932.36960922095,37386.037284932951,42147.813205865568,47599.685688716709,50988.873737505157,57681.827565618274,65122.162755410645,73826.589296083941,83735.720385144828,95481.685480086569,108147.72227227008]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E90+PV_ResFin_pub!E99","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F90+PV_ResFin_pub!F99","v":7647.0826076132007},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G90+PV_ResFin_pub!G99","v":8316.5592956258315},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H90+PV_ResFin_pub!H99","v":8426.9560911464287},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I90+PV_ResFin_pub!I99","v":8743.3836385067607},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J90+PV_ResFin_pub!J99","v":8774.1975441749819},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K90+PV_ResFin_pub!K99","v":10004.559716054253},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L90+PV_ResFin_pub!L99","v":11883.062586523323},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M90+PV_ResFin_pub!M99","v":13451.785159689442},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N90+PV_ResFin_pub!N99","v":13592.129724311737},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O90+PV_ResFin_pub!O99","v":14700.619457094725},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P90+PV_ResFin_pub!P99","v":15793.837387542268},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q90+PV_ResFin_pub!Q99","v":17226.633186784849},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R90+PV_ResFin_pub!R99","v":18923.215405229679},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S90+PV_ResFin_pub!S99","v":20760.872202855855},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T90+PV_ResFin_pub!T99","v":22502.711591959844},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U90+PV_ResFin_pub!U99","v":25113.790771152333},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V90+PV_ResFin_pub!V99","v":27905.876111510046},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W90+PV_ResFin_pub!W99","v":31892.781327984343},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X90+PV_ResFin_pub!X99","v":35508.934640654945}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E77)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F77)*'Macro-Debt_Data'!W60)","v":8751.8129291155783},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G77)*'Macro-Debt_Data'!X60)","v":9925.8984838418382},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H77)*'Macro-Debt_Data'!Y60)","v":10495.486517732177},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I77)*'Macro-Debt_Data'!Z60)","v":11059.496125735131},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J77)*'Macro-Debt_Data'!AA60)","v":16990.971133934429},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K77)*'Macro-Debt_Data'!AB60)","v":14556.283172704647},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L77)*'Macro-Debt_Data'!AC60)","v":15284.493935067196},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M77)*'Macro-Debt_Data'!AD60)","v":17118.574341509528},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N77)*'Macro-Debt_Data'!AE60)","v":17340.239884909213},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O77)*'Macro-Debt_Data'!AF60)","v":22685.417827838228},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P77)*'Macro-Debt_Data'!AG60)","v":26353.975818323303},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q77)*'Macro-Debt_Data'!AH60)","v":30373.052501931859},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R77)*'Macro-Debt_Data'!AI60)","v":32065.658332275481},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S77)*'Macro-Debt_Data'!AJ60)","v":36920.955362762419},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T77)*'Macro-Debt_Data'!AK60)","v":42619.451163450802},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U77)*'Macro-Debt_Data'!AL60)","v":48712.798524931604},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V77)*'Macro-Debt_Data'!AM60)","v":55829.844273634779},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W77)*'Macro-Debt_Data'!AN60)","v":63588.904152102223},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X77)*'Macro-Debt_Data'!AO60)","v":72638.787631615138}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-1764.3964353680979,-295.35309640602264,393.23246265133491,1133.7136925707684,2024.3438261884344,3091.4588829256613,5594.9800721259462,8318.3103949909655,9719.216814134852,11642.17170992679,13665.96390203543,15198.798853383383,16908.659673471495,18776.212710615655,20875.406645683724,22294.139150662748,25260.325184431982,27203.430110185625,29768.393740529085,32444.920062547106]
[null,{"$f":"A1_Historical_pub!B89","v":"Other debt creating flows"},null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,{"$f":"F88+F85+F84+E81+F89","v":38692.316108913517},44260.023580764187,51705.090438379681,64456.826120230086,69125.880257011813,81763.699990952766,97516.774631750304,115467.52623863237,134334.0710636095,144329.51233427136,162270.31513409803,173763.91307587494,189624.94167103461,208557.97069276986,231941.18741064082,256751.9778905992,288785.15234463185,324315.57204121858,361027.6396100265,400559.52160343691]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E75)*F49","v":113004.6996843727},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F75)*G49","v":127508.13923968837},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G75)*H49","v":143442.22974726299},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H75)*I49","v":158972.73158759405},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I75)*J49","v":180156.73428537109},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J75)*K49","v":198108.55202536233},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K75)*L49","v":215683.43389736192},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L75)*M49","v":241720.32161628696},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M75)*N49","v":273666.14511574508},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N75)*O49","v":311937.82880654337},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O75)*P49","v":357337.0094380813},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P75)*Q49","v":407948.05933283322},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q75)*R49","v":464535.24759097112},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R75)*S49","v":529492.68920733943},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S75)*T49","v":604508.52670485422},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T75)*U49","v":684200.27657158219},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U75)*V49","v":775631.26801167871},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V75)*W49","v":874889.73445237637},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W75)*X49","v":989176.17614723335},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X75)*Y49","v":1119179.3094751481}]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,97.313683274799999,94.525522009364096,96.03846636202168,106.89702706789146,101.95828649790792,108.22457222670472,114.9848303656059,121.93356373663136,128.75121209664218,124.31053219340872,125.96709378850716,121.54269777969704,119.66026330281645,118.70877510440458,119.03491316492571,119.34122337295649,120.954753371693,122.96765146815271,124.11170910774746,124.49451742066162]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/D41","v":21.920510243684891},23.827882750836309,18.168004991691046,17.97215274502442,18.326628773491382,20.212332070700921,19.131006736341501,20.043059183688566,21.018648380340451,22.040422992561048,23.066283124371914,22.118495052796916,22.311803337021395,21.434972119485018,21.020187201767065,20.783758221250221,20.800729913895967,20.795895206782646,21.028600197456601,21.331594762453058,21.453590305515917,21.468079843478435]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,371.35149710404642,368.20827922224811,361.24809274430987,360.84812491754883,360.77062947839977,365.773783552174,372.99041022347251,382.96902488554798,393.32335470095904,403.50796781291996,414.42320079384211,425.43756990267252,436.5207349684768,446.67991205333084,456.368776852059,466.32042807796211,476.32945358674635,486.23894659705309,498.28156829465644,508.9149142608905]

{"sheet":"B2_PB_mkt_pub","index":53,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1822,IF(START!L10=\"French\",translation!D1822,IF(START!L10=\"Portuguese\",translation!E1822,translation!F1822)))","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":73.679301531164015},78.296224146541959,75.764936385598389,73.163937635113541,70.541852927111265,69.522572921779187,68.004047297984712,66.981870327828702,66.111499961009258,64.951874095911222,64.415543720011442,63.900804992368556,63.39913100939642,62.493924765716422,61.624061114377447,60.720045155098177,59.859264767327119,58.988327741225142,58.295974273119811,57.507222470558126]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,53.395331263837363,56.493113506042071,56.473667648112233,55.566840075659471,55.519815612948861,54.167236127944783,51.264833338226033,49.817200528047643,48.815796812020722,48.111268488425168,48.3324599169162,48.320478897833162,48.115834582149489,47.597069721987268,47.185229766940253,46.380035373408823,45.692919337473207,44.784779753944377,44.153956373080966,43.50013275936606]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,70.605775948771026,77.007147305322448,73.966285082544886,71.234367189654336,68.654101206501267,66.622781967241721,65.003752127885377,63.942129143732004,63.058796729811725,62.251637908693638,61.688444019670229,61.144950373733543,60.628414543624743,60.001278811311387,59.385128504786422,58.735010191073457,58.124562515761369,57.495209070553507,57.030401588537593,56.459533936999229]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,3.4709673052954324,4.6169226153779466,-2.5312877609435667,-2.600998750484842,-2.6220847080022738,-1.0192800053320785,-1.5185256237944724,-1.0221769701560168,-0.87037036681944202,-1.1596258650980289,-0.53633037589978239,-0.51473872764288442,-0.5016739829721335,-0.90520624367999702,-0.86986365133897758,-0.90401595927927247,-0.86078038777105703,-0.87093702610197377,-0.69235346810533183,-0.78875180256168265]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,4.6679519610805933,5.9515566959787725,-1.0583992843530874,-1.1319232110656656,-1.3221824734234442,-0.17904935055817672,-0.41911514018374257,-5.5592006779053238E-2,-3.711825618898823E-2,-0.45563948630563927,-2.0613676519827873E-2,-5.1689275403057011E-2,-6.2258788306030294E-2,-0.38642914028878045,-0.36816937879926193,-0.42316686785462732,-0.39419440774910253,-0.42359484595563696,-0.2552096761831083,-0.37018375701305639]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AA$62*$F63,'Baseline - public'!P23+$AA$62*$F63), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":5.9611633634671666},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":5.9611633634671666},{"$f":"H20-H18","v":-1.9900491774291602},{"$f":"I20-I18","v":-1.7818806498778876},-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":24.592427204190649},{"$f":"G17+G18","v":24.932244166831772},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2932114023865733,-9.6066674883941439E-3,0.93164989307607293,0.64995743881222201,0.25840545991700203,1.1918378344541485,0.49159376540003213,0.45146837365895948,0.37564954457787314,-0.18102698773240561,0.14732394332058069,0.10595036545038228,8.527711750977382E-2,-0.24362288613685229,-0.22975215181345712,-0.21914166803361634,-0.22846039884411859,-0.2064631970125988,-2.2545243568279277E-2,-0.11037787278481369]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.7547934231328886,6.3142546197187954E-2,1.1670637612719372,0.83266695855235007,0.39241215943321484,1.3181127194967375,0.7126631513117081,0.68321028417829543,0.54420418421928929,-5.1582563669427373E-2,0.21714776599305008,0.16524777226018639,0.14425613298306983,-0.2018758788970354,-0.18828497466309768,-0.17322068876983154,-0.19470585895546888,-0.16711082800987676,9.7078382022214527E-2,-3.7766813763308704E-2]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.959009651001963,4.1987082350846165,4.974461945825019,4.5916870106703058,4.1169573552179219,4.8925765272854704,3.823694853383675,3.547573789876914,3.4184003695849552,2.7805942564655899,3.0670482410265829,3.0288431895054369,2.9887686909075151,2.6722685901215835,2.6412362843606783,2.6026714122246815,2.5782756278589374,2.5539335840109003,2.5318067603042835,2.5220157590936187]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.7138030741348516,-4.1355656888874286,-3.8073981845530818,-3.7590200521179558,-3.7245451957847071,-3.574463807788733,-3.1110317020719669,-2.8643635056986185,-2.8741961853656659,-2.8321768201350173,-2.8499004750335328,-2.8635954172452505,-2.8445125579244452,-2.8741444690186189,-2.8295212590237759,-2.775892100994513,-2.7729814868144063,-2.7210444120207771,-2.434728378282069,-2.5597825728569275]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.46158202074631527,-7.2749213685582098E-2,-0.2354138681958643,-0.18270951974012806,-0.13400669951621277,-0.12627488504258896,-0.22106938591167596,-0.23174191051933596,-0.16855463964141612,-0.12944442406297824,-6.9823822672469393E-2,-5.929740680980411E-2,-5.8979015473296009E-2,-4.1747007239816891E-2,-4.1467177150359448E-2,-4.5920979263784793E-2,-3.3754539888649709E-2,-3.9352369002722036E-2,-0.1196236255904938,-7.2611059021504984E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1969846557851607},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3346340806008263},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4728884765904791},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4690755394191766},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2999022345788298},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.8402306547739018},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0994104836107299},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.96658496337696354},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.83325211063045379},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.70398637879238968},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.51571669937995446},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.46304945223982741},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.43941519466610318},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.51877710339121663},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50169427253971566},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.4808490914246451},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.46658598002195451},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.44734218014633687},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.43714379192222347},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.4185680455486262}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,395.46056650284083,412.71356628587955,397.69206777261121,387.42326500814352,376.30079309159993,375.65683523257138,372.22018049029401,370.70975942104963,369.1318733762364,365.12588142679175,363.73679263164701,362.3831321593529,360.94290820954961,356.9668841672094,352.67089206040498,348.46774806532795,344.315973604112,340.05059737676959,337.25530414907479,333.49168121276506]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,22.71004541645404,24.092214810092361,17.529409712488032,18.856547846294742,18.104739965874838,18.213321160930548,19.766974431128308,20.942421602485886,21.518247542428789,20.09198397967355,19.379478341747237,18.082489675974152,17.269786939927954,16.541600822977585,16.113034064294315,15.523246053940801,15.195381617756135,14.842759861193189,14.349315593984663,13.798686905729024]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10733.845440429639,12331.202378873051,9657.1040656882942,11181.75219994926,11571.005606080729,12540.45102155003,14598.315057758529,16551.109713036549,18193.345486507089,18159.025385706638,18720.48331539143,18676.83981777907,19073.326889266453,19544.880352390413,20366.856329801067,20987.437902793965,21983.399639016028,22975.561400152306,23704.780256139911,24369.50165672076]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0},{"$f":"+E39*'Baseline - public'!P26","v":0},{"$f":"+F39*'Baseline - public'!Q26","v":0},{"$f":"+G39*'Baseline - public'!R26","v":0},{"$f":"+H39*'Baseline - public'!S26","v":0},{"$f":"+I39*'Baseline - public'!T26","v":0},{"$f":"+J39*'Baseline - public'!U26","v":0},{"$f":"+K39*'Baseline - public'!V26","v":0},{"$f":"+L39*'Baseline - public'!W26","v":0},{"$f":"+M39*'Baseline - public'!X26","v":0},{"$f":"+N39*'Baseline - public'!Y26","v":0},{"$f":"+O39*'Baseline - public'!Z26","v":0},{"$f":"+P39*'Baseline - public'!AA26","v":0},{"$f":"+Q39*'Baseline - public'!AB26","v":0},{"$f":"+R39*'Baseline - public'!AC26","v":0},{"$f":"+S39*'Baseline - public'!AD26","v":0},{"$f":"+T39*'Baseline - public'!AE26","v":0},{"$f":"+U39*'Baseline - public'!AF26","v":0},{"$f":"+V39*'Baseline - public'!AG26","v":0},{"$f":"+W39*'Baseline - public'!AH26","v":0},{"$f":"+X39*'Baseline - public'!AI26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.524529137656135,10.585815622450388,9.7970114314341625,9.3016702545884726,10.607986174889074,9.0753053810734841,8.8761579546280238,8.7705482537021506,7.7893672535814487,8.3094178396758007,8.2428916955303251,8.1904879681477247,7.6694208055488353,7.6697939620166631,7.6501725399489642,7.678519127564674,7.7042803591878455,7.7755866705787628,7.8053556161884252]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.4141154175260695},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.8933964902025853},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":7.491478386732231},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":7.1944215583173303},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":9.1868212523663075},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.3087038344313342},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.9265690966914848},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.7569104708635974},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.9210566142513237},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.7204816061357464},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.7949660888233465},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.8387787278635219},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.2585823133857534},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.3276349971896799},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.4066001775930612},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.4788667336396868},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.5685187046725151},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.6514134525891908},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.7465959766054402}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.050039874580101},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.058262444514323},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.112670414351019},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.515445496640135},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.202338655054437},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.807408055784386},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.435718382307487},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.234638165299662},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.738608454557152},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.476645336403738},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.198358956053685},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.971544020313209},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.729196354749503},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.566263418226216},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.308283366019849},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":11.152403774697483},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.956973263131687},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.913677217980227},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.702711904384682}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.138519933865024,6.0375074537369962,6.6781317621564495,6.3768190788724386,5.9288499086667912,7.3059090277028345,5.7575758417258607,5.4461022580171337,5.3322795052405549,4.3941592900343629,4.9387290970016613,4.9207917426219288,4.8951034721221305,4.4151494165782967,4.4268209001107452,4.422688854827066,4.4493637203399974,4.4697464641523794,4.4768269196376878,4.5249158260694795]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.7144216152097727},8.1542300233685285,8.9473380882587552,9.1865199496089947,8.7132312709295672,8.4381046377386806,7.8688361954556987,7.4720053121524073,7.4043661182164895,6.0733134457177487,5.9560359331760875,5.7176519404907262,5.5046468304694152,5.3129058050787901,5.1590163383718064,4.905187015078047,4.7841210950558644,4.5859552668456827,4.3566158693109802,4.2648006287039717]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,5.2334008651959145,5.8023479095132542,5.4170320342791065,5.0470824659302664,6.9995700293989103,5.15907541769801,4.7845956758897685,4.61833568400447,3.7992258112277897,4.5826365692410462,4.6556289645695461,4.6985639404695423,4.129990131198304,4.1976595384730526,4.2750428733255879,4.3458617719419506,4.4337178175959098,4.5149520021165497,4.6082278116621866]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":43.354869910663908},7.4106785181935031,{"$f":"H74","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2018 - 2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.2157867244229106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.916027371448906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},{"$f":"F20/100*F41","v":59402.696551241403},{"$f":"G20/100*G41","v":69642.803952673567},{"$f":"H20/100*H41","v":53821.676209666002},60371.200612990106,67837.07836267972,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.78692066598,131636.734491982,145659.21903419899,161247.538120096,178647.93054717901,198189.58712693496,218754.19889651096,243130.90886491802,268821.56169496401,296672.498317733,328132.31993176893]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":57.167958076060984},{"$f":"(G72/F72-1)*100","v":17.23845548425389},-22.717534109854288,12.168934274380439,12.366621292741332,11.716146272231676,12.86871381014565,12.457538036011751,10.721269161877455,11.148840972163377,11.197718748228658,10.652409903917137,10.701910383191793,10.791105792959964,10.938641449638965,10.376232206591629,11.143424945154656,10.566592684568764,10.36038048702801,10.604225801996247]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":43.354869910663908},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":7.4106785181935031},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,177971.42000759227,218703.48100177097,239011.21464785573,258260.36321027519,278776.62832821748,307466.78570152633,335091.43588731758,366894.49916328624,402424.17693822633,439016.11337327934,483395.26054662268,532605.82183605048,586941.56350559148,642958.64824558387,704538.0086688482,771319.09174682584,845195.95439110126,925716.52917763928,1014194.9629799791,1111033.3441580075]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,48995.673368876916,60902.249702608155,60857.037476787373,62115.749289170984,59366.074738495809,67909.685285620741,82482.844246342313,94019.813102731598,105279.85461537767,113827.31173750991,120692.70918806444,129860.2167068898,141490.92830938369,153263.88633669139,165076.8433801803,182159.33950972289,200024.80639145395,222899.33700908325,246033.51259549195,270615.46454820293]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E134+'Macro-Debt_Data'!V16","v":15555.891745024066},{"$f":"PV_ResFin_pub!F134+'Macro-Debt_Data'!W16","v":17987.439848112383},{"$f":"PV_ResFin_pub!G134+'Macro-Debt_Data'!X16","v":13981.951526137025},{"$f":"PV_ResFin_pub!H134+'Macro-Debt_Data'!Y16","v":14286.127485784265},{"$f":"PV_ResFin_pub!I134+'Macro-Debt_Data'!Z16","v":15112.460294448159},{"$f":"PV_ResFin_pub!J134+'Macro-Debt_Data'!AA16","v":15136.382040418572},{"$f":"PV_ResFin_pub!K134+'Macro-Debt_Data'!AB16","v":16517.393671119491},{"$f":"PV_ResFin_pub!L134+'Macro-Debt_Data'!AC16","v":17731.742024979452},{"$f":"PV_ResFin_pub!M134+'Macro-Debt_Data'!AD16","v":18766.484340594689},{"$f":"PV_ResFin_pub!N134+'Macro-Debt_Data'!AE16","v":19410.889672718768},{"$f":"PV_ResFin_pub!O134+'Macro-Debt_Data'!AF16","v":19544.633150851892},{"$f":"PV_ResFin_pub!P134+'Macro-Debt_Data'!AG16","v":20523.460849861796},{"$f":"PV_ResFin_pub!Q134+'Macro-Debt_Data'!AH16","v":21785.101398953277},{"$f":"PV_ResFin_pub!R134+'Macro-Debt_Data'!AI16","v":23047.142052591022},{"$f":"PV_ResFin_pub!S134+'Macro-Debt_Data'!AJ16","v":24690.926013837568},{"$f":"PV_ResFin_pub!T134+'Macro-Debt_Data'!AK16","v":26345.595393151056},{"$f":"PV_ResFin_pub!U134+'Macro-Debt_Data'!AL16","v":27999.887526025424},{"$f":"PV_ResFin_pub!V134+'Macro-Debt_Data'!AM16","v":29839.578830796298},{"$f":"PV_ResFin_pub!W134+'Macro-Debt_Data'!AN16","v":31915.817664000191},{"$f":"PV_ResFin_pub!X134+'Macro-Debt_Data'!AO16","v":34318.261547801587}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E110)*F49","v":128975.74663871535},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F110)*G49","v":157801.23129916281},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G110)*H49","v":178154.17717106835},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H110)*I49","v":196144.6139211042},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I110)*J49","v":219410.55358972168},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J110)*K49","v":239557.10041590559},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K110)*L49","v":252608.59164097527},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L110)*M49","v":272874.68606055464},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M110)*N49","v":297144.32232284866},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N110)*O49","v":325188.80163576943},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O110)*P49","v":362702.55135855824},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P110)*Q49","v":402745.60512916069},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q110)*R49","v":445450.63519620779},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R110)*S49","v":489694.76190889248},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S110)*T49","v":539461.16528866789},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T110)*U49","v":589159.75223710295},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U110)*V49","v":645171.14799964731},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V110)*W49","v":702817.19216855604},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W110)*X49","v":768161.45038448717},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X110)*Y49","v":840417.8796098046}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E114)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E127","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F114)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F127","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G114)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G127","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H114)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H127","v":35453.393404701143},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I114)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I127","v":39486.428638163663},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J114)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J127","v":41927.018308957573},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K114)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K127","v":58849.806770452728},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L114)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L127","v":71229.316467829252},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M114)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M127","v":83584.842589320411},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N114)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N127","v":87547.049867534544},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O114)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O127","v":90799.615290903545},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P114)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P127","v":92638.988117346948},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q114)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q127","v":97101.012759601668},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R114)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R127","v":104854.70684318218},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S114)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S127","v":113439.49089189598},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T114)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T127","v":121192.24811057866},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U114)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U127","v":131323.14558081608},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V114)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V127","v":143221.96687255576},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W114)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W127","v":151868.21400557325},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X114)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X127","v":160531.22532737887}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,18730.65395539943,23151.547258728289,23415.956021460071,24022.527384122317,29572.586191879207,27903.549747784298,29743.245141789404,32178.659089294852,31346.297058920871,36479.683243690612,39845.747788184744,43623.015755136024,45015.018387911463,49313.603581403753,53898.37327268748,59225.883994338146,65116.265910803879,71979.891050080885,79161.523502057913]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E126+PV_ResFin_pub!E135+('PV_ResFin-add.int.cost - mkt'!G47+'PV_ResFin-add.int.cost - mkt'!G56)","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F126+PV_ResFin_pub!F135+('PV_ResFin-add.int.cost - mkt'!H47+'PV_ResFin-add.int.cost - mkt'!H56)","v":8843.7385799013064},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G126+PV_ResFin_pub!G135+('PV_ResFin-add.int.cost - mkt'!I47+'PV_ResFin-add.int.cost - mkt'!I56)","v":10388.865588884344},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H126+PV_ResFin_pub!H135+('PV_ResFin-add.int.cost - mkt'!J47+'PV_ResFin-add.int.cost - mkt'!J56)","v":9805.6938725728305},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I126+PV_ResFin_pub!I135+('PV_ResFin-add.int.cost - mkt'!K47+'PV_ResFin-add.int.cost - mkt'!K56)","v":9637.5352257909562},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J126+PV_ResFin_pub!J135+('PV_ResFin-add.int.cost - mkt'!L47+'PV_ResFin-add.int.cost - mkt'!L56)","v":9025.0317279588562},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K126+PV_ResFin_pub!K135+('PV_ResFin-add.int.cost - mkt'!M47+'PV_ResFin-add.int.cost - mkt'!M56)","v":10055.664209640829},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L126+PV_ResFin_pub!L135+('PV_ResFin-add.int.cost - mkt'!N47+'PV_ResFin-add.int.cost - mkt'!N56)","v":11906.99110911929},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M126+PV_ResFin_pub!M135+('PV_ResFin-add.int.cost - mkt'!O47+'PV_ResFin-add.int.cost - mkt'!O56)","v":13383.380198864845},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N126+PV_ResFin_pub!N135+('PV_ResFin-add.int.cost - mkt'!P47+'PV_ResFin-add.int.cost - mkt'!P56)","v":13411.188460979976},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O126+PV_ResFin_pub!O135+('PV_ResFin-add.int.cost - mkt'!Q47+'PV_ResFin-add.int.cost - mkt'!Q56)","v":14201.829981451776},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P126+PV_ResFin_pub!P135+('PV_ResFin-add.int.cost - mkt'!R47+'PV_ResFin-add.int.cost - mkt'!R56)","v":14722.529900546087},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q126+PV_ResFin_pub!Q135+('PV_ResFin-add.int.cost - mkt'!S47+'PV_ResFin-add.int.cost - mkt'!S56)","v":15546.273007939441},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R126+PV_ResFin_pub!R135+('PV_ResFin-add.int.cost - mkt'!T47+'PV_ResFin-add.int.cost - mkt'!T56)","v":16595.748805565465},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S126+PV_ResFin_pub!S135+('PV_ResFin-add.int.cost - mkt'!U47+'PV_ResFin-add.int.cost - mkt'!U56)","v":17726.904818712545},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T126+PV_ResFin_pub!T135+('PV_ResFin-add.int.cost - mkt'!V47+'PV_ResFin-add.int.cost - mkt'!V56)","v":18667.357221111568},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U126+PV_ResFin_pub!U135+('PV_ResFin-add.int.cost - mkt'!W47+'PV_ResFin-add.int.cost - mkt'!W56)","v":20315.145055446341},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V126+PV_ResFin_pub!V135+('PV_ResFin-add.int.cost - mkt'!X47+'PV_ResFin-add.int.cost - mkt'!X56)","v":21916.664555942531},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W126+PV_ResFin_pub!W135+('PV_ResFin-add.int.cost - mkt'!Y47+'PV_ResFin-add.int.cost - mkt'!Y56)","v":24326.514162189287},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X126+PV_ResFin_pub!X135+('PV_ResFin-add.int.cost - mkt'!Z47+'PV_ResFin-add.int.cost - mkt'!Z56)","v":26332.258041333502}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E113+'PV_ResFin-add.int.cost - mkt'!G34)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F113+'PV_ResFin-add.int.cost - mkt'!H34)*'Macro-Debt_Data'!W60)","v":9886.9153754981235},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G113+'PV_ResFin-add.int.cost - mkt'!I34)*'Macro-Debt_Data'!X60)","v":12762.681669843945},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H113+'PV_ResFin-add.int.cost - mkt'!J34)*'Macro-Debt_Data'!Y60)","v":13610.262148887241},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I113+'PV_ResFin-add.int.cost - mkt'!K34)*'Macro-Debt_Data'!Z60)","v":14384.992158331361},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J113+'PV_ResFin-add.int.cost - mkt'!L34)*'Macro-Debt_Data'!AA60)","v":20547.554463920351},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K113+'PV_ResFin-add.int.cost - mkt'!M34)*'Macro-Debt_Data'!AB60)","v":17847.88553814347},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L113+'PV_ResFin-add.int.cost - mkt'!N34)*'Macro-Debt_Data'!AC60)","v":17836.254032670116},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M113+'PV_ResFin-add.int.cost - mkt'!O34)*'Macro-Debt_Data'!AD60)","v":18795.278890430007},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N113+'PV_ResFin-add.int.cost - mkt'!P34)*'Macro-Debt_Data'!AE60)","v":17935.108597940893},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O113+'PV_ResFin-add.int.cost - mkt'!Q34)*'Macro-Debt_Data'!AF60)","v":22277.853262238837},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P113+'PV_ResFin-add.int.cost - mkt'!R34)*'Macro-Debt_Data'!AG60)","v":25123.217887638653},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q113+'PV_ResFin-add.int.cost - mkt'!S34)*'Macro-Debt_Data'!AH60)","v":28076.742747196586},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R113+'PV_ResFin-add.int.cost - mkt'!T34)*'Macro-Debt_Data'!AI60)","v":28419.269582345994},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S113+'PV_ResFin-add.int.cost - mkt'!U34)*'Macro-Debt_Data'!AJ60)","v":31586.698762691209},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T113+'PV_ResFin-add.int.cost - mkt'!V34)*'Macro-Debt_Data'!AK60)","v":35231.016051575913},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U113+'PV_ResFin-add.int.cost - mkt'!W34)*'Macro-Debt_Data'!AL60)","v":38910.738938891809},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V113+'PV_ResFin-add.int.cost - mkt'!X34)*'Macro-Debt_Data'!AM60)","v":43199.601354861348},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W113+'PV_ResFin-add.int.cost - mkt'!Y34)*'Macro-Debt_Data'!AN60)","v":47653.376887891594},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X113+'PV_ResFin-add.int.cost - mkt'!Z34)*'Macro-Debt_Data'!AO60)","v":52829.265460724411}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,14399.114631193299,16651.213933003884,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,54855.827175474915,67296.364562202623,55299.003830986898,66561.465294054971,71548.706973444685,80549.252982934559,97402.200434487531,114712.52217210998,130982.70439366873,135803.6983457841,145429.92950560589,150715.4608750905,159881.61961443038,170185.58755641282,184217.73456638763,197189.84096115758,214554.50745473418,232930.62658764503,249639.94133536043,266589.14479325293]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E111)*F49","v":121551.68450782265},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F111+'PV_ResFin-add.int.cost - mkt'!H32)*G49","v":154200.47538115311},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G111+'PV_ResFin-add.int.cost - mkt'!I32)*H49","v":172480.0770770243},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H111+'PV_ResFin-add.int.cost - mkt'!J32)*I49","v":189333.45011292581},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I111+'PV_ResFin-add.int.cost - mkt'!K32)*J49","v":211950.28655737967},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J111+'PV_ResFin-add.int.cost - mkt'!L32)*K49","v":226732.64115716761},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K111+'PV_ResFin-add.int.cost - mkt'!M32)*L49","v":237824.57132775837},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L111+'PV_ResFin-add.int.cost - mkt'!N32)*M49","v":256224.44452703602},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M111+'PV_ResFin-add.int.cost - mkt'!O32)*N49","v":278562.35721880692},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N111+'PV_ResFin-add.int.cost - mkt'!P32)*O49","v":306937.63933132758},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O111+'PV_ResFin-add.int.cost - mkt'!Q32)*P49","v":342237.50528345199},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P111+'PV_ResFin-add.int.cost - mkt'!R32)*Q49","v":379775.87549595704},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q111+'PV_ResFin-add.int.cost - mkt'!S32)*R49","v":419799.67392026092},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R111+'PV_ResFin-add.int.cost - mkt'!T32)*S49","v":464049.5767263755},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S111+'PV_ResFin-add.int.cost - mkt'!U32)*T49","v":513863.80779907864},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T111+'PV_ResFin-add.int.cost - mkt'!V32)*U49","v":563944.10291361611},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U111+'PV_ResFin-add.int.cost - mkt'!W32)*V49","v":620677.64092441881},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V111+'PV_ResFin-add.int.cost - mkt'!X32)*W49","v":679385.35935702012},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W111+'PV_ResFin-add.int.cost - mkt'!Y32)*X49","v":746143.85040451435},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X111+'PV_ResFin-add.int.cost - mkt'!Z32)*Y49","v":820176.6499856147}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,89.896650040336127,95.572053245430098,102.45813351212959,109.28618129468862,105.01006414443015,105.82090706064071,113.17930813715267,118.71170910395233,122.45126465821016,114.49048382811446,110.37886161466511,103.44024920520199,99.160020982553078,95.301756623990229,93.006103793357269,90.25762057673299,88.358544048240475,86.815905799481868,84.360029492365101,81.526983819131473]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D8+C814)/(D41)","v":5.2394881462796512},{"$f":"100*(E84+E85+D81)/(E41)","v":23.827882750836309},16.748882052986872,18.13105144662519,19.519458889917189,20.638428496172629,19.685327899215284,19.584208345942873,20.677683336712082,21.449481982923899,21.931015343195654,20.366596478246784,19.547415961587646,18.240129316827588,17.417322845743758,16.684407077129517,16.251451291280119,15.727271253761813,15.361115626661121,15.059891510136227,14.58198002659949,14.058492789957267]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,378.96396375668144,405.91860897911982,388.25090158100051,377.2056563582197,366.23070788474308,359.9881646549851,355.79806365885025,353.88637545844068,352.0871827663089,349.94654854930667,348.33761347544157,346.75460872219054,345.1687099980395,342.7288272198868,339.85761188365638,337.07578249649873,334.33780736731052,331.44320138236753,329.93368192758385,327.41600244697577]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,"PV of Debt/GDP",null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":45.522721627964714},48.316585531227169,53.449729522670694,53.391526102347179,52.61711088137568,52.631311902123102,50.31081598431718,47.363941973925485,45.904611421676876,44.909173301503422,44.56368133883538,44.754383176182614,44.714407354442308,44.498997085260569,44.262793992834922,44.107617959335514,43.566608179234109,43.137975050781527,42.483856705731164,42.088104299296603,41.660299285538187]
[null,"PV of Debt/exports",null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":110.61517407343602},115.85410581181131,129.07363053825839,130.7345105152443,129.88879895349149,130.84025049801807,127.06494253639968,121.97280298328958,120.48490341985338,119.40659811846253,119.45480088206317,120.41012761647529,120.80944953652693,120.86134694525312,120.92107328246425,121.38927946850988,120.82834214790459,120.27218165426265,119.37201460779461,119.16817321235942,118.65922197764817]
[null,"Debt service/exports",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F108*100","v":16.535326200617884},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G108*100","v":16.320430694834492},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H108*100","v":18.858560227529786},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I108*100","v":21.332770046712788},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J108*100","v":18.813348875416473},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K108*100","v":24.806047751788395},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L108*100","v":27.054114167500021},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M108*100","v":24.683833002535323},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N108*100","v":23.544568640253146},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O108*100","v":20.731238211859278},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P108*100","v":20.299895954402079},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q108*100","v":20.066153716427948},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R108*100","v":20.342889588337741},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S108*100","v":19.936883581684899},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T108*100","v":20.542915713469771},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U108*100","v":21.394694199009091},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V108*100","v":21.277265508838163},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W108*100","v":21.563109035093067},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X108*100","v":20.75036262266438},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y108*100","v":20.413079948301913}]
[null,"Debt service/revenue (excl. grants)",null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/'Macro-Debt_Data'!T95*100","v":36.304535945661009},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/'Macro-Debt_Data'!U95*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145+'PV_ResFin-add.int.cost - mkt'!G34)/F109*100","v":37.932522331599181},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145+'PV_ResFin-add.int.cost - mkt'!H34)/G109*100","v":36.256872367237534},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145+'PV_ResFin-add.int.cost - mkt'!I34)/H109*100","v":40.960168486990298},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145+'PV_ResFin-add.int.cost - mkt'!J34)/I109*100","v":46.213808483314814},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145+'PV_ResFin-add.int.cost - mkt'!K34)/J109*100","v":40.668225520153506},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145+'PV_ResFin-add.int.cost - mkt'!L34)/K109*100","v":53.365666482345496},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145+'PV_ResFin-add.int.cost - mkt'!M34)/L109*100","v":57.74279909006551},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145+'PV_ResFin-add.int.cost - mkt'!N34)/M109*100","v":52.213634820247442},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145+'PV_ResFin-add.int.cost - mkt'!O34)/N109*100","v":49.560518133149309},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145+'PV_ResFin-add.int.cost - mkt'!P34)/O109*100","v":43.55443325099705},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145+'PV_ResFin-add.int.cost - mkt'!Q34)/P109*100","v":42.662695627510438},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145+'PV_ResFin-add.int.cost - mkt'!R34)/Q109*100","v":42.161119808332678},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145+'PV_ResFin-add.int.cost - mkt'!S34)/R109*100","v":42.673760607623905},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145+'PV_ResFin-add.int.cost - mkt'!T34)/S109*100","v":41.709213257322901},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145+'PV_ResFin-add.int.cost - mkt'!U34)/T109*100","v":42.736630852310782},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145+'PV_ResFin-add.int.cost - mkt'!V34)/U109*100","v":44.285416593640313},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145+'PV_ResFin-add.int.cost - mkt'!W34)/V109*100","v":43.907679666373866},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145+'PV_ResFin-add.int.cost - mkt'!X34)/W109*100","v":44.247466860680845},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145+'PV_ResFin-add.int.cost - mkt'!Y34)/X109*100","v":42.403704335172989},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145+'PV_ResFin-add.int.cost - mkt'!Z34)/Y109*100","v":41.565800099257302}]
[]
[null,"External PPG debt/GDP (baseline)",null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},{"$f":"'Baseline - external'!Y13","v":34.384951253727458},{"$f":"'Baseline - external'!Z13","v":34.181317347201393},{"$f":"'Baseline - external'!AA13","v":33.865655518017675},{"$f":"'Baseline - external'!AB13","v":33.329155740482314},{"$f":"'Baseline - external'!AC13","v":32.944319003893703},{"$f":"'Baseline - external'!AD13","v":32.13674987105717},{"$f":"'Baseline - external'!AE13","v":31.427017243951848},{"$f":"'Baseline - external'!AF13","v":30.466314947251224},{"$f":"'Baseline - external'!AG13","v":29.729059255094473},{"$f":"'Baseline - external'!AH13","v":29.011000647297685}]
[null,"External PPG debt/GDP",null,{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,53.395331263837363,56.493113506042071,56.473667648112233,55.566840075659471,55.519815612948861,54.167236127944783,51.264833338226033,49.817200528047643,48.815796812020722,48.111268488425168,48.3324599169162,48.320478897833162,48.115834582149489,47.597069721987268,47.185229766940253,46.380035373408823,45.692919337473207,44.784779753944377,44.153956373080966,43.50013275936606]
[null,"Exports (US$) - baseline",null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,"Revenue",null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},8949.1784100709174,9853.7896298429205,10607.794423274543,11303.635095648782,12119.168993861826,12913.250610676097,13691.882652574348,14505.506146902293,15393.862995955235,16353.862932057222,17408.981644336644,18540.611498780778,19753.056470576728,21066.767402733076,22496.868125249362,23998.686877269636,25623.204933811507,27357.48461259246,29094.174340129481,31030.050553127352]
[null,"Exchange rate (pa)",null,{"$f":"'Macro-Debt_Data'!T60","v":3.91126214574899},{"$f":"'Macro-Debt_Data'!U60","v":4.4516289827409397},{"$f":"'Macro-Debt_Data'!V60","v":4.9069027418011002},{"$f":"'Macro-Debt_Data'!W60","v":5.2839762202857203},{"$f":"'Macro-Debt_Data'!X60","v":5.5918280656945196},{"$f":"'Macro-Debt_Data'!Y60","v":5.8394688512079203},{"$f":"'Macro-Debt_Data'!Z60","v":6.0680670523105702},{"$f":"'Macro-Debt_Data'!AA60","v":6.3033009986293198},{"$f":"'Macro-Debt_Data'!AB60","v":6.5476539953843398},{"$f":"'Macro-Debt_Data'!AC60","v":6.8014795505712504},{"$f":"'Macro-Debt_Data'!AD60","v":7.0651448762334104},{"$f":"'Macro-Debt_Data'!AE60","v":7.3390314197114197},{"$f":"'Macro-Debt_Data'!AF60","v":7.6235354154869004},{"$f":"'Macro-Debt_Data'!AG60","v":7.9190684584190798},{"$f":"'Macro-Debt_Data'!AH60","v":8.2260580992031507},{"$f":"'Macro-Debt_Data'!AI60","v":8.5449484629123003},{"$f":"'Macro-Debt_Data'!AJ60","v":8.8762008915181898},{"$f":"'Macro-Debt_Data'!AK60","v":9.2202946113189395},{"$f":"'Macro-Debt_Data'!AL60","v":9.5777274262408199},{"$f":"'Macro-Debt_Data'!AM60","v":9.9490164380163293},{"$f":"'Macro-Debt_Data'!AN60","v":10.3346987942806},{"$f":"'Macro-Debt_Data'!AO60","v":10.735332465668399}]

{"sheet":"B2_PB_non_mkt_pub","index":54,"n_rows":110,"n_cols":28,"rows_kept":110,"cut":false,"hidden":true,"merged":[[8,1,8,8],[57,1,57,5],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1825,IF(START!L10=\"French\",translation!D1825,IF(START!L10=\"Portuguese\",translation!E1825,translation!F1825)))","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":73.679301531164015},78.137787741297146,75.249681588997447,72.320731977833546,69.397822996474062,68.10157283485087,66.346308455958706,65.16022368804947,64.193248147697147,62.99506025061234,62.45165665513661,61.93036390487007,61.422161864857436,60.51165074339734,59.636458971436532,58.726796514474309,57.861234839882243,56.985193781290207,56.281629656668798,55.485569428778916]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,53.395331263837363,56.412673475398037,56.193814919995575,55.074925730673755,54.810592853828233,53.228265084983882,50.116631531366771,48.513082379068436,47.408710185683475,46.653058100773926,46.859410944594579,46.842123475814255,46.63636573295026,46.118267076364617,45.704074102515541,44.893636531223649,44.201108916986058,43.287618321294893,42.648110058589204,41.989192610246398]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,70.605775948771026,74.884870200580266,71.892109812859744,69.201986518680684,66.659154734508235,64.6579720615442,63.052411994083414,61.993318753872565,61.108018759547498,60.294824063394756,59.724556954795403,59.174509286235057,58.651445399085766,58.019004788992298,57.397526361845493,56.741761550449596,56.1265325883165,55.492075110618579,55.016056972086581,54.437880895220026]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,3.4709673052954324,4.4584862101331364,-2.8881061522997005,-2.9289496111638962,-2.9229089813594791,-1.2962501616231894,-1.7552643788921682,-1.1860847679092421,-0.96697554035232369,-1.1981878970848099,-0.54340359547573136,-0.52129275026654109,-0.5082020400126368,-0.91051112146010005,-0.87519177196080933,-0.90966245696222581,-0.86556167459206812,-0.87604105859203441,-0.70356412462140927,-0.79606022788988529]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,4.6679519610805933,5.7931202907339623,-1.4152176757092212,-1.4598740717447196,-1.6230067467806493,-0.4560195068492876,-0.65585389528143834,-0.21949980453227846,-0.1337234297218699,-0.49420151829242015,-2.7686896095776903E-2,-5.8243298026713727E-2,-6.8786845346533676E-2,-0.39173401806888342,-0.37349749942109367,-0.42881336553758065,-0.39897569457011361,-0.4286988784456976,-0.26642033269918586,-0.37749218234125909]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AA$62*$F63),'Baseline - public'!P23+($AA$62*$F63)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D63+($AA$62*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":5.9611633634671666},{"$f":"IF(F17=D63+AA62*F63,D63+AA62*F63,'Baseline - public'!Q23+AA62*F63)","v":5.9611633634671666},{"$f":"H20-H18","v":-1.9900491774291602},{"$f":"I20-I18","v":-1.7818806498778876},-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":24.592427204190649},{"$f":"G17+G18","v":24.932244166831772},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2932114023865733,-0.16804307273320404,0.57483150171993902,0.32200657813316802,-4.2418813440203124E-2,0.9148676781630376,0.25485501030233632,0.28756057590573425,0.27904437104499147,-0.21958901971918648,0.14025072374463166,9.9396342826725562E-2,7.8749060469270438E-2,-0.24892776391695523,-0.23508027243528887,-0.22478816571656968,-0.23324168566512968,-0.21156722950265944,-3.3755900084356777E-2,-0.1176862981130164]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.7547934231328886,-9.5511484660002921E-2,0.80842635786946326,0.50273236824938561,8.9646830439232605E-2,1.0389063374371643,0.47109373501049578,0.51333214642997538,0.44282247082189308,-9.4034345886319315E-2,0.20793295369908193,0.15686619293050752,0.13590407991353803,-0.20848538495703295,-0.19492166232286934,-0.1803301882494428,-0.20058433292303279,-0.17351687055806497,8.1818274116746803E-2,-4.7580583395930187E-2]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.959009651001963,4.0400542042274257,4.6081200778934868,4.236188443087463,3.7712670869520344,4.5554003951781477,3.5185377973664398,3.3078708868426152,3.2388516865655959,2.6559657224876778,2.9719740938805579,2.9331569368905783,2.892703432680253,2.5760349071725517,2.5448486887784232,2.5060292044370454,2.4813688688341138,2.4567023669428325,2.4338678024549871,2.423751898194626]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.7138030741348516,-4.1355656888874286,-3.7996937200240235,-3.7334560748380774,-3.6816202565128018,-3.5164940577409833,-3.047444062355944,-2.7945387404126398,-2.7960292157437028,-2.7500000683739971,-2.764041140181476,-2.7762907439600708,-2.756799352766715,-2.7845202921295846,-2.7397703511012925,-2.6863593926864882,-2.6819532017571466,-2.6302192375008975,-2.3520495283382403,-2.4713324815905562]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.46158202074631527,-7.253158807320112E-2,-0.23359485614952424,-0.18072579011621756,-0.13206564387943573,-0.12403865927412669,-0.21623872470815947,-0.2257715705242411,-0.16377809977690164,-0.12555467383286717,-6.7682229954450279E-2,-5.7469850103781958E-2,-5.7155019444267603E-2,-4.0442378959922289E-2,-4.0158610112419536E-2,-4.4457977467126861E-2,-3.2657352742096885E-2,-3.8050358944594471E-2,-0.11557417420110358,-7.0105714717086209E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1969846557851607},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3346340806008263},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4728884765904791},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4690755394191766},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2999022345788298},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.8402306547739018},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0994104836107299},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.96658496337696354},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.83325211063045379},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.70398637879238968},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.51571669937995446},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.46304945223982741},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.43941519466610318},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.51877710339121663},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50169427253971566},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.4808490914246451},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.46658598002195451},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.44734218014633687},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.43714379192222347},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.4185680455486262}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,395.46056650284083,411.87841932252513,394.98748231045096,382.95825807472812,370.1980419962448,367.97863269939853,363.14654626554136,360.62789421965113,358.42136331561346,354.12568489669837,352.64726453306736,351.20870934717612,349.68765942128647,345.64408464764671,341.29596142233629,337.02864482753733,332.82312245680157,328.50311119120136,325.6018681313584,321.76785866026705]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,22.71004541645404,23.938813292404511,17.134888500172824,18.408438505711899,17.616092501094727,17.670860658000269,19.212773094875637,20.401343671030777,20.988028236019801,19.575355880698858,18.866504041528945,17.558487407885799,16.737796064169,16.005270939827675,15.575517046384233,14.986831496305292,14.659516656660337,14.306128888093969,13.808550182421492,13.255138826983931]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10733.845440429639,12252.686344762202,9439.7589031335465,10916.027654516911,11258.703824059823,12166.949708526736,14189.02603175024,16123.487713212357,17745.053263541697,17692.09973148843,18224.952596807838,18135.614212200955,18485.778478232034,18911.174853886565,19687.435443894981,20262.205101651067,21208.155299081234,22144.893924092135,22811.446691394867,23409.555547646687]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0},{"$f":"+E39*'Baseline - public'!P26","v":0},{"$f":"+F39*'Baseline - public'!Q26","v":0},{"$f":"+G39*'Baseline - public'!R26","v":0},{"$f":"+H39*'Baseline - public'!S26","v":0},{"$f":"+I39*'Baseline - public'!T26","v":0},{"$f":"+J39*'Baseline - public'!U26","v":0},{"$f":"+K39*'Baseline - public'!V26","v":0},{"$f":"+L39*'Baseline - public'!W26","v":0},{"$f":"+M39*'Baseline - public'!X26","v":0},{"$f":"+N39*'Baseline - public'!Y26","v":0},{"$f":"+O39*'Baseline - public'!Z26","v":0},{"$f":"+P39*'Baseline - public'!AA26","v":0},{"$f":"+Q39*'Baseline - public'!AB26","v":0},{"$f":"+R39*'Baseline - public'!AC26","v":0},{"$f":"+S39*'Baseline - public'!AD26","v":0},{"$f":"+T39*'Baseline - public'!AE26","v":0},{"$f":"+U39*'Baseline - public'!AF26","v":0},{"$f":"+V39*'Baseline - public'!AG26","v":0},{"$f":"+W39*'Baseline - public'!AH26","v":0},{"$f":"+X39*'Baseline - public'!AI26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.283763631020518,10.082702256969082,9.3196589782137966,8.8413339394627517,10.189708558661364,8.7019749568243672,8.619228007791877,8.6235138772813507,7.7149104581984211,8.3059033996507594,8.2374973663482276,8.1832771210794437,7.6455271019793534,7.6453709988713552,7.624515917728707,7.6535579803429217,7.6796431374213991,7.7513106749831655,7.7826451134494725]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0927914957703155},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.2123771123855898},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.8539224186527221},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.5852989010600202},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.641016295516156},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.8154761954307892},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.5584708585228881},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.5200993540760086},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.7874341924639161},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.6806134995284614},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.7572110978067332},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.8022564896003708},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.2034654501114463},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.2741382466163165},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.3550917849898214},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.4286355621644358},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.5203405858663857},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.6049092098883397},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.7024813558678256}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.050039874580101},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.074655296243172},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.191249747771046},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.638410413865223},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.379494954850534},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.980564304869826},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.590219216142728},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.384989711229473},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.842306521093889},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.576104968259925},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":12.292586714499564},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":12.061390804020688},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.814723844635099},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.649320316644953},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":11.384676938491218},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":11.224485528013004},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":11.021938354450942},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.969631890201569},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.755198535375637}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.138519933865024,5.8093718367246847,6.1988676714993449,5.9233948836530086,5.4943413345202137,6.9145545005846536,5.4086310335064978,5.2050020033249238,5.1934474805152524,4.3226323567055402,4.9342915623452717,4.9151888590954256,4.8885063027311411,4.3931420808893105,4.4049954259715971,4.4003947718681911,4.427470436465768,4.4480485106938881,4.45492902840473,4.5042529505248021]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.7144216152097727},8.1542300233685285,8.9625950852638159,9.2604120057082593,8.8289553061616406,8.6048590074745679,8.0315274658634532,7.61710436574685,7.5457279043160632,6.1708807091978537,6.049729591049112,5.8064369945966945,5.5893045286984533,5.3935216940311115,5.2373032816665628,4.9771859873423656,4.8520730503142255,4.647190139560796,4.4092625796316547,4.314234902009499]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.9186004413013196,5.1345271578377156,4.7917800708734273,4.4501618698900662,6.4646987415179549,4.6757282088101029,4.4238712518167889,4.3862684126632905,3.6682801392726248,4.5435671081473314,4.6186302887320636,4.662773322647304,4.0759773794387391,4.1452344450078851,4.2245663066645474,4.2966368408717237,4.3865048120522632,4.4693793412728668,4.5649969034189226]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":43.354869910663908},7.4106785181935031,{"$f":"H74","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2018 - 2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D21","v":1},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D22, 'Input 6(optional)-Standard Test'!C22)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.2157867244229106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.916027371448906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265}]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},{"$f":"F20/100*F41","v":59402.696551241403},{"$f":"G20/100*G41","v":69642.803952673567},{"$f":"H20/100*H41","v":53821.676209666002},60371.200612990106,67837.07836267972,75784.969690459708,85537.520551030597,96193.389708736606,106506.54193534399,118380.78692066598,131636.734491982,145659.21903419899,161247.538120096,178647.93054717901,198189.58712693496,218754.19889651096,243130.90886491802,268821.56169496401,296672.498317733,328132.31993176893]
[null,{"$f":"+A1_Historical_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":57.167958076060984},{"$f":"(G72/F72-1)*100","v":17.23845548425389},-22.717534109854288,12.168934274380439,12.366621292741332,11.716146272231676,12.86871381014565,12.457538036011751,10.721269161877455,11.148840972163377,11.197718748228658,10.652409903917137,10.701910383191793,10.791105792959964,10.938641449638965,10.376232206591629,11.143424945154656,10.566592684568764,10.36038048702801,10.604225801996247]
[null,{"$f":"+A1_Historical_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":43.354869910663908},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":7.4106785181935031},{"$f":"((1+H73/100)/(1+H54/100)-1)*100","v":-28.072408014607419},5.4780286782750931,5.7498279577344658,5.1566079354212091,6.0473100800480184,5.6142024190448669,4.1010670767653412,4.5775356746648344,4.7512525656842941,4.2609986941137601,4.3083406648218414,4.4286871210322376,4.5674386801547007,4.0267528300325983,4.775656691856689,4.2179898787686021,3.8360292666303364,4.17204198120944]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,177971.42000759227,218260.92334688848,237385.77046927216,255283.94331887804,274255.49947299523,301182.34726883174,326922.89135251107,356916.39421812457,390747.67727345298,425789.81588893599,468657.61114424112,516182.42318071291,568639.01988672011,622564.34222910844,681814.07210104517,745999.10512322385,816984.33471964637,894280.91661029251,979150.72211800842,1071975.2251385208]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,48995.673368876916,60684.383786126913,60114.428335895383,60875.730984549358,57647.746225441719,65777.889603516291,79972.089320188767,91185.040715733601,102168.36524107587,110457.20186558052,117009.29996827617,125758.73957670666,136885.13014555833,148084.00241990038,159286.72200520476,175720.89030921261,192877.12957020337,214959.00118751719,237186.99406721792,260748.54646975372]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E167+'Macro-Debt_Data'!V16","v":15555.891745024066},{"$f":"PV_ResFin_pub!F167+'Macro-Debt_Data'!W16","v":17887.815062626469},{"$f":"PV_ResFin_pub!G167+'Macro-Debt_Data'!X16","v":13692.588364474883},{"$f":"PV_ResFin_pub!H167+'Macro-Debt_Data'!Y16","v":13918.364895881907},{"$f":"PV_ResFin_pub!I167+'Macro-Debt_Data'!Z16","v":14663.479241677718},{"$f":"PV_ResFin_pub!J167+'Macro-Debt_Data'!AA16","v":14578.601498822496},{"$f":"PV_ResFin_pub!K167+'Macro-Debt_Data'!AB16","v":15882.473678848481},{"$f":"PV_ResFin_pub!L167+'Macro-Debt_Data'!AC16","v":17042.666828933608},{"$f":"PV_ResFin_pub!M167+'Macro-Debt_Data'!AD16","v":18016.097071956661},{"$f":"PV_ResFin_pub!N167+'Macro-Debt_Data'!AE16","v":18599.013747341905},{"$f":"PV_ResFin_pub!O167+'Macro-Debt_Data'!AF16","v":18649.618417026475},{"$f":"PV_ResFin_pub!P167+'Macro-Debt_Data'!AG16","v":19508.017703136982},{"$f":"PV_ResFin_pub!Q167+'Macro-Debt_Data'!AH16","v":20640.014069669058},{"$f":"PV_ResFin_pub!R167+'Macro-Debt_Data'!AI16","v":21764.220492878288},{"$f":"PV_ResFin_pub!S167+'Macro-Debt_Data'!AJ16","v":23262.133399417085},{"$f":"PV_ResFin_pub!T167+'Macro-Debt_Data'!AK16","v":24761.339187867186},{"$f":"PV_ResFin_pub!U167+'Macro-Debt_Data'!AL16","v":26240.73191516089},{"$f":"PV_ResFin_pub!V167+'Macro-Debt_Data'!AM16","v":27881.588533586673},{"$f":"PV_ResFin_pub!W167+'Macro-Debt_Data'!AN16","v":29728.485919432824},{"$f":"PV_ResFin_pub!X167+'Macro-Debt_Data'!AO16","v":31876.712057452496}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E143)*F49","v":128975.74663871535},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F143)*G49","v":157576.53956076156},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G143)*H49","v":177271.34213337678},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H143)*I49","v":194408.21233432868},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I143)*J49","v":216607.75324755351},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J143)*K49","v":235404.45766531545},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K143)*L49","v":246950.8020323223},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L143)*M49","v":265731.35350239096},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M143)*N49","v":288579.31203237711},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N143)*O49","v":315332.61402335548},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O143)*P49","v":351648.31117596495},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P143)*Q49","v":390423.68360400625},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q143)*R49","v":431753.88974116178},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R143)*S49","v":474480.33980920806},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S143)*T49","v":522527.3500958404},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T143)*U49","v":570278.21481401124},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U143)*V49","v":624107.20514944301},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V143)*W49","v":679321.91542277532},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W143)*X49","v":741963.72805079049},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X143)*Y49","v":811226.6786687671}]
[null,"Debt service (PV_ResFin-fiscal & PV_ResFin-fiscal_add.cost.mkt added)"]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E147)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E160","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F147)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F160","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G147)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G160","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H147)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H160","v":35453.393404701143},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I147)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I160","v":39375.110981544567},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J147)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J160","v":41603.692854242508},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K147)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K160","v":58371.485375897333},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L147)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L160","v":70465.487279749796},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M147)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M160","v":82446.3692876524},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N147)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N160","v":86005.960578258979},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O147)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O160","v":88875.9571209563},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P147)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P160","v":90406.593941212428},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q147)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q160","v":94573.725694819732},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R147)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R160","v":102021.4188307904},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S147)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S160","v":110293.31649352869},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T147)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T160","v":117720.38492528278},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U147)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U160","v":127471.549455313},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V147)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V160","v":138934.44158572581},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W147)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W160","v":147079.72275131341},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X147)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X160","v":155174.96440876366}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,18302.160164351546,22006.599044378279,22123.544270541519,22570.505922650817,27945.836102399269,26208.812433709536,28178.229415338647,30778.734785692184,30145.833419137038,35365.690793285845,38605.658375197381,42240.638139180752,43475.450377868947,47597.35367009847,51985.022456658466,57095.474043445283,62741.481395105191,69318.492153550906,76203.825828222412]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E159+PV_ResFin_pub!E168+('PV_ResFin-add.int.cost - mkt'!G80+'PV_ResFin-add.int.cost - mkt'!G89)","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F159+PV_ResFin_pub!F168+('PV_ResFin-add.int.cost - mkt'!H80+'PV_ResFin-add.int.cost - mkt'!H89)","v":8843.7385799013064},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G159+PV_ResFin_pub!G168+('PV_ResFin-add.int.cost - mkt'!I80+'PV_ResFin-add.int.cost - mkt'!I89)","v":10361.649350130452},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H159+PV_ResFin_pub!H168+('PV_ResFin-add.int.cost - mkt'!J80+'PV_ResFin-add.int.cost - mkt'!J89)","v":9733.2772263096667},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I159+PV_ResFin_pub!I168+('PV_ResFin-add.int.cost - mkt'!K80+'PV_ResFin-add.int.cost - mkt'!K89)","v":9519.9966538043445},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J159+PV_ResFin_pub!J168+('PV_ResFin-add.int.cost - mkt'!L80+'PV_ResFin-add.int.cost - mkt'!L89)","v":8865.9322223268482},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K159+PV_ResFin_pub!K168+('PV_ResFin-add.int.cost - mkt'!M80+'PV_ResFin-add.int.cost - mkt'!M89)","v":9853.8990504410413},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L159+PV_ResFin_pub!L168+('PV_ResFin-add.int.cost - mkt'!N80+'PV_ResFin-add.int.cost - mkt'!N89)","v":11668.103143545008},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M159+PV_ResFin_pub!M168+('PV_ResFin-add.int.cost - mkt'!O80+'PV_ResFin-add.int.cost - mkt'!O89)","v":13116.958725138684},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N159+PV_ResFin_pub!N168+('PV_ResFin-add.int.cost - mkt'!P80+'PV_ResFin-add.int.cost - mkt'!P89)","v":13120.774631849707},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O159+PV_ResFin_pub!O168+('PV_ResFin-add.int.cost - mkt'!Q80+'PV_ResFin-add.int.cost - mkt'!Q89)","v":13891.213651618164},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P159+PV_ResFin_pub!P168+('PV_ResFin-add.int.cost - mkt'!R80+'PV_ResFin-add.int.cost - mkt'!R89)","v":14383.469662629259},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q159+PV_ResFin_pub!Q168+('PV_ResFin-add.int.cost - mkt'!S80+'PV_ResFin-add.int.cost - mkt'!S89)","v":15168.253050557221},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R159+PV_ResFin_pub!R168+('PV_ResFin-add.int.cost - mkt'!T80+'PV_ResFin-add.int.cost - mkt'!T89)","v":16172.600111067068},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S159+PV_ResFin_pub!S168+('PV_ResFin-add.int.cost - mkt'!U80+'PV_ResFin-add.int.cost - mkt'!U89)","v":17250.779779602461},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T159+PV_ResFin_pub!T168+('PV_ResFin-add.int.cost - mkt'!V80+'PV_ResFin-add.int.cost - mkt'!V89)","v":18134.278706205161},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U159+PV_ResFin_pub!U168+('PV_ResFin-add.int.cost - mkt'!W80+'PV_ResFin-add.int.cost - mkt'!W89)","v":19723.765902453175},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V159+PV_ResFin_pub!V168+('PV_ResFin-add.int.cost - mkt'!X80+'PV_ResFin-add.int.cost - mkt'!X89)","v":21258.798321062284},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W159+PV_ResFin_pub!W168+('PV_ResFin-add.int.cost - mkt'!Y80+'PV_ResFin-add.int.cost - mkt'!Y89)","v":23580.211145124653},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X159+PV_ResFin_pub!X168+('PV_ResFin-add.int.cost - mkt'!Z80+'PV_ResFin-add.int.cost - mkt'!Z89)","v":25509.932112018923}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E146)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F146)*'Macro-Debt_Data'!W60)","v":9458.4215844502378},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G146)*'Macro-Debt_Data'!X60)","v":11644.949694247825},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H146)*'Macro-Debt_Data'!Y60)","v":12390.267044231854},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I146)*'Macro-Debt_Data'!Z60)","v":13050.509268846472},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J146)*'Macro-Debt_Data'!AA60)","v":19079.903880072419},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K146)*'Macro-Debt_Data'!AB60)","v":16354.913383268495},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L146)*'Macro-Debt_Data'!AC60)","v":16510.126271793641},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M146)*'Macro-Debt_Data'!AD60)","v":17661.7760605535},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N146)*'Macro-Debt_Data'!AE60)","v":17025.058787287333},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O146)*'Macro-Debt_Data'!AF60)","v":21474.477141667678},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P146)*'Macro-Debt_Data'!AG60)","v":24222.188712568121},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q146)*'Macro-Debt_Data'!AH60)","v":27072.385088623527},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R146)*'Macro-Debt_Data'!AI60)","v":27302.850266801881},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S146)*'Macro-Debt_Data'!AJ60)","v":30346.573890496013},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T146)*'Macro-Debt_Data'!AK60)","v":33850.743750453308},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U146)*'Macro-Debt_Data'!AL60)","v":37371.708140992108},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V146)*'Macro-Debt_Data'!AM60)","v":41482.683074042907},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W146)*'Macro-Debt_Data'!AN60)","v":45738.281008426246},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X146)*'Macro-Debt_Data'!AO60)","v":50693.893716203493}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,14399.114631193299,16651.213933003884,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,54855.827175474915,66867.870771154732,54054.430831150967,64979.690381474269,69617.605265451741,78150.196385969117,94671.361184261303,111748.75726530876,127755.23159235221,132311.75814808666,141580.40295987701,146347.9625521432,154956.51178696836,164667.64420469431,178072.38869700232,190375.83434541221,206988.24517305437,224509.16117425187,240232.060887361,256087.85445623484]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E144)*F49","v":121551.68450782265},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F144)*G49","v":148490.22157644888},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G144)*H49","v":166679.4067769238},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H144)*I49","v":183399.39622798158},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I144)*J49","v":205784.72163582078},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J144)*K49","v":220174.97439807284},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K144)*L49","v":230720.05490873673},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L144)*M49","v":248384.57005134967},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M144)*N49","v":269799.35850048036},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N144)*O49","v":297081.45171891362},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O144)*P49","v":331183.2651008587},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P144)*Q49","v":367453.9539708026},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q144)*R49","v":406102.92846521491},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R144)*S49","v":448835.15462669102},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S144)*T49","v":496929.99260625115},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T144)*U49","v":545062.56549052452},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U144)*V49","v":599613.69807421451},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V144)*W49","v":655890.08261123928},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W144)*X49","v":719946.12807081768},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X144)*Y49","v":790985.4490445772}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,89.896650040336127,94.763446085522602,100.38728168817671,106.91331852348189,102.40340694860977,102.88978717820007,110.14588689820761,115.71712461689559,119.49079868798665,111.58626755054507,107.48223735461249,100.46861867267366,96.13129912501023,92.238226721019274,89.929925385508554,87.17917798909582,85.276199710781484,83.722383912002826,81.2315801333134,78.374879530083703]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.748882052986872,17.977649928937346,19.124937677601984,20.190319155589787,19.196680434435173,19.041747843012601,20.123482000459411,20.908404051468793,21.400796036786662,19.849968379272092,19.034441661369353,17.716127048739239,16.885331969984804,16.148077193979603,15.713934273370038,15.190856696126303,14.825250665565322,14.523260537037009,14.041214615036322,13.514944711212173]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,378.96396375668144,394.73170230395675,377.3635031183959,366.44363915768344,355.58879945115058,349.37155137402408,345.11740264438077,343.10072514371842,341.19506373816074,338.94635201921324,337.24808537686204,335.58018591001377,333.91346120977641,331.40602770032405,328.48268124558768,325.63667925870817,322.84495622000009,319.89571519679936,318.28024590986752,315.69217989447782]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":45.522721627964714},48.316585531227169,51.470413177420646,51.595917908128783,50.967995149031808,51.100284151653398,48.855703196323887,45.949042321022944,44.500036647145052,43.496423093573995,43.132680550101021,43.3088206845919,43.263637429297106,43.04713450902279,42.811585189092263,42.654100043142293,42.107944920795212,41.67400119183943,41.014631682286549,40.610356450290183,40.177552650737944]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":110.61517407343602},115.85410581181131,124.29385805022777,126.33778362831637,125.81784830224103,127.03415015297246,123.38991124992673,118.3291181586689,116.79834447045083,115.65031217689175,115.61894376378308,116.52089148501501,116.88975728450541,116.91802062247572,116.95653082421072,117.38902960908804,116.78286166101095,116.19050351122276,115.24375591001237,114.98408094765908,114.43597910391181]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F108*100","v":16.535326200617884},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G108*100","v":15.949987457892552},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H108*100","v":18.005276924910007},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I108*100","v":20.529930225059339},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J108*100","v":18.062919911964141},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K108*100","v":24.09837642177456},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L108*100","v":26.450753302177244},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M108*100","v":24.269366363903984},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N108*100","v":23.303780196729186},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O108*100","v":20.647195464427107},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P108*100","v":20.299895954402079},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q108*100","v":20.066153716427948},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R108*100","v":20.342889588337741},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S108*100","v":19.936883581684899},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T108*100","v":20.542915713469771},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U108*100","v":21.394694199009091},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V108*100","v":21.277265508838163},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W108*100","v":21.563109035093067},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X108*100","v":20.75036262266438},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y108*100","v":20.413079948301913}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E145)/F109*100","v":37.932522331599181},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F145)/G109*100","v":35.433909210673221},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G145)/H109*100","v":39.106865402303022},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H145)/I109*100","v":44.474592915930579},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I145)/J109*100","v":39.046046793514705},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J145)/K109*100","v":51.843241283679433},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K145)/L109*100","v":56.455019160941312},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L145)/M109*100","v":51.336914834641902},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M145)/N109*100","v":49.05366662935409},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N145)/O109*100","v":43.377867133920113},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O145)/P109*100","v":42.662695627510438},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P145)/Q109*100","v":42.161119808332678},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q145)/R109*100","v":42.673760607623905},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R145)/S109*100","v":41.709213257322901},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S145)/T109*100","v":42.736630852310782},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T145)/U109*100","v":44.285416593640313},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U145)/V109*100","v":43.907679666373866},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V145)/W109*100","v":44.247466860680845},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W145)/X109*100","v":42.403704335172989},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X145)/Y109*100","v":41.565800099257302}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},{"$f":"'Baseline - external'!Y13","v":34.384951253727458},{"$f":"'Baseline - external'!Z13","v":34.181317347201393},{"$f":"'Baseline - external'!AA13","v":33.865655518017675},{"$f":"'Baseline - external'!AB13","v":33.329155740482314},{"$f":"'Baseline - external'!AC13","v":32.944319003893703},{"$f":"'Baseline - external'!AD13","v":32.13674987105717},{"$f":"'Baseline - external'!AE13","v":31.427017243951848},{"$f":"'Baseline - external'!AF13","v":30.466314947251224},{"$f":"'Baseline - external'!AG13","v":29.729059255094473},{"$f":"'Baseline - external'!AH13","v":29.011000647297685}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,{"$f":"F82/F41*100","v":53.395331263837363},{"$f":"G82/G41*100","v":56.412673475398037},56.193814919995575,55.074925730673755,54.810592853828233,53.228265084983882,50.116631531366771,48.513082379068436,47.408710185683475,46.653058100773926,46.859410944594579,46.842123475814255,46.63636573295026,46.118267076364617,45.704074102515541,44.893636531223649,44.201108916986058,43.287618321294893,42.648110058589204,41.989192610246398]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},{"$f":"(F18-F19)/100*(F41/F110)","v":8949.1784100709174},{"$f":"(G18-G19)/100*(G41/G110)","v":9853.7896298429205},{"$f":"(H18-H19)/100*(H41/H110)","v":10607.794423274543},{"$f":"(I18-I19)/100*(I41/I110)","v":11303.635095648782},{"$f":"(J18-J19)/100*(J41/J110)","v":12119.168993861826},{"$f":"(K18-K19)/100*(K41/K110)","v":12913.250610676097},{"$f":"(L18-L19)/100*(L41/L110)","v":13691.882652574348},{"$f":"(M18-M19)/100*(M41/M110)","v":14505.506146902293},{"$f":"(N18-N19)/100*(N41/N110)","v":15393.862995955235},{"$f":"(O18-O19)/100*(O41/O110)","v":16353.862932057222},{"$f":"(P18-P19)/100*(P41/P110)","v":17408.981644336644},{"$f":"(Q18-Q19)/100*(Q41/Q110)","v":18540.611498780778},{"$f":"(R18-R19)/100*(R41/R110)","v":19753.056470576728},{"$f":"(S18-S19)/100*(S41/S110)","v":21066.767402733076},{"$f":"(T18-T19)/100*(T41/T110)","v":22496.868125249362},{"$f":"(U18-U19)/100*(U41/U110)","v":23998.686877269636},{"$f":"(V18-V19)/100*(V41/V110)","v":25623.204933811507},{"$f":"(W18-W19)/100*(W41/W110)","v":27357.48461259246},{"$f":"(X18-X19)/100*(X41/X110)","v":29094.174340129481},{"$f":"(Y18-Y19)/100*(Y41/Y110)","v":31030.050553127352}]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"B5_depreciation_pub","index":55,"n_rows":95,"n_cols":27,"rows_kept":95,"cut":false,"hidden":true,"merged":[[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":74.236643752965847},69.29050991481634,65.252788267831548,61.314800769633074,57.515051963494443,55.675767388199887,53.259085176605559,51.45397147590527,49.97345823274793,48.2940869778392,47.419707268286416,46.666074715200224,46.000947633616192,44.954729625313355,44.001142752493287,43.081016352209907,42.263554047279754,41.49202425530612,40.901322515522097,40.287709122087314]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,59.430265418980646,56.9742022316168,55.609607743614205,53.51822359691576,52.215129079823122,50.955879927003544,48.482279585005159,47.525489976831686,47.139173155377023,46.674460273840467,47.031139664272352,47.175615285193949,47.181440137025291,46.887720986601572,46.819203953663632,46.31554879299874,45.940640743737056,45.294705783357941,44.911617983664108,44.514670751754274]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,70.502365073925574,65.338273210959926,61.173398537417611,57.525580748109547,54.187618947088346,51.491853962994647,49.257059815563885,47.606238552518725,46.22495963878287,45.013348245725282,44.106329847600534,43.317760582447519,42.634576622075329,41.926209317802673,41.280879626752757,40.669234330361363,40.155921799279525,39.677911742592009,39.363674311165326,39.014786269075664]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,4.0283095270972593,-4.9461338381495121,-4.0377216469847896,-3.9379874981984715,-3.7997488061386315,-1.8392845752945552,-2.4166822115943258,-1.805113700700292,-1.4805132431573411,-1.6793712549087303,-0.87437970955278288,-0.75363255308619326,-0.66512708158402989,-1.0462180083028358,-0.95358687282006538,-0.92012640028337689,-0.81746230493015237,-0.77152979197363358,-0.59070173978402107,-0.61361339343478116]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,5.1344878585700666,-3.7127485200751038,-2.6765702657988224,-2.5803597949959909,-2.5984604872161308,-1.0627959718208284,-1.400675825475282,-0.91185635036802437,-0.71047377357969177,-1.0287910873949375,-0.39778660096478746,-0.32571121926419644,-0.25904704997267158,-0.56679666579684584,-0.48995241382742361,-0.47575575353233157,-0.38627273338903922,-0.35812413632043483,-0.18672079648192752,-0.22679899276971849]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-3.3664997578535552,-3.4491450295135806,-3.2655284465096308,-3.0652972152444313,-2.8723766230108865,-2.6631239642002988,-2.2218386653259294,-1.8349998159345873,-1.7369218004165603,-1.6008734979673847,-1.4968670794229091,-1.482048744818055,-1.4678460934809081,-1.4593353356801479,-1.4529370085288171,-1.5100188074397227,-1.4717134376916654,-1.5164049799599919,-1.5261521687092046,{"$f":"Y20-Y18","v":-1.5481356491801588}]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.597004314625835},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.945975091332745},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.032336007377356},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.870704445379989},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.735700857160207},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.49918888995651},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.264065518223337},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.064227844829581},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.906764466246248},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.786481285624383},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.707573956061644},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.632139262145426},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.563851047816158},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506167543303004},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.472965521508065},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424444337786532},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384663723117157},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34668983334036},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285236088876371},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243842251851991}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.41734037472305519},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.3058310624964472},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.22926058510437658},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.17117023604341339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.1271002632304358},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":9.4382448300367239E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.0395144490600164E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.2625350851087202E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":3.9353153809208542E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":2.9451368850165183E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.2043990236120005E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.6493392840873259E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.2339730818989285E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.2274067621550375E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":6.9004665945487957E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.1610520214392238E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":3.8585298358325415E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":2.8849854185175306E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.1626205924672464E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.6183266266234725E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":15.23050455677228},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":15.496830061819164},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":15.766807560867726},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":15.805407230135557},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":15.863324234149321},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":15.836064925756212},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":16.042226852897407},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":16.229228028894994},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":16.169842665829687},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":16.185607787656998},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":16.210706876638735},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":16.150090517327371},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":16.09600495433525},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":16.046832207622856},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":16.020028512979248},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":15.91442553034681},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":15.912950285425492},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":15.830284853380368},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":15.759083920167166},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":15.695706602671832}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,8.5009876164236218,-0.26360349056152316,0.58895818071080841,0.48493742024844055,0.27391613579475593,1.6003279923794704,0.82116283985064742,0.9231434655665629,1.0264480268368685,0.57208241057244702,1.0990804784581216,1.1563375255538586,1.2087990435082365,0.8925386698833021,0.96298459470139353,1.0342630539073911,1.0854407043026262,1.1582808436395571,1.339431372227277,1.3213366564104403]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-2.7200626169044666,-0.18293648927287265,0.82452817199014294,0.66334898497028583,0.40182374015491229,1.7186862026453147,1.0275542429878137,1.1407982950075302,1.1863580152868689,0.69634483227859612,1.1666147317893159,1.2138770686558251,1.2662281888640252,0.93331496121086621,1.0036842028858519,1.0796750325798434,1.1190442496886173,1.1977360950385518,1.4601100011946513,1.3950255651660286]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,2.993740457230385,3.9839124137812512,4.1939954040582013,3.9008167537944254,3.5231667681363903,4.6330620393422093,3.5189619988077019,3.3840968336708919,3.3942511035830001,2.8371776694135393,3.2856196617505105,3.3219219376210658,3.3435452989110801,3.0187279172839974,3.0390878624471891,3.0617324042073872,3.0864812051895711,3.118925872752953,3.1726828574711088,3.1910070868319331]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.7138030741348516,-4.1668489030541238,-3.3694672320680583,-3.2374677688241396,-3.121343027981478,-2.9143758366968946,-2.4914077558198882,-2.2432985386633617,-2.2078930882961312,-2.1408328371349432,-2.1190049299611946,-2.1080448689652407,-2.0773171100470549,-2.0854129560731312,-2.0354036595613372,-1.9820573716275438,-1.9674369555009539,-1.9211897777144011,-1.7125728562764575,-1.7959815216659045]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,11.221050233328089,-8.0667001288650508E-2,-0.23556999127933456,-0.1784115647218453,-0.12790760436015636,-0.11835821026584427,-0.20639140313716633,-0.21765482944096726,-0.15990998845000032,-0.12426242170614907,-6.7534253331194311E-2,-5.7539543101966614E-2,-5.7429145355788767E-2,-4.0776291327564128E-2,-4.0699608184458384E-2,-4.5411978672452315E-2,-3.3603545385990988E-2,-3.9455251398994799E-2,-0.12067862896737415,-7.3688908755588325E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,{"$f":"1+Y42/100","v":1.0459267577272391}]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y28:Y31)","v":0}]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1061783314728071},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.2333853180744079},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.3611513811859672},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.3576277032024804},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2012883189225008},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.77648860347372683},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.016006386119044},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.89325735033226761},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.77003946957764946},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.65058016751379277},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.47659310858799542},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.42792133382199682},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.40608003161135831},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.47942134250599},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.46363445899264177},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.44437064675104532},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.43118957154111309},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.41340565565319876},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.40398094330209361},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.38681440066506267}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,399.18603285251464,365.72680783537407,342.85222918793636,324.92057171000016,306.98105398877544,300.96328936036275,291.60585918543296,284.83903058514977,279.07586726204227,271.52130993369701,267.79335998229016,264.66484878206455,261.90695598808225,256.79366722678725,251.82412623850706,247.24470701647974,243.10826323939781,239.19274889874606,236.62576724562916,233.63533795816539]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,13.156221713095359,12.637966827497099,13.027482749670071,14.615362322053461,13.414655871585706,14.41463021802328,15.365642444473698,15.8709395272077,16.251832312819854,15.07386318753097,15.058179250155357,13.993457703657731,13.270440616850671,12.661183045721952,12.27589178598938,11.867399349850462,11.715336300990217,11.581002410997863,11.219556151183955,10.781868978596377]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,5117.9804870703019,5323.9751170401805,5907.0443780374462,7133.2487610734734,7056.4855390492339,8168.7879716716852,9339.9244240485205,10323.642653618659,11309.362046112215,11213.066275085554,11972.298718697604,11895.982454531431,12062.988744021139,12312.886455943006,12771.144926442952,13205.734059563702,13949.804167987009,14754.609852939735,15254.940920843856,15672.311133688125]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":261377.50116503384},302258.35411744798,341360.64642057399,381965.48645632283,427634.69599042408,478559.35199659958,533202.28753392526,592716.97666377644,658673.95333669486,731395.3759026716,812035.74584205111,901909.61393016204,1001786.0865323981,1113290.9488659974,1237136.294522597,1374565.4750740088,1527880.7795157831,1698147.3434292648,1882549.1368700447,2090586.4784444429]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":11.487924680501015},9.6060597637422873,9.7031763277687784,9.2455022229371799,8.9674297892555828,11.347699259474291,9.3983042354285029,9.4503953044048874,9.6537843395980794,8.5581640881947152,9.6858355868893771,9.806418724197389,9.9036792814878005,9.1945940711751373,9.341346062890393,9.4706651608782071,9.6584834363147749,9.8440054377022825,10.070827156859806,10.24328329126959]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":7.8257050897538134},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0100534182366898},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.053296523978597},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.593819449685717},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.2321692354388976},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.8186388757589746},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.4977220939883376},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.1905511984403212},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.1655448874474077},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.2972895419026855},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.3985624734717481},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.4963900663235625},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.5558766201933407},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.8432639020189523},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":5.9383008185623352},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.0498113864848682},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.1501444671936385},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.2709885013353386},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.380743617294228},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.5036059159957826}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":19.071137581313501},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":21.157627207363589},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":23.785224080063507},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":26.913946768798635},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":34.580117090720648},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":39.353272590063696},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":41.3183936018076},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":50.407620112731443},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":61.084573766924969},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":100.84449203750412},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":395.20216008641023},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":-288.28640055096264},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":-120.22328108094729},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":-70.412853347352041},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":-45.415113878631587},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":-38.870776802657211},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":-33.277793706846026},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":-32.409540493949407},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":-30.225916412787562}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.6418516481453755,5.6856344767595246,6.3621496769130772,6.2900856149842195,6.0542317038066393,8.4853565340161445,6.6165354309639319,6.6334306627235708,6.8924292343997724,5.931469673570863,7.1155686487870629,7.3312735876819923,7.4986285299069717,6.8739409401468006,7.0809310119927442,7.2865279585585885,7.5072062575914682,7.7311430036982216,7.9756827856819061,8.1600287984530553]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":1.3912043519124806},9.0897319204259865,12.762659360235855,16.401403828312908,19.440523189465207,26.678095163846773,30.931231606712601,32.718799362441374,41.414507517252865,51.560984463776109,89.200932795056104,366.59871042052924,-277.41195200010645,-119.06191546196419,-72.112042270447532,-48.555152288809843,-42.373068791741488,-37.108903771803412,-36.405393852006419,-34.28362513327837]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,5.8697406944706803,4.837542106965393,4.9785296611622343,4.536696752425085,4.1041061650650965,6.6387631523644437,4.3643394181167974,4.0633218285195678,4.0388164487163039,3.1879541598117549,4.2671661820258091,4.3630340738846698,4.4213289817637165,3.7229914574405236,3.8161245763498441,3.9254013433130233,4.0237245326178002,4.1421477960247621,4.2497042765732829,4.3701053742797766]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"1/F51","v":6.7189399506883865},{"$f":"1/G51","v":7.1749603795929042},7.528418017637688,7.8261170555875141,8.1295033536405956,8.4446506878744998,8.7720149851816274,9.112069846860523,9.4653072337798232,9.8322381781031059,10.213393522604481,10.609324688644319,11.020604473915707,11.447827881117526,11.891612978750519,12.352601795283409,12.831461247982125,13.328884107745887,13.845590001346256,14.382326452517791]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},{"$f":"(E49/D49-1)*100","v":11.977000273364858},{"$f":"(F49/E49-1)*100","v":42.857142857142861},{"$f":"(G49/F49-1)*100","v":6.7870889195519091},4.9262660606474107,3.9543372492384599,3.8765877880203359,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880201138,3.8765877880201582,3.8765877880203803,3.8765877880203803,3.8765877880201582,3.8765877880197586,3.8765877880211574,3.8765877880202027]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"E51*(1+F52/100)","v":0.14883300153583681},{"$f":"F51*(1+G52/100)","v":0.13937359192173523},0.13283003117749112,0.12777728634739019,0.12300874438438789,0.11841816043804859,0.11399889326332412,0.10974454946090437,0.10564897422781971,0.10170624245322402,9.791065014647489E-2,9.4256706185111769E-2,9.0739124370797078E-2,8.7352815781711501E-2,8.4092881410362919E-2,8.0954605076141106E-2,7.7933446602370407E-2,7.5025035247989327E-2,7.2225163384353169E-2,6.952978040801866E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},{"$f":"(E51/D51-1)*100","v":-10.695946707025449},{"$f":"-AA62","v":-30},{"$f":"'Baseline - public'!Q63","v":-6.3557205166112851},{"$f":"'Baseline - public'!R63","v":-4.6949789081411009},{"$f":"'Baseline - public'!S63","v":-3.8039175217457588},{"$f":"'Baseline - public'!T63","v":-3.7319167586937096},{"$f":"'Baseline - public'!U63","v":-3.7319167586933988},{"$f":"'Baseline - public'!V63","v":-3.7319167586938207},{"$f":"'Baseline - public'!W63","v":-3.7319167586940649},{"$f":"'Baseline - public'!X63","v":-3.7319167586939428},{"$f":"'Baseline - public'!Y63","v":-3.731916758693421},{"$f":"'Baseline - public'!Z63","v":-3.7319167586933211},{"$f":"'Baseline - public'!AA63","v":-3.7319167586945867},{"$f":"'Baseline - public'!AB63","v":-3.7319167586935098},{"$f":"'Baseline - public'!AC63","v":-3.7319167586935764},{"$f":"'Baseline - public'!AD63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AE63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AF63","v":-3.7319167586935653},{"$f":"'Baseline - public'!AG63","v":-3.73191675869321},{"$f":"'Baseline - public'!AH63","v":-3.7319167586944868},{"$f":"'Baseline - public'!AI63","v":-3.7319167586935986}]
[null,"Real exchange rate depreciation (in percent, + indicates depreciation)",null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":22.641490855058393},-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.24189003319293079,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610632689,-8.727906809313879E-2,-8.7576742787959461E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156235363E-2,-0.26657162933011591,-0.16442527452788624]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AA$65*F52)","v":18.635590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":20}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":27.788070682246872}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+'B6_combo_non-mkt_pub'!D63","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":30}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D64","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+'B6_combo_non-mkt_pub'!D65","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+'B6_combo_non-mkt_pub'!D66","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+'B6_combo_non-mkt_pub'!D67","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+'B6_combo_non-mkt_pub'!D68","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,194037.88439029033,209436.35482811098,222747.33983851824,234201.37702945413,245954.31761282391,266441.59163210349,283978.66048130253,304976.42410542764,329162.15296070278,353220.71899033018,385064.97359214694,420885.81430022331,460831.09306662146,500476.93600579468,544354.10699579376,592176.77708846552,645736.71902865218,704595.70762650704,769987.49398439459,842249.39938138565]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,38700.541702411487,37227.06889127972,32918.02337297122,29780.233924712287,22664.309111314797,22587.462849269941,25470.03668546176,23284.776770104771,18668.697567950934,11845.874819931574,3155.3078413562034,-4595.5953876479762,-11826.009651710337,-21519.817867583362,-34863.257921537734,-44460.76621115196,-56181.500881302985,-64575.135347687406,-75495.782721445896,-88368.288278852473]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E203+'Macro-Debt_Data'!V16","v":10796.984254677016},{"$f":"PV_ResFin_pub!F203+'Macro-Debt_Data'!W16","v":11222.376206303783},{"$f":"PV_ResFin_pub!G203+'Macro-Debt_Data'!X16","v":11464.371257850524},{"$f":"PV_ResFin_pub!H203+'Macro-Debt_Data'!Y16","v":11790.048580739232},{"$f":"PV_ResFin_pub!I203+'Macro-Debt_Data'!Z16","v":11814.917179685966},{"$f":"PV_ResFin_pub!J203+'Macro-Debt_Data'!AA16","v":12447.126711088949},{"$f":"PV_ResFin_pub!K203+'Macro-Debt_Data'!AB16","v":12920.097830359649},{"$f":"PV_ResFin_pub!L203+'Macro-Debt_Data'!AC16","v":12932.29918551055},{"$f":"PV_ResFin_pub!M203+'Macro-Debt_Data'!AD16","v":13201.33807278717},{"$f":"PV_ResFin_pub!N203+'Macro-Debt_Data'!AE16","v":13469.548715905283},{"$f":"PV_ResFin_pub!O203+'Macro-Debt_Data'!AF16","v":14161.763749657252},{"$f":"PV_ResFin_pub!P203+'Macro-Debt_Data'!AG16","v":14825.556525122327},{"$f":"PV_ResFin_pub!Q203+'Macro-Debt_Data'!AH16","v":15521.508099845163},{"$f":"PV_ResFin_pub!R203+'Macro-Debt_Data'!AI16","v":16251.219005319976},{"$f":"PV_ResFin_pub!S203+'Macro-Debt_Data'!AJ16","v":17169.966024307731},{"$f":"PV_ResFin_pub!T203+'Macro-Debt_Data'!AK16","v":18425.56204744133},{"$f":"PV_ResFin_pub!U203+'Macro-Debt_Data'!AL16","v":19732.622676524043},{"$f":"PV_ResFin_pub!V203+'Macro-Debt_Data'!AM16","v":21407.237633410321},{"$f":"PV_ResFin_pub!W203+'Macro-Debt_Data'!AN16","v":22981.708545932026},{"$f":"PV_ResFin_pub!X203+'Macro-Debt_Data'!AO16","v":24742.785980532633}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E179)*F49","v":155337.34268787885},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F179)*G49","v":172209.28593683126},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G179)*H49","v":189829.31646554702},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H179)*I49","v":204421.14310474184},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I179)*J49","v":223290.00850150912},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J179)*K49","v":243854.12878283355},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K179)*L49","v":258508.62379584077},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L179)*M49","v":281691.64733532286},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M179)*N49","v":310493.45539275184},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N179)*O49","v":341374.8441703986},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O179)*P49","v":381909.66575079074},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P179)*Q49","v":425481.40968787129},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q179)*R49","v":472657.10271833179},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R179)*S49","v":521996.75387337804},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S179)*T49","v":579217.36491733149},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T179)*U49","v":636637.54329961748},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U179)*V49","v":701918.21990995517},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V179)*W49","v":769170.84297419444},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W179)*X49","v":845483.27670584049},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X179)*Y49","v":930617.68766023812}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V26)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E196+('Macro-Debt_Data'!V24+PV_ResFin_pub!E183)*(F49+E49)/2","v":14747.663789619994},{"$f":"('Macro-Debt_Data'!W26)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F196+('Macro-Debt_Data'!W24+PV_ResFin_pub!F183)*(G49+F49)/2","v":19188.260130523828},{"$f":"('Macro-Debt_Data'!X26)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G196+('Macro-Debt_Data'!X24+PV_ResFin_pub!G183)*(H49+G49)/2","v":24073.573330928659},{"$f":"('Macro-Debt_Data'!Y26)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H196+('Macro-Debt_Data'!Y24+PV_ResFin_pub!H183)*(I49+H49)/2","v":35475.535696171966},{"$f":"('Macro-Debt_Data'!Z26)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I196+('Macro-Debt_Data'!Z24+PV_ResFin_pub!I183)*(J49+I49)/2","v":36857.109262804443},{"$f":"('Macro-Debt_Data'!AA26)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J196+('Macro-Debt_Data'!AA24+PV_ResFin_pub!J183)*(K49+J49)/2","v":42002.116291939907},{"$f":"('Macro-Debt_Data'!AB26)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K196+('Macro-Debt_Data'!AB24+PV_ResFin_pub!K183)*(L49+K49)/2","v":56288.733494656553},{"$f":"('Macro-Debt_Data'!AC26)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L196+('Macro-Debt_Data'!AC24+PV_ResFin_pub!L183)*(M49+L49)/2","v":65188.904538598523},{"$f":"('Macro-Debt_Data'!AD26)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M196+('Macro-Debt_Data'!AD24+PV_ResFin_pub!M183)*(N49+M49)/2","v":76113.17241840504},{"$f":"('Macro-Debt_Data'!AE26)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N196+('Macro-Debt_Data'!AE24+PV_ResFin_pub!N183)*(O49+N49)/2","v":80586.677822282785},{"$f":"('Macro-Debt_Data'!AF26)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O196+('Macro-Debt_Data'!AF24+PV_ResFin_pub!O183)*(P49+O49)/2","v":86750.967120750764},{"$f":"('Macro-Debt_Data'!AG26)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P196+('Macro-Debt_Data'!AG24+PV_ResFin_pub!P183)*(Q49+P49)/2","v":87652.233042862004},{"$f":"('Macro-Debt_Data'!AH26)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q196+('Macro-Debt_Data'!AH24+PV_ResFin_pub!Q183)*(R49+Q49)/2","v":91137.367942660509},{"$f":"('Macro-Debt_Data'!AI26)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R196+('Macro-Debt_Data'!AI24+PV_ResFin_pub!R183)*(S49+R49)/2","v":99309.396612028693},{"$f":"('Macro-Debt_Data'!AJ26)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S196+('Macro-Debt_Data'!AJ24+PV_ResFin_pub!S183)*(T49+S49)/2","v":106841.82226728197},{"$f":"('Macro-Debt_Data'!AK26)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T196+('Macro-Debt_Data'!AK24+PV_ResFin_pub!T183)*(U49+T49)/2","v":115157.45065902447},{"$f":"('Macro-Debt_Data'!AL26)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U196+('Macro-Debt_Data'!AL24+PV_ResFin_pub!U183)*(V49+U49)/2","v":125861.54036627337},{"$f":"('Macro-Debt_Data'!AM26)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V196+('Macro-Debt_Data'!AM24+PV_ResFin_pub!V183)*(W49+V49)/2","v":139114.29525671413},{"$f":"('Macro-Debt_Data'!AN26)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W196+('Macro-Debt_Data'!AN24+PV_ResFin_pub!W183)*(X49+W49)/2","v":147578.36846099302},{"$f":"('Macro-Debt_Data'!AO26)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X196+('Macro-Debt_Data'!AO24+PV_ResFin_pub!X183)*(Y49+X49)/2","v":155915.70067776935}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,16323.665059328607,18639.395138832457,20321.978803423088,20594.110256303637,21001.844050586049,27910.156278395465,25040.991391303098,26837.105995636914,29441.766269755994,28170.237166611423,34212.378100231923,37761.083670666034,41683.181189572431,42371.548361235153,46751.282557251776,51553.954763060319,57195.295928792111,63566.357734420832,70958.615869718793,78872.000316168924]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E195+PV_ResFin_pub!E204","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F195+PV_ResFin_pub!F204","v":7380.6335527805004},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G195+PV_ResFin_pub!G204","v":7876.3644562453846},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H195+PV_ResFin_pub!H204","v":7829.6256219888846},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I195+PV_ResFin_pub!I204","v":8015.0363061207772},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J195+PV_ResFin_pub!J204","v":7837.3446284955253},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K195+PV_ResFin_pub!K204","v":8888.9058262525668},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L195+PV_ResFin_pub!L204","v":10523.810008223882},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M195+PV_ResFin_pub!M204","v":11737.301818371951},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N195+PV_ResFin_pub!N204","v":11403.694337219116},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O195+PV_ResFin_pub!O204","v":11945.912289558602},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P195+PV_ResFin_pub!P204","v":12469.844746415598},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q195+PV_ResFin_pub!Q204","v":13248.476526936411},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R195+PV_ResFin_pub!R204","v":14217.616824235674},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S195+PV_ResFin_pub!S204","v":15152.717795718732},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T195+PV_ResFin_pub!T204","v":15833.188286867409},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U195+PV_ResFin_pub!U204","v":17282.24519868811},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V195+PV_ResFin_pub!V204","v":18695.96396468989},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W195+PV_ResFin_pub!W204","v":20928.504639531388},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X195+PV_ResFin_pub!X204","v":22819.292180563953}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+('Macro-Debt_Data'!V19+PV_ResFin_pub!E182)*(F49+E49)/2","v":8420.5793094049823},{"$f":"+('Macro-Debt_Data'!W19+PV_ResFin_pub!F182)*(G49+F49)/2","v":11258.761586051956},{"$f":"+('Macro-Debt_Data'!X19+PV_ResFin_pub!G182)*(H49+G49)/2","v":12445.614347177701},{"$f":"+('Macro-Debt_Data'!Y19+PV_ResFin_pub!H182)*(I49+H49)/2","v":12764.484634314751},{"$f":"+('Macro-Debt_Data'!Z19+PV_ResFin_pub!I182)*(J49+I49)/2","v":12986.80774446527},{"$f":"+('Macro-Debt_Data'!AA19+PV_ResFin_pub!J182)*(K49+J49)/2","v":20072.811649899941},{"$f":"+('Macro-Debt_Data'!AB19+PV_ResFin_pub!K182)*(L49+K49)/2","v":16152.085565050533},{"$f":"+('Macro-Debt_Data'!AC19+PV_ResFin_pub!L182)*(M49+L49)/2","v":16313.295987413032},{"$f":"+('Macro-Debt_Data'!AD19+PV_ResFin_pub!M182)*(N49+M49)/2","v":17704.464451384043},{"$f":"+('Macro-Debt_Data'!AE19+PV_ResFin_pub!N182)*(O49+N49)/2","v":16766.542829392307},{"$f":"+('Macro-Debt_Data'!AF19+PV_ResFin_pub!O182)*(P49+O49)/2","v":22266.465810673322},{"$f":"+('Macro-Debt_Data'!AG19+PV_ResFin_pub!P182)*(Q49+P49)/2","v":25291.238924250436},{"$f":"+('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q182)*(R49+Q49)/2","v":28434.704662636021},{"$f":"+('Macro-Debt_Data'!AI19+PV_ResFin_pub!R182)*(S49+R49)/2","v":28153.93153699948},{"$f":"+('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S182)*(T49+S49)/2","v":31598.564761533045},{"$f":"+('Macro-Debt_Data'!AK19+PV_ResFin_pub!T182)*(U49+T49)/2","v":35720.766476192912},{"$f":"+('Macro-Debt_Data'!AL19+PV_ResFin_pub!U182)*(V49+U49)/2","v":39913.050730103998},{"$f":"+('Macro-Debt_Data'!AM19+PV_ResFin_pub!V182)*(W49+V49)/2","v":44870.393769730937},{"$f":"+('Macro-Debt_Data'!AN19+PV_ResFin_pub!W182)*(X49+W49)/2","v":50030.111230187402},{"$f":"+('Macro-Debt_Data'!AO19+PV_ResFin_pub!X182)*(Y49+X49)/2","v":56052.708135604968}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-8799.272943804539,-10425.328997331513,-11147.229014053004,-11708.377419540509,-12283.279039512614,-12744.628785943105,-11846.89458883109,-10876.355430793348,-11440.651489170656,-11708.714738184801,-12155.095752655947,-13366.740112645333,-14704.677936201077,-16246.648205730306,-17974.811069060877,-20756.197194190707,-22486.026744041945,-25750.790882819681,-28730.5644793586,-32365.114549738493]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,34387.403561420258,38199.310526701789,44470.699326602524,55825.639790785615,57365.72285461711,68982.560964078235,81929.957008217505,94069.752933801734,107046.58638450093,110249.53832349657,122277.79818423203,126208.34035053996,132941.42772115418,140955.8048673787,151869.51276079286,163125.17425220183,178996.37159846484,196662.48478483933,211213.65748476353,225404.29499013181]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E180)*F49","v":145576.77839006475},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F180)*G49","v":160263.3203249292},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G180)*H49","v":175903.8853117915},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H180)*I49","v":189947.63041662917},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I180)*J49","v":209060.75043751588},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J180)*K49","v":223831.61980707265},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K180)*L49","v":237169.73302307873},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L180)*M49","v":258885.48108172943},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M180)*N49","v":285803.07151311176},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N180)*O49","v":317379.67278826947},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O180)*P49","v":355003.856700162},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P180)*Q49","v":395282.64261999232},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q180)*R49","v":438933.26630365546},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R180)*S49","v":488280.51140529296},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S180)*T49","v":545564.00248228048},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T180)*U49","v":603486.02029324544},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U180)*V49","v":669716.11188988329},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V180)*W49","v":738364.53953272197},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W180)*X49","v":816536.2937066243},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X180)*Y49","v":904006.13461414736}]
[null,null,null,null,{"$f":"+PV_ResFin_pub!D180","v":0}]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,88.846145279185777,84.91044551393972,85.606996376399465,93.693691130998289,86.930468300961337,92.316232261920135,96.295543247210574,98.016585570305224,100.45786969022078,93.74949669767129,93.491329589568934,87.768739903842913,83.912615007994489,80.660249289136473,78.571830165972202,76.773858023581312,75.854499970261017,75.503784968730002,73.737542573083218,71.503812478058876]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.522721470948916,16.087111857010679,16.293011196179705,17.680659537297892,16.287032494596595,17.077754182223575,17.587481109799626,17.705939343142287,17.988754113236411,16.674736685498353,16.555046329578264,15.475506448475786,14.738286710331579,14.120518381402098,13.728828794518195,13.377418157290185,13.187049738681882,13.097407390957855,12.745708319893158,12.330004627776534]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,379.10603170897883,344.86624676736943,321.41823533225477,304.84066408126711,289.22120053160171,278.34654951250513,269.69384098199095,263.53874055095457,258.14244514086073,253.0761847881995,249.08172038158898,245.67501389605485,242.7404816062614,239.49393386127835,236.2557150126504,233.40333580776712,230.98474862002894,228.73477374531143,227.73003567187126,226.25343991931652]

{"sheet":"B6_combo_mkt_pub","index":56,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":72.278525177504662},76.417212152789659,73.761855548158081,71.059761755911751,68.353820110900429,67.267613722881265,65.683254103176452,64.637384371075214,63.788566103533533,62.689157745990414,62.252541491409758,61.849645500597589,61.470660049271551,60.700072351337774,59.975167117455165,59.22278340108695,58.52005239208296,57.808334012852079,57.26521328227961,56.633551540099688]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,53.098702196325156,55.780360786401815,55.48703500316725,54.254170605504903,53.937596785028497,52.798782248139922,50.470800526636403,49.588146057211027,49.144347894232347,48.958332189988511,49.629676436974563,50.088183808332133,50.361024672436315,50.312038573443552,50.266973401001195,49.72955435232506,49.224220161698504,48.470676593151182,47.989457009586687,47.498666425691958]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,69.221276080170313,73.156201070363778,70.395929841473119,67.933256586856189,65.608337804149315,63.815444971401448,62.381162140472881,61.462599902033887,60.695660396380326,59.982203136331478,59.518656529870562,59.08693407602739,58.693049799996665,58.201224477042302,57.730663848838027,57.23280949745677,56.781034050468818,56.311500333088972,55.996491742806285,55.583256266364245]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,2.0701909516360728,4.1386869752849975,-2.6553566046315753,-2.7020937922463251,-2.7059416450113236,-1.086206388019157,-1.5843596197048164,-1.0458697321012322,-0.84881826754168421,-1.0994083575431175,-0.43661625458065872,-0.40289599081216709,-0.37898545132603562,-0.77058769793377513,-0.72490523388260919,-0.75238371636821511,-0.70273100900398899,-0.71171837923087833,-0.54312073057246635,-0.63166174217992443]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.2608367296917269,5.4766417415356692,-1.1788034534316814,-1.2293630651369818,-1.4028051406357671,-0.24388516631127399,-0.4822137072081607,-7.6879821282946015E-2,-1.3492953201919289E-2,-0.39367039942293897,8.0383592793123404E-2,6.1305568730756987E-2,6.1523046555129524E-2,-0.25051983199742361,-0.22196270236640847,-0.27033823059035766,-0.23498412249028594,-0.26326317284028866,-0.10488928688272478,-0.21205226293607013]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+$AB$68*$F63,'Baseline - public'!P23+$AB$68*$F63), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AB$68*$F63)))","v":4.9190022985169968},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":4.9190022985169968},{"$f":"H20-H18","v":-1.9482169061023242},-1.7397880566940955,-1.5382207571164166,-1.3285053126636797,-0.86770739455665336,-0.4635075574969143,-0.36933912988630979,-0.23111472379806486,-0.12435232678616259,-0.11420260324112164,-0.10423330157527033,-9.9627659969158344E-2,-9.5304532409706155E-2,-0.16119214069617627,-0.12290141480750094,-0.17451899672015614,-0.19024153226204987,-0.21755215138257356]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.628872300831866},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971904202837283},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051773285024183},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.885216680011748},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746476730842421},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.507190866623219},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270033792132388},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068689551822469},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910100923651342},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788978245287812},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709442899903291},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633537612654912},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564897240618581},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506949865598461},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473550560079044},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424881904501479},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384990858789841},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34693442951707},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285419441182139},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243979457573378}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.44920836092908539},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33176017400098734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2486978627512034},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18568247067517088},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13787613691264775},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10238442496707731},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6363418399651495E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7087057843977246E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2689611214303362E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1948328513594228E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3912934077767845E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7891743350361339E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3385923621413666E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0009729057610051E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4855051655261622E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.5986187363839673E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1856655085147753E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1295815952272874E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3459728982349109E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.755532348010828E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":23.547874599348862},{"$f":"G17+G18","v":23.89090650135428},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.103556378921859},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.145428623317652},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.208255973726004},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.178685553959539},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.402326397575735},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.605181994325555},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.540761793765032},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.557863521489747},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.585090573117128},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.519335009413791},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.460663939043311},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.407322205629303},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.378246027669338},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.263689763805303},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.26208944398234},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.172415432796914},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.095177908920089},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.026427306190804}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.6581655688252697,0.55763944301867208,0.76941345267064298,0.51042499155711374,0.13541561648064943,1.0846201463524057,0.38549368734849265,0.38662773621396829,0.3558461766843905,-0.16255567562487411,0.204735919579286,0.17550817197187862,0.16575634813039986,-0.15089217202826527,-0.12665816995670232,-0.10914608989418143,-0.11208270768278498,-8.8744176120132523E-2,8.5352245379325092E-2,5.4998884465034259E-3]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-0.11457420023011666,0.63054981524538212,1.0012410117077892,0.68948166231332397,0.26592237394941698,1.2070744075491766,0.60049058086302276,0.61439028463516987,0.52344938929573104,-3.2289196990107794E-2,0.27580170134812398,0.23641332752575428,0.22691476978999114,-0.10716700498230924,-8.2790182422380454E-2,-6.0182845194418633E-2,-7.5856912833033974E-2,-4.6311098885129187E-2,0.21494155795256509,8.4490128005223486E-2]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.3076093265647506,4.1536412107445102,4.7172663755182507,4.3491203727030951,3.8833506154628461,4.6706672389279058,3.6106162137286155,3.3810008536246894,3.2970435377137268,2.7003745364696763,3.0264207239175871,3.0038523993982524,2.980120982929809,2.6795519101610612,2.6655112850606342,2.6414338552720702,2.6287471688891468,2.6138562481678163,2.6009659921379629,2.5990118736089367]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-3.4221835267948673,-3.5230913954991281,-3.7160253638104614,-3.6596387103897712,-3.6174282415134291,-3.4635928313787292,-3.0101256328655928,-2.7666105689895195,-2.7735941484179958,-2.7326637334597841,-2.7506190225694631,-2.7674390718724982,-2.7532062131398178,-2.7867189151433704,-2.7483014674830146,-2.7016167004664888,-2.7046040817221808,-2.6601673470529454,-2.3860244341853978,-2.5145217456037132]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-1.543591368595153,-7.2910372226710041E-2,-0.23182755903714625,-0.17905667075621023,-0.13050675746876755,-0.12245426119677087,-0.21499689351453008,-0.22776254842120158,-0.16760321261134054,-0.13026647863476631,-7.1065781768838002E-2,-6.0905155553875663E-2,-6.1158421659591275E-2,-4.3725167045956026E-2,-4.3867987534321862E-2,-4.8963244699762792E-2,-3.6225794849751011E-2,-4.2433077235003336E-2,-0.12958931257324,-7.899023955872006E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0512409158332032},1.0512409158332032,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1906457780556541},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3379547662506721},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4765531511998937},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4727307271093433},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3031365043755563},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.84232122170788293},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.1021459124966557},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.96898991081828612},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.83532531433976487},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.70573795812017859},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.51699984737378213},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.46420155954292408},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.44050849788116514},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.52006786593635157},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50294253151620072},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.48204548577785744},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.46774688651370305},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.44845520639058961},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.4382314436897416},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.41960947924385428}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,387.99195147350429,402.79147172460068,387.16530185743522,376.2718901240986,364.62222257712091,363.46744466873685,359.51358848313453,357.73144580125717,356.15972447869893,352.40448822627786,351.52173811040501,350.75006989074319,349.96310657099377,346.71986163971798,343.2340033655064,339.874805038349,336.61250021592764,333.24812662280544,331.29200871947882,328.42506962757267]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,21.579187211631034,22.549470568787587,16.929929516399504,18.123318929515833,17.426614415164916,17.013330481418816,17.519906969763081,18.250552510259457,18.422779738026147,16.466840203068916,15.480365717937309,13.818259909423105,12.581562051828241,11.464104022096999,10.716727593322354,9.9667831274225538,9.5524648075833962,9.184882552023419,8.701116923792334,8.1987998777535296]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10253.648472806777,11512.929041659483,9303.6968120612546,10720.28148513821,11109.963038259253,11685.145606210761,12906.696777696889,14387.886905378484,15537.516641224853,14845.702840009801,14916.844777521999,14237.026879434385,13861.008053500986,13511.898602430567,13512.311416570843,13441.652718671236,13785.403091434135,14182.273548739919,14338.394678165478,14443.749680160856]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":242834.7149522703},278634.99248071708,314681.19856052246,352112.51896546769,394212.39703927614,441156.97590722784,491529.22774133564,546392.47546399327,607194.50607443054,674232.29925312474,748570.1250422853,831419.79393584782,923490.30187526147,1026280.3688979029,1140446.4340726964,1267134.6733486054,1408467.4375828519,1565426.615416911,1735416.2670803932,1927194.2024646602]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":5.1240915833203289},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":5.1240915833203289},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.45703446587954,10.341144810280193,9.5873488035011256,9.1075275364813155,10.487699026841133,8.9064662996127577,8.7368735746277419,8.6668676271972149,7.6831634678604361,8.2586326177821547,8.1848777746175614,8.1242125539705494,7.5812943331847906,7.5761808606401759,7.5517673577734854,7.5811254728428059,7.6059163222374311,7.6625569524372414,7.7016725717869177]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.4129191687043958},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.6073845112467158},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":7.2155654436320642},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.9205650572227677},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.9892253876050905},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":7.0659313978046026},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.7438146899830134},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.6446495483948578},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.881097975567946},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.7394315336240878},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.8234483652499653},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.8768414459703244},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.3319094197876993},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.4137371089227164},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.500330018222285},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.577532044292318},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.6676277718459804},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.7505696854513504},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.843592673661469}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.188128994540492},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.223881387774913},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.355526330125727},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.734734620899719},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.442263585867694},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":15.12305391763177},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.915626321338173},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":14.905817765852749},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":13.348144859592464},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":13.209691432452839},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":13.017643957022779},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":12.868701851552263},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":12.688522691044776},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":12.604107274043352},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":12.343509436674251},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":12.170516317560022},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":11.890080504718567},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":11.717369614665609},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":11.454793805953434}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.9525377521280394,6.0411824669944689,6.4885685968380127,6.2039698156306526,5.7580312143763326,7.1977976264569072,5.6189812596948263,5.3737781669607969,5.3295207517146368,4.4227903145253515,5.0492067180393487,5.0497557829061899,5.042809717238395,4.5660735430782839,4.5995337923370343,4.6119610815825363,4.6511533112823784,4.6793083194867355,4.6929945935330251,4.7469936920667646]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":5.3887341123925321},8.2807435125616529,9.1014813552817415,9.414889447941869,8.9196073895372319,8.663942108196915,8.1654054878383384,7.9227095966358796,8.0354148150624489,6.6468130394611649,6.6465851424039197,6.4896140919731753,6.3499894660848959,6.2171407533891543,6.1372568534406611,5.8808608936138302,5.7439026594379072,5.4654845957175429,5.1127950964512916,4.9731452408147501]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,5.2322289025418778,5.5218790403501155,5.1464438537275523,4.7787119104843283,6.8059324426779835,4.9211662448134028,4.6055022403039185,4.5083235937404309,3.7600676316137931,4.601206888168587,4.6835406786038138,4.7358641789494662,4.2018483350228637,4.2820368362859842,4.3668950999150091,4.4425506002781798,4.5308415130377329,4.6121219184149975,4.703281452387551]
["hide",{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["hide",{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
["hide",{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,{"$f":"-AB77","v":-15},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},-3.0387962483311242,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AB$79*F52)","v":14.135590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":32.555956450806889},{"$f":"G74","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2018 - 2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.2157867244229106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.916027371448906}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},57182.414160646869,66568.425533623653,53821.676209665995,60371.200612990091,67837.07836267972,75784.969690459708,85537.520551030597,96193.38970873662,106506.54193534402,118380.78692066598,131636.73449198203,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651096,243130.90886491802,268821.56169496401,296672.49831773306,328132.31993176905,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":51.293523581644337},{"$f":"(G72/F72-1)*100","v":16.414157238286499},-19.148341307125083,12.168934274380415,12.366621292741353,11.716146272231676,12.86871381014565,12.457538036011773,10.721269161877478,11.148840972163331,11.197718748228681,10.652409903917114,10.701910383191793,10.791105792959943,10.938641449638986,10.376232206591606,11.143424945154656,10.566592684568764,10.360380487028031,10.60422580199627]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":32.555956450806889},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,175517.35058649836,212925.09333589909,232114.69111942509,250210.31708960093,269459.23272709537,296755.7704648184,322852.39164872235,353173.80454029416,387320.66888431204,422670.54965320951,466003.92768424662,514230.19517112087,567675.58405373362,622952.92644860328,683984.65472015773,750432.4229973153,824235.88239891315,904947.04656629323,993789.82667896233,1091438.5219306366,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,46575.268464697292,57501.489252991538,57507.424325761764,59174.590326735255,56830.539535454998,63830.259383082099,74773.655585276458,82227.90576159826,88918.888424428122,92577.660852667294,94490.99672190455,97787.120565677178,102596.40527877654,106610.35137701163,110716.74905216892,120291.99689726392,130928.77001729666,146174.17450444971,160972.98325104301,176046.97632667318]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E239+'Macro-Debt_Data'!V16","v":14412.139165979668},{"$f":"+('Macro-Debt_Data'!W10)*'Macro-Debt_Data'!W59+PV_ResFin_pub!F239+'Macro-Debt_Data'!W16","v":16949.176688085052},{"$f":"+('Macro-Debt_Data'!X10)*'Macro-Debt_Data'!X59+PV_ResFin_pub!G239+'Macro-Debt_Data'!X16","v":13511.441674149426},{"$f":"+('Macro-Debt_Data'!Y10)*'Macro-Debt_Data'!Y59+PV_ResFin_pub!H239+'Macro-Debt_Data'!Y16","v":13647.452330777887},{"$f":"+('Macro-Debt_Data'!Z10)*'Macro-Debt_Data'!Z59+PV_ResFin_pub!I239+'Macro-Debt_Data'!Z16","v":14449.641862439928},{"$f":"+('Macro-Debt_Data'!AA10)*'Macro-Debt_Data'!AA59+PV_ResFin_pub!J239+'Macro-Debt_Data'!AA16","v":13859.083404072837},{"$f":"+('Macro-Debt_Data'!AB10)*'Macro-Debt_Data'!AB59+PV_ResFin_pub!K239+'Macro-Debt_Data'!AB16","v":13893.227868832666},{"$f":"+('Macro-Debt_Data'!AC10)*'Macro-Debt_Data'!AC59+PV_ResFin_pub!L239+'Macro-Debt_Data'!AC16","v":14245.898965242912},{"$f":"+('Macro-Debt_Data'!AD10)*'Macro-Debt_Data'!AD59+PV_ResFin_pub!M239+'Macro-Debt_Data'!AD16","v":14320.946249394561},{"$f":"+('Macro-Debt_Data'!AE10)*'Macro-Debt_Data'!AE59+PV_ResFin_pub!N239+'Macro-Debt_Data'!AE16","v":13649.786628672839},{"$f":"+('Macro-Debt_Data'!AF10)*'Macro-Debt_Data'!AF59+PV_ResFin_pub!O239+'Macro-Debt_Data'!AF16","v":12674.599859535308},{"$f":"+('Macro-Debt_Data'!AG10)*'Macro-Debt_Data'!AG59+PV_ResFin_pub!P239+'Macro-Debt_Data'!AG16","v":12193.519371637394},{"$f":"+('Macro-Debt_Data'!AH10)*'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q239+'Macro-Debt_Data'!AH16","v":11626.686972274039},{"$f":"+('Macro-Debt_Data'!AI10)*'Macro-Debt_Data'!AI59+PV_ResFin_pub!R239+'Macro-Debt_Data'!AI16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AJ10)*'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S239+'Macro-Debt_Data'!AJ16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AK10)*'Macro-Debt_Data'!AK59+PV_ResFin_pub!T239+'Macro-Debt_Data'!AK16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AL10)*'Macro-Debt_Data'!AL59+PV_ResFin_pub!U239+'Macro-Debt_Data'!AL16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AM10)*'Macro-Debt_Data'!AM59+PV_ResFin_pub!V239+'Macro-Debt_Data'!AM16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AN10)*'Macro-Debt_Data'!AN59+PV_ResFin_pub!W239+'Macro-Debt_Data'!AN16","v":11000.384346430001},{"$f":"+('Macro-Debt_Data'!AO10)*'Macro-Debt_Data'!AO59+PV_ResFin_pub!X239+'Macro-Debt_Data'!AO16","v":11000.384346430001}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E215)*F49","v":128942.08212180107},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F215)*G49","v":155423.60408290755},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G215)*H49","v":174607.26679366332},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H215)*I49","v":191035.72676286567},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I215)*J49","v":212628.69319164037},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J215)*K49","v":232925.5110817363},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K215)*L49","v":248078.73606344589},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L215)*M49","v":270945.8987786959},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M215)*N49","v":298401.78045988391},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N215)*O49","v":330092.88880054222},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O215)*P49","v":371512.93096234207},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P215)*Q49","v":416443.07460544369},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q215)*R49","v":465079.17877495708},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R215)*S49","v":516342.57507159165},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S215)*T49","v":573267.90566798882},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T215)*U49","v":630140.42610005138},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U215)*V49","v":693307.11238161649},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V215)*W49","v":758772.87206184352},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W215)*X49","v":832816.84342791932},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X215)*Y49","v":915391.54560396343}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E219)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E232","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F219)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F232","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G219)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G232","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H219)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H232","v":34175.399618011616},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I219)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I232","v":38326.305468367464},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J219)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J232","v":38206.572924150714},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K219)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K232","v":50090.962792317616},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L219)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L232","v":60151.782904189153},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M219)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M232","v":69249.708242254477},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N219)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N232","v":68503.579047078965},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O219)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O232","v":68255.662871790628},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P219)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P232","v":65020.799347574037},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q219)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q232","v":63181.41636038712},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R219)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R232","v":64012.464308058836},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S219)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S232","v":65109.010097878665},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T219)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T232","v":65681.772096737288},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U219)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U232","v":68382.774786514899},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V219)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V232","v":72823.487028227813},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W219)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W232","v":73959.613831824856},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X219)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X232","v":74660.625515555381}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,18353.909844428759,22018.892239289584,22253.645061788535,22787.973528052622,28260.073328453167,26430.452688605241,28207.205291010883,30609.106133443525,29758.480135192145,34906.807879419081,38141.851905872798,41777.154072399462,43037.156884739365,47196.040384396954,51652.929887336548,56891.223576320946,62690.691513116653,69342.082832540982,76538.438502542384]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E231+PV_ResFin_pub!E240+'PV_ResFin-add.int.cost - mkt'!G113+'PV_ResFin-add.int.cost - mkt'!G122","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F231+PV_ResFin_pub!F240+'PV_ResFin-add.int.cost - mkt'!H113+'PV_ResFin-add.int.cost - mkt'!H122","v":8471.1699079126829},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G231+PV_ResFin_pub!G240+'PV_ResFin-add.int.cost - mkt'!I113+'PV_ResFin-add.int.cost - mkt'!I122","v":9903.9883051394008},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H231+PV_ResFin_pub!H240+'PV_ResFin-add.int.cost - mkt'!J113+'PV_ResFin-add.int.cost - mkt'!J122","v":9405.6419273770935},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I231+PV_ResFin_pub!I240+'PV_ResFin-add.int.cost - mkt'!K113+'PV_ResFin-add.int.cost - mkt'!K122","v":9310.9647509163879},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J231+PV_ResFin_pub!J240+'PV_ResFin-add.int.cost - mkt'!L113+'PV_ResFin-add.int.cost - mkt'!L122","v":8775.9217123357103},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K231+PV_ResFin_pub!K240+'PV_ResFin-add.int.cost - mkt'!M113+'PV_ResFin-add.int.cost - mkt'!M122","v":9653.0845422677176},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L231+PV_ResFin_pub!L240+'PV_ResFin-add.int.cost - mkt'!N113+'PV_ResFin-add.int.cost - mkt'!N122","v":11152.959053904247},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M231+PV_ResFin_pub!M240+'PV_ResFin-add.int.cost - mkt'!O113+'PV_ResFin-add.int.cost - mkt'!O122","v":12256.74178550097},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N231+PV_ResFin_pub!N240+'PV_ResFin-add.int.cost - mkt'!P113+'PV_ResFin-add.int.cost - mkt'!P122","v":11869.022034432062},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O231+PV_ResFin_pub!O240+'PV_ResFin-add.int.cost - mkt'!Q113+'PV_ResFin-add.int.cost - mkt'!Q122","v":12229.223334020036},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P231+PV_ResFin_pub!P240+'PV_ResFin-add.int.cost - mkt'!R113+'PV_ResFin-add.int.cost - mkt'!R122","v":12300.501524699601},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q231+PV_ResFin_pub!Q240+'PV_ResFin-add.int.cost - mkt'!S113+'PV_ResFin-add.int.cost - mkt'!S122","v":12583.932994814944},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R231+PV_ResFin_pub!R240+'PV_ResFin-add.int.cost - mkt'!T113+'PV_ResFin-add.int.cost - mkt'!T122","v":13017.968163993823},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S231+PV_ResFin_pub!S240+'PV_ResFin-add.int.cost - mkt'!U113+'PV_ResFin-add.int.cost - mkt'!U122","v":13437.2830527931},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T231+PV_ResFin_pub!T240+'PV_ResFin-add.int.cost - mkt'!V113+'PV_ResFin-add.int.cost - mkt'!V122","v":13666.332367233419},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U231+PV_ResFin_pub!U240+'PV_ResFin-add.int.cost - mkt'!W113+'PV_ResFin-add.int.cost - mkt'!W122","v":14640.157111100301},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V231+PV_ResFin_pub!V240+'PV_ResFin-add.int.cost - mkt'!X113+'PV_ResFin-add.int.cost - mkt'!X122","v":15567.536158894398},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W231+PV_ResFin_pub!W240+'PV_ResFin-add.int.cost - mkt'!Y113+'PV_ResFin-add.int.cost - mkt'!Y122","v":17127.768307872673},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X231+PV_ResFin_pub!X240+'PV_ResFin-add.int.cost - mkt'!Z113+'PV_ResFin-add.int.cost - mkt'!Z122","v":18439.123314698933}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E218+'PV_ResFin-add.int.cost - mkt'!G100)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F218+'PV_ResFin-add.int.cost - mkt'!H100)*'Macro-Debt_Data'!W60)","v":9882.7399365160782},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G218+'PV_ResFin-add.int.cost - mkt'!I100)*'Macro-Debt_Data'!X60)","v":12114.903934150185},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H218+'PV_ResFin-add.int.cost - mkt'!J100)*'Macro-Debt_Data'!Y60)","v":12848.003134411443},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I218+'PV_ResFin-add.int.cost - mkt'!K100)*'Macro-Debt_Data'!Z60)","v":13477.008777136234},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J218+'PV_ResFin-add.int.cost - mkt'!L100)*'Macro-Debt_Data'!AA60)","v":19484.151616117459},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K218+'PV_ResFin-add.int.cost - mkt'!M100)*'Macro-Debt_Data'!AB60)","v":16777.368146337525},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L218+'PV_ResFin-add.int.cost - mkt'!N100)*'Macro-Debt_Data'!AC60)","v":17054.246237106636},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M218+'PV_ResFin-add.int.cost - mkt'!O100)*'Macro-Debt_Data'!AD60)","v":18352.364347942555},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N218+'PV_ResFin-add.int.cost - mkt'!P100)*'Macro-Debt_Data'!AE60)","v":17889.458100760083},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O218+'PV_ResFin-add.int.cost - mkt'!Q100)*'Macro-Debt_Data'!AF60)","v":22677.584545399044},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P218+'PV_ResFin-add.int.cost - mkt'!R100)*'Macro-Debt_Data'!AG60)","v":25841.350381173201},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q218+'PV_ResFin-add.int.cost - mkt'!S100)*'Macro-Debt_Data'!AH60)","v":29193.221077584516},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R218+'PV_ResFin-add.int.cost - mkt'!T100)*'Macro-Debt_Data'!AI60)","v":30019.188720745544},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S218+'PV_ResFin-add.int.cost - mkt'!U100)*'Macro-Debt_Data'!AJ60)","v":33758.757331603854},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T218+'PV_ResFin-add.int.cost - mkt'!V100)*'Macro-Debt_Data'!AK60)","v":37986.597520103132},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U218+'PV_ResFin-add.int.cost - mkt'!W100)*'Macro-Debt_Data'!AL60)","v":42251.066465220647},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V218+'PV_ResFin-add.int.cost - mkt'!X100)*'Macro-Debt_Data'!AM60)","v":47123.155354222254},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W218+'PV_ResFin-add.int.cost - mkt'!Y100)*'Macro-Debt_Data'!AN60)","v":52214.314524668313},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X218+'PV_ResFin-add.int.cost - mkt'!Z100)*'Macro-Debt_Data'!AO60)","v":58099.315187843451}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,11945.045210099373,13706.061684599134,-6130.6723106815225,-6126.0115510859396,-6063.8569183843283,-5860.793862113951,-4265.0354555187823,-2532.5704173700819,-2242.6069054527779,-1558.2501161762013,-930.86436811616863,-949.5030485367073,-962.58443137201562,-1022.4591162558265,-1086.897141376151,-2042.5215054741175,-1731.0264078922801,-2731.96682361589,-3301.4824976186078,-4192.6524487820989]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,52401.757754380989,62830.715623782802,53275.305117657626,63814.474802863639,68697.874408813645,75055.494252929857,86115.463429476906,99719.645646662611,111862.10643548814,111024.75531548947,115881.39301176638,114887.74806444545,116189.50537305196,117653.84904881641,122218.53768732947,126292.56482502971,134543.35630137357,143782.5960641586,151000.59851317725,158006.79591574566]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E216)*F49","v":121518.01999090836},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F216)*G49","v":146337.28609859484},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G216)*H49","v":164015.33143721035},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H216)*I49","v":180026.91065651856},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I216)*J49","v":201805.66157990764},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J216)*K49","v":217696.02781449363},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K216)*L49","v":231847.98893986031},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L216)*M49","v":253599.11532765458},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M216)*N49","v":279621.82692798716},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N216)*O49","v":311841.72649610031},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O216)*P49","v":351047.88488723582},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P216)*Q49","v":393473.34497223998},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q216)*R49","v":439428.21749901021},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R216)*S49","v":490697.38988907461},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S216)*T49","v":547670.54817839956},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T216)*U49","v":604924.77677656454},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U216)*V49","v":668813.605306388},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V216)*W49","v":735341.03925030748},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W216)*X49","v":810799.2434479465},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X216)*Y49","v":895150.31597977353}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,89.432063541334614,92.929355333946503,99.08865773319468,105.17807300158321,101.16479722869558,99.106536082475202,100.64357063333938,103.57176160497379,104.92469555599409,93.866857874707705,88.115239609308588,79.011159409473407,72.222428515367483,66.052235088586968,61.876560739943571,58.123637931240779,55.653559446647847,53.954210680694523,51.438488295348577,48.807481184047276]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.66018491311404,17.63046827027059,18.878146422501832,19.863106986209928,18.964835172281333,18.341835794082495,18.387614364319735,18.714060067756375,18.79211886791246,16.697954926866981,15.604718044723471,13.932462512664223,12.68579535340351,11.563731682066159,10.81203212573206,10.127975268118732,9.6753662223908989,9.3594015487435751,8.8913584560543821,8.4163520291361049]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,371.58060328256835,385.60283821917642,369.49804508123384,359.71658540067079,349.97689830541844,344.81432342327747,341.43977427855685,340.16080538521709,338.89066653012623,337.18745567762096,336.08429619316587,335.08270078275712,334.14969069258092,332.44639942340257,330.3888562907897,328.45450437555883,326.60951341116385,324.61931854236366,323.95217213761009,322.33427558365975]

{"sheet":"B6_combo_non-mkt_pub","index":57,"n_rows":95,"n_cols":29,"rows_kept":95,"cut":false,"hidden":true,"merged":[[57,1,57,5],[8,1,8,8],[1,1,1,24],[2,1,2,24]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+'Baseline - public'!$O$6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":72.278525177504662},75.942427013181714,72.443539708352901,68.870793976906469,65.286936734588465,63.300747363869121,60.844024803456797,58.974741968053429,57.355639655613246,55.538126072185484,54.411417527809895,53.333415656454953,52.293041449824216,50.881312124343268,49.532158854406418,48.174218627484144,46.8916568433444,45.621019319425905,44.506913910749915,43.343536997274384]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,53.098702196325156,55.53930677409712,54.763021874087983,52.977393591013623,52.041159686801741,50.207973816731879,47.164738045908713,45.571399856100108,44.429663755513111,43.295237857160984,42.826797111939221,42.200147151342961,41.462729558005407,40.514768062267734,39.734625962309714,38.548896310635293,37.478273835161843,36.176241210118206,35.131194522307787,34.114121768003749]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,69.221276080170313,68.723552664456406,61.150783611883355,57.186771204156841,53.609371432104425,50.411369434285966,48.173766010430874,46.654193472328373,45.345074093633727,44.248275093480885,43.476592098180092,42.755443503721573,42.095736208567551,41.360047627710671,40.648215589517186,39.912552048812898,39.235014064098969,38.541683475649478,37.958932008868331,37.30929180797655]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,2.0701909516360728,3.663901835677049,-3.4988873048288083,-3.5727457314464384,-3.5838572423180022,-1.986189370719341,-2.4567225604123264,-1.8692828354033697,-1.6191023124401847,-1.8175135834277605,-1.1267085443755858,-1.0780018713549446,-1.0403742066307398,-1.411729325480946,-1.3491532699368465,-1.3579402269222727,-1.2825617841397416,-1.2706375239184979,-1.1141054086759929,-1.1633769134755276]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.2608367296917269,5.0018566019277211,-2.0223341536289148,-2.1000150043370951,-2.2807207379424459,-1.1438681490114582,-1.3545766479156707,-0.90029292458508348,-0.78377699810041968,-1.1117756253075819,-0.60970869700180375,-0.61380031181202055,-0.59986570874957468,-0.89166145954459453,-0.84621073842064565,-0.87589474114441512,-0.81481489762603865,-0.82218231752790827,-0.6758739649862513,-0.74376743423167346]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},{"$f":"IF($AB$69='Input 6(optional)-Standard Test'!$C$7, MAX($D63+($AB$68*$F63),'Baseline - public'!P23+($AB$68*$F63)), IF($AB$69='Input 6(optional)-Standard Test'!$C$5, $D63+($AB$68*$F63), 'Baseline - public'!P23+($AA$62*$F63)))","v":4.9190022985169968},{"$f":"IF(F17=D63+AB68*F63,D63+AB68*F63,'Baseline - public'!Q23+AB68*F63)","v":4.9190022985169968},{"$f":"H20-H18","v":-1.9482169061023242},-1.7397880566940955,-1.5382207571164166,-1.3285053126636797,-0.86770739455665336,-0.4635075574969143,-0.36933912988630979,-0.23111472379806486,-0.12435232678616259,-0.11420260324112164,-0.10423330157527033,-9.9627659969158344E-2,-9.5304532409706155E-2,-0.16119214069617627,-0.12290141480750094,-0.17451899672015614,-0.19024153226204987,-0.21755215138257356]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.628872300831866},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971904202837283},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051773285024183},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.885216680011748},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746476730842421},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.507190866623219},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270033792132388},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068689551822469},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910100923651342},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788978245287812},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709442899903291},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633537612654912},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564897240618581},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.506949865598461},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473550560079044},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424881904501479},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.384990858789841},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.34693442951707},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285419441182139},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243979457573378}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.44920836092908539},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33176017400098734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.2486978627512034},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18568247067517088},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13787613691264775},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10238442496707731},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6363418399651495E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7087057843977246E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2689611214303362E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1948328513594228E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3912934077767845E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7891743350361339E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3385923621413666E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0009729057610051E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4855051655261622E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.5986187363839673E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1856655085147753E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1295815952272874E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3459728982349109E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.755532348010828E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"F17+F18","v":23.547874599348862},{"$f":"G17+G18","v":23.89090650135428},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.103556378921859},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.145428623317652},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.208255973726004},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.178685553959539},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.402326397575735},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.605181994325555},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.540761793765032},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.557863521489747},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.585090573117128},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.519335009413791},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.460663939043311},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.407322205629303},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.378246027669338},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.263689763805303},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.26208944398234},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.172415432796914},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.095177908920089},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.026427306190804}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.6581655688252697,8.2854303410723959E-2,-7.4117247526590463E-2,-0.36022694764299956,-0.74249998082602919,0.18463716365222144,-0.48686925335901721,-0.43678536708816912,-0.41443786821410994,-0.88066090150951692,-0.4853563702156411,-0.49959770857089886,-0.49563240717430435,-0.79203379957543618,-0.75090620601093949,-0.71470260044823886,-0.69191348281853771,-0.64766332080775213,-0.48563243272420137,-0.52621528284909991]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-0.11457420023011666,0.15511251866254616,0.15319556772812337,-0.18637355749972606,-0.61726677456171819,0.30075405514332854,-0.28609795749861489,-0.2278075433258131,-0.2631518248612168,-0.76500365345107091,-0.42356078751827964,-0.44790022593635004,-0.44493100457064116,-0.75664585624608915,-0.71617299788871081,-0.67663320895699508,-0.66428677463142138,-0.61586775242378544,-0.39042481224364289,-0.46927425442728232]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.3076093265647506,3.6782039141616742,3.8461330227881869,3.4078579089423773,2.8887280246227558,3.6089432052115709,2.5465163077331212,2.3349723368653463,2.2674579889271573,1.692077387403365,2.0132916371226499,1.9709613854118031,1.9291794719704325,1.6140137010418163,1.5875670037607603,1.554572038193994,1.5357480911948782,1.5157033806320064,1.4925712759050636,1.4850291776866098]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-3.4221835267948673,-3.5230913954991281,-3.6929374550600635,-3.5942314664421033,-3.505994799184474,-3.3081891500682423,-2.8326142652317361,-2.5627798801911594,-2.5306098137883741,-2.4570810408544359,-2.4368524246409295,-2.4188616113481531,-2.3741104765410737,-2.3706595572879055,-2.3037400016494711,-2.2312052471509891,-2.2000348658262996,-2.1315711330557918,-1.8829960881487064,-1.9543034321138921]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,-1.543591368595153,-7.2258215251822203E-2,-0.22731281525471383,-0.17385339014327347,-0.12523320626431098,-0.11611689149110711,-0.20077129586040229,-0.20897782376235602,-0.15128604335289314,-0.11565724805844599,-6.1795582697361476E-2,-5.1697482634548798E-2,-5.0701402603663154E-2,-3.5387943329347027E-2,-3.4733208122228638E-2,-3.8069391491243769E-2,-2.7626708187116322E-2,-3.1795568383966681E-2,-9.5207620480558475E-2,-5.6941028421817579E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0512409158332032},1.0512409158332032,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35),+'Baseline - public'!M35*'Baseline - public'!M52/C41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35),+'Baseline - public'!N35*'Baseline - public'!N52/D41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35),+'Baseline - public'!O35*'Baseline - public'!O52/E41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35),+'Baseline - public'!P35*'Baseline - public'!P52/F41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35),+'Baseline - public'!Q35*'Baseline - public'!Q52/G41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35),+'Baseline - public'!R35*'Baseline - public'!R52/H41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35),+'Baseline - public'!S35*'Baseline - public'!S52/I41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35),+'Baseline - public'!T35*'Baseline - public'!T52/J41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35),+'Baseline - public'!U35*'Baseline - public'!U52/K41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35),+'Baseline - public'!V35*'Baseline - public'!V52/L41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35),+'Baseline - public'!W35*'Baseline - public'!W52/M41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35),+'Baseline - public'!X35*'Baseline - public'!X52/N41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35),+'Baseline - public'!Y35*'Baseline - public'!Y52/O41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35),+'Baseline - public'!Z35*'Baseline - public'!Z52/P41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35),+'Baseline - public'!AA35*'Baseline - public'!AA52/Q41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35),+'Baseline - public'!AB35*'Baseline - public'!AB52/R41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35),+'Baseline - public'!AC35*'Baseline - public'!AC52/S41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35),+'Baseline - public'!AD35*'Baseline - public'!AD52/T41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35),+'Baseline - public'!AE35*'Baseline - public'!AE52/U41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35),+'Baseline - public'!AF35*'Baseline - public'!AF52/V41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35),+'Baseline - public'!AG35*'Baseline - public'!AG52/W41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35),+'Baseline - public'!AH35*'Baseline - public'!AH52/X41,0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35),+'Baseline - public'!AI35*'Baseline - public'!AI52/Y41,0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1906457780556541},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3379547662506721},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4765531511998937},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4727307271093433},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3031365043755563},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.84232122170788293},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.1021459124966557},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.96898991081828612},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.83532531433976487},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.70573795812017859},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.51699984737378213},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.46420155954292408},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.44050849788116514},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.52006786593635157},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50294253151620072},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.48204548577785744},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.46774688651370305},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.44845520639058961},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.4382314436897416},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.41960947924385428}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,387.99195147350429,400.28890195336527,380.24565285635538,364.68098377605497,348.26243710732001,342.03325518206447,333.02633971951389,326.39191568878903,320.24185625817296,312.20526163101687,307.24522411773341,302.45442989374754,297.71333548651387,290.63493364041761,283.46934233028799,276.46797775449483,269.72494391411203,262.99182431795225,257.48240626844819,251.35460816289913]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,21.579187211631034,22.089773437443576,15.968128001317183,16.956016668788767,16.050790773239363,15.408821326846303,15.79976784244676,16.459328979833014,16.568296713757828,15.129373878548016,14.818684268680199,13.430120258371684,12.469852606686125,11.689188870034787,11.123050056761711,10.470123067504499,10.149159832764894,9.8033183012524976,9.2958419505931236,8.7198029690738235]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,10253.648472806777,11278.224619767483,8775.1470811814452,10029.800405932998,10232.836280025906,10583.131916524624,11639.49175371815,12975.769570106531,13973.471406999783,13639.908202574932,14279.250055887136,13837.124526951851,13737.938635539329,13777.189604362924,14024.627850270424,14120.479636797218,14646.508744317596,15137.193213548753,15318.43002695328,15361.595992526545]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
["hide",{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":242834.7149522703},278634.99248071708,314681.19856052246,352112.51896546769,394212.39703927614,441156.97590722784,491529.22774133564,546392.47546399327,607194.50607443054,674232.29925312474,748570.1250422853,831419.79393584782,923490.30187526147,1026280.3688979029,1140446.4340726964,1267134.6733486054,1408467.4375828519,1565426.615416911,1735416.2670803932,1927194.2024646602]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"IF($AB$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$64-($AB$62*$F$64),'Baseline - public'!P53-($AB$62*$F$64)), IF($AB$63='Input 6(optional)-Standard Test'!$C$5, $D64-($AB$62*$F64), 'Baseline - public'!P53-($AB$62*$F64)))","v":5.1240915833203289},{"$f":"IF(F42=D64-AB62*F64,D64-AB62*F64,'Baseline - public'!Q53-AB62*F64)","v":5.1240915833203289},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},9.7272621310793959,9.116204730271809,8.2675037282307233,7.6917449991269873,9.0249234790584261,7.4074441005851099,7.2865089961635601,7.280323029610666,6.2728880221671517,6.9583634931521603,6.9192279001828174,6.8951084312490405,6.3041421193386586,6.3260642592846708,6.3217478100767766,6.3799550917993066,6.4333840296805391,6.5267713772102418,6.5981998256152963]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":6.4521493592852392},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":5.9697227590761983},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":5.4762333990221013},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":5.0727953533446355},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":7.1148517587411506},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":5.1409622403879158},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":4.8053311083982795},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":4.7468808846165418},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":3.9822396824313242},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":4.9562400577487198},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":5.0770279174355268},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":5.1643724603610481},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":4.5259509546148822},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":4.6293290202095507},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":4.7539254691363091},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":4.852670347099914},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":4.9769537900441092},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":5.0820090788205645},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":5.2090933364891097}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.188128994540492},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.280975751731273},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.577722232998944},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":16.093728498613718},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":15.987559234186277},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":15.716790449793983},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":15.520206814231576},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":15.581204095101839},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":13.881081107393573},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":13.698863529334076},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":13.365795389688682},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":13.075957089680401},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":12.775912376228574},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":12.606599418921647},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":12.306467224426411},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":12.119946782569055},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":11.84791326957529},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":11.683330328844182},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":11.424907855822171}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,4.9525377521280394,5.3496919615454779,5.3234051151242188,4.9497344213952523,4.4193940178237536,5.822872106749279,4.211336082725043,4.0063872004443661,4.0171722061915389,3.0821890958508167,3.7914187341074186,3.7908530378437555,3.7857256200008744,3.2330462607256338,3.2681069357500943,3.2865553855462659,3.3404575471238309,3.3862834634465524,3.4125256827741612,3.4898662173315644]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":5.3887341123925321},8.2807435125616529,9.1546196715610897,9.6238313084228366,9.2574616417108508,9.1772201133242834,8.7232585899651998,8.4904997836716554,8.6704187135554935,7.1482412053266149,7.1073984616457597,6.8176558951119661,6.5452747137234129,6.2995118970504373,6.1396058745151745,5.8459495636948011,5.6962304175585965,5.4257385532767239,5.0807681655620467,4.9449973067810573]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.2909645808018384,3.9159563045969401,3.4406786654842367,2.9679570816452614,4.96910662375124,3.0347584366093829,2.705850731453701,2.6485713936996573,1.8992476298777867,2.8537366439552199,2.9721048582057827,3.0576996985918834,2.4320671741828357,2.5333743506551678,2.6554748597590923,2.7522416614989291,2.8740354348154367,2.9769862360157937,3.1015247176022149]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,{"$f":"-AB76","v":-15},-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},-3.0387962483311242,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65-($AB$78*F52)","v":14.135590457446707},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"F74","v":32.555956450806889},{"$f":"G74","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1836,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,B115)))","v":0}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"},null,null,null,null,null,{"$f":"B1_GDP_pub!$H$59","v":"Projections"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,{"$f":"+A1_Historical_pub!H59","v":"Standard"},null,{"$f":"D61","v":"Average"}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,{"$f":"+A1_Historical_pub!H60","v":"Deviation"},null,{"$f":"'Baseline - public'!AP7","v":"2018 - 2038"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,{"$f":"'Baseline - public'!AP23","v":-0.72350822061525066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,{"$f":"'Baseline - public'!AP53","v":5.0630715842093013},null,5.9467120061924561,{"$f":"J64-F64*AB62","v":4.2522718841284952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,{"$f":"'Baseline - public'!AP54","v":8.2157867244229106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,{"$f":"'Baseline - public'!AP57","v":4.916027371448906}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981},null,{"$f":"'Baseline - public'!AP65","v":6.9612878738090487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,{"$f":"'Baseline - public'!AP24","v":18.01221635736265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"+B2_PB_non_mkt_pub!B72","v":"Nominal spending"},null,null,{"$f":"E20/100*E41","v":37795.678762011805},57182.414160646869,66568.425533623653,53821.676209665995,60371.200612990091,67837.07836267972,75784.969690459708,85537.520551030597,96193.38970873662,106506.54193534402,118380.78692066598,131636.73449198203,145659.21903419899,161247.538120096,178647.93054717898,198189.58712693499,218754.19889651096,243130.90886491802,268821.56169496401,296672.49831773306,328132.31993176905]
[null,{"$f":"+B2_PB_non_mkt_pub!B73","v":"  Increase in percent"},null,null,null,{"$f":"(F72/E72-1)*100","v":51.293523581644337},{"$f":"(G72/F72-1)*100","v":16.414157238286499},-19.148341307125083,12.168934274380415,12.366621292741353,11.716146272231676,12.86871381014565,12.457538036011773,10.721269161877478,11.148840972163331,11.197718748228681,10.652409903917114,10.701910383191793,10.791105792959943,10.938641449638986,10.376232206591606,11.143424945154656,10.566592684568764,10.360380487028031,10.60422580199627,null,"Size:"]
[null,{"$f":"+B2_PB_non_mkt_pub!B74","v":"Increase in real spending in percent"},null,null,null,{"$f":"((1+F73/100)/(1+F54/100)-1)*100","v":32.555956450806889},{"$f":"((1+G73/100)/(1+G54/100)-1)*100","v":6.6554789248944646},-24.750523280794322,5.4780286782750709,5.749827957734488,5.1566079354212091,6.0473100800480184,5.6142024190448891,4.1010670767653634,4.5775356746647899,4.7512525656843163,4.2609986941137379,4.3083406648218414,4.4286871210322154,4.5674386801547229,4.0267528300325761,4.775656691856689,4.2179898787686021,3.8360292666303586,4.1720419812094622,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,175517.35058649836,211602.17579785292,227966.19903391291,242502.687503603,257369.1982549369,279255.66279711929,299066.16524317791,322233.5525377497,348260.29291273106,374455.98437859537,407307.61622520647,443424.57454984693,482921.16634473728,522184.91776980349,564887.73937430128,610432.22784361418,660453.71758159681,714163.57865078398,772380.2239826204,835314.13215459697]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,46575.268464697292,56850.232544005034,55637.265432571759,55962.6524480347,52216.495206558291,57759.683842932165,67237.692559898889,73234.852760409645,78485.81552191294,82545.506707149558,86719.007532757183,92564.198063526768,100016.87998378987,106389.8066422324,111735.61449501629,121965.79649835301,132584.4344452084,147851.07029017282,162707.75942283508,177868.75521989411]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E275+'Macro-Debt_Data'!V16","v":14412.139165979668},{"$f":"PV_ResFin_pub!F275+'Macro-Debt_Data'!W16","v":16651.372832498375},{"$f":"PV_ResFin_pub!G275+'Macro-Debt_Data'!X16","v":12807.755337516417},{"$f":"PV_ResFin_pub!H275+'Macro-Debt_Data'!Y16","v":12691.826987421211},{"$f":"PV_ResFin_pub!I275+'Macro-Debt_Data'!Z16","v":13188.63946669193},{"$f":"PV_ResFin_pub!J275+'Macro-Debt_Data'!AA16","v":12213.354804877559},{"$f":"PV_ResFin_pub!K275+'Macro-Debt_Data'!AB16","v":11927.443904680964},{"$f":"PV_ResFin_pub!L275+'Macro-Debt_Data'!AC16","v":11970.396231421204},{"$f":"PV_ResFin_pub!M275+'Macro-Debt_Data'!AD16","v":11702.922622812303},{"$f":"PV_ResFin_pub!N275+'Macro-Debt_Data'!AE16","v":11553.188105464682},{"$f":"PV_ResFin_pub!O275+'Macro-Debt_Data'!AF16","v":11522.992807396013},{"$f":"PV_ResFin_pub!P275+'Macro-Debt_Data'!AG16","v":11443.225780568724},{"$f":"PV_ResFin_pub!Q275+'Macro-Debt_Data'!AH16","v":11386.834002742273},{"$f":"PV_ResFin_pub!R275+'Macro-Debt_Data'!AI16","v":11370.590676802036},{"$f":"PV_ResFin_pub!S275+'Macro-Debt_Data'!AJ16","v":11353.494977351582},{"$f":"PV_ResFin_pub!T275+'Macro-Debt_Data'!AK16","v":11344.865658938286},{"$f":"PV_ResFin_pub!U275+'Macro-Debt_Data'!AL16","v":11351.287699040251},{"$f":"PV_ResFin_pub!V275+'Macro-Debt_Data'!AM16","v":11363.534808802362},{"$f":"PV_ResFin_pub!W275+'Macro-Debt_Data'!AN16","v":11381.796777194078},{"$f":"PV_ResFin_pub!X275+'Macro-Debt_Data'!AO16","v":11407.342616383748}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E251)*F49","v":128942.08212180107},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F251)*G49","v":154751.94325384789},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G251)*H49","v":172328.93360134115},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H251)*I49","v":186540.0350555683},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I251)*J49","v":205152.70304837861},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J251)*K49","v":221495.97895418713},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K251)*L49","v":231828.47268327902},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L251)*M49","v":248998.69977734005},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M251)*N49","v":269774.47739081812},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N251)*O49","v":291910.47767144581},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O251)*P49","v":320588.60869244928},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P251)*Q49","v":350860.37648632016},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q251)*R49","v":382904.28636094742},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R251)*S49","v":415795.11112757109},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S251)*T49","v":453152.12487928499},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T251)*U49","v":488466.43134526117},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U251)*V49","v":527869.2831363884},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V251)*W49","v":566312.50836061116},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W251)*X49","v":609672.46455978532},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X251)*Y49","v":657445.37693470286}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E255)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E268","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F255)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F268","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G255)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G268","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H255)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H268","v":34175.399618011616},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I255)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I268","v":37993.54864310204},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J255)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J268","v":37421.871382710917},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K255)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K268","v":49026.450392128601},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L255)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L268","v":58746.178535435633},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M255)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M268","v":67414.354535541148},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N255)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N268","v":70016.474657212908},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O255)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O268","v":74249.911107408581},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P255)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P268","v":72904.646197207039},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q255)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q268","v":74102.632905672464},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R255)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R268","v":79155.439119339091},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S255)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S268","v":83534.980746623478},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T255)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T268","v":87648.807965455577},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U255)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U268","v":94388.470179393145},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V255)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V268","v":102354.90901609336},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W255)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W268","v":106647.67702365291},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X255)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X268","v":109895.2023660118}]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,17073.032777074313,19290.087559441934,18847.11400423462,18652.688338806929,23227.373201174229,20685.707119415063,21791.483034925535,23459.643534538376,21845.978200086945,26056.008514923735,28182.542221424039,30574.605226016683,30444.03665074009,33033.753450410586,35710.778293287098,38945.302002292607,42489.523990325855,46611.824037839724,50963.190591908293]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E267+PV_ResFin_pub!E276+'PV_ResFin-add.int.cost - mkt'!G146+'PV_ResFin-add.int.cost - mkt'!G155","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F267+PV_ResFin_pub!F276+'PV_ResFin-add.int.cost - mkt'!H146+'PV_ResFin-add.int.cost - mkt'!H155","v":8471.1699079126829},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G267+PV_ResFin_pub!G276+'PV_ResFin-add.int.cost - mkt'!I146+'PV_ResFin-add.int.cost - mkt'!I155","v":9824.2749007323509},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H267+PV_ResFin_pub!H276+'PV_ResFin-add.int.cost - mkt'!J146+'PV_ResFin-add.int.cost - mkt'!J155","v":9223.3913214480854},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I267+PV_ResFin_pub!I276+'PV_ResFin-add.int.cost - mkt'!K146+'PV_ResFin-add.int.cost - mkt'!K155","v":9006.4773456095081},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J267+PV_ResFin_pub!J276+'PV_ResFin-add.int.cost - mkt'!L146+'PV_ResFin-add.int.cost - mkt'!L155","v":8348.1431011645454},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K267+PV_ResFin_pub!K276+'PV_ResFin-add.int.cost - mkt'!M146+'PV_ResFin-add.int.cost - mkt'!M155","v":9077.9684740571611},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L267+PV_ResFin_pub!L276+'PV_ResFin-add.int.cost - mkt'!N146+'PV_ResFin-add.int.cost - mkt'!N155","v":10435.428942413506},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M267+PV_ResFin_pub!M276+'PV_ResFin-add.int.cost - mkt'!O146+'PV_ResFin-add.int.cost - mkt'!O155","v":11410.87187734675},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N267+PV_ResFin_pub!N276+'PV_ResFin-add.int.cost - mkt'!P146+'PV_ResFin-add.int.cost - mkt'!P155","v":10894.679710396029},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O267+PV_ResFin_pub!O276+'PV_ResFin-add.int.cost - mkt'!Q146+'PV_ResFin-add.int.cost - mkt'!Q155","v":11307.796313409724},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P267+PV_ResFin_pub!P276+'PV_ResFin-add.int.cost - mkt'!R146+'PV_ResFin-add.int.cost - mkt'!R155","v":11590.68511079704},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q267+PV_ResFin_pub!Q276+'PV_ResFin-add.int.cost - mkt'!S146+'PV_ResFin-add.int.cost - mkt'!S155","v":12103.654819193536},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R267+PV_ResFin_pub!R276+'PV_ResFin-add.int.cost - mkt'!T146+'PV_ResFin-add.int.cost - mkt'!T155","v":12778.068948166689},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S267+PV_ResFin_pub!S276+'PV_ResFin-add.int.cost - mkt'!U146+'PV_ResFin-add.int.cost - mkt'!U155","v":13412.136745951533},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T267+PV_ResFin_pub!T276+'PV_ResFin-add.int.cost - mkt'!V146+'PV_ResFin-add.int.cost - mkt'!V155","v":13750.706775840625},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U267+PV_ResFin_pub!U276+'PV_ResFin-add.int.cost - mkt'!W146+'PV_ResFin-add.int.cost - mkt'!W155","v":14782.189628536857},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V267+PV_ResFin_pub!V276+'PV_ResFin-add.int.cost - mkt'!X146+'PV_ResFin-add.int.cost - mkt'!X155","v":15708.488802025198},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W267+PV_ResFin_pub!W276+'PV_ResFin-add.int.cost - mkt'!Y146+'PV_ResFin-add.int.cost - mkt'!Y155","v":17273.928936732489},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X267+PV_ResFin_pub!X276+'PV_ResFin-add.int.cost - mkt'!Z146+'PV_ResFin-add.int.cost - mkt'!Z155","v":18589.211588331724}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E254)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F254)*'Macro-Debt_Data'!W60)","v":8601.8628691616304},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G254)*'Macro-Debt_Data'!X60)","v":9465.812658709583},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H254)*'Macro-Debt_Data'!Y60)","v":9623.7226827865343},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I254)*'Macro-Debt_Data'!Z60)","v":9646.210993197421},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J254)*'Macro-Debt_Data'!AA60)","v":14879.230100009683},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K254)*'Macro-Debt_Data'!AB60)","v":11607.7386453579},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L254)*'Macro-Debt_Data'!AC60)","v":11356.054092512028},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M254)*'Macro-Debt_Data'!AD60)","v":12048.771657191626},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N254)*'Macro-Debt_Data'!AE60)","v":10951.298489690917},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O254)*'Macro-Debt_Data'!AF60)","v":14748.212201514012},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P254)*'Macro-Debt_Data'!AG60)","v":16591.857110626999},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q254)*'Macro-Debt_Data'!AH60)","v":18470.950406823147},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R254)*'Macro-Debt_Data'!AI60)","v":17665.967702573402},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S254)*'Macro-Debt_Data'!AJ60)","v":19621.616704459051},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T254)*'Macro-Debt_Data'!AK60)","v":21960.071517446471},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U254)*'Macro-Debt_Data'!AL60)","v":24163.112373755746},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V254)*'Macro-Debt_Data'!AM60)","v":26781.035188300659},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W254)*'Macro-Debt_Data'!AN60)","v":29337.895101107235},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X254)*'Macro-Debt_Data'!AO60)","v":32373.979003576573}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,11945.045210099373,13706.061684599134,-6130.6723106815225,-6126.0115510859396,-6063.8569183843283,-5860.793862113951,-4265.0354555187823,-2532.5704173700819,-2242.6069054527779,-1558.2501161762013,-930.86436811616863,-949.5030485367073,-962.58443137201562,-1022.4591162558265,-1086.897141376151,-2042.5215054741175,-1731.0264078922801,-2731.96682361589,-3301.4824976186078,-4192.6524487820989]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"+A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,52401.757754380989,61549.838556428353,50248.696582223311,59704.257408676713,63274.207050945857,67977.090188463131,77660.476860902447,89932.535057672038,100601.78739604796,102007.12536393595,110928.24335968083,111660.67817749039,115157.87948088587,119963.85065656561,126852.42773245995,132670.55973062012,142947.61143273176,153463.75388184359,161321.5533726764,168047.53728633205]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E249)*F49","v":121518.01999090836},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F249)*G49","v":134637.63325508469},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G249)*H49","v":136792.75336645433},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H249)*I49","v":145399.12815394066},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I249)*J49","v":159118.29295362948},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J249)*K49","v":164633.58906678439},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K249)*L49","v":169550.44748509003},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L249)*M49","v":181680.14986080609},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M249)*N49","v":196846.98315001093},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N249)*O49","v":215790.65583547432},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O249)*P49","v":238733.77230071384},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P249)*Q49","v":262913.02221147297},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q249)*R49","v":288733.16140532435},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R249)*S49","v":318080.24272778502},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S249)*T49","v":351835.51070981426},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T249)*U49","v":383779.9895304644},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U249)*V49","v":420027.96277867799},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V249)*W49","v":455490.70086738566},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W249)*X49","v":496037.72146905214},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X249)*Y49","v":541153.75348405226}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,{"$f":"10000*(D84+D85+C81)/(D18 *D41)","v":127.06094891261144},126.38394360695807,89.432063541334614,90.506313732907543,94.04030081285299,98.997035841641349,93.825692064139517,90.436883480220118,91.228486091694649,93.658350201844243,94.570298156594944,86.348346659061093,84.378919652791367,76.81001486560794,71.58644731028653,67.337923627514499,64.201917925034849,61.01226548602444,59.085801833360449,57.51931177531079,54.87910498865179,51.828843466472613]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,{"$f":"100*(D84+D85+C81)/(D41)","v":21.920510243684891},23.827882750836309,16.66018491311404,17.170771138926582,17.916344907419504,18.695804725482859,17.58901153035578,16.737326639509977,16.667475237003412,16.922836537329932,16.937635843644138,15.360488602346082,14.943036595466362,13.544322861612805,12.574085908261395,11.788816530003945,11.218354589171415,10.631315208200675,10.272061247572394,9.9778372979726537,9.4860834828551717,8.9373551204563988]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,{"$f":"D13/D18*100","v":411.7692224842761},357.20058994455292,371.58060328256835,362.23856039805781,320.97161086811525,302.81236468249654,285.97038367163805,272.38801284099964,263.67639249346058,258.20463259673789,253.1815665748309,248.7398347637081,245.49949054816125,242.46662492180602,239.65831187000481,236.24930639108109,232.627109469006,229.05493573819885,225.68325967374193,222.18152511182612,219.60087308284804,216.36126336018506]

{"sheet":"PV_ResFin_pub","index":58,"n_rows":489,"n_cols":67,"rows_kept":489,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
[{"$f":"+IF(START!L10=\"English\",translation!C1935,IF(START!L10=\"French\",translation!D1935,IF(START!L10=\"Portuguese\",translation!E1935,translation!F1935)))","v":"Assumptions"},null,null,{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"1+D2","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"1+AJ2","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":0.507711788333851}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":0.25978826051801357}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":0.23249995114813543}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1938,IF(START!L10=\"French\",translation!D1938,IF(START!L10=\"Portuguese\",translation!E1938,translation!F1938)))","v":"Period"},0,{"$f":"+D7+1","v":1},{"$f":"+E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"},null,{"$f":"+IF(START!L10=\"English\",translation!C1939,IF(START!L10=\"French\",translation!D1939,IF(START!L10=\"Portuguese\",translation!E1939,translation!F1939)))","v":"First year of projections"},{"$f":"D2","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ8+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[{"$f":"+'Input 7 - Residual Financing'!G14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"+'Input 7 - Residual Financing'!J14","v":7.9959965178854786E-2},{"$f":"+IF(START!L10=\"English\",translation!C1940,IF(START!L10=\"French\",translation!D1940,IF(START!L10=\"Portuguese\",translation!E1940,translation!F1940)))","v":"Disbursement"},100]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"+'Input 7 - Residual Financing'!J15","v":0.05},{"$f":"+IF(START!L10=\"English\",translation!C1941,IF(START!L10=\"French\",translation!D1941,IF(START!L10=\"Portuguese\",translation!E1941,translation!F1941)))","v":"Debt stock"},{"$f":"D9-D11","v":100},{"$f":"D10-E11","v":100},100,100,100,75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ10-AK11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":8},{"$f":"+IF(START!L10=\"English\",translation!C1942,IF(START!L10=\"French\",translation!D1942,IF(START!L10=\"Portuguese\",translation!E1942,translation!F1942)))","v":"Amortization"},{"$f":"IF(D7-D7-1<B12,0,IF(D7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(E7-D7-1<B12,0,IF(E7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(F7-D7-1<B12,0,IF(F7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(G7-D7-1<B12,0,IF(G7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(H7-D7-1<B12,0,IF(H7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(I7-D7-1<B12,0,IF(I7-D7-1<B11,D9/(B11-B12),0))","v":25},{"$f":"IF(J7-D7-1<B12,0,IF(J7-D7-1<B11,D9/(B11-B12),0))","v":25},{"$f":"IF(K7-D7-1<B12,0,IF(K7-D7-1<B11,D9/(B11-B12),0))","v":25},{"$f":"IF(L7-D7-1<B12,0,IF(L7-D7-1<B11,D9/(B11-B12),0))","v":25},{"$f":"IF(M7-D7-1<B12,0,IF(M7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(N7-D7-1<B12,0,IF(N7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(O7-D7-1<B12,0,IF(O7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(P7-D7-1<B12,0,IF(P7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Q7-D7-1<B12,0,IF(Q7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(R7-D7-1<B12,0,IF(R7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(S7-D7-1<B12,0,IF(S7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(T7-D7-1<B12,0,IF(T7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(U7-D7-1<B12,0,IF(U7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(V7-D7-1<B12,0,IF(V7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(W7-D7-1<B12,0,IF(W7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(X7-D7-1<B12,0,IF(X7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Y7-D7-1<B12,0,IF(Y7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(Z7-D7-1<B12,0,IF(Z7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AA7-D7-1<B12,0,IF(AA7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AB7-D7-1<B12,0,IF(AB7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AC7-D7-1<B12,0,IF(AC7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AD7-D7-1<B12,0,IF(AD7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AE7-D7-1<B12,0,IF(AE7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AF7-D7-1<B12,0,IF(AF7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AG7-D7-1<B12,0,IF(AG7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AH7-D7-1<B12,0,IF(AH7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AI7-D7-1<B12,0,IF(AI7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AJ7-D7-1<B12,0,IF(AJ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AK7-D7-1<B12,0,IF(AK7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AL7-D7-1<B12,0,IF(AL7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AM7-D7-1<B12,0,IF(AM7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AN7-D7-1<B12,0,IF(AN7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AO7-D7-1<B12,0,IF(AO7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AP7-D7-1<B12,0,IF(AP7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AQ7-D7-1<B12,0,IF(AQ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AR7-D7-1<B12,0,IF(AR7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AS7-D7-1<B12,0,IF(AS7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AT7-D7-1<B12,0,IF(AT7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AU7-D7-1<B12,0,IF(AU7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AV7-D7-1<B12,0,IF(AV7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AW7-D7-1<B12,0,IF(AW7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AX7-D7-1<B12,0,IF(AX7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AY7-D7-1<B12,0,IF(AY7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(AZ7-D7-1<B12,0,IF(AZ7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(BA7-D7-1<B12,0,IF(BA7-D7-1<B11,D9/(B11-B12),0))","v":0},{"$f":"IF(BB7-D7-1<B12,0,IF(BB7-D7-1<B11,D9/(B11-B12),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4},{"$f":"+IF(START!L10=\"English\",translation!C1943,IF(START!L10=\"French\",translation!D1943,IF(START!L10=\"Portuguese\",translation!E1943,translation!F1943)))","v":"Interest"},0,{"$f":"D10*B9","v":7.9959965178854784},{"$f":"E10*B9","v":7.9959965178854784},{"$f":"F10*B9","v":7.9959965178854784},{"$f":"G10*B9","v":7.9959965178854784},{"$f":"H10*B9","v":7.9959965178854784},{"$f":"I10*B9","v":5.9969973884141092},{"$f":"J10*B9","v":3.9979982589427392},{"$f":"K10*B9","v":1.9989991294713696},{"$f":"L10*B9","v":0},{"$f":"M10*B9","v":0},{"$f":"N10*B9","v":0},{"$f":"O10*B9","v":0},{"$f":"P10*B9","v":0},{"$f":"Q10*B9","v":0},{"$f":"R10*B9","v":0},{"$f":"S10*B9","v":0},{"$f":"T10*B9","v":0},{"$f":"U10*B9","v":0},{"$f":"V10*B9","v":0},{"$f":"W10*B9","v":0},{"$f":"X10*B9","v":0},{"$f":"Y10*B9","v":0},{"$f":"Z10*B9","v":0},{"$f":"AA10*B9","v":0},{"$f":"AB10*B9","v":0},{"$f":"AC10*B9","v":0},{"$f":"AD10*B9","v":0},{"$f":"AE10*B9","v":0},{"$f":"AF10*B9","v":0},{"$f":"AG10*B9","v":0},{"$f":"AH10*B9","v":0},{"$f":"AI10*B9","v":0},{"$f":"AJ10*B9","v":0},{"$f":"AK10*B9","v":0},{"$f":"AL10*B9","v":0},{"$f":"AM10*B9","v":0},{"$f":"AN10*B9","v":0},{"$f":"AO10*B9","v":0},{"$f":"AP10*B9","v":0},{"$f":"AQ10*B9","v":0},{"$f":"AR10*B9","v":0},{"$f":"AS10*B9","v":0},{"$f":"AT10*B9","v":0},{"$f":"AU10*B9","v":0},{"$f":"AV10*B9","v":0},{"$f":"AW10*B9","v":0},{"$f":"AX10*B9","v":0},{"$f":"AY10*B9","v":0},{"$f":"AZ10*B9","v":0},{"$f":"BA10*B9","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1944,IF(START!L10=\"French\",translation!D1944,IF(START!L10=\"Portuguese\",translation!E1944,translation!F1944)))","v":"Total debt service"},{"$f":"D11+D12","v":0},7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,32.99599651788548,30.996997388414108,28.99799825894274,26.998999129471368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ11+AJ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1945,IF(START!L10=\"French\",translation!D1945,IF(START!L10=\"Portuguese\",translation!E1945,translation!F1945)))","v":"PV of debt"},{"$f":"IF($B9>=$B$10,D10,NPV($B$10,E13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,E10,NPV($B$10,F13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,F10,NPV($B$10,G13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,G10,NPV($B$10,H13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,H10,NPV($B$10,I13:$BB13))","v":100},{"$f":"IF($B9>=$B$10,I10,NPV($B$10,J13:$BB13))","v":75},{"$f":"IF($B9>=$B$10,J10,NPV($B$10,K13:$BB13))","v":50},{"$f":"IF($B9>=$B$10,K10,NPV($B$10,L13:$BB13))","v":25},{"$f":"IF($B9>=$B$10,L10,NPV($B$10,M13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,M10,NPV($B$10,N13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,N10,NPV($B$10,O13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,O10,NPV($B$10,P13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,P10,NPV($B$10,Q13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Q10,NPV($B$10,R13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,R10,NPV($B$10,S13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,S10,NPV($B$10,T13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,T10,NPV($B$10,U13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,U10,NPV($B$10,V13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,V10,NPV($B$10,W13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,W10,NPV($B$10,X13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,X10,NPV($B$10,Y13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Y10,NPV($B$10,Z13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,Z10,NPV($B$10,AA13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AA10,NPV($B$10,AB13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AB10,NPV($B$10,AC13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AC10,NPV($B$10,AD13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AD10,NPV($B$10,AE13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AE10,NPV($B$10,AF13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AF10,NPV($B$10,AG13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AG10,NPV($B$10,AH13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AH10,NPV($B$10,AI13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AI10,NPV($B$10,AJ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AJ10,NPV($B$10,AK13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AK10,NPV($B$10,AL13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AL10,NPV($B$10,AM13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AM10,NPV($B$10,AN13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AN10,NPV($B$10,AO13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AO10,NPV($B$10,AP13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AP10,NPV($B$10,AQ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AQ10,NPV($B$10,AR13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AR10,NPV($B$10,AS13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AS10,NPV($B$10,AT13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AT10,NPV($B$10,AU13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AU10,NPV($B$10,AV13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AV10,NPV($B$10,AW13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AW10,NPV($B$10,AX13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AX10,NPV($B$10,AY13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AY10,NPV($B$10,AZ13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,AZ10,NPV($B$10,BA13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,BA10,NPV($B$10,BB13:$BB13))","v":0},{"$f":"IF($B9>=$B$10,BB10,NPV($B$10,$BB13:BC13))","v":0}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1946,IF(START!L10=\"French\",translation!D1946,IF(START!L10=\"Portuguese\",translation!E1946,translation!F1946)))","v":"Grant element"},{"$f":"(1-D14/D10)*100","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"},null,null,null,{"$f":"E17+E24","v":0.12557682254706806},0.12071812385232866,0.10366903665618803,9.2655034820894475E-2,9.1791169506735201E-2,9.1599673483988495E-2,9.354507409639716E-2,9.4016517998198143E-2,9.2814906689645468E-2,9.2057599436787749E-2,9.0761625359389628E-2,9.0522951233905344E-2,9.0515821885555223E-2,9.0146884269139013E-2,9.0150045145469468E-2,9.0257903207863796E-2,8.9996182517355569E-2,9.0137491139912804E-2,9.2054129782390401E-2,9.0966696383540199E-2]
[{"$f":"+'Input 7 - Residual Financing'!G19","v":"Avg. real interest rate on new borrowing"},{"$f":"+'Input 7 - Residual Financing'!J19","v":2.9220917972600999E-2},null,null,{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2},{"$f":"B17","v":2.9220917972600999E-2}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":3}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":2}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G22","v":"Domestic short-term debt"}]
[{"$f":"+IF(START!L10=\"English\",translation!C1936,IF(START!L10=\"French\",translation!D1936,IF(START!L10=\"Portuguese\",translation!E1936,translation!F1936)))","v":"Avg. interest rate"},null,null,null,{"$f":"E23+E24","v":0.13618360315835465},0.13132490446361525,0.11427581726747463,0.10326181543218108,0.1023979501180218,0.1022064540952751,0.10415185470768376,0.10462329860948474,0.10342168730093207,0.10266438004807435,0.10136840597067623,0.10112973184519194,0.10112260249684182,0.10075366488042561,0.10075682575675607,0.1008646838191504,0.10060296312864217,0.1007442717511994,0.102660910393677,0.1015734769948268]
[{"$f":"+'Input 7 - Residual Financing'!G23","v":"Avg. real interest rate"},{"$f":"+'Input 7 - Residual Financing'!J23","v":3.9827698583887593E-2},null,null,{"$f":"+B23","v":3.9827698583887593E-2},{"$f":"E23","v":3.9827698583887593E-2},3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2,3.9827698583887593E-2]
[{"$f":"+IF(START!L10=\"English\",translation!C1937,IF(START!L10=\"French\",translation!D1937,IF(START!L10=\"Portuguese\",translation!E1937,translation!F1937)))","v":"Inflation (GDP deflator)"},null,null,null,{"$f":"+'Macro-Debt_Data'!V109/100","v":9.6355904574467063E-2},{"$f":"+'Macro-Debt_Data'!W109/100","v":9.1497205879727664E-2},{"$f":"+'Macro-Debt_Data'!X109/100","v":7.4448118683587028E-2},{"$f":"+'Macro-Debt_Data'!Y109/100","v":6.3434116848293476E-2},{"$f":"+'Macro-Debt_Data'!Z109/100","v":6.2570251534134202E-2},{"$f":"+'Macro-Debt_Data'!AA109/100","v":6.2378755511387496E-2},{"$f":"+'Macro-Debt_Data'!AB109/100","v":6.4324156123796161E-2},{"$f":"+'Macro-Debt_Data'!AC109/100","v":6.4795600025597144E-2},{"$f":"+'Macro-Debt_Data'!AD109/100","v":6.359398871704447E-2},{"$f":"+'Macro-Debt_Data'!AE109/100","v":6.283668146418675E-2},{"$f":"+'Macro-Debt_Data'!AF109/100","v":6.1540707386788629E-2},{"$f":"+'Macro-Debt_Data'!AG109/100","v":6.1302033261304345E-2},{"$f":"+'Macro-Debt_Data'!AH109/100","v":6.1294903912954224E-2},{"$f":"+'Macro-Debt_Data'!AI109/100","v":6.0925966296538014E-2},{"$f":"+'Macro-Debt_Data'!AJ109/100","v":6.0929127172868469E-2},{"$f":"+'Macro-Debt_Data'!AK109/100","v":6.1036985235262797E-2},{"$f":"+'Macro-Debt_Data'!AL109/100","v":6.077526454475457E-2},{"$f":"+'Macro-Debt_Data'!AM109/100","v":6.0916573167311805E-2},{"$f":"+'Macro-Debt_Data'!AN109/100","v":6.2833211809789402E-2},{"$f":"+'Macro-Debt_Data'!AO109/100","v":6.17457784109392E-2}]
["Average interest rate on Domestic Debt",null,null,null,{"$f":"IF(B5+B6=0,E16,(E16*B5/(B5+B6)+B6*E22/(B5+B6)))","v":0.13058623759200017},{"$f":"IF(B5+B6=0,F16,(F16*B5/(B5+B6)+B6*F22/(B5+B6)))","v":0.12572753889726074},{"$f":"IF(B5+B6=0,G16,(G16*B5/(B5+B6)+B6*G22/(B5+B6)))","v":0.10867845170112013},{"$f":"IF(B5+B6=0,H16,(H16*B5/(B5+B6)+B6*H22/(B5+B6)))","v":9.7664449865826578E-2},{"$f":"IF(B5+B6=0,I16,(I16*B5/(B5+B6)+B6*I22/(B5+B6)))","v":9.680058455166729E-2},{"$f":"IF(B5+B6=0,J16,(J16*B5/(B5+B6)+B6*J22/(B5+B6)))","v":9.6609088528920584E-2},{"$f":"IF(B5+B6=0,K16,(K16*B5/(B5+B6)+B6*K22/(B5+B6)))","v":9.8554489141329277E-2},{"$f":"IF(B5+B6=0,L16,(L16*B5/(B5+B6)+B6*L22/(B5+B6)))","v":9.9025933043130232E-2},{"$f":"IF(B5+B6=0,M16,(M16*B5/(B5+B6)+B6*M22/(B5+B6)))","v":9.7824321734577571E-2},{"$f":"IF(B5+B6=0,N16,(N16*B5/(B5+B6)+B6*N22/(B5+B6)))","v":9.7067014481719838E-2},{"$f":"IF(B5+B6=0,O16,(O16*B5/(B5+B6)+B6*O22/(B5+B6)))","v":9.5771040404321731E-2},{"$f":"IF(B5+B6=0,P16,(P16*B5/(B5+B6)+B6*P22/(B5+B6)))","v":9.5532366278837447E-2},{"$f":"IF(B5+B6=0,Q16,(Q16*B5/(B5+B6)+B6*Q22/(B5+B6)))","v":9.5525236930487326E-2},{"$f":"IF(B5+B6=0,R16,(R16*B5/(B5+B6)+B6*R22/(B5+B6)))","v":9.5156299314071102E-2},{"$f":"IF(B5+B6=0,S16,(S16*B5/(B5+B6)+B6*S22/(B5+B6)))","v":9.5159460190401557E-2},{"$f":"IF(B5+B6=0,T16,(T16*B5/(B5+B6)+B6*T22/(B5+B6)))","v":9.5267318252795899E-2},{"$f":"IF(B5+B6=0,U16,(U16*B5/(B5+B6)+B6*U22/(B5+B6)))","v":9.5005597562287658E-2},{"$f":"IF(B5+B6=0,V16,(V16*B5/(B5+B6)+B6*V22/(B5+B6)))","v":9.5146906184844893E-2},{"$f":"IF(B5+B6=0,W16,(W16*B5/(B5+B6)+B6*W22/(B5+B6)))","v":9.7063544827322504E-2},{"$f":"IF(B5+B6=0,X16,(X16*B5/(B5+B6)+B6*X22/(B5+B6)))","v":9.5976111428472288E-2}]
[]
["Exchange rate (pa)",null,null,{"$f":"'Input 3 - Macro-Debt data(DMX)'!X20","v":4.4516289827409397},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Y20","v":4.9069027418011002},{"$f":"'Input 3 - Macro-Debt data(DMX)'!Z20","v":5.2839762202857203},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AA20","v":5.5918280656945196},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AB20","v":5.8394688512079203},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AC20","v":6.0680670523105702},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AD20","v":6.3033009986293198},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AE20","v":6.5476539953843398},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AF20","v":6.8014795505712504},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AG20","v":7.0651448762334104},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AH20","v":7.3390314197114197},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AI20","v":7.6235354154869004},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AJ20","v":7.9190684584190798},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AK20","v":8.2260580992031507},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AL20","v":8.5449484629123003},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AM20","v":8.8762008915181898},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AN20","v":9.2202946113189395},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AO20","v":9.5777274262408199},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AP20","v":9.9490164380163293},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AQ20","v":10.3346987942806},{"$f":"'Input 3 - Macro-Debt data(DMX)'!AR20","v":10.735332465668399}]
[]
[{"$f":"+A1_Historical_pub!B2","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1947,IF(START!L10=\"French\",translation!D1947,IF(START!L10=\"Portuguese\",translation!E1947,translation!F1947)))","v":"New borrowing (gross, in LCU)"},{"$f":"A1_Historical_pub!E90-'Baseline - public'!O78","v":0},{"$f":"A1_Historical_pub!F90-'Baseline - public'!P78","v":14968.100984612756},{"$f":"A1_Historical_pub!G90-'Baseline - public'!Q78","v":22812.495521500139},{"$f":"A1_Historical_pub!H90-'Baseline - public'!R78","v":30083.581333337221},{"$f":"A1_Historical_pub!I90-'Baseline - public'!S78","v":40900.659892535979},{"$f":"A1_Historical_pub!J90-'Baseline - public'!T78","v":53398.998569220843},{"$f":"A1_Historical_pub!K90-'Baseline - public'!U78","v":70053.648976260127},{"$f":"A1_Historical_pub!L90-'Baseline - public'!V78","v":90527.665503676049},{"$f":"A1_Historical_pub!M90-'Baseline - public'!W78","v":116109.10156522774},{"$f":"A1_Historical_pub!N90-'Baseline - public'!X78","v":150544.2276638709},{"$f":"A1_Historical_pub!O90-'Baseline - public'!Y78","v":191003.70238502015},{"$f":"A1_Historical_pub!P90-'Baseline - public'!Z78","v":241466.10932099022},{"$f":"A1_Historical_pub!Q90-'Baseline - public'!AA78","v":306380.72697996692},{"$f":"A1_Historical_pub!R90-'Baseline - public'!AB78","v":387286.05533867574},{"$f":"A1_Historical_pub!S90-'Baseline - public'!AC78","v":488730.80795001931},{"$f":"A1_Historical_pub!T90-'Baseline - public'!AD78","v":616076.6440843707},{"$f":"A1_Historical_pub!U90-'Baseline - public'!AE78","v":776140.17139696749},{"$f":"A1_Historical_pub!V90-'Baseline - public'!AF78","v":974969.32429312984},{"$f":"A1_Historical_pub!W90-'Baseline - public'!AG78","v":1224560.2949482987},{"$f":"A1_Historical_pub!X90-'Baseline - public'!AH78","v":1538330.7408473073},{"$f":"A1_Historical_pub!Y90-'Baseline - public'!AI78","v":1927558.1431116103}]
[null,null,"   (gross, in USD)",null,{"$f":"E31/E$27","v":3050.4172942133041},4317.2971585149562,5379.9188708783668,7004.174683468942,8800.0014022402447,11113.803543808806,13825.969662949818,17071.15351915979,21308.017075529449,26025.737111850471,31673.770260247195,38688.985780169794,47080.393873730565,57195.29030178018,69407.694982779576,84177.37221153095,101795.47620262539,123083.5532916715,148851.04747306675,179552.71988789752]
[null,null,"New borrowing under the external DSA (in USD)",{"$f":"A1_historical_ext!D86","v":0},{"$f":"A1_historical_ext!E86","v":1777.1956279618935},{"$f":"A1_historical_ext!F86","v":1753.2895902617274},{"$f":"A1_historical_ext!G86","v":1852.9197796647786},{"$f":"A1_historical_ext!H86","v":1903.1486901680582},{"$f":"A1_historical_ext!I86","v":1950.4007049635875},{"$f":"A1_historical_ext!J86","v":2693.8906195938871},{"$f":"A1_historical_ext!K86","v":1915.8118072586585},{"$f":"A1_historical_ext!L86","v":1615.1464090596492},{"$f":"A1_historical_ext!M86","v":1308.3371639408397},{"$f":"A1_historical_ext!N86","v":834.09063807251368},{"$f":"A1_historical_ext!O86","v":1240.6029744102852},{"$f":"A1_historical_ext!P86","v":1369.0596099557151},{"$f":"A1_historical_ext!Q86","v":1517.462663267921},{"$f":"A1_historical_ext!R86","v":1435.8536720222473},{"$f":"A1_historical_ext!S86","v":1362.6685040299562},{"$f":"A1_historical_ext!T86","v":908.19088757901773},{"$f":"A1_historical_ext!U86","v":767.55095729623281},{"$f":"A1_historical_ext!V86","v":753.60367932619556},{"$f":"A1_historical_ext!W86","v":678.11887634478626},{"$f":"A1_historical_ext!X86","v":408.64404569315229}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E33>E31*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1949,IF(START!L10=\"French\",translation!D1949,IF(START!L10=\"Portuguese\",translation!E1949,translation!F1949)))","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D34=1,IF(D33>D31/D$27,D31/D$27,D33),D31*$B$4/D$27)","v":0},1777.1956279618935,2191.9426611182821,2731.4482310246881,3556.1020543467012,4467.8644492717913,5642.6090724182604,7019.6077830258228,8667.2258821343312,10818.33145526529,13213.573531764278,16081.146542105647,19642.854159272938,23903.270969093832,29038.723123390577,35239.104943837476,42737.844182760593,51682.763267130911,62490.970956199395,75573.431507917674,91161.032514491468]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1950,IF(START!L10=\"French\",translation!D1950,IF(START!L10=\"Portuguese\",translation!E1950,translation!F1950)))","v":"cumulative"},{"$f":"D36","v":0},{"$f":"SUM(D36:E36)","v":1777.1956279618935},{"$f":"SUM(D36:F36)","v":3969.1382890801756},{"$f":"SUM(D36:G36)","v":6700.5865201048637},{"$f":"SUM(D36:H36)","v":10256.688574451564},{"$f":"SUM(D36:I36)","v":14724.553023723354},{"$f":"SUM(D36:J36)","v":20367.162096141616},{"$f":"SUM(D36:K36)","v":27386.769879167437},{"$f":"SUM(D36:L36)","v":36053.995761301769},{"$f":"SUM(D36:M36)","v":46872.327216567057},{"$f":"SUM(D36:N36)","v":60085.900748331333},{"$f":"SUM(D36:O36)","v":76167.047290436982},{"$f":"SUM(D36:P36)","v":95809.901449709927},{"$f":"SUM(D36:Q36)","v":119713.17241880376},{"$f":"SUM(D36:R36)","v":148751.89554219434},{"$f":"SUM(D36:S36)","v":183991.00048603181},{"$f":"SUM(D36:T36)","v":226728.84466879242},{"$f":"SUM(D36:U36)","v":278411.60793592333},{"$f":"SUM(D36:V36)","v":340902.57889212272},{"$f":"SUM(D36:W36)","v":416476.01040004042},{"$f":"SUM(D36:X36)","v":507637.04291453189}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1951,IF(START!L10=\"French\",translation!D1951,IF(START!L10=\"Portuguese\",translation!E1951,translation!F1951)))","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":0},{"$f":"D38+E36-E42","v":1777.1956279618935},3969.1382890801756,6700.5865201048637,10256.688574451564,14724.553023723354,19922.863189151143,25950.186399906921,32942.265652015034,41196.424963667429,51173.159146491336,63154.799736831628,77626.108056338926,95080.052228720204,116081.83180389986,141391.25208468991,171934.02691463311,208677.81375966198,252958.57341530221,306365.50622475415,370570.55044034694]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1952,IF(START!L10=\"French\",translation!D1952,IF(START!L10=\"Portuguese\",translation!E1952,translation!F1952)))","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D36, D36*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D39-E42+E36, D39*(1+$B$10)-E40+E36*$D$14/100)","v":1777.1956279618935},{"$f":"IF($B$9>$B$10,E39-F42+F36, E39*(1+$B$10)-F40+F36*$D$14/100)","v":3969.1382890801756},{"$f":"IF($B$9>$B$10,F39-G42+G36, F39*(1+$B$10)-G40+G36*$D$14/100)","v":6700.5865201048637},{"$f":"IF($B$9>$B$10,G39-H42+H36, G39*(1+$B$10)-H40+H36*$D$14/100)","v":10256.688574451564},{"$f":"IF($B$9>$B$10,H39-I42+I36, H39*(1+$B$10)-I40+I36*$D$14/100)","v":14724.553023723354},19922.863189151143,25950.186399906921,32942.265652015034,41196.424963667436,51173.159146491344,63154.799736831636,77626.108056338941,95080.052228720218,116081.83180389987,141391.25208468991,171934.02691463311,208677.81375966198,252958.57341530221,306365.50622475415,370570.55044034694]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1953,IF(START!L10=\"French\",translation!D1953,IF(START!L10=\"Portuguese\",translation!E1953,translation!F1953)))","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":0},0,142.10450052784597,317.37215938491011,535.7786648254887,820.12446126350483,1621.6736540415936,2585.3160191376569,3750.1226309475642,5198.234558060597,6530.904054528517,8191.309975210801,10221.401427600249,12656.307693867431,15639.541213623088,19211.583891984941,23500.70894610387,28686.815227256386,34896.082022381292,42393.057420446101,51452.963508632267]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1954,IF(START!L10=\"French\",translation!D1954,IF(START!L10=\"Portuguese\",translation!E1954,translation!F1954)))","v":"Interest"},0,{"$f":"D38*B9","v":0},{"$f":"E38*B9","v":142.10450052784597},{"$f":"F38*B9","v":317.37215938491011},{"$f":"G38*B9","v":535.7786648254887},{"$f":"H38*B9","v":820.12446126350483},{"$f":"I38*B9","v":1177.3747470511203},{"$f":"J38*B9","v":1593.0314468676131},{"$f":"K38*B9","v":2074.9760009213483},{"$f":"L38*B9","v":2634.062414447706},{"$f":"M38*B9","v":3294.0647055881518},{"$f":"N38*B9","v":4091.8040234454415},{"$f":"O38*B9","v":5049.8555878346042},{"$f":"P38*B9","v":6206.9808971548791},{"$f":"Q38*B9","v":7602.5976654121623},{"$f":"R38*B9","v":9281.899228937511},{"$f":"S38*B9","v":11305.639593286485},{"$f":"T38*B9","v":13747.838805154346},{"$f":"U38*B9","v":16685.870721822117},{"$f":"V38*B9","v":20226.558721980346},{"$f":"W38*B9","v":24496.975209733562}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1955,IF(START!L10=\"French\",translation!D1955,IF(START!L10=\"Portuguese\",translation!E1955,translation!F1955)))","v":"Amortization"},{"$f":"(D45-D47)/(B11-B12)","v":0},{"$f":"(E45-E47)/(B11-B12)","v":0},{"$f":"(F45-F47)/(B11-B12)","v":0},{"$f":"(G45-G47)/(B11-B12)","v":0},{"$f":"(H45-H47)/(B11-B12)","v":0},{"$f":"(I45-I47)/(B11-B12)","v":0},{"$f":"(J45-J47)/(B11-B12)","v":444.29890699047337},{"$f":"(K45-K47)/(B11-B12)","v":992.2845722700439},{"$f":"(L45-L47)/(B11-B12)","v":1675.1466300262159},{"$f":"(M45-M47)/(B11-B12)","v":2564.172143612891},{"$f":"(N45-N47)/(B11-B12)","v":3236.8393489403652},{"$f":"(O45-O47)/(B11-B12)","v":4099.5059517653599},{"$f":"(P45-P47)/(B11-B12)","v":5171.5458397656439},{"$f":"(Q45-Q47)/(B11-B12)","v":6449.3267967125512},{"$f":"(R45-R47)/(B11-B12)","v":8036.9435482109257},{"$f":"(S45-S47)/(B11-B12)","v":9929.6846630474283},{"$f":"(T45-T47)/(B11-B12)","v":12195.069352817387},{"$f":"(U45-U47)/(B11-B12)","v":14938.97642210204},{"$f":"(V45-V47)/(B11-B12)","v":18210.211300559175},{"$f":"(W45-W47)/(B11-B12)","v":22166.498698465752},{"$f":"(X45-X47)/(B11-B12)","v":26955.988298898708}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1957,IF(START!L10=\"French\",translation!D1957,IF(START!L10=\"Portuguese\",translation!E1957,translation!F1957)))","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D44=0,0,CHOOSE(D44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E44=0,0,CHOOSE(E44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F44=0,0,CHOOSE(F44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G44=0,0,CHOOSE(G44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H44=0,0,CHOOSE(H44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I44=0,0,CHOOSE(I44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J44=0,0,CHOOSE(J44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1777.1956279618935},{"$f":"IF(K44=0,0,CHOOSE(K44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3969.1382890801756},{"$f":"IF(L44=0,0,CHOOSE(L44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":6700.5865201048637},{"$f":"IF(M44=0,0,CHOOSE(M44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":10256.688574451564},{"$f":"IF(N44=0,0,CHOOSE(N44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":14724.553023723354},{"$f":"IF(O44=0,0,CHOOSE(O44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":20367.162096141616},{"$f":"IF(P44=0,0,CHOOSE(P44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":27386.769879167437},{"$f":"IF(Q44=0,0,CHOOSE(Q44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":36053.995761301769},{"$f":"IF(R44=0,0,CHOOSE(R44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":46872.327216567057},{"$f":"IF(S44=0,0,CHOOSE(S44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":60085.900748331333},{"$f":"IF(T44=0,0,CHOOSE(T44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":76167.047290436982},{"$f":"IF(U44=0,0,CHOOSE(U44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":95809.901449709927},{"$f":"IF(V44=0,0,CHOOSE(V44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":119713.17241880376},{"$f":"IF(W44=0,0,CHOOSE(W44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":148751.89554219434},{"$f":"IF(X44=0,0,CHOOSE(X44,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":183991.00048603181}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1959,IF(START!L10=\"French\",translation!D1959,IF(START!L10=\"Portuguese\",translation!E1959,translation!F1959)))","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D46=0,0,CHOOSE(D46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E46=0,0,CHOOSE(E46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F46=0,0,CHOOSE(F46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G46=0,0,CHOOSE(G46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H46=0,0,CHOOSE(H46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I46=0,0,CHOOSE(I46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J46=0,0,CHOOSE(J46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(K46=0,0,CHOOSE(K46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(L46=0,0,CHOOSE(L46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(M46=0,0,CHOOSE(M46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(N46=0,0,CHOOSE(N46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":1777.1956279618935},{"$f":"IF(O46=0,0,CHOOSE(O46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":3969.1382890801756},{"$f":"IF(P46=0,0,CHOOSE(P46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":6700.5865201048637},{"$f":"IF(Q46=0,0,CHOOSE(Q46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":10256.688574451564},{"$f":"IF(R46=0,0,CHOOSE(R46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":14724.553023723354},{"$f":"IF(S46=0,0,CHOOSE(S46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":20367.162096141616},{"$f":"IF(T46=0,0,CHOOSE(T46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":27386.769879167437},{"$f":"IF(U46=0,0,CHOOSE(U46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":36053.995761301769},{"$f":"IF(V46=0,0,CHOOSE(V46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":46872.327216567057},{"$f":"IF(W46=0,0,CHOOSE(W46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":60085.900748331333},{"$f":"IF(X46=0,0,CHOOSE(X46,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":76167.047290436982}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1962,IF(START!L10=\"French\",translation!D1962,IF(START!L10=\"Portuguese\",translation!E1962,translation!F1962)))","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$5/($B$5+$B$6))","v":3296.9438905511624},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F31-F36*F$27)*$B$5/($B$5+$B$6))","v":5926.4185296054948},7815.3612647398595,10625.511287520805,13872.432951701776,18199.115610482142,23518.024749956585,30163.781525939878,39109.623035824843,49620.519595104743,62730.060514552548,79594.116118370031,100612.37063931771,126966.52645889888,160049.47971245402,201632.10504537108,253285.58481653524,318126.38892404421,399640.26726610906,500756.97704629746]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1963,IF(START!L10=\"French\",translation!D1963,IF(START!L10=\"Portuguese\",translation!E1963,translation!F1963)))","v":"cumulative"},{"$f":"D49","v":0},{"$f":"SUM(D49:E49)","v":3296.9438905511624},{"$f":"SUM(D49:F49)","v":9223.3624201566563},{"$f":"SUM(D49:G49)","v":17038.723684896515},{"$f":"SUM(D49:H49)","v":27664.234972417318},{"$f":"SUM(D49:I49)","v":41536.667924119094},{"$f":"SUM(D49:J49)","v":59735.783534601236},{"$f":"SUM(D49:K49)","v":83253.808284557817},{"$f":"SUM(D49:L49)","v":113417.58981049769},{"$f":"SUM(D49:M49)","v":152527.21284632254},{"$f":"SUM(D49:N49)","v":202147.73244142727},{"$f":"SUM(D49:O49)","v":264877.79295597982},{"$f":"SUM(D49:P49)","v":344471.90907434985},{"$f":"SUM(D49:Q49)","v":445084.27971366758},{"$f":"SUM(D49:R49)","v":572050.80617256649},{"$f":"SUM(D49:S49)","v":732100.28588502051},{"$f":"SUM(D49:T49)","v":933732.39093039162},{"$f":"SUM(D49:U49)","v":1187017.9757469269},{"$f":"SUM(D49:V49)","v":1505144.3646709709},{"$f":"SUM(D49:W49)","v":1904784.6319370801},{"$f":"SUM(D49:X49)","v":2405541.6089833775}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1964,IF(START!L10=\"French\",translation!D1964,IF(START!L10=\"Portuguese\",translation!E1964,translation!F1964)))","v":"Stock of new domestic MLT debt"},{"$f":"D49-D55","v":0},{"$f":"D51+E49-E55","v":3296.9438905511624},9223.3624201566563,17038.723684896515,24367.291081866155,32313.305503962438,42697.059849704718,55589.573312140506,71880.921886378608,92791.429311721309,118893.92415686947,151460.20314548214,191944.69622802734,242936.54727224034,307173.01321658667,387628.37681067066,488648.11121672398,614967.16957436025,773044.07878595043,971052.24100668833,1218523.6332364506]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1966,IF(START!L10=\"French\",translation!D1966,IF(START!L10=\"Portuguese\",translation!E1966,translation!F1966)))","v":"Total debt service"},{"$f":"D54+D55","v":0},0,398.00088091373357,956.17709682852751,4875.6674268788483,8163.1206757210275,10775.249498091187,14619.610914859735,19098.771071514788,24870.736668132067,32060.180980702025,40954.787327773345,52820.247619040718,66994.551530757861,84630.033326247416,107285.7771273152,135598.89515411659,170942.99106272025,215481.07751130016,272794.0050014414,341618.99919674697]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1967,IF(START!L10=\"French\",translation!D1967,IF(START!L10=\"Portuguese\",translation!E1967,translation!F1967)))","v":"Interest"},0,{"$f":"D51*E16","v":0},398.00088091373357,956.17709682852751,1578.7235363276859,2236.7021461155332,2959.8882333513275,3994.0996273389319,5226.3381198130128,6671.6210576499252,8542.156230745446,10791.005801833471,13710.624583215877,17374.031935653125,21899.972811694868,27691.661008945179,34986.524514798868,43976.464603821354,55431.597798846153,71161.899956070309,88333.414380211718]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1968,IF(START!L10=\"French\",translation!D1968,IF(START!L10=\"Portuguese\",translation!E1968,translation!F1968)))","v":"Amortization"},{"$f":"(D58-D60)/(B18-B19)","v":0},{"$f":"(E58-E60)/(B18-B19)","v":0},{"$f":"(F58-F60)/(B18-B19)","v":0},{"$f":"(G58-G60)/(B18-B19)","v":0},{"$f":"(H58-H60)/(B18-B19)","v":3296.9438905511624},{"$f":"(I58-I60)/(B18-B19)","v":5926.4185296054939},{"$f":"(J58-J60)/(B18-B19)","v":7815.3612647398586},{"$f":"(K58-K60)/(B18-B19)","v":10625.511287520803},{"$f":"(L58-L60)/(B18-B19)","v":13872.432951701776},{"$f":"(M58-M60)/(B18-B19)","v":18199.115610482142},{"$f":"(N58-N60)/(B18-B19)","v":23518.024749956581},{"$f":"(O58-O60)/(B18-B19)","v":30163.781525939878},{"$f":"(P58-P60)/(B18-B19)","v":39109.623035824843},{"$f":"(Q58-Q60)/(B18-B19)","v":49620.519595104735},{"$f":"(R58-R60)/(B18-B19)","v":62730.060514552548},{"$f":"(S58-S60)/(B18-B19)","v":79594.116118370031},{"$f":"(T58-T60)/(B18-B19)","v":100612.37063931773},{"$f":"(U58-U60)/(B18-B19)","v":126966.52645889891},{"$f":"(V58-V60)/(B18-B19)","v":160049.47971245402},{"$f":"(W58-W60)/(B18-B19)","v":201632.10504537111},{"$f":"(X58-X60)/(B18-B19)","v":253285.58481653524}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1970,IF(START!L10=\"French\",translation!D1970,IF(START!L10=\"Portuguese\",translation!E1970,translation!F1970)))","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":3296.9438905511624},{"$f":"IF(I57=0,0,CHOOSE(I57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":9223.3624201566563},{"$f":"IF(J57=0,0,CHOOSE(J57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":17038.723684896515},{"$f":"IF(K57=0,0,CHOOSE(K57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":27664.234972417318},{"$f":"IF(L57=0,0,CHOOSE(L57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":41536.667924119094},{"$f":"IF(M57=0,0,CHOOSE(M57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":59735.783534601236},{"$f":"IF(N57=0,0,CHOOSE(N57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":83253.808284557817},{"$f":"IF(O57=0,0,CHOOSE(O57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":113417.58981049769},{"$f":"IF(P57=0,0,CHOOSE(P57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":152527.21284632254},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":202147.73244142727},{"$f":"IF(R57=0,0,CHOOSE(R57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":264877.79295597982},{"$f":"IF(S57=0,0,CHOOSE(S57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":344471.90907434985},{"$f":"IF(T57=0,0,CHOOSE(T57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":445084.27971366758},{"$f":"IF(U57=0,0,CHOOSE(U57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":572050.80617256649},{"$f":"IF(V57=0,0,CHOOSE(V57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":732100.28588502051},{"$f":"IF(W57=0,0,CHOOSE(W57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":933732.39093039162},{"$f":"IF(X57=0,0,CHOOSE(X57,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD50,AE50,AF50))","v":1187017.9757469269}]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1972,IF(START!L10=\"French\",translation!D1972,IF(START!L10=\"Portuguese\",translation!E1972,translation!F1972)))","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D59=0,0,CHOOSE(D59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(E59=0,0,CHOOSE(E59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(F59=0,0,CHOOSE(F59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(G59=0,0,CHOOSE(G59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(H59=0,0,CHOOSE(H59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":0},{"$f":"IF(I59=0,0,CHOOSE(I59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":3296.9438905511624},{"$f":"IF(J59=0,0,CHOOSE(J59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":9223.3624201566563},{"$f":"IF(K59=0,0,CHOOSE(K59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":17038.723684896515},{"$f":"IF(L59=0,0,CHOOSE(L59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":27664.234972417318},{"$f":"IF(M59=0,0,CHOOSE(M59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":41536.667924119094},{"$f":"IF(N59=0,0,CHOOSE(N59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":59735.783534601236},{"$f":"IF(O59=0,0,CHOOSE(O59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":83253.808284557817},{"$f":"IF(P59=0,0,CHOOSE(P59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":113417.58981049769},{"$f":"IF(Q59=0,0,CHOOSE(Q59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":152527.21284632254},{"$f":"IF(R59=0,0,CHOOSE(R59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":202147.73244142727},{"$f":"IF(S59=0,0,CHOOSE(S59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":264877.79295597982},{"$f":"IF(T59=0,0,CHOOSE(T59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":344471.90907434985},{"$f":"IF(U59=0,0,CHOOSE(U59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":445084.27971366758},{"$f":"IF(V59=0,0,CHOOSE(V59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":572050.80617256649},{"$f":"IF(W59=0,0,CHOOSE(W59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":732100.28588502051},{"$f":"IF(X59=0,0,CHOOSE(X59,D50,E50,F50,G50,H50,I50,J50,K50,L50,M50,N50,O50,P50,Q50,R50,S50,T50,U50,V50,W50,X50,Y50,Z50,AA50,AB50,AC50,AD37,AE37,AF37))","v":933732.39093039162}]
[]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1975,IF(START!L10=\"French\",translation!D1975,IF(START!L10=\"Portuguese\",translation!E1975,translation!F1975)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D31-D36*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E31-E36*E$27)*$B$6/($B$5+$B$6))","v":2950.63099449845},5303.9040943158388,6994.4311903618627,9509.4014269411182,12415.264558703197,16287.469964729107,21047.677807159427,26995.360441769342,35001.525577483757,44408.35147363018,56140.858621060557,71233.504055572528,90043.988946596175,113629.88897296824,143237.78965312341,180452.55193390039,226680.32026908325,284710.2087534258,357661.82209667395,448157.17410864]
[null,null,{"$f":"+IF(START!L10=\"English\",translation!C1976,IF(START!L10=\"French\",translation!D1976,IF(START!L10=\"Portuguese\",translation!E1976,translation!F1976)))","v":"Interest"},null,{"$f":"D62*E22","v":0},387.491333459891,606.10797508624728,722.25766263223727,973.74321296816197,1268.9201671997942,1696.3702053222291,2202.0774802546657,2791.9057261846201,3593.4099241491876,4501.6038006674216,5677.5099779066868,7203.3173150688308,9072.2618868220998,11448.986924008899,14447.634364316265,18154.061428675566,22836.74378583744,29228.609229000518,36328.954858664343]
[]
[{"$f":"+B1_GDP_pub!B2","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B1_GDP_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B1_GDP_pub!F90-'Baseline - public'!P78","v":3430.0732593620123},{"$f":"B1_GDP_pub!G90-'Baseline - public'!Q78","v":7015.5169530634012},{"$f":"B1_GDP_pub!H90-'Baseline - public'!R78","v":9230.0341608584786},{"$f":"B1_GDP_pub!I90-'Baseline - public'!S78","v":12027.592351939093},{"$f":"B1_GDP_pub!J90-'Baseline - public'!T78","v":15263.525163263577},{"$f":"B1_GDP_pub!K90-'Baseline - public'!U78","v":19003.688139313563},{"$f":"B1_GDP_pub!L90-'Baseline - public'!V78","v":23843.651547366695},{"$f":"B1_GDP_pub!M90-'Baseline - public'!W78","v":29707.08618657678},{"$f":"B1_GDP_pub!N90-'Baseline - public'!X78","v":36753.954308406901},{"$f":"B1_GDP_pub!O90-'Baseline - public'!Y78","v":44700.038046410118},{"$f":"B1_GDP_pub!P90-'Baseline - public'!Z78","v":53589.850573446005},{"$f":"B1_GDP_pub!Q90-'Baseline - public'!AA78","v":64007.929638972128},{"$f":"B1_GDP_pub!R90-'Baseline - public'!AB78","v":76129.211598799797},{"$f":"B1_GDP_pub!S90-'Baseline - public'!AC78","v":90186.405662690944},{"$f":"B1_GDP_pub!T90-'Baseline - public'!AD78","v":106607.51539910831},{"$f":"B1_GDP_pub!U90-'Baseline - public'!AE78","v":125563.05852509383},{"$f":"B1_GDP_pub!V90-'Baseline - public'!AF78","v":147346.80296067649},{"$f":"B1_GDP_pub!W90-'Baseline - public'!AG78","v":172413.7559601317},{"$f":"B1_GDP_pub!X90-'Baseline - public'!AH78","v":201346.57015522011},{"$f":"B1_GDP_pub!Y90-'Baseline - public'!AI78","v":234262.34283522109}]
[null,null,"   (gross, in USD)",null,{"$f":"E67/E$27","v":699.03021108239636},1327.6965415041273,1650.6291059777218,2059.7065689375381,2515.3850528813132,3014.8787347210609,3641.5564359654441,4367.7388082541111,5202.1515414417472,6090.7271668510966,7029.5273324998816,8082.7599830789095,9254.6406408403982,10554.353376632713,12010.489251204195,13618.117838767448,15384.317845272917,17329.728725878773,19482.577495790083,21821.6197387824]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B1_GDP_ext!D86","v":0},{"$f":"B1_GDP_ext!E86","v":0},{"$f":"B1_GDP_ext!F86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!G86","v":0},{"$f":"B1_GDP_ext!H86","v":-1.0913936421275139E-11},{"$f":"B1_GDP_ext!I86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!J86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!K86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!L86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!M86","v":1.0913936421275139E-11},{"$f":"B1_GDP_ext!N86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!O86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!P86","v":0},{"$f":"B1_GDP_ext!Q86","v":7.2759576141834259E-12},{"$f":"B1_GDP_ext!R86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!S86","v":0},{"$f":"B1_GDP_ext!T86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!U86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!V86","v":0},{"$f":"B1_GDP_ext!W86","v":-2.1827872842550278E-11},{"$f":"B1_GDP_ext!X86","v":-4.3655745685100555E-11}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E69>E67*$B$4/E$27, 1,2)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D70=1,IF(D69>D67/D$27,D67/D$27,D69),D67*$B$4/D$27)","v":0},354.90587856803279,674.08718545172951,838.04385527185491,1045.7373055582577,1277.09064354661,1530.6894740149278,1848.8611304226604,2217.5524813138577,2641.1936622890894,3092.3339821355398,3568.9738931252,4103.7125256822801,4698.6901501482162,5358.5696275576138,6097.8669764933766,6914.0789616617394,7810.7995255198903,8798.507562756422,9891.5342617404222,11079.093581918476]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D72","v":0},{"$f":"SUM(D72:E72)","v":354.90587856803279},{"$f":"SUM(D72:F72)","v":1028.9930640197622},{"$f":"SUM(D72:G72)","v":1867.0369192916171},{"$f":"SUM(D72:H72)","v":2912.7742248498748},{"$f":"SUM(D72:I72)","v":4189.8648683964848},{"$f":"SUM(D72:J72)","v":5720.554342411413},{"$f":"SUM(D72:K72)","v":7569.4154728340736},{"$f":"SUM(D72:L72)","v":9786.9679541479309},{"$f":"SUM(D72:M72)","v":12428.161616437021},{"$f":"SUM(D72:N72)","v":15520.495598572561},{"$f":"SUM(D72:O72)","v":19089.469491697761},{"$f":"SUM(D72:P72)","v":23193.182017380041},{"$f":"SUM(D72:Q72)","v":27891.872167528258},{"$f":"SUM(D72:R72)","v":33250.44179508587},{"$f":"SUM(D72:S72)","v":39348.30877157925},{"$f":"SUM(D72:T72)","v":46262.38773324099},{"$f":"SUM(D72:U72)","v":54073.187258760881},{"$f":"SUM(D72:V72)","v":62871.694821517303},{"$f":"SUM(D72:W72)","v":72763.229083257727},{"$f":"SUM(D72:X72)","v":83842.322665176209}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D72-D78","v":0},{"$f":"D74+E72-E78","v":354.90587856803279},1028.9930640197622,1867.0369192916171,2912.7742248498748,4189.8648683964848,5631.8278727694051,7223.4407371871248,8974.2339886780774,10887.234094754698,13020.828329433125,15416.911902960413,18095.029790257082,21075.171508080784,24374.166948628263,28022.048611081351,32056.114068027171,36515.360077739038,41447.940002722651,46906.987715334748,52921.371477282853]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D72, D72*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D75-E78+E72, D75*(1+$B$10)-E76+E72*$D$14/100)","v":354.90587856803279},{"$f":"IF($B$9>$B$10,E75-F78+F72, E75*(1+$B$10)-F76+F72*$D$14/100)","v":1028.9930640197622},{"$f":"IF($B$9>$B$10,F75-G78+G72, F75*(1+$B$10)-G76+G72*$D$14/100)","v":1867.0369192916171},{"$f":"IF($B$9>$B$10,G75-H78+H72, G75*(1+$B$10)-H76+H72*$D$14/100)","v":2912.7742248498748},{"$f":"IF($B$9>$B$10,H75-I78+I72, H75*(1+$B$10)-I76+I72*$D$14/100)","v":4189.8648683964848},{"$f":"IF($B$9>$B$10,I75-J78+J72, I75*(1+$B$10)-J76+J72*$D$14/100)","v":5631.8278727694051},{"$f":"IF($B$9>$B$10,J75-K78+K72, J75*(1+$B$10)-K76+K72*$D$14/100)","v":7223.4407371871248},{"$f":"IF($B$9>$B$10,K75-L78+L72, K75*(1+$B$10)-L76+L72*$D$14/100)","v":8974.2339886780774},{"$f":"IF($B$9>$B$10,L75-M78+M72, L75*(1+$B$10)-M76+M72*$D$14/100)","v":10887.234094754698},{"$f":"IF($B$9>$B$10,M75-N78+N72, M75*(1+$B$10)-N76+N72*$D$14/100)","v":13020.828329433125},{"$f":"IF($B$9>$B$10,N75-O78+O72, N75*(1+$B$10)-O76+O72*$D$14/100)","v":15416.911902960412},{"$f":"IF($B$9>$B$10,O75-P78+P72, O75*(1+$B$10)-P76+P72*$D$14/100)","v":18095.029790257078},{"$f":"IF($B$9>$B$10,P75-Q78+Q72, P75*(1+$B$10)-Q76+Q72*$D$14/100)","v":21075.171508080781},{"$f":"IF($B$9>$B$10,Q75-R78+R72, Q75*(1+$B$10)-R76+R72*$D$14/100)","v":24374.166948628263},{"$f":"IF($B$9>$B$10,R75-S78+S72, R75*(1+$B$10)-S76+S72*$D$14/100)","v":28022.048611081351},{"$f":"IF($B$9>$B$10,S75-T78+T72, S75*(1+$B$10)-T76+T72*$D$14/100)","v":32056.114068027171},{"$f":"IF($B$9>$B$10,T75-U78+U72, T75*(1+$B$10)-U76+U72*$D$14/100)","v":36515.360077739031},{"$f":"IF($B$9>$B$10,U75-V78+V72, U75*(1+$B$10)-V76+V72*$D$14/100)","v":41447.940002722644},{"$f":"IF($B$9>$B$10,V75-W78+W72, V75*(1+$B$10)-W76+W72*$D$14/100)","v":46906.987715334741},{"$f":"IF($B$9>$B$10,W75-X78+X72, W75*(1+$B$10)-X76+X72*$D$14/100)","v":52921.371477282846}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D77+D78","v":0},0,28.378261692070765,82.278249568303281,149.288207054194,232.90532559286174,423.74791862309814,707.56902660488595,1044.3452996399078,1445.772993454063,1829.2826065677393,2214.0352994192317,2658.3303773118005,3165.4263842638102,3744.7441669346658,4398.9428545161963,5120.6555358981623,5914.7592804568776,6785.6945580821666,7746.6623884812925,8815.3909243335074]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D74*B9","v":0},{"$f":"E74*B9","v":28.378261692070765},{"$f":"F74*B9","v":82.278249568303281},{"$f":"G74*B9","v":149.288207054194},{"$f":"H74*B9","v":232.90532559286174},{"$f":"I74*B9","v":335.02144898108992},{"$f":"J74*B9","v":450.32076059994546},{"$f":"K74*B9","v":577.58606981700359},{"$f":"L74*B9","v":717.57943724159418},{"$f":"M74*B9","v":870.5428591106263},{"$f":"N74*B9","v":1041.1449798213187},{"$f":"O74*B9","v":1232.7357389261865},{"$f":"P74*B9","v":1446.8779519392963},{"$f":"Q74*B9","v":1685.1699799245321},{"$f":"R74*B9","v":1948.9575404759091},{"$f":"S74*B9","v":2240.6420311822408},{"$f":"T74*B9","v":2563.2057646488497},{"$f":"U74*B9","v":2919.7669203093578},{"$f":"V74*B9","v":3314.1758393529653},{"$f":"W74*B9","v":3750.6811043631355}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D81-D83)/(B11-B12)","v":0},{"$f":"(E81-E83)/(B11-B12)","v":0},{"$f":"(F81-F83)/(B11-B12)","v":0},{"$f":"(G81-G83)/(B11-B12)","v":0},{"$f":"(H81-H83)/(B11-B12)","v":0},{"$f":"(I81-I83)/(B11-B12)","v":0},{"$f":"(J81-J83)/(B11-B12)","v":88.726469642008198},{"$f":"(K81-K83)/(B11-B12)","v":257.24826600494055},{"$f":"(L81-L83)/(B11-B12)","v":466.75922982290427},{"$f":"(M81-M83)/(B11-B12)","v":728.19355621246871},{"$f":"(N81-N83)/(B11-B12)","v":958.73974745711303},{"$f":"(O81-O83)/(B11-B12)","v":1172.8903195979128},{"$f":"(P81-P83)/(B11-B12)","v":1425.5946383856142},{"$f":"(Q81-Q83)/(B11-B12)","v":1718.5484323245141},{"$f":"(R81-R83)/(B11-B12)","v":2059.5741870101338},{"$f":"(S81-S83)/(B11-B12)","v":2449.985314040287},{"$f":"(T81-T83)/(B11-B12)","v":2880.013504715922},{"$f":"(U81-U83)/(B11-B12)","v":3351.5535158080274},{"$f":"(V81-V83)/(B11-B12)","v":3865.9276377728092},{"$f":"(W81-W83)/(B11-B12)","v":4432.4865491283272},{"$f":"(X81-X83)/(B11-B12)","v":5064.7098199703723}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(E80=0,0,CHOOSE(E80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(F80=0,0,CHOOSE(F80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(G80=0,0,CHOOSE(G80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(H80=0,0,CHOOSE(H80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(I80=0,0,CHOOSE(I80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":0},{"$f":"IF(J80=0,0,CHOOSE(J80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":354.90587856803279},{"$f":"IF(K80=0,0,CHOOSE(K80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":1028.9930640197622},{"$f":"IF(L80=0,0,CHOOSE(L80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":1867.0369192916171},{"$f":"IF(M80=0,0,CHOOSE(M80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":2912.7742248498748},{"$f":"IF(N80=0,0,CHOOSE(N80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":4189.8648683964848},{"$f":"IF(O80=0,0,CHOOSE(O80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":5720.554342411413},{"$f":"IF(P80=0,0,CHOOSE(P80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":7569.4154728340736},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":9786.9679541479309},{"$f":"IF(R80=0,0,CHOOSE(R80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":12428.161616437021},{"$f":"IF(S80=0,0,CHOOSE(S80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":15520.495598572561},{"$f":"IF(T80=0,0,CHOOSE(T80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":19089.469491697761},{"$f":"IF(U80=0,0,CHOOSE(U80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":23193.182017380041},{"$f":"IF(V80=0,0,CHOOSE(V80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":27891.872167528258},{"$f":"IF(W80=0,0,CHOOSE(W80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":33250.44179508587},{"$f":"IF(X80=0,0,CHOOSE(X80,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD73,AE73,AF73))","v":39348.30877157925}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(E82=0,0,CHOOSE(E82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(F82=0,0,CHOOSE(F82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(G82=0,0,CHOOSE(G82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(H82=0,0,CHOOSE(H82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(I82=0,0,CHOOSE(I82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(J82=0,0,CHOOSE(J82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(K82=0,0,CHOOSE(K82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(L82=0,0,CHOOSE(L82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(M82=0,0,CHOOSE(M82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":0},{"$f":"IF(N82=0,0,CHOOSE(N82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":354.90587856803279},{"$f":"IF(O82=0,0,CHOOSE(O82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":1028.9930640197622},{"$f":"IF(P82=0,0,CHOOSE(P82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":1867.0369192916171},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":2912.7742248498748},{"$f":"IF(R82=0,0,CHOOSE(R82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":4189.8648683964848},{"$f":"IF(S82=0,0,CHOOSE(S82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":5720.554342411413},{"$f":"IF(T82=0,0,CHOOSE(T82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":7569.4154728340736},{"$f":"IF(U82=0,0,CHOOSE(U82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":9786.9679541479309},{"$f":"IF(V82=0,0,CHOOSE(V82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":12428.161616437021},{"$f":"IF(W82=0,0,CHOOSE(W82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":15520.495598572561},{"$f":"IF(X82=0,0,CHOOSE(X82,D73,E73,F73,G73,H73,I73,J73,K73,L73,M73,N73,O73,P73,Q73,R73,S73,T73,U73,V73,W73,X73,Y73,Z73,AA73,AB73,AC73,AD37,AE37,AF37))","v":19089.469491697761}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$5/($B$5+$B$6))","v":891.0927654990104},1822.5489458709756,2397.8545191712669,3124.6272953300208,3965.284651537173,4936.9350851390773,6194.3007598880358,7717.552245469491,9548.2458569395785,11612.545129165912,13922.01406189581,16628.508700267976,19777.475455859978,23429.369449482409,27695.380983681694,32619.808559555666,38278.969634044632,44791.069750259907,52307.475221892826,60858.606550036631]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D85","v":0},{"$f":"SUM(D85:E85)","v":891.0927654990104},{"$f":"SUM(D85:F85)","v":2713.6417113699858},{"$f":"SUM(D85:G85)","v":5111.4962305412528},{"$f":"SUM(D85:H85)","v":8236.1235258712732},{"$f":"SUM(D85:I85)","v":12201.408177408446},{"$f":"SUM(D85:J85)","v":17138.343262547525},{"$f":"SUM(D85:K85)","v":23332.644022435561},{"$f":"SUM(D85:L85)","v":31050.196267905052},{"$f":"SUM(D85:M85)","v":40598.442124844631},{"$f":"SUM(D85:N85)","v":52210.987254010543},{"$f":"SUM(D85:O85)","v":66133.001315906353},{"$f":"SUM(D85:P85)","v":82761.510016174332},{"$f":"SUM(D85:Q85)","v":102538.98547203431},{"$f":"SUM(D85:R85)","v":125968.35492151673},{"$f":"SUM(D85:S85)","v":153663.73590519844},{"$f":"SUM(D85:T85)","v":186283.54446475412},{"$f":"SUM(D85:U85)","v":224562.51409879874},{"$f":"SUM(D85:V85)","v":269353.58384905866},{"$f":"SUM(D85:W85)","v":321661.05907095148},{"$f":"SUM(D85:X85)","v":382519.66562098812}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D85-D91","v":0},{"$f":"D87+E85-E91","v":891.0927654990104},2713.6417113699858,5111.4962305412528,7345.0307603722631,9487.7664660384617,12026.847032006272,15096.520496564284,18848.7880904966,23460.098862297098,28878.343231574974,35082.80504800129,42163.067891329687,50327.998218023757,59835.353605610348,70902.225889024063,83744.558992719743,98594.159177281952,115689.84794386016,135377.51460619731,157957.15152218932]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D90+D91","v":0},0,107.57104682942359,281.32062204777588,1364.6986267266811,2496.7579094284897,3266.9308295527253,4249.6795920850818,5384.6069425125761,6686.3835929714223,8353.9811437008211,10338.597614853565,12724.044907448408,15428.969872566082,18458.926292753433,22022.66852910888,26176.961697373612,30966.060065426675,36582.411132971116,43269.536836684791,50593.814902384853]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D87*E16","v":0},107.57104682942359,281.32062204777588,473.60586122767063,674.20896355751449,869.07631038145848,1125.052296755061,1419.3222909754031,1749.4485078323428,2159.6803838127862,2621.0453693840732,3175.7990505088292,3816.4247434001704,4536.9122308576225,5394.1598288409023,6399.4862415136286,7536.6906159442569,8887.030149289405,10649.728277129116,12314.845268340228]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D94-D96)/(B18-B19)","v":0},{"$f":"(E94-E96)/(B18-B19)","v":0},{"$f":"(F94-F96)/(B18-B19)","v":0},{"$f":"(G94-G96)/(B18-B19)","v":0},{"$f":"(H94-H96)/(B18-B19)","v":891.0927654990104},{"$f":"(I94-I96)/(B18-B19)","v":1822.5489458709753},{"$f":"(J94-J96)/(B18-B19)","v":2397.8545191712669},{"$f":"(K94-K96)/(B18-B19)","v":3124.6272953300204},{"$f":"(L94-L96)/(B18-B19)","v":3965.284651537173},{"$f":"(M94-M96)/(B18-B19)","v":4936.9350851390791},{"$f":"(N94-N96)/(B18-B19)","v":6194.3007598880358},{"$f":"(O94-O96)/(B18-B19)","v":7717.552245469491},{"$f":"(P94-P96)/(B18-B19)","v":9548.2458569395785},{"$f":"(Q94-Q96)/(B18-B19)","v":11612.545129165912},{"$f":"(R94-R96)/(B18-B19)","v":13922.01406189581},{"$f":"(S94-S96)/(B18-B19)","v":16628.508700267979},{"$f":"(T94-T96)/(B18-B19)","v":19777.475455859982},{"$f":"(U94-U96)/(B18-B19)","v":23429.369449482416},{"$f":"(V94-V96)/(B18-B19)","v":27695.380983681709},{"$f":"(W94-W96)/(B18-B19)","v":32619.808559555677},{"$f":"(X94-X96)/(B18-B19)","v":38278.969634044624}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D93=0,0,CHOOSE(D93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(E93=0,0,CHOOSE(E93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(F93=0,0,CHOOSE(F93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(G93=0,0,CHOOSE(G93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":0},{"$f":"IF(H93=0,0,CHOOSE(H93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":891.0927654990104},{"$f":"IF(I93=0,0,CHOOSE(I93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":2713.6417113699858},{"$f":"IF(J93=0,0,CHOOSE(J93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":5111.4962305412528},{"$f":"IF(K93=0,0,CHOOSE(K93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":8236.1235258712732},{"$f":"IF(L93=0,0,CHOOSE(L93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":12201.408177408446},{"$f":"IF(M93=0,0,CHOOSE(M93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":17138.343262547525},{"$f":"IF(N93=0,0,CHOOSE(N93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":23332.644022435561},{"$f":"IF(O93=0,0,CHOOSE(O93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":31050.196267905052},{"$f":"IF(P93=0,0,CHOOSE(P93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":40598.442124844631},{"$f":"IF(Q93=0,0,CHOOSE(Q93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":52210.987254010543},{"$f":"IF(R93=0,0,CHOOSE(R93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":66133.001315906353},{"$f":"IF(S93=0,0,CHOOSE(S93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":82761.510016174332},{"$f":"IF(T93=0,0,CHOOSE(T93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":102538.98547203431},{"$f":"IF(U93=0,0,CHOOSE(U93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":125968.35492151673},{"$f":"IF(V93=0,0,CHOOSE(V93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":153663.73590519844},{"$f":"IF(W93=0,0,CHOOSE(W93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":186283.54446475412},{"$f":"IF(X93=0,0,CHOOSE(X93,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD86,AE86,AF86))","v":224562.51409879874}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D95=0,0,CHOOSE(D95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(E95=0,0,CHOOSE(E95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(F95=0,0,CHOOSE(F95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(G95=0,0,CHOOSE(G95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(H95=0,0,CHOOSE(H95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":0},{"$f":"IF(I95=0,0,CHOOSE(I95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":891.0927654990104},{"$f":"IF(J95=0,0,CHOOSE(J95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":2713.6417113699858},{"$f":"IF(K95=0,0,CHOOSE(K95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":5111.4962305412528},{"$f":"IF(L95=0,0,CHOOSE(L95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":8236.1235258712732},{"$f":"IF(M95=0,0,CHOOSE(M95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":12201.408177408446},{"$f":"IF(N95=0,0,CHOOSE(N95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":17138.343262547525},{"$f":"IF(O95=0,0,CHOOSE(O95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":23332.644022435561},{"$f":"IF(P95=0,0,CHOOSE(P95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":31050.196267905052},{"$f":"IF(Q95=0,0,CHOOSE(Q95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":40598.442124844631},{"$f":"IF(R95=0,0,CHOOSE(R95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":52210.987254010543},{"$f":"IF(S95=0,0,CHOOSE(S95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":66133.001315906353},{"$f":"IF(T95=0,0,CHOOSE(T95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":82761.510016174332},{"$f":"IF(U95=0,0,CHOOSE(U95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":102538.98547203431},{"$f":"IF(V95=0,0,CHOOSE(V95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":125968.35492151673},{"$f":"IF(W95=0,0,CHOOSE(W95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":153663.73590519844},{"$f":"IF(X95=0,0,CHOOSE(X95,D86,E86,F86,G86,H86,I86,J86,K86,L86,M86,N86,O86,P86,Q86,R86,S86,T86,U86,V86,W86,X86,Y86,Z86,AA86,AB86,AC86,AD37,AE37,AF37))","v":186283.54446475412}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D67-D72*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E67-E72*E$27)*$B$6/($B$5+$B$6))","v":797.49186523619358},1631.1073488661566,2145.9824914952173,2796.4146342555264,3548.7688548071169,4418.3565640248044,5543.6478199559197,6906.8960871325507,8545.2925812054054,10392.756662110149,12459.637640362074,14881.84051415431,17700.037977667016,20968.334910801568,24786.24212231678,29193.404973094785,34258.124490191221,40086.189837997161,46813.067724933302,54465.983265036659]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D98*E22","v":0},104.73054301265344,186.39612534266391,221.59804795747124,286.34712622780359,362.70708105358557,460.18003090305228,579.99472125306727,714.32284734345387,877.29716517886197,1053.4971764792315,1260.0398134580767,1504.8904427342225,1783.3436947726689,2112.7028670169389,2500.0564747323892,2936.9430441077734,3451.309803326244,4115.2847429825524,4754.9660576157821]
[]
[]
[]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_mkt_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B2_PB_mkt_pub!F90-'Baseline - public'!P78","v":19593.58432592341},{"$f":"B2_PB_mkt_pub!G90-'Baseline - public'!Q78","v":30051.857934501837},{"$f":"B2_PB_mkt_pub!H90-'Baseline - public'!R78","v":12823.947553465696},{"$f":"B2_PB_mkt_pub!I90-'Baseline - public'!S78","v":14132.231525763978},{"$f":"B2_PB_mkt_pub!J90-'Baseline - public'!T78","v":17686.351879696449},{"$f":"B2_PB_mkt_pub!K90-'Baseline - public'!U78","v":17789.241131295355},{"$f":"B2_PB_mkt_pub!L90-'Baseline - public'!V78","v":23729.077350103922},{"$f":"B2_PB_mkt_pub!M90-'Baseline - public'!W78","v":28952.082120054387},{"$f":"B2_PB_mkt_pub!N90-'Baseline - public'!X78","v":33402.587638466124},{"$f":"B2_PB_mkt_pub!O90-'Baseline - public'!Y78","v":36174.224057922853},{"$f":"B2_PB_mkt_pub!P90-'Baseline - public'!Z78","v":36749.46494495387},{"$f":"B2_PB_mkt_pub!Q90-'Baseline - public'!AA78","v":40959.477438187692},{"$f":"B2_PB_mkt_pub!R90-'Baseline - public'!AB78","v":46385.889542195568},{"$f":"B2_PB_mkt_pub!S90-'Baseline - public'!AC78","v":51814.022526333909},{"$f":"B2_PB_mkt_pub!T90-'Baseline - public'!AD78","v":58884.062554855118},{"$f":"B2_PB_mkt_pub!U90-'Baseline - public'!AE78","v":66000.921595652209},{"$f":"B2_PB_mkt_pub!V90-'Baseline - public'!AF78","v":73116.158070778823},{"$f":"B2_PB_mkt_pub!W90-'Baseline - public'!AG78","v":81028.810506558162},{"$f":"B2_PB_mkt_pub!X90-'Baseline - public'!AH78","v":89958.871880554041},{"$f":"B2_PB_mkt_pub!Y90-'Baseline - public'!AI78","v":100291.96602503711}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D106*$B$4/D$27","v":0},2027.3264544740637,2887.5380771217265,1164.3543523473686,1228.7248590442357,1479.8072045896811,1432.8694488548254,1839.9769299700702,2161.1934991301623,2400.3594833493339,2502.5209646478947,2447.4388260348937,2626.0171443844065,2862.934184139292,3078.613072014899,3368.1225863934219,3634.3140157229127,3875.8604957278167,4135.0099826603446,4419.4011483187296,4743.1612936934862]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D108","v":0},{"$f":"SUM(D108:E108)","v":2027.3264544740637},{"$f":"SUM(D108:F108)","v":4914.8645315957901},{"$f":"SUM(D108:G108)","v":6079.2188839431583},{"$f":"SUM(D108:H108)","v":7307.9437429873942},{"$f":"SUM(D108:I108)","v":8787.7509475770748},{"$f":"SUM(D108:J108)","v":10220.620396431899},{"$f":"SUM(D108:K108)","v":12060.59732640197},{"$f":"SUM(D108:L108)","v":14221.790825532133},{"$f":"SUM(D108:M108)","v":16622.150308881468},{"$f":"SUM(D108:N108)","v":19124.671273529362},{"$f":"SUM(D108:O108)","v":21572.110099564256},{"$f":"SUM(D108:P108)","v":24198.127243948664},{"$f":"SUM(D108:Q108)","v":27061.061428087956},{"$f":"SUM(D108:R108)","v":30139.674500102854},{"$f":"SUM(D108:S108)","v":33507.797086496277},{"$f":"SUM(D108:T108)","v":37142.111102219191},{"$f":"SUM(D108:U108)","v":41017.971597947006},{"$f":"SUM(D108:V108)","v":45152.981580607353},{"$f":"SUM(D108:W108)","v":49572.382728926081},{"$f":"SUM(D108:X108)","v":54315.544022619564}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D108-D114","v":0},{"$f":"D110+E108-E114","v":2027.3264544740637},4914.8645315957901,6079.2188839431583,7307.9437429873942,8787.7509475770748,9713.7887828133826,10325.049579884506,10966.438358028878,11539.811905631363,12352.226747003504,13473.22660682937,14603.899140599075,15738.371554102183,16858.384785790986,18000.494652910042,19256.930475342386,20638.706866466069,22163.989069324791,23829.639411000149,25588.878957960631]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D108, D108*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D111-E114+E108, D111*(1+$B$10)-E112+E108*$D$14/100)","v":2027.3264544740637},{"$f":"IF($B$9>$B$10,E111-F114+F108, E111*(1+$B$10)-F112+F108*$D$14/100)","v":4914.8645315957901},{"$f":"IF($B$9>$B$10,F111-G114+G108, F111*(1+$B$10)-G112+G108*$D$14/100)","v":6079.2188839431583},{"$f":"IF($B$9>$B$10,G111-H114+H108, G111*(1+$B$10)-H112+H108*$D$14/100)","v":7307.9437429873942},{"$f":"IF($B$9>$B$10,H111-I114+I108, H111*(1+$B$10)-I112+I108*$D$14/100)","v":8787.7509475770748},{"$f":"IF($B$9>$B$10,I111-J114+J108, I111*(1+$B$10)-J112+J108*$D$14/100)","v":9713.7887828133826},{"$f":"IF($B$9>$B$10,J111-K114+K108, J111*(1+$B$10)-K112+K108*$D$14/100)","v":10325.049579884504},{"$f":"IF($B$9>$B$10,K111-L114+L108, K111*(1+$B$10)-L112+L108*$D$14/100)","v":10966.438358028876},{"$f":"IF($B$9>$B$10,L111-M114+M108, L111*(1+$B$10)-M112+M108*$D$14/100)","v":11539.811905631361},{"$f":"IF($B$9>$B$10,M111-N114+N108, M111*(1+$B$10)-N112+N108*$D$14/100)","v":12352.226747003502},{"$f":"IF($B$9>$B$10,N111-O114+O108, N111*(1+$B$10)-O112+O108*$D$14/100)","v":13473.226606829368},{"$f":"IF($B$9>$B$10,O111-P114+P108, O111*(1+$B$10)-P112+P108*$D$14/100)","v":14603.899140599073},{"$f":"IF($B$9>$B$10,P111-Q114+Q108, P111*(1+$B$10)-Q112+Q108*$D$14/100)","v":15738.371554102181},{"$f":"IF($B$9>$B$10,Q111-R114+R108, Q111*(1+$B$10)-R112+R108*$D$14/100)","v":16858.384785790982},{"$f":"IF($B$9>$B$10,R111-S114+S108, R111*(1+$B$10)-S112+S108*$D$14/100)","v":18000.494652910038},{"$f":"IF($B$9>$B$10,S111-T114+T108, S111*(1+$B$10)-T112+T108*$D$14/100)","v":19256.930475342378},{"$f":"IF($B$9>$B$10,T111-U114+U108, T111*(1+$B$10)-U112+U108*$D$14/100)","v":20638.706866466062},{"$f":"IF($B$9>$B$10,U111-V114+V108, U111*(1+$B$10)-V112+V108*$D$14/100)","v":22163.989069324783},{"$f":"IF($B$9>$B$10,V111-W114+W108, V111*(1+$B$10)-W112+W108*$D$14/100)","v":23829.639411000142},{"$f":"IF($B$9>$B$10,W111-X114+X108, W111*(1+$B$10)-X112+X108*$D$14/100)","v":25588.878957960624}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D113+D114","v":0},0,162.10495270591727,392.99239680518781,486.09413027473141,584.34292721830172,1209.4998733872271,2005.4303457274559,2345.3953258633037,2703.8619649908951,2612.8290814205707,2314.1225867807461,2572.663340943599,2896.1890373939941,3217.0394817639872,3574.0085797179481,3817.1971189394199,4033.8675948641376,4259.99806218084,4525.9826008511009,4889.338884261243]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D110*B9","v":0},{"$f":"E110*B9","v":162.10495270591727},{"$f":"F110*B9","v":392.99239680518781},{"$f":"G110*B9","v":486.09413027473141},{"$f":"H110*B9","v":584.34292721830172},{"$f":"I110*B9","v":702.6682597687111},{"$f":"J110*B9","v":776.71421282850827},{"$f":"K110*B9","v":825.59060487751435},{"$f":"L110*B9","v":876.87602924404655},{"$f":"M110*B9","v":922.72295814481765},{"$f":"N110*B9","v":987.68362057171896},{"$f":"O110*B9","v":1077.3187303288962},{"$f":"P110*B9","v":1167.7272667578093},{"$f":"Q110*B9","v":1258.4396414378891},{"$f":"R110*B9","v":1347.9958604435826},{"$f":"S110*B9","v":1439.3189256488488},{"$f":"T110*B9","v":1539.7834902600048},{"$f":"U110*B9","v":1650.2702823792181},{"$f":"V110*B9","v":1772.2317942077284},{"$f":"W110*B9","v":1905.4171375282376}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D117-D119)/(B11-B12)","v":0},{"$f":"(E117-E119)/(B11-B12)","v":0},{"$f":"(F117-F119)/(B11-B12)","v":0},{"$f":"(G117-G119)/(B11-B12)","v":0},{"$f":"(H117-H119)/(B11-B12)","v":0},{"$f":"(I117-I119)/(B11-B12)","v":0},{"$f":"(J117-J119)/(B11-B12)","v":506.83161361851592},{"$f":"(K117-K119)/(B11-B12)","v":1228.7161328989475},{"$f":"(L117-L119)/(B11-B12)","v":1519.8047209857896},{"$f":"(M117-M119)/(B11-B12)","v":1826.9859357468486},{"$f":"(N117-N119)/(B11-B12)","v":1690.1061232757529},{"$f":"(O117-O119)/(B11-B12)","v":1326.4389662090273},{"$f":"(P117-P119)/(B11-B12)","v":1495.344610614703},{"$f":"(Q117-Q119)/(B11-B12)","v":1728.4617706361846},{"$f":"(R117-R119)/(B11-B12)","v":1958.5998403260983},{"$f":"(S117-S119)/(B11-B12)","v":2226.0127192743657},{"$f":"(T117-T119)/(B11-B12)","v":2377.8781932905713},{"$f":"(U117-U119)/(B11-B12)","v":2494.0841046041328},{"$f":"(V117-V119)/(B11-B12)","v":2609.7277798016221},{"$f":"(W117-W119)/(B11-B12)","v":2753.7508066433729},{"$f":"(X117-X119)/(B11-B12)","v":2983.9217467330054}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D116=0,0,CHOOSE(D116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(E116=0,0,CHOOSE(E116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(F116=0,0,CHOOSE(F116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(G116=0,0,CHOOSE(G116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(H116=0,0,CHOOSE(H116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(I116=0,0,CHOOSE(I116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":0},{"$f":"IF(J116=0,0,CHOOSE(J116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":2027.3264544740637},{"$f":"IF(K116=0,0,CHOOSE(K116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":4914.8645315957901},{"$f":"IF(L116=0,0,CHOOSE(L116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":6079.2188839431583},{"$f":"IF(M116=0,0,CHOOSE(M116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":7307.9437429873942},{"$f":"IF(N116=0,0,CHOOSE(N116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":8787.7509475770748},{"$f":"IF(O116=0,0,CHOOSE(O116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":10220.620396431899},{"$f":"IF(P116=0,0,CHOOSE(P116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":12060.59732640197},{"$f":"IF(Q116=0,0,CHOOSE(Q116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":14221.790825532133},{"$f":"IF(R116=0,0,CHOOSE(R116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":16622.150308881468},{"$f":"IF(S116=0,0,CHOOSE(S116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":19124.671273529362},{"$f":"IF(T116=0,0,CHOOSE(T116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":21572.110099564256},{"$f":"IF(U116=0,0,CHOOSE(U116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":24198.127243948664},{"$f":"IF(V116=0,0,CHOOSE(V116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":27061.061428087956},{"$f":"IF(W116=0,0,CHOOSE(W116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":30139.674500102854},{"$f":"IF(X116=0,0,CHOOSE(X116,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109))","v":33507.797086496277}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D118=0,0,CHOOSE(D118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(E118=0,0,CHOOSE(E118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(F118=0,0,CHOOSE(F118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(G118=0,0,CHOOSE(G118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(H118=0,0,CHOOSE(H118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(I118=0,0,CHOOSE(I118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(J118=0,0,CHOOSE(J118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(K118=0,0,CHOOSE(K118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(L118=0,0,CHOOSE(L118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(M118=0,0,CHOOSE(M118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":0},{"$f":"IF(N118=0,0,CHOOSE(N118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":2027.3264544740637},{"$f":"IF(O118=0,0,CHOOSE(O118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":4914.8645315957901},{"$f":"IF(P118=0,0,CHOOSE(P118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":6079.2188839431583},{"$f":"IF(Q118=0,0,CHOOSE(Q118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":7307.9437429873942},{"$f":"IF(R118=0,0,CHOOSE(R118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":8787.7509475770748},{"$f":"IF(S118=0,0,CHOOSE(S118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":10220.620396431899},{"$f":"IF(T118=0,0,CHOOSE(T118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":12060.59732640197},{"$f":"IF(U118=0,0,CHOOSE(U118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":14221.790825532133},{"$f":"IF(V118=0,0,CHOOSE(V118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":16622.150308881468},{"$f":"IF(W118=0,0,CHOOSE(W118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":19124.671273529362},{"$f":"IF(X118=0,0,CHOOSE(X118,D109,E109,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD37,AE37,AF37))","v":21572.110099564256}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D106*$B$5","v":0},5090.1831893446579,7807.119898138696,3331.5110278890888,3671.3878453160569,4594.7065897358398,4621.4360094347203,6164.5357284808924,7521.411052343612,8677.6001393976167,9397.6387435966553,9547.0795730172831,10640.791395393604,12050.509556747704,13460.674782557457,15297.38818335971,17146.264613920284,18994.719520967748,21050.333733342486,23370.25884401198,26054.675397576106]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D121","v":0},{"$f":"SUM(D121:E121)","v":5090.1831893446579},{"$f":"SUM(D121:F121)","v":12897.303087483353},{"$f":"SUM(D121:G121)","v":16228.814115372443},{"$f":"SUM(D121:H121)","v":19900.201960688501},{"$f":"SUM(D121:I121)","v":24494.908550424341},{"$f":"SUM(D121:J121)","v":29116.344559859062},{"$f":"SUM(D121:K121)","v":35280.880288339955},{"$f":"SUM(D121:L121)","v":42802.291340683565},{"$f":"SUM(D121:M121)","v":51479.891480081184},{"$f":"SUM(D121:N121)","v":60877.530223677837},{"$f":"SUM(D121:O121)","v":70424.60979669512},{"$f":"SUM(D121:P121)","v":81065.401192088728},{"$f":"SUM(D121:Q121)","v":93115.910748836439},{"$f":"SUM(D121:R121)","v":106576.5855313939},{"$f":"SUM(D121:S121)","v":121873.97371475361},{"$f":"SUM(D121:T121)","v":139020.23832867388},{"$f":"SUM(D121:U121)","v":158014.95784964162},{"$f":"SUM(D121:V121)","v":179065.29158298409},{"$f":"SUM(D121:W121)","v":202435.55042699608},{"$f":"SUM(D121:X121)","v":228490.22582457218}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D121-D127","v":0},{"$f":"D123+E121-E127","v":5090.1831893446579},12897.303087483353,16228.814115372443,14810.018771343843,11597.605462940988,12887.53044448662,15380.678327651454,18307.382790259224,22363.546920222121,25596.649935337882,27622.318456011555,29585.509712007537,32238.380525158587,36151.975734698761,40808.572522664865,45904.327579837438,51438.372318247726,57191.317868230501,63415.312098322203,70475.267974930568]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D126+D127","v":0},0,614.47736468234973,1337.0509865422787,6593.8645263063154,9166.5488415770487,4393.8479014906052,4876.9528356651326,6040.7444105519799,6320.6340348442518,8223.2701728485081,9844.6046042301914,11178.053925958557,12075.595471082092,12453.26913124322,13899.893639974618,15733.805745549485,17591.889025768985,19933.914012447302,22410.961611388302,24763.400962683263]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D123*E16","v":0},614.47736468234973,1337.0509865422787,1503.6813369616575,1359.4289434383529,1062.3368736015157,1205.5649903490751,1446.0378208161392,1699.1980254095311,2058.7344443676161,2323.1935518865816,2500.4537865609377,2677.9567274854385,2906.1895582259363,3259.1022445810099,3683.2961888017753,4131.2142432115288,4636.5258290875909,5264.6969974680333,5768.6814417155192]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D130-D132)/(B18-B19)","v":0},{"$f":"(E130-E132)/(B18-B19)","v":0},{"$f":"(F130-F132)/(B18-B19)","v":0},{"$f":"(G130-G132)/(B18-B19)","v":0},{"$f":"(H130-H132)/(B18-B19)","v":5090.1831893446579},{"$f":"(I130-I132)/(B18-B19)","v":7807.1198981386951},{"$f":"(J130-J132)/(B18-B19)","v":3331.5110278890897},{"$f":"(K130-K132)/(B18-B19)","v":3671.3878453160578},{"$f":"(L130-L132)/(B18-B19)","v":4594.7065897358407},{"$f":"(M130-M132)/(B18-B19)","v":4621.4360094347212},{"$f":"(N130-N132)/(B18-B19)","v":6164.5357284808924},{"$f":"(O130-O132)/(B18-B19)","v":7521.4110523436102},{"$f":"(P130-P132)/(B18-B19)","v":8677.6001393976185},{"$f":"(Q130-Q132)/(B18-B19)","v":9397.6387435966535},{"$f":"(R130-R132)/(B18-B19)","v":9547.0795730172831},{"$f":"(S130-S132)/(B18-B19)","v":10640.791395393608},{"$f":"(T130-T132)/(B18-B19)","v":12050.509556747711},{"$f":"(U130-U132)/(B18-B19)","v":13460.674782557457},{"$f":"(V130-V132)/(B18-B19)","v":15297.388183359712},{"$f":"(W130-W132)/(B18-B19)","v":17146.26461392027},{"$f":"(X130-X132)/(B18-B19)","v":18994.719520967745}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D129=0,0,CHOOSE(D129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(E129=0,0,CHOOSE(E129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(F129=0,0,CHOOSE(F129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(G129=0,0,CHOOSE(G129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":0},{"$f":"IF(H129=0,0,CHOOSE(H129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":5090.1831893446579},{"$f":"IF(I129=0,0,CHOOSE(I129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":12897.303087483353},{"$f":"IF(J129=0,0,CHOOSE(J129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":16228.814115372443},{"$f":"IF(K129=0,0,CHOOSE(K129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":19900.201960688501},{"$f":"IF(L129=0,0,CHOOSE(L129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":24494.908550424341},{"$f":"IF(M129=0,0,CHOOSE(M129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":29116.344559859062},{"$f":"IF(N129=0,0,CHOOSE(N129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":35280.880288339955},{"$f":"IF(O129=0,0,CHOOSE(O129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":42802.291340683565},{"$f":"IF(P129=0,0,CHOOSE(P129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":51479.891480081184},{"$f":"IF(Q129=0,0,CHOOSE(Q129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":60877.530223677837},{"$f":"IF(R129=0,0,CHOOSE(R129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":70424.60979669512},{"$f":"IF(S129=0,0,CHOOSE(S129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":81065.401192088728},{"$f":"IF(T129=0,0,CHOOSE(T129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":93115.910748836439},{"$f":"IF(U129=0,0,CHOOSE(U129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":106576.5855313939},{"$f":"IF(V129=0,0,CHOOSE(V129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":121873.97371475361},{"$f":"IF(W129=0,0,CHOOSE(W129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":139020.23832867388},{"$f":"IF(X129=0,0,CHOOSE(X129,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD122,AE122,AF122))","v":158014.95784964162}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D131=0,0,CHOOSE(D131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(E131=0,0,CHOOSE(E131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(F131=0,0,CHOOSE(F131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(G131=0,0,CHOOSE(G131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(H131=0,0,CHOOSE(H131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":0},{"$f":"IF(I131=0,0,CHOOSE(I131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":5090.1831893446579},{"$f":"IF(J131=0,0,CHOOSE(J131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":12897.303087483353},{"$f":"IF(K131=0,0,CHOOSE(K131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":16228.814115372443},{"$f":"IF(L131=0,0,CHOOSE(L131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":19900.201960688501},{"$f":"IF(M131=0,0,CHOOSE(M131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":24494.908550424341},{"$f":"IF(N131=0,0,CHOOSE(N131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":29116.344559859062},{"$f":"IF(O131=0,0,CHOOSE(O131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":35280.880288339955},{"$f":"IF(P131=0,0,CHOOSE(P131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":42802.291340683565},{"$f":"IF(Q131=0,0,CHOOSE(Q131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":51479.891480081184},{"$f":"IF(R131=0,0,CHOOSE(R131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":60877.530223677837},{"$f":"IF(S131=0,0,CHOOSE(S131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":70424.60979669512},{"$f":"IF(T131=0,0,CHOOSE(T131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":81065.401192088728},{"$f":"IF(U131=0,0,CHOOSE(U131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":93115.910748836439},{"$f":"IF(V131=0,0,CHOOSE(V131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":106576.5855313939},{"$f":"IF(W131=0,0,CHOOSE(W131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":121873.97371475361},{"$f":"IF(X131=0,0,CHOOSE(X131,D122,E122,F122,G122,H122,I122,J122,K122,L122,M122,N122,O122,P122,Q122,R122,S122,T122,U122,V122,W122,X122,Y122,Z122,AA122,AB122,AC122,AD37,AE37,AF37))","v":139020.23832867388}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D106*$B$6","v":0},4555.5073985940653,6987.0555016823828,2981.5671797070249,3285.7431393542643,4112.0759480181578,4135.9976939885719,5517.0093246894885,6731.3576785494506,7766.099994164686,8410.5053262887686,8544.2488044218899,9523.0765034317938,10784.717052523276,12046.757706161023,13690.541667407566,15345.211046721055,16999.503179595424,18839.194484366297,20915.43331757019,23317.877201371586]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D134*E22","v":0},598.25157390365803,798.45147774795919,307.88203980955547,336.45336208423032,420.28070161740266,430.77183089561282,577.20771400830017,696.16836894166931,797.30184129227132,852.55951833377469,864.0775904097876,962.99827980354758,1086.5997677401417,1213.7930671335246,1380.8921565959681,1543.7737011345109,1712.6025679605398,1934.0488568485823,2124.4532849190496]
[]
[{"$f":"+B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B2_PB_non_mkt_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B2_PB_non_mkt_pub!F90-'Baseline - public'!P78","v":19593.58432592341},{"$f":"B2_PB_non_mkt_pub!G90-'Baseline - public'!Q78","v":29623.364143453946},{"$f":"B2_PB_non_mkt_pub!H90-'Baseline - public'!R78","v":11579.374553629765},{"$f":"B2_PB_non_mkt_pub!I90-'Baseline - public'!S78","v":12550.456613183276},{"$f":"B2_PB_non_mkt_pub!J90-'Baseline - public'!T78","v":15755.250171703505},{"$f":"B2_PB_non_mkt_pub!K90-'Baseline - public'!U78","v":15390.184534329914},{"$f":"B2_PB_non_mkt_pub!L90-'Baseline - public'!V78","v":20998.238099877693},{"$f":"B2_PB_non_mkt_pub!M90-'Baseline - public'!W78","v":25988.317213253162},{"$f":"B2_PB_non_mkt_pub!N90-'Baseline - public'!X78","v":30175.114837149609},{"$f":"B2_PB_non_mkt_pub!O90-'Baseline - public'!Y78","v":32682.28386022542},{"$f":"B2_PB_non_mkt_pub!P90-'Baseline - public'!Z78","v":32899.938399224993},{"$f":"B2_PB_non_mkt_pub!Q90-'Baseline - public'!AA78","v":36591.979115240392},{"$f":"B2_PB_non_mkt_pub!R90-'Baseline - public'!AB78","v":41460.781714733545},{"$f":"B2_PB_non_mkt_pub!S90-'Baseline - public'!AC78","v":46296.079174615399},{"$f":"B2_PB_non_mkt_pub!T90-'Baseline - public'!AD78","v":52738.716685469801},{"$f":"B2_PB_non_mkt_pub!U90-'Baseline - public'!AE78","v":59186.91497990684},{"$f":"B2_PB_non_mkt_pub!V90-'Baseline - public'!AF78","v":65549.895789099013},{"$f":"B2_PB_non_mkt_pub!W90-'Baseline - public'!AG78","v":72607.345093165},{"$f":"B2_PB_non_mkt_pub!X90-'Baseline - public'!AH78","v":80550.991432554612},{"$f":"B2_PB_non_mkt_pub!Y90-'Baseline - public'!AI78","v":89790.675688019022}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D139*$B$4/D$27","v":0},2027.3264544740637,2846.3661755322237,1051.3529553024034,1091.1976643505186,1318.2330009482887,1239.6327121950476,1628.2248611585526,1939.9565800385249,2168.4285015420842,2260.9496862137794,2191.0682708722256,2346.0056258918203,2558.9568388953999,2750.7556368079618,3016.6135816505148,3259.1035012614998,3474.775730722934,3705.2511927273349,3957.2210788494335,4246.5181842349775]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D141","v":0},{"$f":"SUM(D141:E141)","v":2027.3264544740637},{"$f":"SUM(D141:F141)","v":4873.6926300062878},{"$f":"SUM(D141:G141)","v":5925.0455853086914},{"$f":"SUM(D141:H141)","v":7016.2432496592101},{"$f":"SUM(D141:I141)","v":8334.4762506074985},{"$f":"SUM(D141:J141)","v":9574.1089628025456},{"$f":"SUM(D141:K141)","v":11202.333823961098},{"$f":"SUM(D141:L141)","v":13142.290403999623},{"$f":"SUM(D141:M141)","v":15310.718905541707},{"$f":"SUM(D141:N141)","v":17571.668591755486},{"$f":"SUM(D141:O141)","v":19762.736862627713},{"$f":"SUM(D141:P141)","v":22108.742488519532},{"$f":"SUM(D141:Q141)","v":24667.699327414932},{"$f":"SUM(D141:R141)","v":27418.454964222892},{"$f":"SUM(D141:S141)","v":30435.068545873408},{"$f":"SUM(D141:T141)","v":33694.172047134911},{"$f":"SUM(D141:U141)","v":37168.947777857844},{"$f":"SUM(D141:V141)","v":40874.198970585181},{"$f":"SUM(D141:W141)","v":44831.420049434615},{"$f":"SUM(D141:X141)","v":49077.938233669593}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D141-D147","v":0},{"$f":"D143+E141-E147","v":2027.3264544740637},4873.6926300062878,5925.0455853086914,7016.2432496592101,8334.4762506074985,9067.2773491840289,9477.0790528410107,9935.7742365523627,10350.141925679645,11034.304162860066,12050.268350533226,13076.951916761946,14104.396967072242,15111.091940146653,16128.315614558933,17247.318356153781,18480.481065746735,19846.487153005764,21342.011638738346,22920.446902161901]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D141, D141*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D144-E147+E141, D144*(1+$B$10)-E145+E141*$D$14/100)","v":2027.3264544740637},{"$f":"IF($B$9>$B$10,E144-F147+F141, E144*(1+$B$10)-F145+F141*$D$14/100)","v":4873.6926300062878},{"$f":"IF($B$9>$B$10,F144-G147+G141, F144*(1+$B$10)-G145+G141*$D$14/100)","v":5925.0455853086914},{"$f":"IF($B$9>$B$10,G144-H147+H141, G144*(1+$B$10)-H145+H141*$D$14/100)","v":7016.2432496592101},{"$f":"IF($B$9>$B$10,H144-I147+I141, H144*(1+$B$10)-I145+I141*$D$14/100)","v":8334.4762506074985},{"$f":"IF($B$9>$B$10,I144-J147+J141, I144*(1+$B$10)-J145+J141*$D$14/100)","v":9067.2773491840308},{"$f":"IF($B$9>$B$10,J144-K147+K141, J144*(1+$B$10)-K145+K141*$D$14/100)","v":9477.0790528410107},{"$f":"IF($B$9>$B$10,K144-L147+L141, K144*(1+$B$10)-L145+L141*$D$14/100)","v":9935.7742365523627},{"$f":"IF($B$9>$B$10,L144-M147+M141, L144*(1+$B$10)-M145+M141*$D$14/100)","v":10350.141925679645},{"$f":"IF($B$9>$B$10,M144-N147+N141, M144*(1+$B$10)-N145+N141*$D$14/100)","v":11034.304162860066},{"$f":"IF($B$9>$B$10,N144-O147+O141, N144*(1+$B$10)-O145+O141*$D$14/100)","v":12050.268350533226},{"$f":"IF($B$9>$B$10,O144-P147+P141, O144*(1+$B$10)-P145+P141*$D$14/100)","v":13076.951916761944},{"$f":"IF($B$9>$B$10,P144-Q147+Q141, P144*(1+$B$10)-Q145+Q141*$D$14/100)","v":14104.39696707224},{"$f":"IF($B$9>$B$10,Q144-R147+R141, Q144*(1+$B$10)-R145+R141*$D$14/100)","v":15111.091940146651},{"$f":"IF($B$9>$B$10,R144-S147+S141, R144*(1+$B$10)-S145+S141*$D$14/100)","v":16128.315614558931},{"$f":"IF($B$9>$B$10,S144-T147+T141, S144*(1+$B$10)-T145+T141*$D$14/100)","v":17247.318356153777},{"$f":"IF($B$9>$B$10,T144-U147+U141, T144*(1+$B$10)-U145+U141*$D$14/100)","v":18480.481065746735},{"$f":"IF($B$9>$B$10,U144-V147+V141, U144*(1+$B$10)-V145+V141*$D$14/100)","v":19846.487153005764},{"$f":"IF($B$9>$B$10,V144-W147+W141, V144*(1+$B$10)-W145+W141*$D$14/100)","v":21342.011638738346},{"$f":"IF($B$9>$B$10,W144-X147+X141, W144*(1+$B$10)-X145+X141*$D$14/100)","v":22920.446902161901}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D146+D147","v":0},0,162.10495270591727,389.70029298774398,473.76643868441022,561.01856592912543,1173.2560444010837,1943.4423386093456,2239.0483073895939,2548.5249743944919,2404.3844370069082,2057.4066598342479,2282.8610973675945,2577.1444084949467,2871.8477540893937,3207.6722925868344,3429.7203146003658,3620.7079963166566,3816.9437279739004,4048.6210147937813,4374.5894282916552]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D143*B9","v":0},{"$f":"E143*B9","v":162.10495270591727},{"$f":"F143*B9","v":389.70029298774398},{"$f":"G143*B9","v":473.76643868441022},{"$f":"H143*B9","v":561.01856592912543},{"$f":"I143*B9","v":666.42443078256781},{"$f":"J143*B9","v":725.01918110777365},{"$f":"K143*B9","v":757.78691106242127},{"$f":"L143*B9","v":794.46416197968938},{"$f":"M143*B9","v":827.5969879735494},{"$f":"N143*B9","v":882.3025766351833},{"$f":"O143*B9","v":963.53903770449267},{"$f":"P143*B9","v":1045.6326199098435},{"$f":"Q143*B9","v":1127.7870903558414},{"$f":"R143*B9","v":1208.2823853485995},{"$f":"S143*B9","v":1289.6195549337122},{"$f":"T143*B9","v":1379.0949751866792},{"$f":"U143*B9","v":1477.6986225055941},{"$f":"V143*B9","v":1586.9244216769298},{"$f":"W143*B9","v":1706.5065074802317}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D150-D152)/(B11-B12)","v":0},{"$f":"(E150-E152)/(B11-B12)","v":0},{"$f":"(F150-F152)/(B11-B12)","v":0},{"$f":"(G150-G152)/(B11-B12)","v":0},{"$f":"(H150-H152)/(B11-B12)","v":0},{"$f":"(I150-I152)/(B11-B12)","v":0},{"$f":"(J150-J152)/(B11-B12)","v":506.83161361851592},{"$f":"(K150-K152)/(B11-B12)","v":1218.4231575015719},{"$f":"(L150-L152)/(B11-B12)","v":1481.2613963271729},{"$f":"(M150-M152)/(B11-B12)","v":1754.0608124148025},{"$f":"(N150-N152)/(B11-B12)","v":1576.7874490333588},{"$f":"(O150-O152)/(B11-B12)","v":1175.1040831990645},{"$f":"(P150-P152)/(B11-B12)","v":1319.3220596631018},{"$f":"(Q150-Q152)/(B11-B12)","v":1531.5117885851032},{"$f":"(R150-R152)/(B11-B12)","v":1744.0606637335522},{"$f":"(S150-S152)/(B11-B12)","v":1999.3899072382351},{"$f":"(T150-T152)/(B11-B12)","v":2140.1007596666536},{"$f":"(U150-U152)/(B11-B12)","v":2241.6130211299774},{"$f":"(V150-V152)/(B11-B12)","v":2339.2451054683061},{"$f":"(W150-W152)/(B11-B12)","v":2461.6965931168515},{"$f":"(X150-X152)/(B11-B12)","v":2668.0829208114237}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D149=0,0,CHOOSE(D149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(E149=0,0,CHOOSE(E149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(F149=0,0,CHOOSE(F149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(G149=0,0,CHOOSE(G149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(H149=0,0,CHOOSE(H149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(I149=0,0,CHOOSE(I149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":0},{"$f":"IF(J149=0,0,CHOOSE(J149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":2027.3264544740637},{"$f":"IF(K149=0,0,CHOOSE(K149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":4873.6926300062878},{"$f":"IF(L149=0,0,CHOOSE(L149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":5925.0455853086914},{"$f":"IF(M149=0,0,CHOOSE(M149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":7016.2432496592101},{"$f":"IF(N149=0,0,CHOOSE(N149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":8334.4762506074985},{"$f":"IF(O149=0,0,CHOOSE(O149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":9574.1089628025456},{"$f":"IF(P149=0,0,CHOOSE(P149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":11202.333823961098},{"$f":"IF(Q149=0,0,CHOOSE(Q149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":13142.290403999623},{"$f":"IF(R149=0,0,CHOOSE(R149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":15310.718905541707},{"$f":"IF(S149=0,0,CHOOSE(S149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":17571.668591755486},{"$f":"IF(T149=0,0,CHOOSE(T149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":19762.736862627713},{"$f":"IF(U149=0,0,CHOOSE(U149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":22108.742488519532},{"$f":"IF(V149=0,0,CHOOSE(V149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":24667.699327414932},{"$f":"IF(W149=0,0,CHOOSE(W149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":27418.454964222892},{"$f":"IF(X149=0,0,CHOOSE(X149,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142))","v":30435.068545873408}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D151=0,0,CHOOSE(D151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(E151=0,0,CHOOSE(E151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(F151=0,0,CHOOSE(F151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(G151=0,0,CHOOSE(G151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(H151=0,0,CHOOSE(H151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(I151=0,0,CHOOSE(I151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(J151=0,0,CHOOSE(J151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(K151=0,0,CHOOSE(K151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(L151=0,0,CHOOSE(L151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(M151=0,0,CHOOSE(M151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":0},{"$f":"IF(N151=0,0,CHOOSE(N151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":2027.3264544740637},{"$f":"IF(O151=0,0,CHOOSE(O151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":4873.6926300062878},{"$f":"IF(P151=0,0,CHOOSE(P151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":5925.0455853086914},{"$f":"IF(Q151=0,0,CHOOSE(Q151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":7016.2432496592101},{"$f":"IF(R151=0,0,CHOOSE(R151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":8334.4762506074985},{"$f":"IF(S151=0,0,CHOOSE(S151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":9574.1089628025456},{"$f":"IF(T151=0,0,CHOOSE(T151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":11202.333823961098},{"$f":"IF(U151=0,0,CHOOSE(U151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":13142.290403999623},{"$f":"IF(V151=0,0,CHOOSE(V151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":15310.718905541707},{"$f":"IF(W151=0,0,CHOOSE(W151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":17571.668591755486},{"$f":"IF(X151=0,0,CHOOSE(X151,D142,E142,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD37,AE37,AF37))","v":19762.736862627713}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D139*$B$5","v":0},5090.1831893446579,7695.8022415195956,3008.1855731740266,3260.4612922456831,4093.029036132988,3998.189269224803,5455.0957499103042,6751.4597226213891,7839.1405944743992,8490.4736738039119,8547.0177678844611,9506.1666032597823,10771.024361387692,12027.177877577567,13700.899469670538,15376.065688057559,17029.093404187097,18862.535882584463,20926.201947264777,23326.563447727553]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D154","v":0},{"$f":"SUM(D154:E154)","v":5090.1831893446579},{"$f":"SUM(D154:F154)","v":12785.985430864253},{"$f":"SUM(D154:G154)","v":15794.17100403828},{"$f":"SUM(D154:H154)","v":19054.632296283962},{"$f":"SUM(D154:I154)","v":23147.661332416952},{"$f":"SUM(D154:J154)","v":27145.850601641756},{"$f":"SUM(D154:K154)","v":32600.946351552062},{"$f":"SUM(D154:L154)","v":39352.40607417345},{"$f":"SUM(D154:M154)","v":47191.546668647847},{"$f":"SUM(D154:N154)","v":55682.02034245176},{"$f":"SUM(D154:O154)","v":64229.038110336223},{"$f":"SUM(D154:P154)","v":73735.204713596002},{"$f":"SUM(D154:Q154)","v":84506.229074983698},{"$f":"SUM(D154:R154)","v":96533.406952561258},{"$f":"SUM(D154:S154)","v":110234.30642223179},{"$f":"SUM(D154:T154)","v":125610.37211028935},{"$f":"SUM(D154:U154)","v":142639.46551447644},{"$f":"SUM(D154:V154)","v":161502.0013970609},{"$f":"SUM(D154:W154)","v":182428.20334432568},{"$f":"SUM(D154:X154)","v":205754.76679205324}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D154-D160","v":0},{"$f":"D156+E154-E160","v":5090.1831893446579},12785.985430864253,15794.17100403828,13964.449106939304,10361.675901552699,11351.679597603475,13546.314055268098,16204.744741756498,20045.696067006094,23081.073990899702,24876.632036162773,26543.658044948163,28824.208732531937,32304.368842225042,36499.101708635797,41104.143035305664,46106.058561915197,51267.694974829123,56817.831234036348,63115.3012775768]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D159+D160","v":0},0,614.47736468234973,1325.5107923177522,6553.5926536909865,8977.6153565628374,3957.3117025031661,4322.3550013220593,5366.6063153193472,5502.2311403604563,7300.4544088783441,8846.3355130757791,10091.046743147766,10893.094697591527,11145.430376645525,12418.406912782264,14065.356750579722,15726.393836402418,17856.783914791464,20095.468734914481,22197.623807224903]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D156*E16","v":0},614.47736468234973,1325.5107923177522,1463.4094643463288,1281.8131150432428,949.1261293291393,1061.893709076377,1273.5772791863576,1504.0418711356524,1845.3586589680385,2094.8757904543909,2251.9061486733699,2402.621023787613,2598.4126087610625,2912.2403095224849,3294.3323891920259,3699.2159588248583,4155.8844451209316,4719.4030468569244,5168.530403037812]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D163-D165)/(B18-B19)","v":0},{"$f":"(E163-E165)/(B18-B19)","v":0},{"$f":"(F163-F165)/(B18-B19)","v":0},{"$f":"(G163-G165)/(B18-B19)","v":0},{"$f":"(H163-H165)/(B18-B19)","v":5090.1831893446579},{"$f":"(I163-I165)/(B18-B19)","v":7695.8022415195956},{"$f":"(J163-J165)/(B18-B19)","v":3008.185573174027},{"$f":"(K163-K165)/(B18-B19)","v":3260.4612922456818},{"$f":"(L163-L165)/(B18-B19)","v":4093.0290361329899},{"$f":"(M163-M165)/(B18-B19)","v":3998.1892692248039},{"$f":"(N163-N165)/(B18-B19)","v":5455.095749910306},{"$f":"(O163-O165)/(B18-B19)","v":6751.4597226213882},{"$f":"(P163-P165)/(B18-B19)","v":7839.1405944743965},{"$f":"(Q163-Q165)/(B18-B19)","v":8490.4736738039137},{"$f":"(R163-R165)/(B18-B19)","v":8547.017767884463},{"$f":"(S163-S165)/(B18-B19)","v":9506.1666032597786},{"$f":"(T163-T165)/(B18-B19)","v":10771.024361387696},{"$f":"(U163-U165)/(B18-B19)","v":12027.17787757756},{"$f":"(V163-V165)/(B18-B19)","v":13700.899469670534},{"$f":"(W163-W165)/(B18-B19)","v":15376.065688057555},{"$f":"(X163-X165)/(B18-B19)","v":17029.093404187093}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D162=0,0,CHOOSE(D162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(E162=0,0,CHOOSE(E162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(F162=0,0,CHOOSE(F162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(G162=0,0,CHOOSE(G162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":0},{"$f":"IF(H162=0,0,CHOOSE(H162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":5090.1831893446579},{"$f":"IF(I162=0,0,CHOOSE(I162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":12785.985430864253},{"$f":"IF(J162=0,0,CHOOSE(J162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":15794.17100403828},{"$f":"IF(K162=0,0,CHOOSE(K162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":19054.632296283962},{"$f":"IF(L162=0,0,CHOOSE(L162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":23147.661332416952},{"$f":"IF(M162=0,0,CHOOSE(M162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":27145.850601641756},{"$f":"IF(N162=0,0,CHOOSE(N162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":32600.946351552062},{"$f":"IF(O162=0,0,CHOOSE(O162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":39352.40607417345},{"$f":"IF(P162=0,0,CHOOSE(P162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":47191.546668647847},{"$f":"IF(Q162=0,0,CHOOSE(Q162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":55682.02034245176},{"$f":"IF(R162=0,0,CHOOSE(R162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":64229.038110336223},{"$f":"IF(S162=0,0,CHOOSE(S162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":73735.204713596002},{"$f":"IF(T162=0,0,CHOOSE(T162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":84506.229074983698},{"$f":"IF(U162=0,0,CHOOSE(U162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":96533.406952561258},{"$f":"IF(V162=0,0,CHOOSE(V162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":110234.30642223179},{"$f":"IF(W162=0,0,CHOOSE(W162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":125610.37211028935},{"$f":"IF(X162=0,0,CHOOSE(X162,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD155,AE155,AF155))","v":142639.46551447644}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D164=0,0,CHOOSE(D164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(E164=0,0,CHOOSE(E164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(F164=0,0,CHOOSE(F164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(G164=0,0,CHOOSE(G164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(H164=0,0,CHOOSE(H164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":0},{"$f":"IF(I164=0,0,CHOOSE(I164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":5090.1831893446579},{"$f":"IF(J164=0,0,CHOOSE(J164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":12785.985430864253},{"$f":"IF(K164=0,0,CHOOSE(K164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":15794.17100403828},{"$f":"IF(L164=0,0,CHOOSE(L164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":19054.632296283962},{"$f":"IF(M164=0,0,CHOOSE(M164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":23147.661332416952},{"$f":"IF(N164=0,0,CHOOSE(N164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":27145.850601641756},{"$f":"IF(O164=0,0,CHOOSE(O164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":32600.946351552062},{"$f":"IF(P164=0,0,CHOOSE(P164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":39352.40607417345},{"$f":"IF(Q164=0,0,CHOOSE(Q164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":47191.546668647847},{"$f":"IF(R164=0,0,CHOOSE(R164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":55682.02034245176},{"$f":"IF(S164=0,0,CHOOSE(S164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":64229.038110336223},{"$f":"IF(T164=0,0,CHOOSE(T164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":73735.204713596002},{"$f":"IF(U164=0,0,CHOOSE(U164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":84506.229074983698},{"$f":"IF(V164=0,0,CHOOSE(V164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":96533.406952561258},{"$f":"IF(W164=0,0,CHOOSE(W164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":110234.30642223179},{"$f":"IF(X164=0,0,CHOOSE(X164,D155,E155,F155,G155,H155,I155,J155,K155,L155,M155,N155,O155,P155,Q155,R155,S155,T155,U155,V155,W155,X155,Y155,Z155,AA155,AB155,AC155,AD37,AE37,AF37))","v":125610.37211028935}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D139*$B$6","v":0},4555.5073985940653,6887.4307161964689,2692.204018044883,2917.9805494519051,3663.0948952477174,3578.2171523924944,4882.0893324184799,6042.2824825036068,7015.7127255266605,7598.6294009119047,7649.2340705964762,8507.6333567069832,9639.6297232390552,10763.83614644829,12261.749052987083,13760.954841437186,15240.347568730889,16881.204187156673,18728.101573002823,20876.327711022495]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D167*E22","v":0},598.25157390365803,787.06677396645955,278.001874417127,298.79522674813404,374.39194025777238,372.67795296852501,510.78029006379865,624.90304948938763,720.26379756158065,770.26094993235427,773.56499038052766,860.31402611915235,971.22802270661771,1084.5299630819629,1236.777441299309,1384.3928325280151,1535.3777170469559,1733.0397903950561,1902.2783942821818]
[]
[{"$f":"+B5_depreciation_pub!B2","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B5_depreciation_pub!E90-'Baseline - public'!O78","v":0},{"$f":"B5_depreciation_pub!F90-'Baseline - public'!P78","v":-874.83928813124658},{"$f":"B5_depreciation_pub!G90-'Baseline - public'!Q78","v":954.80389900100272},{"$f":"B5_depreciation_pub!H90-'Baseline - public'!R78","v":1995.6430490813218},{"$f":"B5_depreciation_pub!I90-'Baseline - public'!S78","v":3396.4060224946224},{"$f":"B5_depreciation_pub!J90-'Baseline - public'!T78","v":3503.367760868874},{"$f":"B5_depreciation_pub!K90-'Baseline - public'!U78","v":6222.5491124390319},{"$f":"B5_depreciation_pub!L90-'Baseline - public'!V78","v":8256.8339238338958},{"$f":"B5_depreciation_pub!M90-'Baseline - public'!W78","v":8309.3128817461402},{"$f":"B5_depreciation_pub!N90-'Baseline - public'!X78","v":9466.4696292983281},{"$f":"B5_depreciation_pub!O90-'Baseline - public'!Y78","v":10620.064035635325},{"$f":"B5_depreciation_pub!P90-'Baseline - public'!Z78","v":13597.333623580009},{"$f":"B5_depreciation_pub!Q90-'Baseline - public'!AA78","v":16452.356913637152},{"$f":"B5_depreciation_pub!R90-'Baseline - public'!AB78","v":19445.697648919362},{"$f":"B5_depreciation_pub!S90-'Baseline - public'!AC78","v":22584.239837299785},{"$f":"B5_depreciation_pub!T90-'Baseline - public'!AD78","v":26535.840749260344},{"$f":"B5_depreciation_pub!U90-'Baseline - public'!AE78","v":31936.254886696464},{"$f":"B5_depreciation_pub!V90-'Baseline - public'!AF78","v":37558.022214509489},{"$f":"B5_depreciation_pub!W90-'Baseline - public'!AG78","v":44760.668703752453},{"$f":"B5_depreciation_pub!X90-'Baseline - public'!AH78","v":51532.588029957144},{"$f":"B5_depreciation_pub!Y90-'Baseline - public'!AI78","v":59107.116221915989}]
[null,null,"   (gross, in USD)",null,{"$f":"E172/E$27","v":-178.28747260030937},180.69799317707256,356.88562409929136,581.62927297609622,577.34493219465628,987.18895286646671,1261.0369957933658,1221.6919598101633,1339.8832996535973,1447.066162860619,1783.5994564880727,2077.5621526728928,2363.9144550660353,2642.9931011664166,2989.549366172766,3463.6913713680201,3921.3918441246251,4499.0043973308575,4986.3657427999897,5505.8486927107833]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B5_depreciation_ext!D87","v":0},{"$f":"B5_depreciation_ext!E87","v":-1126.8219824893495},{"$f":"B5_depreciation_ext!F87","v":-1336.2109569758868},{"$f":"B5_depreciation_ext!G87","v":-158.19034857521183},{"$f":"B5_depreciation_ext!H87","v":-175.14915277599721},{"$f":"B5_depreciation_ext!I87","v":-190.04345524913879},{"$f":"B5_depreciation_ext!J87","v":-202.00342849793378},{"$f":"B5_depreciation_ext!K87","v":-193.23649443259274},{"$f":"B5_depreciation_ext!L87","v":-161.20465057058755},{"$f":"B5_depreciation_ext!M87","v":-122.24773220446878},{"$f":"B5_depreciation_ext!N87","v":-75.815848191508849},{"$f":"B5_depreciation_ext!O87","v":-44.623692971428682},{"$f":"B5_depreciation_ext!P87","v":-31.721378086593177},{"$f":"B5_depreciation_ext!Q87","v":-17.253229978334275},{"$f":"B5_depreciation_ext!R87","v":-2.1366386914742179},{"$f":"B5_depreciation_ext!S87","v":12.247159363381797},{"$f":"B5_depreciation_ext!T87","v":25.748914741496264},{"$f":"B5_depreciation_ext!U87","v":36.51237632837001},{"$f":"B5_depreciation_ext!V87","v":45.993967434449587},{"$f":"B5_depreciation_ext!W87","v":53.49475025798165},{"$f":"B5_depreciation_ext!X87","v":60.55980737452046}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E174>E172*$B$4/E$27, 1,2)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D175=1,IF(D174>D172/D$27,D172/D$27,D174),D172*$B$4/D$27)","v":0},-90.518651551425535,91.742501264269521,181.19503844209373,295.30003833001143,293.12482801003489,501.20746868325557,640.24334828939664,620.26740970830531,680.27454622578909,734.6925493833686,905.55446972484413,1054.8027959082797,1200.1872354498175,1341.8787539472321,1517.8294550119058,1758.5569403937864,1990.9368659382912,2284.1975682907096,2531.636668563634,2795.3842860717873]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D177","v":0},{"$f":"SUM(D177:E177)","v":-90.518651551425535},{"$f":"SUM(D177:F177)","v":1.223849712843986},{"$f":"SUM(D177:G177)","v":182.41888815493772},{"$f":"SUM(D177:H177)","v":477.71892648494918},{"$f":"SUM(D177:I177)","v":770.84375449498407},{"$f":"SUM(D177:J177)","v":1272.0512231782395},{"$f":"SUM(D177:K177)","v":1912.2945714676362},{"$f":"SUM(D177:L177)","v":2532.5619811759416},{"$f":"SUM(D177:M177)","v":3212.8365274017306},{"$f":"SUM(D177:N177)","v":3947.5290767850993},{"$f":"SUM(D177:O177)","v":4853.0835465099435},{"$f":"SUM(D177:P177)","v":5907.8863424182236},{"$f":"SUM(D177:Q177)","v":7108.073577868041},{"$f":"SUM(D177:R177)","v":8449.9523318152733},{"$f":"SUM(D177:S177)","v":9967.7817868271795},{"$f":"SUM(D177:T177)","v":11726.338727220966},{"$f":"SUM(D177:U177)","v":13717.275593159256},{"$f":"SUM(D177:V177)","v":16001.473161449965},{"$f":"SUM(D177:W177)","v":18533.1098300136},{"$f":"SUM(D177:X177)","v":21328.494116085389}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D177-D183","v":0},{"$f":"D179+E177-E183","v":-90.518651551425535},1.223849712843986,182.41888815493772,477.71892648494918,770.84375449498407,1294.6808860660958,1934.6182719272815,2509.2809595968524,3070.1257742014041,3589.4777220731703,4177.3253484316656,4799.6592235117714,5486.1356952888409,6217.5162560093868,7066.4762476195783,8089.835944252789,9236.9417198805095,10547.330025554642,11953.360880360733,13470.070606353211]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D177, D177*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D180-E183+E177, D180*(1+$B$10)-E181+E177*$D$14/100)","v":-90.518651551425535},{"$f":"IF($B$9>$B$10,E180-F183+F177, E180*(1+$B$10)-F181+F177*$D$14/100)","v":1.223849712843986},{"$f":"IF($B$9>$B$10,F180-G183+G177, F180*(1+$B$10)-G181+G177*$D$14/100)","v":182.41888815493772},{"$f":"IF($B$9>$B$10,G180-H183+H177, G180*(1+$B$10)-H181+H177*$D$14/100)","v":477.71892648494918},{"$f":"IF($B$9>$B$10,H180-I183+I177, H180*(1+$B$10)-I181+I177*$D$14/100)","v":770.84375449498407},{"$f":"IF($B$9>$B$10,I180-J183+J177, I180*(1+$B$10)-J181+J177*$D$14/100)","v":1294.680886066096},{"$f":"IF($B$9>$B$10,J180-K183+K177, J180*(1+$B$10)-K181+K177*$D$14/100)","v":1934.6182719272817},{"$f":"IF($B$9>$B$10,K180-L183+L177, K180*(1+$B$10)-L181+L177*$D$14/100)","v":2509.2809595968524},{"$f":"IF($B$9>$B$10,L180-M183+M177, L180*(1+$B$10)-M181+M177*$D$14/100)","v":3070.1257742014041},{"$f":"IF($B$9>$B$10,M180-N183+N177, M180*(1+$B$10)-N181+N177*$D$14/100)","v":3589.4777220731703},{"$f":"IF($B$9>$B$10,N180-O183+O177, N180*(1+$B$10)-O181+O177*$D$14/100)","v":4177.3253484316656},{"$f":"IF($B$9>$B$10,O180-P183+P177, O180*(1+$B$10)-P181+P177*$D$14/100)","v":4799.6592235117705},{"$f":"IF($B$9>$B$10,P180-Q183+Q177, P180*(1+$B$10)-Q181+Q177*$D$14/100)","v":5486.13569528884},{"$f":"IF($B$9>$B$10,Q180-R183+R177, Q180*(1+$B$10)-R181+R177*$D$14/100)","v":6217.5162560093859},{"$f":"IF($B$9>$B$10,R180-S183+S177, R180*(1+$B$10)-S181+S177*$D$14/100)","v":7066.4762476195774},{"$f":"IF($B$9>$B$10,S180-T183+T177, S180*(1+$B$10)-T181+T177*$D$14/100)","v":8089.8359442527872},{"$f":"IF($B$9>$B$10,T180-U183+U177, T180*(1+$B$10)-U181+U177*$D$14/100)","v":9236.9417198805077},{"$f":"IF($B$9>$B$10,U180-V183+V177, U180*(1+$B$10)-V181+V177*$D$14/100)","v":10547.330025554638},{"$f":"IF($B$9>$B$10,V180-W183+W177, V180*(1+$B$10)-W181+W177*$D$14/100)","v":11953.360880360728},{"$f":"IF($B$9>$B$10,W180-X183+X177, W180*(1+$B$10)-X181+X177*$D$14/100)","v":13470.070606353205}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D182+D183","v":0},0,-7.2378682260888754,9.785898042315655E-2,14.586207944834225,38.198388727016429,39.006976879900229,103.82860099578488,200.29673169641606,320.07174977456498,460.82775151145131,604.72135703359459,766.48771022951803,897.49134805511846,1049.1694123884547,1166.021846731189,1300.2324384574426,1490.6940907156713,1712.3948008973343,1968.9699553307823,2234.4648798432381]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D179*B9","v":0},{"$f":"E179*B9","v":-7.2378682260888754},{"$f":"F179*B9","v":9.785898042315655E-2},{"$f":"G179*B9","v":14.586207944834225},{"$f":"H179*B9","v":38.198388727016429},{"$f":"I179*B9","v":61.636639767756613},{"$f":"J179*B9","v":103.52263856757388},{"$f":"K179*B9","v":154.69200965768164},{"$f":"L179*B9","v":200.64201815332765},{"$f":"M179*B9","v":245.48714999984887},{"$f":"N179*B9","v":287.01451366724569},{"$f":"O179*B9","v":334.01878940134344},{"$f":"P179*B9","v":383.78058438237042},{"$f":"Q179*B9","v":438.67121916176802},{"$f":"R179*B9","v":497.15238332947416},{"$f":"S179*B9","v":565.03519469686591},{"$f":"T179*B9","v":646.86300040510082},{"$f":"U179*B9","v":738.58553828075662},{"$f":"V179*B9","v":843.36414157323873},{"$f":"W179*B9","v":955.79031976392923}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D186-D188)/(B11-B12)","v":0},{"$f":"(E186-E188)/(B11-B12)","v":0},{"$f":"(F186-F188)/(B11-B12)","v":0},{"$f":"(G186-G188)/(B11-B12)","v":0},{"$f":"(H186-H188)/(B11-B12)","v":0},{"$f":"(I186-I188)/(B11-B12)","v":0},{"$f":"(J186-J188)/(B11-B12)","v":-22.629662887856384},{"$f":"(K186-K188)/(B11-B12)","v":0.30596242821099651},{"$f":"(L186-L188)/(B11-B12)","v":45.60472203873443},{"$f":"(M186-M188)/(B11-B12)","v":119.42973162123729},{"$f":"(N186-N188)/(B11-B12)","v":215.34060151160242},{"$f":"(O186-O188)/(B11-B12)","v":317.70684336634889},{"$f":"(P186-P188)/(B11-B12)","v":432.46892082817459},{"$f":"(Q186-Q188)/(B11-B12)","v":513.71076367274804},{"$f":"(R186-R188)/(B11-B12)","v":610.49819322668668},{"$f":"(S186-S188)/(B11-B12)","v":668.86946340171494},{"$f":"(T186-T188)/(B11-B12)","v":735.19724376057684},{"$f":"(U186-U188)/(B11-B12)","v":843.83109031057052},{"$f":"(V186-V188)/(B11-B12)","v":973.8092626165776},{"$f":"(W186-W188)/(B11-B12)","v":1125.6058137575435},{"$f":"(X186-X188)/(B11-B12)","v":1278.674560079309}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D185=0,0,CHOOSE(D185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(E185=0,0,CHOOSE(E185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(F185=0,0,CHOOSE(F185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(G185=0,0,CHOOSE(G185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(H185=0,0,CHOOSE(H185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(I185=0,0,CHOOSE(I185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":0},{"$f":"IF(J185=0,0,CHOOSE(J185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":-90.518651551425535},{"$f":"IF(K185=0,0,CHOOSE(K185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":1.223849712843986},{"$f":"IF(L185=0,0,CHOOSE(L185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":182.41888815493772},{"$f":"IF(M185=0,0,CHOOSE(M185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":477.71892648494918},{"$f":"IF(N185=0,0,CHOOSE(N185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":770.84375449498407},{"$f":"IF(O185=0,0,CHOOSE(O185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":1272.0512231782395},{"$f":"IF(P185=0,0,CHOOSE(P185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":1912.2945714676362},{"$f":"IF(Q185=0,0,CHOOSE(Q185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":2532.5619811759416},{"$f":"IF(R185=0,0,CHOOSE(R185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3212.8365274017306},{"$f":"IF(S185=0,0,CHOOSE(S185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":3947.5290767850993},{"$f":"IF(T185=0,0,CHOOSE(T185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":4853.0835465099435},{"$f":"IF(U185=0,0,CHOOSE(U185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":5907.8863424182236},{"$f":"IF(V185=0,0,CHOOSE(V185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":7108.073577868041},{"$f":"IF(W185=0,0,CHOOSE(W185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":8449.9523318152733},{"$f":"IF(X185=0,0,CHOOSE(X185,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD178,AE178,AF178))","v":9967.7817868271795}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D187=0,0,CHOOSE(D187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(E187=0,0,CHOOSE(E187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(F187=0,0,CHOOSE(F187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(G187=0,0,CHOOSE(G187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(H187=0,0,CHOOSE(H187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(I187=0,0,CHOOSE(I187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(J187=0,0,CHOOSE(J187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(K187=0,0,CHOOSE(K187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(L187=0,0,CHOOSE(L187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(M187=0,0,CHOOSE(M187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":0},{"$f":"IF(N187=0,0,CHOOSE(N187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":-90.518651551425535},{"$f":"IF(O187=0,0,CHOOSE(O187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":1.223849712843986},{"$f":"IF(P187=0,0,CHOOSE(P187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":182.41888815493772},{"$f":"IF(Q187=0,0,CHOOSE(Q187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":477.71892648494918},{"$f":"IF(R187=0,0,CHOOSE(R187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":770.84375449498407},{"$f":"IF(S187=0,0,CHOOSE(S187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":1272.0512231782395},{"$f":"IF(T187=0,0,CHOOSE(T187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":1912.2945714676362},{"$f":"IF(U187=0,0,CHOOSE(U187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":2532.5619811759416},{"$f":"IF(V187=0,0,CHOOSE(V187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":3212.8365274017306},{"$f":"IF(W187=0,0,CHOOSE(W187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":3947.5290767850993},{"$f":"IF(X187=0,0,CHOOSE(X187,D178,E178,F178,G178,H178,I178,J178,K178,L178,M178,N178,O178,P178,Q178,R178,S178,T178,U178,V178,W178,X178,Y178,Z178,AA178,AB178,AC178,AD37,AE37,AF37))","v":4853.0835465099435}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(D172-D177*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(E172-E177*E$27)*$B$5/($B$5+$B$6))","v":-227.27297689643382},{"$f":"IF(SUM($B$5+$B$6)=0, 0,(F172-F177*F$27)*$B$5/($B$5+$B$6))","v":248.04684405728759},518.44463633570126,882.34641259678313,910.13381655101296,1616.5452099084453,2145.028522458932,2158.6619396487527,2459.2776782420169,2758.9679624076166,3532.4276497529486,4274.1291840153099,5051.7639667719877,5867.120382453737,6893.6999096333657,8296.6641044747848,9757.1332596043321,11628.296262170938,13387.561404293974,15355.334907527616]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D190","v":0},{"$f":"SUM(D190:E190)","v":-227.27297689643382},{"$f":"SUM(D190:F190)","v":20.773867160853769},{"$f":"SUM(D190:G190)","v":539.21850349655506},{"$f":"SUM(D190:H190)","v":1421.5649160933381},{"$f":"SUM(D190:I190)","v":2331.6987326443509},{"$f":"SUM(D190:J190)","v":3948.2439425527964},{"$f":"SUM(D190:K190)","v":6093.2724650117289},{"$f":"SUM(D190:L190)","v":8251.934404660482},{"$f":"SUM(D190:M190)","v":10711.212082902499},{"$f":"SUM(D190:N190)","v":13470.180045310115},{"$f":"SUM(D190:O190)","v":17002.607695063063},{"$f":"SUM(D190:P190)","v":21276.736879078373},{"$f":"SUM(D190:Q190)","v":26328.500845850362},{"$f":"SUM(D190:R190)","v":32195.621228304099},{"$f":"SUM(D190:S190)","v":39089.321137937462},{"$f":"SUM(D190:T190)","v":47385.985242412251},{"$f":"SUM(D190:U190)","v":57143.118502016587},{"$f":"SUM(D190:V190)","v":68771.414764187532},{"$f":"SUM(D190:W190)","v":82158.976168481502},{"$f":"SUM(D190:X190)","v":97514.311076009122}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D190-D196","v":0},{"$f":"D192+E190-E196","v":-227.27297689643382},20.773867160853769,539.21850349655506,1648.8378929897719,2310.9248654834973,3409.0254390562413,4671.7075489183908,5920.2356720161297,6762.9681403497016,7376.9075802983853,8750.6732904025812,10565.524796175874,12858.320800540245,15193.013533241034,17812.584258859089,21057.484396561886,24947.497273712481,29682.093626250058,34772.990926069244,40371.192573992521]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D195+D196","v":0},0,-27.435967373271129,2.1536067961893299,-177.3116676788899,399.39560258183985,730.12459946001968,1201.243949889802,1349.3514934062168,2166.031331387333,2767.6111345270028,2828.2020617626367,3251.4144497729676,3715.3151229856885,4691.5652068547124,5643.780039932718,6659.4904726900104,7762.2135915630879,9142.4047241056214,11029.023403358675,12920.317367523676]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D192*E16","v":0},-27.435967373271129,2.1536067961893299,49.961309217543921,151.34875852455227,211.67996312431839,318.89753729301896,439.21767685520405,549.48612147888764,622.58261206807015,669.54012211388351,792.13677153095091,956.34716057807259,1159.1375571017643,1369.6508559174079,1607.726505918022,1895.0932091093505,2248.7048144722576,2732.3592988838859,3163.1841079193391]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D199-D201)/(B18-B19)","v":0},{"$f":"(E199-E201)/(B18-B19)","v":0},{"$f":"(F199-F201)/(B18-B19)","v":0},{"$f":"(G199-G201)/(B18-B19)","v":0},{"$f":"(H199-H201)/(B18-B19)","v":-227.27297689643382},{"$f":"(I199-I201)/(B18-B19)","v":248.04684405728759},{"$f":"(J199-J201)/(B18-B19)","v":518.44463633570126},{"$f":"(K199-K201)/(B18-B19)","v":882.34641259678301},{"$f":"(L199-L201)/(B18-B19)","v":910.13381655101284},{"$f":"(M199-M201)/(B18-B19)","v":1616.5452099084455},{"$f":"(N199-N201)/(B18-B19)","v":2145.0285224589325},{"$f":"(O199-O201)/(B18-B19)","v":2158.6619396487531},{"$f":"(P199-P201)/(B18-B19)","v":2459.2776782420169},{"$f":"(Q199-Q201)/(B18-B19)","v":2758.9679624076161},{"$f":"(R199-R201)/(B18-B19)","v":3532.4276497529481},{"$f":"(S199-S201)/(B18-B19)","v":4274.1291840153099},{"$f":"(T199-T201)/(B18-B19)","v":5051.7639667719886},{"$f":"(U199-U201)/(B18-B19)","v":5867.120382453737},{"$f":"(V199-V201)/(B18-B19)","v":6893.6999096333639},{"$f":"(W199-W201)/(B18-B19)","v":8296.6641044747885},{"$f":"(X199-X201)/(B18-B19)","v":9757.1332596043358}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D198=0,0,CHOOSE(D198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(E198=0,0,CHOOSE(E198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(F198=0,0,CHOOSE(F198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(G198=0,0,CHOOSE(G198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":0},{"$f":"IF(H198=0,0,CHOOSE(H198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":-227.27297689643382},{"$f":"IF(I198=0,0,CHOOSE(I198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":20.773867160853769},{"$f":"IF(J198=0,0,CHOOSE(J198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":539.21850349655506},{"$f":"IF(K198=0,0,CHOOSE(K198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":1421.5649160933381},{"$f":"IF(L198=0,0,CHOOSE(L198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":2331.6987326443509},{"$f":"IF(M198=0,0,CHOOSE(M198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":3948.2439425527964},{"$f":"IF(N198=0,0,CHOOSE(N198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":6093.2724650117289},{"$f":"IF(O198=0,0,CHOOSE(O198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":8251.934404660482},{"$f":"IF(P198=0,0,CHOOSE(P198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":10711.212082902499},{"$f":"IF(Q198=0,0,CHOOSE(Q198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":13470.180045310115},{"$f":"IF(R198=0,0,CHOOSE(R198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":17002.607695063063},{"$f":"IF(S198=0,0,CHOOSE(S198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":21276.736879078373},{"$f":"IF(T198=0,0,CHOOSE(T198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":26328.500845850362},{"$f":"IF(U198=0,0,CHOOSE(U198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":32195.621228304099},{"$f":"IF(V198=0,0,CHOOSE(V198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":39089.321137937462},{"$f":"IF(W198=0,0,CHOOSE(W198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":47385.985242412251},{"$f":"IF(X198=0,0,CHOOSE(X198,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD191,AE191,AF191))","v":57143.118502016587}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D200=0,0,CHOOSE(D200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(E200=0,0,CHOOSE(E200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(F200=0,0,CHOOSE(F200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(G200=0,0,CHOOSE(G200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(H200=0,0,CHOOSE(H200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":0},{"$f":"IF(I200=0,0,CHOOSE(I200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":-227.27297689643382},{"$f":"IF(J200=0,0,CHOOSE(J200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":20.773867160853769},{"$f":"IF(K200=0,0,CHOOSE(K200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":539.21850349655506},{"$f":"IF(L200=0,0,CHOOSE(L200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":1421.5649160933381},{"$f":"IF(M200=0,0,CHOOSE(M200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":2331.6987326443509},{"$f":"IF(N200=0,0,CHOOSE(N200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":3948.2439425527964},{"$f":"IF(O200=0,0,CHOOSE(O200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":6093.2724650117289},{"$f":"IF(P200=0,0,CHOOSE(P200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":8251.934404660482},{"$f":"IF(Q200=0,0,CHOOSE(Q200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":10711.212082902499},{"$f":"IF(R200=0,0,CHOOSE(R200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":13470.180045310115},{"$f":"IF(S200=0,0,CHOOSE(S200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":17002.607695063063},{"$f":"IF(T200=0,0,CHOOSE(T200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":21276.736879078373},{"$f":"IF(U200=0,0,CHOOSE(U200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":26328.500845850362},{"$f":"IF(V200=0,0,CHOOSE(V200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":32195.621228304099},{"$f":"IF(W200=0,0,CHOOSE(W200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":39089.321137937462},{"$f":"IF(X200=0,0,CHOOSE(X200,D191,E191,F191,G191,H191,I191,J191,K191,L191,M191,N191,O191,P191,Q191,R191,S191,T191,U191,V191,W191,X191,Y191,Z191,AA191,AB191,AC191,AD37,AE37,AF37))","v":47385.985242412251}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D172-D177*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E172-E177*E$27)*$B$6/($B$5+$B$6))","v":-203.40009175298439},221.99185987378237,463.98691142052331,789.6642343092326,814.53283325596578,1446.7423646589482,1919.713483929648,1931.9148390805501,2200.9537263571688,2469.1643694752829,3161.3794032272513,3825.1721786923258,4521.1237534151633,5250.8346588899749,6169.5816778777307,7425.1777010113292,8732.2383300940419,10406.85328698032,11981.324199502025,13742.401634102633]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D203*E22","v":0},-26.711497617351252,25.368301213803189,47.912130810053831,80.859998874782676,83.250512631270226,150.68090056340961,200.84675707382584,199.80189237941914,225.9595498309578,250.29525621329927,319.70945130928487,386.81136570788249,455.51978753452335,529.05743280331285,622.29290523556074,746.99487847845876,879.72299132323383,1068.3770327748296,1216.9847579456805]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"B6_combo_mkt_pub!E90-'Baseline - public'!O$78","v":0},{"$f":"B6_combo_mkt_pub!F90-'Baseline - public'!P$78","v":17139.514904829484},{"$f":"B6_combo_mkt_pub!G90-'Baseline - public'!Q$78","v":25586.208996082016},{"$f":"B6_combo_mkt_pub!H90-'Baseline - public'!R$78","v":10800.248840136424},{"$f":"B6_combo_mkt_pub!I90-'Baseline - public'!S$78","v":11385.241034572646},{"$f":"B6_combo_mkt_pub!J90-'Baseline - public'!T$78","v":14835.519315065409},{"$f":"B6_combo_mkt_pub!K90-'Baseline - public'!U$78","v":12295.482401290654},{"$f":"B6_combo_mkt_pub!L90-'Baseline - public'!V$78","v":12442.340345093296},{"$f":"B6_combo_mkt_pub!M90-'Baseline - public'!W$78","v":13959.205594607018},{"$f":"B6_combo_mkt_pub!N90-'Baseline - public'!X$78","v":14281.989680285536},{"$f":"B6_combo_mkt_pub!O90-'Baseline - public'!Y$78","v":11395.281027628225},{"$f":"B6_combo_mkt_pub!P90-'Baseline - public'!Z$78","v":7200.9284511143633},{"$f":"B6_combo_mkt_pub!Q90-'Baseline - public'!AA$78","v":5131.7646275426378},{"$f":"B6_combo_mkt_pub!R90-'Baseline - public'!AB$78","v":2693.7753008171421},{"$f":"B6_combo_mkt_pub!S90-'Baseline - public'!AC$78","v":-717.71598126250319},{"$f":"B6_combo_mkt_pub!T90-'Baseline - public'!AD$78","v":-3115.1343242030416},{"$f":"B6_combo_mkt_pub!U90-'Baseline - public'!AE$78","v":-4896.3545404756587},{"$f":"B6_combo_mkt_pub!V90-'Baseline - public'!AF$78","v":-6894.9930825817864},{"$f":"B6_combo_mkt_pub!W90-'Baseline - public'!AG$78","v":-8119.2200169282733},{"$f":"B6_combo_mkt_pub!X90-'Baseline - public'!AH$78","v":-8680.4709416291444},{"$f":"B6_combo_mkt_pub!Y90-'Baseline - public'!AI$78","v":-8290.382852470153}]
[null,null,"   (gross, in USD)",null,{"$f":"E208/E$27","v":3492.9396009463903},4842.2263707118827,1931.4343562162092,1949.7049003382488,2444.8509199344476,1950.6417992674569,1900.2745645790567,2052.3777938043781,2021.4715947763536,1552.6954956239038,944.56548814425014,648.02629936692267,327.46854791580978,-83.993014630528307,-350.95356248412122,-531.04100756876437,-719.8986540054434,-816.08268189243358,-839.93458487953865,-772.25208245602107]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":0},{"$f":"B6_Combo_mkt_ext!E86","v":2020.7391921905364},{"$f":"B6_Combo_mkt_ext!F86","v":868.93806678196415},{"$f":"B6_Combo_mkt_ext!G86","v":207.82339597578539},{"$f":"B6_Combo_mkt_ext!H86","v":229.25947021755564},{"$f":"B6_Combo_mkt_ext!I86","v":248.39845885548129},{"$f":"B6_Combo_mkt_ext!J86","v":262.81723190285629},{"$f":"B6_Combo_mkt_ext!K86","v":237.9868017725239},{"$f":"B6_Combo_mkt_ext!L86","v":198.8101813678004},{"$f":"B6_Combo_mkt_ext!M86","v":150.91233862354056},{"$f":"B6_Combo_mkt_ext!N86","v":93.579384499658772},{"$f":"B6_Combo_mkt_ext!O86","v":67.253096613872913},{"$f":"B6_Combo_mkt_ext!P86","v":48.675435875215044},{"$f":"B6_Combo_mkt_ext!Q86","v":28.233443673387228},{"$f":"B6_Combo_mkt_ext!R86","v":7.069785281069926},{"$f":"B6_Combo_mkt_ext!S86","v":-11.78433507293812},{"$f":"B6_Combo_mkt_ext!T86","v":-28.183649083191995},{"$f":"B6_Combo_mkt_ext!U86","v":-41.449287631417974},{"$f":"B6_Combo_mkt_ext!V86","v":-53.316739518784743},{"$f":"B6_Combo_mkt_ext!W86","v":-62.896093046445458},{"$f":"B6_Combo_mkt_ext!X86","v":-72.041139226552332}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E210>E208*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D211=1,IF(D210>D208/D$27,D208/D$27,D210),D208*$B$4/D$27)","v":0},2020.7391921905364,2458.4554101914632,980.61199104397178,989.888161674005,1241.2796327695789,990.36383630484136,964.79179750776279,1042.0164000291047,1026.3249584499845,788.32180682112732,479.56703318415418,329.01059133894785,166.25964208542516,-83.993014630528307,-350.95356248412122,-531.04100756876437,-719.8986540054434,-816.08268189243358,-839.93458487953865,-772.25208245602107]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D213","v":0},{"$f":"SUM(D213:E213)","v":2020.7391921905364},{"$f":"SUM(D213:F213)","v":4479.1946023820001},{"$f":"SUM(D213:G213)","v":5459.8065934259721},{"$f":"SUM(D213:H213)","v":6449.6947550999776},{"$f":"SUM(D213:I213)","v":7690.9743878695563},{"$f":"SUM(D213:J213)","v":8681.3382241743984},{"$f":"SUM(D213:K213)","v":9646.1300216821619},{"$f":"SUM(D213:L213)","v":10688.146421711266},{"$f":"SUM(D213:M213)","v":11714.471380161251},{"$f":"SUM(D213:N213)","v":12502.793186982379},{"$f":"SUM(D213:O213)","v":12982.360220166533},{"$f":"SUM(D213:P213)","v":13311.37081150548},{"$f":"SUM(D213:Q213)","v":13477.630453590904},{"$f":"SUM(D213:R213)","v":13393.637438960375},{"$f":"SUM(D213:S213)","v":13042.683876476254},{"$f":"SUM(D213:T213)","v":12511.642868907489},{"$f":"SUM(D213:U213)","v":11791.744214902046},{"$f":"SUM(D213:V213)","v":10975.661533009612},{"$f":"SUM(D213:W213)","v":10135.726948130074},{"$f":"SUM(D213:X213)","v":9363.4748656740521}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D213-D219","v":0},{"$f":"D215+E213-E219","v":2020.7391921905364},4479.1946023820001,5459.8065934259721,6449.6947550999776,7690.9743878695563,8681.3382241743984,9646.1300216821619,10688.146421711266,11714.471380161251,13007.977985030013,14607.343668809666,16301.305908505106,18079.989239365525,19918.739821702387,21738.120815261864,23618.612313113641,25570.750264536015,27683.285427683895,29969.049139549952,32442.387112135566]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D213, D213*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D216-E219+E213, D216*(1+$B$10)-E217+E213*$D$14/100)","v":2020.7391921905364},{"$f":"IF($B$9>$B$10,E216-F219+F213, E216*(1+$B$10)-F217+F213*$D$14/100)","v":4479.1946023820001},{"$f":"IF($B$9>$B$10,F216-G219+G213, F216*(1+$B$10)-G217+G213*$D$14/100)","v":5459.8065934259721},{"$f":"IF($B$9>$B$10,G216-H219+H213, G216*(1+$B$10)-H217+H213*$D$14/100)","v":6449.6947550999776},{"$f":"IF($B$9>$B$10,H216-I219+I213, H216*(1+$B$10)-I217+I213*$D$14/100)","v":7690.9743878695563},{"$f":"IF($B$9>$B$10,I216-J219+J213, I216*(1+$B$10)-J217+J213*$D$14/100)","v":8681.3382241743984},{"$f":"IF($B$9>$B$10,J216-K219+K213, J216*(1+$B$10)-K217+K213*$D$14/100)","v":9646.1300216821619},{"$f":"IF($B$9>$B$10,K216-L219+L213, K216*(1+$B$10)-L217+L213*$D$14/100)","v":10688.146421711266},{"$f":"IF($B$9>$B$10,L216-M219+M213, L216*(1+$B$10)-M217+M213*$D$14/100)","v":11714.471380161251},{"$f":"IF($B$9>$B$10,M216-N219+N213, M216*(1+$B$10)-N217+N213*$D$14/100)","v":13007.977985030013},{"$f":"IF($B$9>$B$10,N216-O219+O213, N216*(1+$B$10)-O217+O213*$D$14/100)","v":14607.343668809666},{"$f":"IF($B$9>$B$10,O216-P219+P213, O216*(1+$B$10)-P217+P213*$D$14/100)","v":16301.305908505106},{"$f":"IF($B$9>$B$10,P216-Q219+Q213, P216*(1+$B$10)-Q217+Q213*$D$14/100)","v":18079.989239365525},{"$f":"IF($B$9>$B$10,Q216-R219+R213, Q216*(1+$B$10)-R217+R213*$D$14/100)","v":19918.739821702387},{"$f":"IF($B$9>$B$10,R216-S219+S213, R216*(1+$B$10)-S217+S213*$D$14/100)","v":21738.120815261864},{"$f":"IF($B$9>$B$10,S216-T219+T213, S216*(1+$B$10)-T217+T213*$D$14/100)","v":23618.612313113637},{"$f":"IF($B$9>$B$10,T216-U219+U213, T216*(1+$B$10)-U217+U213*$D$14/100)","v":25570.750264536011},{"$f":"IF($B$9>$B$10,U216-V219+V213, U216*(1+$B$10)-V217+V213*$D$14/100)","v":27683.285427683892},{"$f":"IF($B$9>$B$10,V216-W219+W213, V216*(1+$B$10)-W217+W213*$D$14/100)","v":29969.049139549948},{"$f":"IF($B$9>$B$10,W216-X219+X213, W216*(1+$B$10)-X217+X213*$D$14/100)","v":32442.387112135562}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D218+D219","v":0},0,161.57823544310244,358.15624443577906,436.56594509362247,515.71736803203657,614.97004424551369,694.15950211084589,771.30422064441143,854.62381570653417,431.50392559875047,-79.681183865190633,-196.94895724290723,-308.97183596106629,-477.06828695365243,-577.63281349360841,-673.35312197846338,-783.49318729837887,-883.98154429082115,-912.14375791169232,-849.26592939983084]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D215*$B$9","v":0},161.57823544310244,358.15624443577906,436.56594509362247,515.71736803203657,614.97004424551369,694.15950211084589,771.30422064441143,854.62381570653417,936.68872364638457,1040.1174667303094,1168.0026911135858,1303.4518528139281,1445.6753100137366,1592.7017425499912,1738.1793834420771,1888.5434181294377,2044.6363007494915,2213.5545388339024,2396.3241256418023]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D222-D224)/($B$11-$B$12)","v":0},0,0,0,0,0,0,0,0,0,-505.1847980476341,-1119.7986505955,-1364.951648356493,-1612.4236887749944,-1922.7435969673891,-2170.3345560435996,-2411.5325054205405,-2672.0366054278165,-2928.6178450403127,-3125.6982967455947,-3245.5900550416331]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D221=0,0,CHOOSE(D221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(E221=0,0,CHOOSE(E221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(F221=0,0,CHOOSE(F221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(G221=0,0,CHOOSE(G221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(H221=0,0,CHOOSE(H221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(I221=0,0,CHOOSE(I221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(J221=0,0,CHOOSE(J221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(K221=0,0,CHOOSE(K221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(L221=0,0,CHOOSE(L221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(M221=0,0,CHOOSE(M221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(N221=0,0,CHOOSE(N221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(O221=0,0,CHOOSE(O221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(P221=0,0,CHOOSE(P221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(Q221=0,0,CHOOSE(Q221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(R221=0,0,CHOOSE(R221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(S221=0,0,CHOOSE(S221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(T221=0,0,CHOOSE(T221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(U221=0,0,CHOOSE(U221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(V221=0,0,CHOOSE(V221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(W221=0,0,CHOOSE(W221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0},{"$f":"IF(X221=0,0,CHOOSE(X221,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD214,AE214,AF214))","v":0}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D223=0,0,CHOOSE(D223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(E223=0,0,CHOOSE(E223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(F223=0,0,CHOOSE(F223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(G223=0,0,CHOOSE(G223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(H223=0,0,CHOOSE(H223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(I223=0,0,CHOOSE(I223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(J223=0,0,CHOOSE(J223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(K223=0,0,CHOOSE(K223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(L223=0,0,CHOOSE(L223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(M223=0,0,CHOOSE(M223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":0},{"$f":"IF(N223=0,0,CHOOSE(N223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":2020.7391921905364},{"$f":"IF(O223=0,0,CHOOSE(O223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":4479.1946023820001},{"$f":"IF(P223=0,0,CHOOSE(P223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":5459.8065934259721},{"$f":"IF(Q223=0,0,CHOOSE(Q223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":6449.6947550999776},{"$f":"IF(R223=0,0,CHOOSE(R223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":7690.9743878695563},{"$f":"IF(S223=0,0,CHOOSE(S223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":8681.3382241743984},{"$f":"IF(T223=0,0,CHOOSE(T223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":9646.1300216821619},{"$f":"IF(U223=0,0,CHOOSE(U223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":10688.146421711266},{"$f":"IF(V223=0,0,CHOOSE(V223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":11714.471380161251},{"$f":"IF(W223=0,0,CHOOSE(W223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":12502.793186982379},{"$f":"IF(X223=0,0,CHOOSE(X223,D214,E214,F214,G214,H214,I214,J214,K214,L214,M214,N214,O214,P214,Q214,R214,S214,T214,U214,V214,W214,X214,Y214,Z214,AA214,AB214,AC214,AD37,AE37,AF37))","v":12982.360220166533}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$5/($B$5+$B$6))","v":3812.1894026551317},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F208-F213*F$27)*$B$5/($B$5+$B$6))","v":6646.9967283424958},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G208-G213*G$27)*$B$5/($B$5+$B$6))","v":2805.7778593407352},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H208-H213*H$27)*$B$5/($B$5+$B$6))","v":2957.7519639499369},3854.0937567422352,3194.2219852611474,3232.3739550248883,3626.4377396362802,3710.2932557775998,2960.3602362814586,1870.7166764296742,1333.1722059771735,699.81119962567402,0,0,0,-4.7995471133518004E-13,-4.7995471133518004E-13,0,0]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D226","v":0},{"$f":"SUM(D226:E226)","v":3812.1894026551317},{"$f":"SUM(D226:F226)","v":10459.186130997627},{"$f":"SUM(D226:G226)","v":13264.963990338361},{"$f":"SUM(D226:H226)","v":16222.715954288298},{"$f":"SUM(D226:I226)","v":20076.809711030532},{"$f":"SUM(D226:J226)","v":23271.03169629168},{"$f":"SUM(D226:K226)","v":26503.405651316571},{"$f":"SUM(D226:L226)","v":30129.84339095285},{"$f":"SUM(D226:M226)","v":33840.136646730447},{"$f":"SUM(D226:N226)","v":36800.496883011903},{"$f":"SUM(D226:O226)","v":38671.213559441574},{"$f":"SUM(D226:P226)","v":40004.385765418745},{"$f":"SUM(D226:Q226)","v":40704.196965044423},{"$f":"SUM(D226:R226)","v":40704.196965044423},{"$f":"SUM(D226:S226)","v":40704.196965044423},{"$f":"SUM(D226:T226)","v":40704.196965044423},{"$f":"SUM(D226:U226)","v":40704.196965044423},{"$f":"SUM(D226:V226)","v":40704.196965044423},{"$f":"SUM(D226:W226)","v":40704.196965044423},{"$f":"SUM(D226:X226)","v":40704.196965044423}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D226-D232","v":0},{"$f":"D228+E226-E232","v":3812.1894026551317},10459.186130997627,13264.963990338361,12410.526551633167,9617.6235800329086,10006.067705953321,10280.689697028272,10053.033679922319,10569.10495043877,10297.091231695338,8541.3701684887328,6164.249118688309,3903.7000820325266,2032.9834056028558,699.81119962568482,7.2759576141834259E-12,6.796002902848246E-12,6.316048191513066E-12,6.316048191513066E-12,6.316048191513066E-12]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D231+D232","v":0},0,460.20035245825704,1084.2937504082863,5041.2551030778441,7786.1734747112932,3686.7490389636578,3893.7703089169072,4820.6484046767819,4127.2933682110024,4205.3403849577526,4561.0184762988683,4483.483291010436,3518.3223115668379,2222.6230759460855,1516.4457517722587,762.97469114527166,6.5480840943459457E-13,6.1257465144230546E-13,5.8141831993337597E-13,5.7455003818117721E-13]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D228*E$16","v":0},460.20035245825704,1084.2937504082863,1229.0657004227121,1139.1767463687979,880.97117962292293,936.01834496697018,966.55464793454883,933.07138294985327,972.96642993286275,934.58073666258815,773.19003523283948,557.96207528538173,351.90639951641464,183.27354579508773,63.16349151959411,6.5480840943459457E-13,6.1257465144230546E-13,5.8141831993337597E-13,5.7455003818117721E-13]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D235-D237)/($B$18-$B$19)","v":0},0,0,0,3812.1894026551317,6646.9967283424949,2805.7778593407347,2957.7519639499369,3854.0937567422334,3194.2219852611488,3232.3739550248902,3626.4377396362797,3710.2932557775966,2960.3602362814563,1870.7166764296708,1333.172205977171,699.81119962567755,0,0,0,0]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D234=0,0,CHOOSE(D234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(E234=0,0,CHOOSE(E234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(F234=0,0,CHOOSE(F234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(G234=0,0,CHOOSE(G234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":0},{"$f":"IF(H234=0,0,CHOOSE(H234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":3812.1894026551317},{"$f":"IF(I234=0,0,CHOOSE(I234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":10459.186130997627},{"$f":"IF(J234=0,0,CHOOSE(J234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":13264.963990338361},{"$f":"IF(K234=0,0,CHOOSE(K234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":16222.715954288298},{"$f":"IF(L234=0,0,CHOOSE(L234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":20076.809711030532},{"$f":"IF(M234=0,0,CHOOSE(M234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":23271.03169629168},{"$f":"IF(N234=0,0,CHOOSE(N234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":26503.405651316571},{"$f":"IF(O234=0,0,CHOOSE(O234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":30129.84339095285},{"$f":"IF(P234=0,0,CHOOSE(P234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":33840.136646730447},{"$f":"IF(Q234=0,0,CHOOSE(Q234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":36800.496883011903},{"$f":"IF(R234=0,0,CHOOSE(R234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":38671.213559441574},{"$f":"IF(S234=0,0,CHOOSE(S234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40004.385765418745},{"$f":"IF(T234=0,0,CHOOSE(T234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40704.196965044423},{"$f":"IF(U234=0,0,CHOOSE(U234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40704.196965044423},{"$f":"IF(V234=0,0,CHOOSE(V234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40704.196965044423},{"$f":"IF(W234=0,0,CHOOSE(W234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40704.196965044423},{"$f":"IF(X234=0,0,CHOOSE(X234,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD227,AE227,AF227))","v":40704.196965044423}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D236=0,0,CHOOSE(D236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(E236=0,0,CHOOSE(E236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(F236=0,0,CHOOSE(F236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(G236=0,0,CHOOSE(G236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(H236=0,0,CHOOSE(H236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":0},{"$f":"IF(I236=0,0,CHOOSE(I236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":3812.1894026551317},{"$f":"IF(J236=0,0,CHOOSE(J236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":10459.186130997627},{"$f":"IF(K236=0,0,CHOOSE(K236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":13264.963990338361},{"$f":"IF(L236=0,0,CHOOSE(L236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":16222.715954288298},{"$f":"IF(M236=0,0,CHOOSE(M236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":20076.809711030532},{"$f":"IF(N236=0,0,CHOOSE(N236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":23271.03169629168},{"$f":"IF(O236=0,0,CHOOSE(O236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":26503.405651316571},{"$f":"IF(P236=0,0,CHOOSE(P236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":30129.84339095285},{"$f":"IF(Q236=0,0,CHOOSE(Q236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":33840.136646730447},{"$f":"IF(R236=0,0,CHOOSE(R236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":36800.496883011903},{"$f":"IF(S236=0,0,CHOOSE(S236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":38671.213559441574},{"$f":"IF(T236=0,0,CHOOSE(T236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":40004.385765418745},{"$f":"IF(U236=0,0,CHOOSE(U236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":40704.196965044423},{"$f":"IF(V236=0,0,CHOOSE(V236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":40704.196965044423},{"$f":"IF(W236=0,0,CHOOSE(W236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":40704.196965044423},{"$f":"IF(X236=0,0,CHOOSE(X236,D227,E227,F227,G227,H227,I227,J227,K227,L227,M227,N227,O227,P227,Q227,R227,S227,T227,U227,V227,W227,X227,Y227,Z227,AA227,AB227,AC227,AD37,AE37,AF37))","v":40704.196965044423}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D208-D213*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E208-E213*E$27)*$B$6/($B$5+$B$6))","v":3411.7548195496684},5948.7923416550511,2511.0573277194248,2647.067984347887,3449.2575160099277,2858.6990576428361,2892.8435224026662,3245.5146188129102,3320.5619029645609,2649.4022822428374,1674.2155131053082,1193.1350252073926,626.30262584403931,0,0,0,-4.2953999043774825E-13,-4.2953999043774825E-13,0,0]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D239*E$22","v":0},448.04837573063907,679.80310659712507,259.29633831458909,271.05433542026742,352.53637997285131,297.73880890460913,302.65883167484782,335.65659803747252,340.90342917911067,268.56568612602808,169.31296589140027,120.65291887910651,63.102284878020924,0,0,0,-4.3273693524668106E-14,-4.409696646883055E-14,0]
[]
[{"$f":"+'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'B6_combo_non-mkt_pub'!E90-'Baseline - public'!O78","v":0},{"$f":"'B6_combo_non-mkt_pub'!F90-'Baseline - public'!P78","v":17139.514904829484},{"$f":"'B6_combo_non-mkt_pub'!G90-'Baseline - public'!Q78","v":24305.331928727566},{"$f":"'B6_combo_non-mkt_pub'!H90-'Baseline - public'!R78","v":7773.6403047021086},{"$f":"'B6_combo_non-mkt_pub'!I90-'Baseline - public'!S78","v":7275.0236403857198},{"$f":"'B6_combo_non-mkt_pub'!J90-'Baseline - public'!T78","v":9411.8519571976212},{"$f":"'B6_combo_non-mkt_pub'!K90-'Baseline - public'!U78","v":5217.0783368239281},{"$f":"'B6_combo_non-mkt_pub'!L90-'Baseline - public'!V78","v":3987.3537765188375},{"$f":"'B6_combo_non-mkt_pub'!M90-'Baseline - public'!W78","v":4172.0950056164438},{"$f":"'B6_combo_non-mkt_pub'!N90-'Baseline - public'!X78","v":3021.670640845361},{"$f":"'B6_combo_non-mkt_pub'!O90-'Baseline - public'!Y78","v":2377.6510760747042},{"$f":"'B6_combo_non-mkt_pub'!P90-'Baseline - public'!Z78","v":2247.7787990288052},{"$f":"'B6_combo_non-mkt_pub'!Q90-'Baseline - public'!AA78","v":1904.6947405875835},{"$f":"'B6_combo_non-mkt_pub'!R90-'Baseline - public'!AB78","v":1662.1494086510502},{"$f":"'B6_combo_non-mkt_pub'!S90-'Baseline - public'!AC78","v":1592.2856264867005},{"$f":"'B6_combo_non-mkt_pub'!T90-'Baseline - public'!AD78","v":1518.7557209274382},{"$f":"'B6_combo_non-mkt_pub'!U90-'Baseline - public'!AE78","v":1481.6403651147557},{"$f":"'B6_combo_non-mkt_pub'!V90-'Baseline - public'!AF78","v":1509.262048776407},{"$f":"'B6_combo_non-mkt_pub'!W90-'Baseline - public'!AG78","v":1561.9378007567138},{"$f":"'B6_combo_non-mkt_pub'!X90-'Baseline - public'!AH78","v":1640.4839178700058},{"$f":"'B6_combo_non-mkt_pub'!Y90-'Baseline - public'!AI78","v":1750.3585181162343}]
[null,null,"   (gross, in USD)",null,{"$f":"E244/E$27","v":3492.9396009463903},4599.8185675811583,1390.1787060286879,1245.8365350952849,1551.0461364486439,827.6739977923321,608.97441729963987,613.40991685640415,427.68700342013119,323.97341557752816,294.84729545068217,240.52004987564237,202.05904074663184,186.34233236136052,171.1042527641203,160.69338644514428,157.58039267659345,156.99419238954826,158.73553264831267,163.04651241252958]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":0},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":2020.7391921905364},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":857.19982734210498},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":184.83803825089853},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":204.65360935104763},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":222.05690654996215},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":236.03157701974487},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":211.87408740851242},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":173.47685645461752},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":126.91324055655787},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":71.55010123559623},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":47.852493896833039},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":32.509366161910293},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":15.596663204472861},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":-1.7777044144895626},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":-17.967193880409468},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":-32.731021099061763},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":-44.43114941391832},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":-54.764188330009347},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":-62.968880322638142},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":-70.865356729940686}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E246>E244*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D247=1,IF(D246>D244/D$27,D244/D$27,D246),D244*$B$4/D$27)","v":0},2020.7391921905364,2335.3821109578826,705.81011694146412,632.52589520487572,787.48440772465119,420.21984557657277,309.18349045676501,311.43544586888385,217.14173335358066,164.48512219549272,149.69744765866517,122.11486465250944,102.5877569264949,94.608198805487177,86.87164616239879,81.585926605486819,80.005422972183723,79.707802176126208,80.591901153001231,82.78063639856282]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D249","v":0},{"$f":"SUM($D249:E249)","v":2020.7391921905364},{"$f":"SUM($D249:F249)","v":4356.1213031484185},{"$f":"SUM($D249:G249)","v":5061.9314200898825},{"$f":"SUM($D249:H249)","v":5694.4573152947578},{"$f":"SUM($D249:I249)","v":6481.9417230194085},{"$f":"SUM($D249:J249)","v":6902.1615685959814},{"$f":"SUM($D249:K249)","v":7211.3450590527464},{"$f":"SUM($D249:L249)","v":7522.7805049216304},{"$f":"SUM($D249:M249)","v":7739.9222382752114},{"$f":"SUM($D249:N249)","v":7904.4073604707037},{"$f":"SUM($D249:O249)","v":8054.1048081293684},{"$f":"SUM($D249:P249)","v":8176.2196727818782},{"$f":"SUM($D249:Q249)","v":8278.8074297083731},{"$f":"SUM($D249:R249)","v":8373.4156285138597},{"$f":"SUM($D249:S249)","v":8460.2872746762587},{"$f":"SUM($D249:T249)","v":8541.8732012817454},{"$f":"SUM($D249:U249)","v":8621.87862425393},{"$f":"SUM($D249:V249)","v":8701.5864264300562},{"$f":"SUM($D249:W249)","v":8782.1783275830567},{"$f":"SUM($D249:X249)","v":8864.9589639816186}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D249-D255","v":0},{"$f":"D251+E249-E255","v":2020.7391921905364},{"$f":"E251+F249-F255","v":4356.1213031484185},5061.9314200898825,5694.4573152947578,6481.9417230194085,6901.9115685959814,7210.5950590527464,7521.5305049216304,7738.1722382752114,7902.4073604707037,8052.1048081293684,8174.2196727818782,8276.8074297083731,8371.4156285138597,8458.2872746762587,8539.8732012817454,8619.87862425393,8699.5864264300562,8780.1783275830567,8862.9589639816186]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D249, D249*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D252-E255+E249, D252*(1+$B$10)-E253+E249*$D$14/100)","v":2020.7391921905364},{"$f":"IF($B$9>$B$10,E252-F255+F249, E252*(1+$B$10)-F253+F249*$D$14/100)","v":4356.1213031484185},{"$f":"IF($B$9>$B$10,F252-G255+G249, F252*(1+$B$10)-G253+G249*$D$14/100)","v":5061.9314200898825},{"$f":"IF($B$9>$B$10,G252-H255+H249, G252*(1+$B$10)-H253+H249*$D$14/100)","v":5694.4573152947578},{"$f":"IF($B$9>$B$10,H252-I255+I249, H252*(1+$B$10)-I253+I249*$D$14/100)","v":6481.9417230194085},{"$f":"IF($B$9>$B$10,I252-J255+J249, I252*(1+$B$10)-J253+J249*$D$14/100)","v":6901.9115685959814},{"$f":"IF($B$9>$B$10,J252-K255+K249, J252*(1+$B$10)-K253+K249*$D$14/100)","v":7210.5950590527464},{"$f":"IF($B$9>$B$10,K252-L255+L249, K252*(1+$B$10)-L253+L249*$D$14/100)","v":7521.5305049216304},{"$f":"IF($B$9>$B$10,L252-M255+M249, L252*(1+$B$10)-M253+M249*$D$14/100)","v":7738.1722382752114},{"$f":"IF($B$9>$B$10,M252-N255+N249, M252*(1+$B$10)-N253+N249*$D$14/100)","v":7902.4073604707037},{"$f":"IF($B$9>$B$10,N252-O255+O249, N252*(1+$B$10)-O253+O249*$D$14/100)","v":8052.1048081293684},{"$f":"IF($B$9>$B$10,O252-P255+P249, O252*(1+$B$10)-P253+P249*$D$14/100)","v":8174.2196727818782},{"$f":"IF($B$9>$B$10,P252-Q255+Q249, P252*(1+$B$10)-Q253+Q249*$D$14/100)","v":8276.8074297083731},{"$f":"IF($B$9>$B$10,Q252-R255+R249, Q252*(1+$B$10)-R253+R249*$D$14/100)","v":8371.4156285138597},{"$f":"IF($B$9>$B$10,R252-S255+S249, R252*(1+$B$10)-S253+S249*$D$14/100)","v":8458.2872746762587},{"$f":"IF($B$9>$B$10,S252-T255+T249, S252*(1+$B$10)-T253+T249*$D$14/100)","v":8539.8732012817454},{"$f":"IF($B$9>$B$10,T252-U255+U249, T252*(1+$B$10)-U253+U249*$D$14/100)","v":8619.87862425393},{"$f":"IF($B$9>$B$10,U252-V255+V249, U252*(1+$B$10)-V253+V249*$D$14/100)","v":8699.5864264300562},{"$f":"IF($B$9>$B$10,V252-W255+W249, V252*(1+$B$10)-W253+W249*$D$14/100)","v":8780.1783275830567},{"$f":"IF($B$9>$B$10,W252-X255+X249, W252*(1+$B$10)-X253+X249*$D$14/100)","v":8862.9589639816186}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D254+D255","v":0},0,0,0,0,0,0.25,0.5,0.5,0.5,0.25,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D248*B9","v":0},{"$f":"E248*B9","v":0},{"$f":"F248*B9","v":0},{"$f":"G248*B9","v":0},{"$f":"H248*B9","v":0},{"$f":"I248*B9","v":0},{"$f":"J248*B9","v":0},{"$f":"K248*B9","v":0},{"$f":"L248*B9","v":0},{"$f":"M248*B9","v":0},{"$f":"N248*B9","v":0},{"$f":"O248*B9","v":0},{"$f":"P248*B9","v":0},{"$f":"Q248*B9","v":0},{"$f":"R248*B9","v":0},{"$f":"S248*B9","v":0},{"$f":"T248*B9","v":0},{"$f":"U248*B9","v":0},{"$f":"V248*B9","v":0},{"$f":"W248*B9","v":0}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D258-D260)/(B11-B12)","v":0},{"$f":"(E258-E260)/(B11-B12)","v":0},{"$f":"(F258-F260)/(B11-B12)","v":0},{"$f":"(G258-G260)/(B11-B12)","v":0},{"$f":"(H258-H260)/(B11-B12)","v":0},{"$f":"(I258-I260)/(B11-B12)","v":0},{"$f":"(J258-J260)/(B11-B12)","v":0.25},{"$f":"(K258-K260)/(B11-B12)","v":0.5},{"$f":"(L258-L260)/(B11-B12)","v":0.5},{"$f":"(M258-M260)/(B11-B12)","v":0.5},{"$f":"(N258-N260)/(B11-B12)","v":0.25},{"$f":"(O258-O260)/(B11-B12)","v":0},{"$f":"(P258-P260)/(B11-B12)","v":0},{"$f":"(Q258-Q260)/(B11-B12)","v":0},{"$f":"(R258-R260)/(B11-B12)","v":0},{"$f":"(S258-S260)/(B11-B12)","v":0},{"$f":"(T258-T260)/(B11-B12)","v":0},{"$f":"(U258-U260)/(B11-B12)","v":0},{"$f":"(V258-V260)/(B11-B12)","v":0},{"$f":"(W258-W260)/(B11-B12)","v":0},{"$f":"(X258-X260)/(B11-B12)","v":0}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D257=0,0,CHOOSE(D257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(E257=0,0,CHOOSE(E257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(F257=0,0,CHOOSE(F257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(G257=0,0,CHOOSE(G257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(H257=0,0,CHOOSE(H257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(I257=0,0,CHOOSE(I257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":0},{"$f":"IF(J257=0,0,CHOOSE(J257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":1},{"$f":"IF(K257=0,0,CHOOSE(K257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(L257=0,0,CHOOSE(L257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(M257=0,0,CHOOSE(M257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(N257=0,0,CHOOSE(N257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(O257=0,0,CHOOSE(O257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(P257=0,0,CHOOSE(P257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(Q257=0,0,CHOOSE(Q257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(R257=0,0,CHOOSE(R257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(S257=0,0,CHOOSE(S257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(T257=0,0,CHOOSE(T257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(U257=0,0,CHOOSE(U257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(V257=0,0,CHOOSE(V257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(W257=0,0,CHOOSE(W257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2},{"$f":"IF(X257=0,0,CHOOSE(X257,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD247,AE247,AF247))","v":2}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D259=0,0,CHOOSE(D259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(E259=0,0,CHOOSE(E259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(F259=0,0,CHOOSE(F259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(G259=0,0,CHOOSE(G259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(H259=0,0,CHOOSE(H259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(I259=0,0,CHOOSE(I259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(J259=0,0,CHOOSE(J259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(K259=0,0,CHOOSE(K259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(L259=0,0,CHOOSE(L259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(M259=0,0,CHOOSE(M259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":0},{"$f":"IF(N259=0,0,CHOOSE(N259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":1},{"$f":"IF(O259=0,0,CHOOSE(O259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(P259=0,0,CHOOSE(P259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(Q259=0,0,CHOOSE(Q259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(R259=0,0,CHOOSE(R259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(S259=0,0,CHOOSE(S259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(T259=0,0,CHOOSE(T259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(U259=0,0,CHOOSE(U259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(V259=0,0,CHOOSE(V259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(W259=0,0,CHOOSE(W259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2},{"$f":"IF(X259=0,0,CHOOSE(X259,D247,E247,F247,G247,H247,I247,J247,K247,L247,M247,N247,O247,P247,Q247,R247,S247,T247,U247,V247,W247,X247,Y247,Z247,AA247,AB247,AC247,AD37,AE37,AF37))","v":2}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$5/($B$5+$B$6))","v":3812.1894026551317},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (F244-F249*F$27)*$B$5/($B$5+$B$6))","v":6314.2399030770712},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (G244-G249*G$27)*$B$5/($B$5+$B$6))","v":2019.5004926512818},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (H244-H249*H$27)*$B$5/($B$5+$B$6))","v":1889.9657367632328},2445.0886482134315,1355.3357061096995,1035.8677016717611,1083.8613042249881,784.99455964356775,617.68583717223055,583.94654422896292,494.81733347505741,431.80690359450119,413.65711315281538,394.55490689152077,384.91277316643686,392.0885623174762,405.77310429591836,426.17846343122454,454.72259470430447]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D262","v":0},{"$f":"SUM(D262:E262)","v":3812.1894026551317},{"$f":"SUM(D262:F262)","v":10126.429305732203},{"$f":"SUM(D262:G262)","v":12145.929798383484},{"$f":"SUM(D262:H262)","v":14035.895535146718},{"$f":"SUM(D262:I262)","v":16480.984183360149},{"$f":"SUM(D262:J262)","v":17836.319889469851},{"$f":"SUM(D262:K262)","v":18872.187591141614},{"$f":"SUM(D262:L262)","v":19956.048895366603},{"$f":"SUM(D262:M262)","v":20741.043455010171},{"$f":"SUM(D262:N262)","v":21358.729292182401},{"$f":"SUM(D262:O262)","v":21942.675836411363},{"$f":"SUM(D262:P262)","v":22437.49316988642},{"$f":"SUM(D262:Q262)","v":22869.300073480921},{"$f":"SUM(D262:R262)","v":23282.957186633736},{"$f":"SUM(D262:S262)","v":23677.512093525256},{"$f":"SUM(D262:T262)","v":24062.424866691694},{"$f":"SUM(D262:U262)","v":24454.51342900917},{"$f":"SUM(D262:V262)","v":24860.286533305087},{"$f":"SUM(D262:W262)","v":25286.464996736311},{"$f":"SUM(D262:X262)","v":25741.187591440616}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D262-D268","v":0},{"$f":"D264+E262-E268","v":3812.1894026551317},10126.429305732203,12145.929798383484,10223.706132491585,6354.5548776279456,5690.390091086364,4836.2920559948916,3475.0647120064477,2904.7235655403147,2486.5417010407823,1986.6269410447562,1696.4497148762453,1510.5707812985165,1340.2813502223698,1240.0189236388333,1193.1247932107692,1171.5562423754309,1182.7744397798285,1224.0401300446156,1286.6741624314436]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D267+D268","v":0},0,460.20035245825704,1049.7971708922485,4937.570951056493,7252.6858456716545,2601.5756445780871,2422.2736994713114,2899.7799873404183,1677.8735130950595,1303.2695801428711,1309.543870535352,964.82989334772526,771.24137740176923,720.11979363102228,615.64375770523463,543.72841158021413,521.03378980859293,500.15604730854557,493.79204494922396,503.43544918851393]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D264*E16","v":0},460.20035245825704,1049.7971708922485,1125.3815484013614,938.44594259458324,582.07515192680626,532.30796270807809,454.69133912698641,322.53780698535815,267.40187847110815,225.68256631036289,179.83533370415702,153.55554022953916,136.17324940206026,120.82642423017741,111.92150798571326,107.37667665577851,105.60114041702494,108.87927178278643,111.34688687103761]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D271-D273)/(B18-B19)","v":0},{"$f":"(E271-E273)/(B18-B19)","v":0},{"$f":"(F271-F273)/(B18-B19)","v":0},{"$f":"(G271-G273)/(B18-B19)","v":0},{"$f":"(H271-H273)/(B18-B19)","v":3812.1894026551317},{"$f":"(I271-I273)/(B18-B19)","v":6314.2399030770712},{"$f":"(J271-J273)/(B18-B19)","v":2019.5004926512811},{"$f":"(K271-K273)/(B18-B19)","v":1889.9657367632335},{"$f":"(L271-L273)/(B18-B19)","v":2445.088648213432},{"$f":"(M271-M273)/(B18-B19)","v":1355.3357061097013},{"$f":"(N271-N273)/(B18-B19)","v":1035.8677016717629},{"$f":"(O271-O273)/(B18-B19)","v":1083.861304224989},{"$f":"(P271-P273)/(B18-B19)","v":784.99455964356821},{"$f":"(Q271-Q273)/(B18-B19)","v":617.68583717223009},{"$f":"(R271-R273)/(B18-B19)","v":583.94654422896201},{"$f":"(S271-S273)/(B18-B19)","v":494.81733347505724},{"$f":"(T271-T273)/(B18-B19)","v":431.80690359450091},{"$f":"(U271-U273)/(B18-B19)","v":413.65711315281442},{"$f":"(V271-V273)/(B18-B19)","v":394.55490689152066},{"$f":"(W271-W273)/(B18-B19)","v":384.91277316643755},{"$f":"(X271-X273)/(B18-B19)","v":392.08856231747632}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D270=0,0,CHOOSE(D270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(E270=0,0,CHOOSE(E270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(F270=0,0,CHOOSE(F270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(G270=0,0,CHOOSE(G270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":0},{"$f":"IF(H270=0,0,CHOOSE(H270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":3812.1894026551317},{"$f":"IF(I270=0,0,CHOOSE(I270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":10126.429305732203},{"$f":"IF(J270=0,0,CHOOSE(J270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":12145.929798383484},{"$f":"IF(K270=0,0,CHOOSE(K270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":14035.895535146718},{"$f":"IF(L270=0,0,CHOOSE(L270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":16480.984183360149},{"$f":"IF(M270=0,0,CHOOSE(M270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":17836.319889469851},{"$f":"IF(N270=0,0,CHOOSE(N270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":18872.187591141614},{"$f":"IF(O270=0,0,CHOOSE(O270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":19956.048895366603},{"$f":"IF(P270=0,0,CHOOSE(P270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":20741.043455010171},{"$f":"IF(Q270=0,0,CHOOSE(Q270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":21358.729292182401},{"$f":"IF(R270=0,0,CHOOSE(R270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":21942.675836411363},{"$f":"IF(S270=0,0,CHOOSE(S270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":22437.49316988642},{"$f":"IF(T270=0,0,CHOOSE(T270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":22869.300073480921},{"$f":"IF(U270=0,0,CHOOSE(U270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":23282.957186633736},{"$f":"IF(V270=0,0,CHOOSE(V270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":23677.512093525256},{"$f":"IF(W270=0,0,CHOOSE(W270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":24062.424866691694},{"$f":"IF(X270=0,0,CHOOSE(X270,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD263,AE263,AF263))","v":24454.51342900917}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D272=0,0,CHOOSE(D272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(E272=0,0,CHOOSE(E272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(F272=0,0,CHOOSE(F272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(G272=0,0,CHOOSE(G272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(H272=0,0,CHOOSE(H272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":0},{"$f":"IF(I272=0,0,CHOOSE(I272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":3812.1894026551317},{"$f":"IF(J272=0,0,CHOOSE(J272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":10126.429305732203},{"$f":"IF(K272=0,0,CHOOSE(K272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":12145.929798383484},{"$f":"IF(L272=0,0,CHOOSE(L272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":14035.895535146718},{"$f":"IF(M272=0,0,CHOOSE(M272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":16480.984183360149},{"$f":"IF(N272=0,0,CHOOSE(N272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":17836.319889469851},{"$f":"IF(O272=0,0,CHOOSE(O272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":18872.187591141614},{"$f":"IF(P272=0,0,CHOOSE(P272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":19956.048895366603},{"$f":"IF(Q272=0,0,CHOOSE(Q272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":20741.043455010171},{"$f":"IF(R272=0,0,CHOOSE(R272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":21358.729292182401},{"$f":"IF(S272=0,0,CHOOSE(S272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":21942.675836411363},{"$f":"IF(T272=0,0,CHOOSE(T272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":22437.49316988642},{"$f":"IF(U272=0,0,CHOOSE(U272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":22869.300073480921},{"$f":"IF(V272=0,0,CHOOSE(V272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":23282.957186633736},{"$f":"IF(W272=0,0,CHOOSE(W272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":23677.512093525256},{"$f":"IF(X272=0,0,CHOOSE(X272,D263,E263,F263,G263,H263,I263,J263,K263,L263,M263,N263,O263,P263,Q263,R263,S263,T263,U263,V263,W263,X263,Y263,Z263,AA263,AB263,AC263,AD37,AE37,AF37))","v":24062.424866691694}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D244-D249*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E244-E249*E$27)*$B$6/($B$5+$B$6))","v":3411.7548195496684},5650.988486068376,1807.370991086417,1691.4426409912101,2188.2551202619297,1212.9704584475589,927.05955825096316,970.01188499120303,702.53827638230155,552.80375903468041,522.60846096601176,442.84143413872363,386.44965631227137,370.20633037203606,353.11063092158054,344.48131250828618,350.9033526102495,363.15046237236209,381.41243076407812,406.95826995374716]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D275*E22","v":0},448.04837573063907,645.77132761455277,186.63240969904379,173.20025917971299,223.65379649780161,126.33312295294272,96.992028991667539,100.32026584774788,72.125656604831704,56.03683586794336,52.851253517521229,44.781278313541506,38.936219165242242,37.300814723343308,35.616392141085932,34.655840780777375,35.351502713773925,37.281357077031437,38.741386761756061]
[]
[{"$f":"'C1_Combined CL'!B2","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C1_Combined CL'!E$90-'Baseline - public'!O$78","v":0},{"$f":"'C1_Combined CL'!F$90-'Baseline - public'!P$78+'C1_Combined CL'!AA60*'C1_Combined CL'!F$41/100","v":16908.411374206797},{"$f":"'C1_Combined CL'!G$90-'Baseline - public'!Q$78","v":5716.9100943286321},{"$f":"'C1_Combined CL'!H$90-'Baseline - public'!R$78","v":3118.2668401203046},{"$f":"'C1_Combined CL'!I$90-'Baseline - public'!S$78","v":7017.6979754610002},{"$f":"'C1_Combined CL'!J$90-'Baseline - public'!T$78","v":5210.7122314254084},{"$f":"'C1_Combined CL'!K$90-'Baseline - public'!U$78","v":4339.183411528873},{"$f":"'C1_Combined CL'!L$90-'Baseline - public'!V$78","v":5422.1303265270835},{"$f":"'C1_Combined CL'!M$90-'Baseline - public'!W$78","v":5503.7398540535505},{"$f":"'C1_Combined CL'!N$90-'Baseline - public'!X$78","v":5623.9569463758817},{"$f":"'C1_Combined CL'!O$90-'Baseline - public'!Y$78","v":3095.44645306046},{"$f":"'C1_Combined CL'!P$90-'Baseline - public'!Z$78","v":1751.4328583204333},{"$f":"'C1_Combined CL'!Q$90-'Baseline - public'!AA$78","v":1195.2679453078745},{"$f":"'C1_Combined CL'!R$90-'Baseline - public'!AB$78","v":-525.20084585784934},{"$f":"'C1_Combined CL'!S$90-'Baseline - public'!AC$78","v":-1877.2977289259143},{"$f":"'C1_Combined CL'!T$90-'Baseline - public'!AD$78","v":-2751.2008898569766},{"$f":"'C1_Combined CL'!U$90-'Baseline - public'!AE$78","v":-3965.4603506325802},{"$f":"'C1_Combined CL'!V$90-'Baseline - public'!AF$78","v":-5132.71931473515},{"$f":"'C1_Combined CL'!W$90-'Baseline - public'!AG$78","v":-6133.372732131189},{"$f":"'C1_Combined CL'!X$90-'Baseline - public'!AH$78","v":-6677.7750894167693},{"$f":"'C1_Combined CL'!Y$90-'Baseline - public'!AI$78","v":-6752.5403389326239}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D280*$B$4/D$27","v":0},1749.4945851590173,549.31031608209719,283.12401871086342,610.15275188446878,435.97738830237694,349.50807049432808,420.43753176341784,410.83908038672621,404.14588642934302,214.14197112632056,116.64182825702038,76.631693391312993,-32.41536316291883,-111.54264900776327,-157.36655140260751,-218.35646810190681,-272.08355242603648,-312.99432036814295,-328.05843694402853,-319.35148186977892]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D282","v":0},{"$f":"SUM(D282:E282)","v":1749.4945851590173},{"$f":"SUM(D282:F282)","v":2298.8049012411147},{"$f":"SUM(D282:G282)","v":2581.9289199519781},{"$f":"SUM(D282:H282)","v":3192.0816718364467},{"$f":"SUM(D282:I282)","v":3628.0590601388235},{"$f":"SUM(D282:J282)","v":3977.5671306331515},{"$f":"SUM(D282:K282)","v":4398.0046623965691},{"$f":"SUM(D282:L282)","v":4808.8437427832951},{"$f":"SUM(D282:M282)","v":5212.9896292126377},{"$f":"SUM(D282:N282)","v":5427.1316003389584},{"$f":"SUM(D282:O282)","v":5543.7734285959787},{"$f":"SUM(D282:P282)","v":5620.4051219872917},{"$f":"SUM(D282:Q282)","v":5587.989758824373},{"$f":"SUM(D282:R282)","v":5476.4471098166096},{"$f":"SUM(D282:S282)","v":5319.0805584140016},{"$f":"SUM(D282:T282)","v":5100.7240903120946},{"$f":"SUM(D282:U282)","v":4828.6405378860582},{"$f":"SUM(D282:V282)","v":4515.6462175179149},{"$f":"SUM(D282:W282)","v":4187.5877805738864},{"$f":"SUM(D282:X282)","v":3868.2362987041074}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D282-D288","v":0},{"$f":"D284+E282-E288","v":1749.4945851590173},2298.8049012411147,2581.9289199519781,3192.0816718364467,3628.0590601388235,3977.5671306331515,4398.0046623965691,4808.8437427832951,5212.9896292126377,5864.5052466287125,6555.8483001960112,7277.9622235753186,8043.5672783715117,8839.0393943984545,9676.0646256541349,10557.20932315137,11487.336706421158,12477.589793356174,13506.314256496884,14572.906131776101]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D282, D282*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D285-E288+E282, D285*(1+$B$10)-E286+E282*$D$14/100)","v":1749.4945851590173},{"$f":"IF($B$9>$B$10,E285-F288+F282, E285*(1+$B$10)-F286+F282*$D$14/100)","v":2298.8049012411147},{"$f":"IF($B$9>$B$10,F285-G288+G282, F285*(1+$B$10)-G286+G282*$D$14/100)","v":2581.9289199519781},{"$f":"IF($B$9>$B$10,G285-H288+H282, G285*(1+$B$10)-H286+H282*$D$14/100)","v":3192.0816718364467},{"$f":"IF($B$9>$B$10,H285-I288+I282, H285*(1+$B$10)-I286+I282*$D$14/100)","v":3628.0590601388235},{"$f":"IF($B$9>$B$10,I285-J288+J282, I285*(1+$B$10)-J286+J282*$D$14/100)","v":3977.5671306331515},{"$f":"IF($B$9>$B$10,J285-K288+K282, J285*(1+$B$10)-K286+K282*$D$14/100)","v":4398.0046623965691},{"$f":"IF($B$9>$B$10,K285-L288+L282, K285*(1+$B$10)-L286+L282*$D$14/100)","v":4808.8437427832951},{"$f":"IF($B$9>$B$10,L285-M288+M282, L285*(1+$B$10)-M286+M282*$D$14/100)","v":5212.9896292126377},{"$f":"IF($B$9>$B$10,M285-N288+N282, M285*(1+$B$10)-N286+N282*$D$14/100)","v":5864.5052466287125},{"$f":"IF($B$9>$B$10,N285-O288+O282, N285*(1+$B$10)-O286+O282*$D$14/100)","v":6555.8483001960112},{"$f":"IF($B$9>$B$10,O285-P288+P282, O285*(1+$B$10)-P286+P282*$D$14/100)","v":7277.9622235753186},{"$f":"IF($B$9>$B$10,P285-Q288+Q282, P285*(1+$B$10)-Q286+Q282*$D$14/100)","v":8043.5672783715117},{"$f":"IF($B$9>$B$10,Q285-R288+R282, Q285*(1+$B$10)-R286+R282*$D$14/100)","v":8839.0393943984545},{"$f":"IF($B$9>$B$10,R285-S288+S282, R285*(1+$B$10)-S286+S282*$D$14/100)","v":9676.0646256541349},{"$f":"IF($B$9>$B$10,S285-T288+T282, S285*(1+$B$10)-T286+T282*$D$14/100)","v":10557.20932315137},{"$f":"IF($B$9>$B$10,T285-U288+U282, T285*(1+$B$10)-U286+U282*$D$14/100)","v":11487.336706421158},{"$f":"IF($B$9>$B$10,U285-V288+V282, U285*(1+$B$10)-V286+V282*$D$14/100)","v":12477.589793356174},{"$f":"IF($B$9>$B$10,V285-W288+W282, V285*(1+$B$10)-W286+W282*$D$14/100)","v":13506.314256496884},{"$f":"IF($B$9>$B$10,W285-X288+X282, W285*(1+$B$10)-X286+X282*$D$14/100)","v":14572.906131776101}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D287+D288","v":0},0,139.88952610991004,183.81235985622024,206.4509465336383,255.23873932810284,290.09947611552894,318.04612926198416,351.66429966167067,384.51497822350598,-20.54317706018071,-105.77558999863561,-121.27682818646713,-216.07481198900871,-263.85140554234408,-287.62250046766178,-325.80337506348906,-358.05684583075913,-384.72036425994327,-359.07525469194604,-305.97893950483376]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D284*$B$9","v":0},139.88952610991004,183.81235985622024,206.4509465336383,255.23873932810284,290.09947611552894,318.04612926198416,351.66429966167067,384.51497822350598,416.83046922957362,468.92563531164308,524.20540180152739,581.94560597010297,643.16335949236179,706.76928219062609,773.69779053565321,844.15408986506463,918.52704304321617,997.70764539279355,1079.9644176441609]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D291-D293)/($B$11-$B$12)","v":0},0,0,0,0,0,0,0,0,0,-437.37364628975433,-574.70122531027869,-645.48222998799451,-798.02041795911168,-907.01476503470587,-994.39178265828787,-1099.5011655991423,-1202.2109356958238,-1303.2474073031594,-1356.7829000847396,-1385.9433571489947]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D290=0,0,CHOOSE(D290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(E290=0,0,CHOOSE(E290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(F290=0,0,CHOOSE(F290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(G290=0,0,CHOOSE(G290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(H290=0,0,CHOOSE(H290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(I290=0,0,CHOOSE(I290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(J290=0,0,CHOOSE(J290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(K290=0,0,CHOOSE(K290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(L290=0,0,CHOOSE(L290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(M290=0,0,CHOOSE(M290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(N290=0,0,CHOOSE(N290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(O290=0,0,CHOOSE(O290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(P290=0,0,CHOOSE(P290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(Q290=0,0,CHOOSE(Q290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(R290=0,0,CHOOSE(R290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(S290=0,0,CHOOSE(S290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(T290=0,0,CHOOSE(T290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(U290=0,0,CHOOSE(U290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(V290=0,0,CHOOSE(V290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(W290=0,0,CHOOSE(W290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0},{"$f":"IF(X290=0,0,CHOOSE(X290,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD283,AE283,AF283))","v":0}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D292=0,0,CHOOSE(D292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(E292=0,0,CHOOSE(E292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(F292=0,0,CHOOSE(F292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(G292=0,0,CHOOSE(G292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(H292=0,0,CHOOSE(H292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(I292=0,0,CHOOSE(I292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(J292=0,0,CHOOSE(J292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(K292=0,0,CHOOSE(K292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(L292=0,0,CHOOSE(L292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(M292=0,0,CHOOSE(M292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":0},{"$f":"IF(N292=0,0,CHOOSE(N292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":1749.4945851590173},{"$f":"IF(O292=0,0,CHOOSE(O292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":2298.8049012411147},{"$f":"IF(P292=0,0,CHOOSE(P292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":2581.9289199519781},{"$f":"IF(Q292=0,0,CHOOSE(Q292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":3192.0816718364467},{"$f":"IF(R292=0,0,CHOOSE(R292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":3628.0590601388235},{"$f":"IF(S292=0,0,CHOOSE(S292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":3977.5671306331515},{"$f":"IF(T292=0,0,CHOOSE(T292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":4398.0046623965691},{"$f":"IF(U292=0,0,CHOOSE(U292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":4808.8437427832951},{"$f":"IF(V292=0,0,CHOOSE(V292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":5212.9896292126377},{"$f":"IF(W292=0,0,CHOOSE(W292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":5427.1316003389584},{"$f":"IF(X292=0,0,CHOOSE(X292,D283,E283,F283,G283,H283,I283,J283,K283,L283,M283,N283,O283,P283,Q283,R283,S283,T283,U283,V283,W283,X283,Y283,Z283,AA283,AB283,AC283,AD65,AE65,AF65))","v":5543.7734285959787}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D280*$B$5","v":0},4392.6067790281795,1485.1861289435083,810.08911822585662,1823.1155498857986,1353.6818666619438,1127.2689105497057,1408.60580583044,1429.8070030282377,1461.0379923271896,804.16064956723187,455.0016956771579,310.51658036447287,-136.44101416800007,-487.69991147208066,-714.72969351155496,-1030.1800466439902,-1333.4202225022552,-1593.3782331889779,-1734.8075746101051,-1754.2307087290242]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D295","v":0},{"$f":"SUM(D295:E295)","v":4392.6067790281795},{"$f":"SUM(D295:F295)","v":5877.7929079716878},{"$f":"SUM(D295:G295)","v":6687.8820261975443},{"$f":"SUM(D295:H295)","v":8510.9975760833422},{"$f":"SUM(D295:I295)","v":9864.679442745286},{"$f":"SUM(D295:J295)","v":10991.948353294993},{"$f":"SUM(D295:K295)","v":12400.554159125433},{"$f":"SUM(D295:L295)","v":13830.361162153671},{"$f":"SUM(D295:M295)","v":15291.399154480861},{"$f":"SUM(D295:N295)","v":16095.559804048093},{"$f":"SUM(D295:O295)","v":16550.561499725252},{"$f":"SUM(D295:P295)","v":16861.078080089726},{"$f":"SUM(D295:Q295)","v":16724.637065921725},{"$f":"SUM(D295:R295)","v":16236.937154449644},{"$f":"SUM(D295:S295)","v":15522.207460938089},{"$f":"SUM(D295:T295)","v":14492.027414294098},{"$f":"SUM(D295:U295)","v":13158.607191791843},{"$f":"SUM(D295:V295)","v":11565.228958602866},{"$f":"SUM(D295:W295)","v":9830.4213839927597},{"$f":"SUM(D295:X295)","v":8076.1906752637351}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D295-D301","v":0},{"$f":"D297+E295-E301","v":4392.6067790281795},5877.7929079716878,6687.8820261975443,4118.3907970551627,3986.8865347735982,4304.0663270974474,3889.5565830420892,3965.6817194083833,4299.4508011858661,3695.0056449226577,2720.2003375715776,1569.67892560886,629.07726187362869,-313.62434527561163,-1338.8706191516408,-2232.6096516276293,-3078.3299626578046,-3956.9785023352269,-4661.606030301341,-5082.4165165281102]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D300+D301","v":0},0,530.26724918530226,609.34512843399887,5012.2727210435469,1863.218036690977,1175.2866230288284,2225.7397533699368,1719.3644331565304,1495.3432892974283,1804.4029254841853,1765.171721073538,1707.2785548316351,946.24142761515259,511.71105079962854,282.24333147915939,-257.2846689192433,-688.6262571699699,-992.20263324635152,-1394.4362592440866,-1757.4711229203567]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D297*E$16","v":0},530.26724918530226,609.34512843399887,619.6659420153677,378.03190774746872,365.19750480297193,402.62420348413866,365.68256649458664,368.07437874772188,395.79711965374463,335.36471804530009,246.24056250444477,142.08077804792126,56.709355122468864,-28.273248885314693,-120.84365475124146,-200.92634569788976,-277.47293973479594,-364.25621260009581,-424.05090041810217]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D304-D306)/($B$18-$B$19)","v":0},0,0,0,4392.6067790281795,1485.1861289435083,810.08911822585651,1823.1155498857979,1353.6818666619438,1127.2689105497066,1408.6058058304407,1429.8070030282379,1461.0379923271903,804.1606495672313,455.00169567715966,310.51658036447407,-136.44101416800186,-487.6999114720802,-714.72969351155552,-1030.1800466439909,-1333.4202225022545]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D303=0,0,CHOOSE(D303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(E303=0,0,CHOOSE(E303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(F303=0,0,CHOOSE(F303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(G303=0,0,CHOOSE(G303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":0},{"$f":"IF(H303=0,0,CHOOSE(H303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":4392.6067790281795},{"$f":"IF(I303=0,0,CHOOSE(I303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":5877.7929079716878},{"$f":"IF(J303=0,0,CHOOSE(J303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":6687.8820261975443},{"$f":"IF(K303=0,0,CHOOSE(K303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":8510.9975760833422},{"$f":"IF(L303=0,0,CHOOSE(L303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":9864.679442745286},{"$f":"IF(M303=0,0,CHOOSE(M303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":10991.948353294993},{"$f":"IF(N303=0,0,CHOOSE(N303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":12400.554159125433},{"$f":"IF(O303=0,0,CHOOSE(O303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":13830.361162153671},{"$f":"IF(P303=0,0,CHOOSE(P303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":15291.399154480861},{"$f":"IF(Q303=0,0,CHOOSE(Q303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":16095.559804048093},{"$f":"IF(R303=0,0,CHOOSE(R303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":16550.561499725252},{"$f":"IF(S303=0,0,CHOOSE(S303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":16861.078080089726},{"$f":"IF(T303=0,0,CHOOSE(T303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":16724.637065921725},{"$f":"IF(U303=0,0,CHOOSE(U303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":16236.937154449644},{"$f":"IF(V303=0,0,CHOOSE(V303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":15522.207460938089},{"$f":"IF(W303=0,0,CHOOSE(W303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":14492.027414294098},{"$f":"IF(X303=0,0,CHOOSE(X303,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD296,AE296,AF296))","v":13158.607191791843}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D305=0,0,CHOOSE(D305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(E305=0,0,CHOOSE(E305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(F305=0,0,CHOOSE(F305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(G305=0,0,CHOOSE(G305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(H305=0,0,CHOOSE(H305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":0},{"$f":"IF(I305=0,0,CHOOSE(I305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":4392.6067790281795},{"$f":"IF(J305=0,0,CHOOSE(J305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":5877.7929079716878},{"$f":"IF(K305=0,0,CHOOSE(K305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":6687.8820261975443},{"$f":"IF(L305=0,0,CHOOSE(L305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":8510.9975760833422},{"$f":"IF(M305=0,0,CHOOSE(M305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":9864.679442745286},{"$f":"IF(N305=0,0,CHOOSE(N305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":10991.948353294993},{"$f":"IF(O305=0,0,CHOOSE(O305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":12400.554159125433},{"$f":"IF(P305=0,0,CHOOSE(P305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":13830.361162153671},{"$f":"IF(Q305=0,0,CHOOSE(Q305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":15291.399154480861},{"$f":"IF(R305=0,0,CHOOSE(R305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":16095.559804048093},{"$f":"IF(S305=0,0,CHOOSE(S305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":16550.561499725252},{"$f":"IF(T305=0,0,CHOOSE(T305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":16861.078080089726},{"$f":"IF(U305=0,0,CHOOSE(U305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":16724.637065921725},{"$f":"IF(V305=0,0,CHOOSE(V305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":16236.937154449644},{"$f":"IF(W305=0,0,CHOOSE(W305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":15522.207460938089},{"$f":"IF(X305=0,0,CHOOSE(X305,D296,E296,F296,G296,H296,I296,J296,K296,L296,M296,N296,O296,P296,Q296,R296,S296,T296,U296,V296,W296,X296,Y296,Z296,AA296,AB296,AC296,AD65,AE65,AF65))","v":14492.027414294098}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D280*$B$6","v":0},3931.2048184956575,1329.1813176496894,724.99688799482146,1631.6144364670515,1211.4903392533993,1008.8599312032626,1260.6450360363706,1279.6192471994966,1307.5697152916093,719.69114911822601,407.20805399873996,277.89973889301302,-122.10917100490938,-436.47163026578068,-639.65407249045381,-921.96933780194286,-1193.3569899330134,-1426.0088605938074,-1552.5823820676346,-1569.965298927649]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D308*E$22","v":0},516.26509721584614,151.89328137107705,74.864494837026911,167.07397367719739,123.8221317457718,105.07463297508605,131.89284204579786,132.34038164812043,134.24083419005015,72.953944577318822,41.180841306095012,28.10194483005429,-12.302946494255224,-43.977495998456519,-64.518505775381527,-92.752847296627493,-120.22388089000484,-146.3953678580103,-157.70119086752027]
[]
["CL1: Natural disaster"]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C2_Natural disaster'!E$91-'Baseline - public'!O$78","v":0},{"$f":"'C2_Natural disaster'!F$91-'Baseline - public'!P$78+'C2_Natural disaster'!AA62*'C2_Natural disaster'!F$41/100","v":24427.122023979922},{"$f":"'C2_Natural disaster'!G$91-'Baseline - public'!Q$78","v":8976.5111844834755},{"$f":"'C2_Natural disaster'!H$91-'Baseline - public'!R$78","v":5558.2316981048425},{"$f":"'C2_Natural disaster'!I$91-'Baseline - public'!S$78","v":11437.470725132378},{"$f":"'C2_Natural disaster'!J$91-'Baseline - public'!T$78","v":9268.3443877840546},{"$f":"'C2_Natural disaster'!K$91-'Baseline - public'!U$78","v":8420.6534506136595},{"$f":"'C2_Natural disaster'!L$91-'Baseline - public'!V$78","v":10396.930318578408},{"$f":"'C2_Natural disaster'!M$91-'Baseline - public'!W$78","v":11011.364290172962},{"$f":"'C2_Natural disaster'!N$91-'Baseline - public'!X$78","v":11733.386989020481},{"$f":"'C2_Natural disaster'!O$91-'Baseline - public'!Y$78","v":8690.6112302884867},{"$f":"'C2_Natural disaster'!P$91-'Baseline - public'!Z$78","v":7319.6540152046218},{"$f":"'C2_Natural disaster'!Q$91-'Baseline - public'!AA$78","v":7094.5315956695704},{"$f":"'C2_Natural disaster'!R$91-'Baseline - public'!AB$78","v":5228.1740021024743},{"$f":"'C2_Natural disaster'!S$91-'Baseline - public'!AC$78","v":3887.8043421771872},{"$f":"'C2_Natural disaster'!T$91-'Baseline - public'!AD$78","v":3252.0867376779643},{"$f":"'C2_Natural disaster'!U$91-'Baseline - public'!AE$78","v":2154.9860978068027},{"$f":"'C2_Natural disaster'!V$91-'Baseline - public'!AF$78","v":1146.3806373113184},{"$f":"'C2_Natural disaster'!W$91-'Baseline - public'!AG$78","v":408.96833434858127},{"$f":"'C2_Natural disaster'!X$91-'Baseline - public'!AH$78","v":368.59874568614759},{"$f":"'C2_Natural disaster'!Y$91-'Baseline - public'!AI$78","v":1052.0822463600198}]
[]
[null,null,{"$f":"$C$36","v":"New forex borrowing (gross, USD)"},{"$f":"D313*$B$4/D$27","v":0},2527.4472430427381,862.50966251064699,504.66139556960962,994.42926468763267,775.47720937329768,678.25811004112757,806.18861182172611,821.96813416717112,843.17858950751418,601.21363666508387,487.47391170966841,454.84861543266499,322.6825704750521,231.00011706637599,186.01683237938408,118.66343665515141,60.769213570016134,20.870208195719307,18.108116363632767,49.756685270993472]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D315","v":0},{"$f":"SUM(D315:E315)","v":2527.4472430427381},{"$f":"SUM(D315:F315)","v":3389.9569055533852},{"$f":"SUM(D315:G315)","v":3894.618301122995},{"$f":"SUM(D315:H315)","v":4889.0475658106279},{"$f":"SUM(D315:I315)","v":5664.5247751839252},{"$f":"SUM(D315:J315)","v":6342.7828852250532},{"$f":"SUM(D315:K315)","v":7148.9714970467794},{"$f":"SUM(D315:L315)","v":7970.9396312139506},{"$f":"SUM(D315:M315)","v":8814.1182207214642},{"$f":"SUM(D315:N315)","v":9415.3318573865472},{"$f":"SUM(D315:O315)","v":9902.805769096216},{"$f":"SUM(D315:P315)","v":10357.654384528882},{"$f":"SUM(D315:Q315)","v":10680.336955003933},{"$f":"SUM(D315:R315)","v":10911.33707207031},{"$f":"SUM(D315:S315)","v":11097.353904449694},{"$f":"SUM(D315:T315)","v":11216.017341104845},{"$f":"SUM(D315:U315)","v":11276.786554674862},{"$f":"SUM(D315:V315)","v":11297.656762870582},{"$f":"SUM(D315:W315)","v":11315.764879234215},{"$f":"SUM(D315:X315)","v":11365.521564505209}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D315-D321","v":0},{"$f":"D317+E315-E321","v":2527.4472430427381},3389.9569055533852,3894.618301122995,4889.0475658106279,5664.5247751839252,6342.7828852250532,7148.9714970467794,7970.9396312139506,8814.1182207214642,10047.193668147233,11382.156806245248,12810.659996958662,14355.604458886372,16002.73576974873,17774.448323434379,19680.354634351224,21733.85875572473,23958.258519100815,26330.199599811087,28855.657727356134]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D315, D315*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D318-E321+E315, D318*(1+$B$10)-E319+E315*$D$14/100)","v":2527.4472430427381},{"$f":"IF($B$9>$B$10,E318-F321+F315, E318*(1+$B$10)-F319+F315*$D$14/100)","v":3389.9569055533852},{"$f":"IF($B$9>$B$10,F318-G321+G315, F318*(1+$B$10)-G319+G315*$D$14/100)","v":3894.618301122995},{"$f":"IF($B$9>$B$10,G318-H321+H315, G318*(1+$B$10)-H319+H315*$D$14/100)","v":4889.0475658106279},{"$f":"IF($B$9>$B$10,H318-I321+I315, H318*(1+$B$10)-I319+I315*$D$14/100)","v":5664.5247751839252},{"$f":"IF($B$9>$B$10,I318-J321+J315, I318*(1+$B$10)-J319+J315*$D$14/100)","v":6342.7828852250532},{"$f":"IF($B$9>$B$10,J318-K321+K315, J318*(1+$B$10)-K319+K315*$D$14/100)","v":7148.9714970467794},{"$f":"IF($B$9>$B$10,K318-L321+L315, K318*(1+$B$10)-L319+L315*$D$14/100)","v":7970.9396312139506},{"$f":"IF($B$9>$B$10,L318-M321+M315, L318*(1+$B$10)-M319+M315*$D$14/100)","v":8814.1182207214642},{"$f":"IF($B$9>$B$10,M318-N321+N315, M318*(1+$B$10)-N319+N315*$D$14/100)","v":10047.193668147233},{"$f":"IF($B$9>$B$10,N318-O321+O315, N318*(1+$B$10)-O319+O315*$D$14/100)","v":11382.156806245248},{"$f":"IF($B$9>$B$10,O318-P321+P315, O318*(1+$B$10)-P319+P315*$D$14/100)","v":12810.659996958662},{"$f":"IF($B$9>$B$10,P318-Q321+Q315, P318*(1+$B$10)-Q319+Q315*$D$14/100)","v":14355.604458886372},{"$f":"IF($B$9>$B$10,Q318-R321+R315, Q318*(1+$B$10)-R319+R315*$D$14/100)","v":16002.73576974873},{"$f":"IF($B$9>$B$10,R318-S321+S315, R318*(1+$B$10)-S319+S315*$D$14/100)","v":17774.448323434379},{"$f":"IF($B$9>$B$10,S318-T321+T315, S318*(1+$B$10)-T319+T315*$D$14/100)","v":19680.354634351224},{"$f":"IF($B$9>$B$10,T318-U321+U315, T318*(1+$B$10)-U319+U315*$D$14/100)","v":21733.858755724727},{"$f":"IF($B$9>$B$10,U318-V321+V315, U318*(1+$B$10)-V319+V315*$D$14/100)","v":23958.258519100811},{"$f":"IF($B$9>$B$10,V318-W321+W315, V318*(1+$B$10)-W319+W315*$D$14/100)","v":26330.19959981108},{"$f":"IF($B$9>$B$10,W318-X321+X315, W318*(1+$B$10)-X319+X315*$D$14/100)","v":28855.657727356127}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D320+D321","v":0},0,202.09459354508988,271.06083612586701,311.41354374272527,390.92807311998257,452.93520377846687,507.16869863963137,571.63151196848582,637.35605535462105,72.91477525051323,-44.115970538083275,-63.537713393113677,-197.92196417769446,-268.25756114201454,-306.11752639074098,-365.99860524652809,-419.09443653325025,-465.69096587046852,-438.13144741333463,-370.33959912086311]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D317*$B$9","v":0},202.09459354508988,271.06083612586701,311.41354374272527,390.92807311998257,452.93520377846687,507.16869863963137,571.63151196848582,637.35605535462105,704.77658601119776,803.37325585026304,910.11686188763508,1024.3399272749625,1147.8736326539668,1279.5781949155223,1421.2442690151668,1573.6404712702374,1737.8385893098975,1915.7015169333022,2105.3618431531909]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D324-D326)/($B$11-$B$12)","v":0},0,0,0,0,0,0,0,0,0,-631.86181076068453,-847.48922638834631,-973.65457528074876,-1222.261891452657,-1416.1311937959813,-1585.6957213062633,-1787.2428742616949,-1992.7349078034877,-2203.5295551803661,-2353.8329643466368,-2475.701442274054]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF($D$7-$B$12>0,$D$7-$B$12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D323=0,0,CHOOSE(D323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(E323=0,0,CHOOSE(E323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(F323=0,0,CHOOSE(F323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(G323=0,0,CHOOSE(G323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(H323=0,0,CHOOSE(H323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(I323=0,0,CHOOSE(I323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(J323=0,0,CHOOSE(J323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(K323=0,0,CHOOSE(K323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(L323=0,0,CHOOSE(L323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(M323=0,0,CHOOSE(M323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(N323=0,0,CHOOSE(N323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(O323=0,0,CHOOSE(O323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(P323=0,0,CHOOSE(P323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(Q323=0,0,CHOOSE(Q323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(R323=0,0,CHOOSE(R323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(S323=0,0,CHOOSE(S323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(T323=0,0,CHOOSE(T323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(U323=0,0,CHOOSE(U323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(V323=0,0,CHOOSE(V323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(W323=0,0,CHOOSE(W323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0},{"$f":"IF(X323=0,0,CHOOSE(X323,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD316,AE316,AF316))","v":0}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D$7-$B$11>0,D$7-$B$11,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D325=0,0,CHOOSE(D325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(E325=0,0,CHOOSE(E325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(F325=0,0,CHOOSE(F325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(G325=0,0,CHOOSE(G325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(H325=0,0,CHOOSE(H325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(I325=0,0,CHOOSE(I325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(J325=0,0,CHOOSE(J325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(K325=0,0,CHOOSE(K325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(L325=0,0,CHOOSE(L325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(M325=0,0,CHOOSE(M325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":0},{"$f":"IF(N325=0,0,CHOOSE(N325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":2527.4472430427381},{"$f":"IF(O325=0,0,CHOOSE(O325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":3389.9569055533852},{"$f":"IF(P325=0,0,CHOOSE(P325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":3894.618301122995},{"$f":"IF(Q325=0,0,CHOOSE(Q325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":4889.0475658106279},{"$f":"IF(R325=0,0,CHOOSE(R325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":5664.5247751839252},{"$f":"IF(S325=0,0,CHOOSE(S325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":6342.7828852250532},{"$f":"IF(T325=0,0,CHOOSE(T325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":7148.9714970467794},{"$f":"IF(U325=0,0,CHOOSE(U325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":7970.9396312139506},{"$f":"IF(V325=0,0,CHOOSE(V325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":8814.1182207214642},{"$f":"IF(W325=0,0,CHOOSE(W325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":9415.3318573865472},{"$f":"IF(X325=0,0,CHOOSE(X325,D316,E316,F316,G316,H316,I316,J316,K316,L316,M316,N316,O316,P316,Q316,R316,S316,T316,U316,V316,W316,X316,Y316,Z316,AA316,AB316,AC316,AD109,AE109,AF109))","v":9902.805769096216}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"D313*$B$5","v":0},6345.8795400710032,2331.9922261374559,1443.9633444067417,2971.3206244078438,2407.8070663843127,2187.5869123599314,2701.0004421904814,2860.6231748742048,3048.1961958623233,2257.7187743549598,1901.5601842037024,1843.0760224290848,1358.2182296917033,1010.0059272885915,844.85395663505983,559.84008978973111,297.8162316586392,106.2451721873673,95.757626970925941,273.31861670375378]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D328","v":0},{"$f":"SUM(D328:E328)","v":6345.8795400710032},{"$f":"SUM(D328:F328)","v":8677.87176620846},{"$f":"SUM(D328:G328)","v":10121.835110615202},{"$f":"SUM(D328:H328)","v":13093.155735023047},{"$f":"SUM(D328:I328)","v":15500.962801407361},{"$f":"SUM(D328:J328)","v":17688.549713767294},{"$f":"SUM(D328:K328)","v":20389.550155957775},{"$f":"SUM(D328:L328)","v":23250.173330831982},{"$f":"SUM(D328:M328)","v":26298.369526694303},{"$f":"SUM(D328:N328)","v":28556.088301049262},{"$f":"SUM(D328:O328)","v":30457.648485252965},{"$f":"SUM(D328:P328)","v":32300.724507682051},{"$f":"SUM(D328:Q328)","v":33658.942737373756},{"$f":"SUM(D328:R328)","v":34668.948664662348},{"$f":"SUM(D328:S328)","v":35513.802621297407},{"$f":"SUM(D328:T328)","v":36073.642711087137},{"$f":"SUM(D328:U328)","v":36371.458942745776},{"$f":"SUM(D328:V328)","v":36477.704114933142},{"$f":"SUM(D328:W328)","v":36573.461741904066},{"$f":"SUM(D328:X328)","v":36846.780358607823}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D328-D334","v":0},{"$f":"D330+E328-E334","v":6345.8795400710032},8677.87176620846,10121.835110615202,6747.2761949520436,6823.0910351988996,7566.7146031520879,7296.3944209347246,7749.2105294246157,8609.8198129270058,8166.5381450914847,7207.4751544209812,6002.3549809877441,5102.8544363244891,4211.300179409378,3213.0781136153519,2414.6999737133774,1702.5102780834245,963.90149363573255,499.81903081692849,475.32141586204375]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D333+D334","v":0},0,766.06267227024978,899.62660622876399,7283.7185246964073,2951.3325990570593,2068.9562553824903,3679.1495026259972,3093.7886637820757,2906.8291645668969,3493.5997857518346,3601.8314504821647,3700.6381177855565,2801.0268687079201,2361.5666125173093,2222.7249237239653,1648.2239230697055,1227.3197068475547,998.31396174141435,648.57120298231371,343.28311768167742]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D330*E$16","v":0},766.06267227024978,899.62660622876399,937.83898462540378,619.34037291960237,624.99291097574826,707.82887821815245,685.98159739776202,719.24225220696383,792.59934356135318,741.20827560795806,652.44192192323487,543.3080943529618,460.00642831360631,379.64890129487907,290.00569337800005,217.31377955896281,153.46000510635517,88.731113192583678,45.466886023038853]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D337-D339)/($B$18-$B$19)","v":0},0,0,0,6345.8795400710032,2331.9922261374568,1443.9633444067422,2971.3206244078447,2407.8070663843137,2187.5869123599332,2701.0004421904814,2860.6231748742066,3048.1961958623215,2257.7187743549584,1901.5601842037031,1843.0760224290862,1358.2182296917053,1010.0059272885919,844.85395663505915,559.84008978972997,297.81623165863857]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D$7-$B$19>0,D$7-$B$19,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D336=0,0,CHOOSE(D336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(E336=0,0,CHOOSE(E336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(F336=0,0,CHOOSE(F336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(G336=0,0,CHOOSE(G336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":0},{"$f":"IF(H336=0,0,CHOOSE(H336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":6345.8795400710032},{"$f":"IF(I336=0,0,CHOOSE(I336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":8677.87176620846},{"$f":"IF(J336=0,0,CHOOSE(J336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":10121.835110615202},{"$f":"IF(K336=0,0,CHOOSE(K336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":13093.155735023047},{"$f":"IF(L336=0,0,CHOOSE(L336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":15500.962801407361},{"$f":"IF(M336=0,0,CHOOSE(M336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":17688.549713767294},{"$f":"IF(N336=0,0,CHOOSE(N336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":20389.550155957775},{"$f":"IF(O336=0,0,CHOOSE(O336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":23250.173330831982},{"$f":"IF(P336=0,0,CHOOSE(P336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":26298.369526694303},{"$f":"IF(Q336=0,0,CHOOSE(Q336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":28556.088301049262},{"$f":"IF(R336=0,0,CHOOSE(R336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":30457.648485252965},{"$f":"IF(S336=0,0,CHOOSE(S336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":32300.724507682051},{"$f":"IF(T336=0,0,CHOOSE(T336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":33658.942737373756},{"$f":"IF(U336=0,0,CHOOSE(U336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":34668.948664662348},{"$f":"IF(V336=0,0,CHOOSE(V336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":35513.802621297407},{"$f":"IF(W336=0,0,CHOOSE(W336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":36073.642711087137},{"$f":"IF(X336=0,0,CHOOSE(X336,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD329,AE329,AF329))","v":36371.458942745776}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D$7-$B$18>0,D$7-$B$18,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D338=0,0,CHOOSE(D338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(E338=0,0,CHOOSE(E338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(F338=0,0,CHOOSE(F338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(G338=0,0,CHOOSE(G338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(H338=0,0,CHOOSE(H338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":0},{"$f":"IF(I338=0,0,CHOOSE(I338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":6345.8795400710032},{"$f":"IF(J338=0,0,CHOOSE(J338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":8677.87176620846},{"$f":"IF(K338=0,0,CHOOSE(K338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":10121.835110615202},{"$f":"IF(L338=0,0,CHOOSE(L338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":13093.155735023047},{"$f":"IF(M338=0,0,CHOOSE(M338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":15500.962801407361},{"$f":"IF(N338=0,0,CHOOSE(N338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":17688.549713767294},{"$f":"IF(O338=0,0,CHOOSE(O338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":20389.550155957775},{"$f":"IF(P338=0,0,CHOOSE(P338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":23250.173330831982},{"$f":"IF(Q338=0,0,CHOOSE(Q338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":26298.369526694303},{"$f":"IF(R338=0,0,CHOOSE(R338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":28556.088301049262},{"$f":"IF(S338=0,0,CHOOSE(S338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":30457.648485252965},{"$f":"IF(T338=0,0,CHOOSE(T338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":32300.724507682051},{"$f":"IF(U338=0,0,CHOOSE(U338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":33658.942737373756},{"$f":"IF(V338=0,0,CHOOSE(V338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":34668.948664662348},{"$f":"IF(W338=0,0,CHOOSE(W338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":35513.802621297407},{"$f":"IF(X338=0,0,CHOOSE(X338,D329,E329,F329,G329,H329,I329,J329,K329,L329,M329,N329,O329,P329,Q329,R329,S329,T329,U329,V329,W329,X329,Y329,Z329,AA329,AB329,AC329,AD109,AE109,AF109))","v":36073.642711087137}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"D313*$B$6","v":0},5679.304677264875,2087.0384118730994,1292.2885982793937,2659.2113848515069,2154.889617383888,1957.801515903054,2417.2857911600481,2560.1416595395367,2728.0119017494294,2020.5666864895104,1701.8192009563279,1649.4782494120784,1215.5502000827769,903.91431962970478,756.11000763962579,501.03416246499262,266.53344217204989,95.085117757179461,85.699190365293305,244.60907088252517]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D341*E$22","v":0},745.83414416157291,238.49802018541075,133.44406672063874,272.29779473930029,220.24362675953125,203.90865903081789,252.90441315300228,264.77417015898726,280.06965065687348,204.82162416689278,172.10451944171226,166.79953334248412,122.4711375044744,91.075537601966872,76.264796853066244,50.405521372655762,26.851717528963587,9.7615247538420267,8.7047647410444018]
[]
[{"$f":"'C3_commodity_prices_pub'!B2","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[]
[null,null,{"$f":"$C$31","v":"New borrowing (gross, in LCU)"},{"$f":"'C3_commodity_prices_pub'!E90-'Baseline - public'!O78","v":0},{"$f":"'C3_commodity_prices_pub'!F90-'Baseline - public'!P78","v":5532.6866877832508},{"$f":"'C3_commodity_prices_pub'!G90-'Baseline - public'!Q78","v":10123.919072007047},{"$f":"'C3_commodity_prices_pub'!H90-'Baseline - public'!R78","v":13336.668188756543},{"$f":"'C3_commodity_prices_pub'!I90-'Baseline - public'!S78","v":16643.908787104294},{"$f":"'C3_commodity_prices_pub'!J90-'Baseline - public'!T78","v":20196.990315616509},{"$f":"'C3_commodity_prices_pub'!K90-'Baseline - public'!U78","v":24324.123195929446},{"$f":"'C3_commodity_prices_pub'!L90-'Baseline - public'!V78","v":29438.811152212278},{"$f":"'C3_commodity_prices_pub'!M90-'Baseline - public'!W78","v":36624.553041379346},{"$f":"'C3_commodity_prices_pub'!N90-'Baseline - public'!X78","v":45270.215553162954},{"$f":"'C3_commodity_prices_pub'!O90-'Baseline - public'!Y78","v":54518.15629279711},{"$f":"'C3_commodity_prices_pub'!P90-'Baseline - public'!Z78","v":64986.224050194563},{"$f":"'C3_commodity_prices_pub'!Q90-'Baseline - public'!AA78","v":77022.833937372256},{"$f":"'C3_commodity_prices_pub'!R90-'Baseline - public'!AB78","v":90902.020078590227},{"$f":"'C3_commodity_prices_pub'!S90-'Baseline - public'!AC78","v":107107.98435730826},{"$f":"'C3_commodity_prices_pub'!T90-'Baseline - public'!AD78","v":126042.61603359129},{"$f":"'C3_commodity_prices_pub'!U90-'Baseline - public'!AE78","v":147880.64854076607},{"$f":"'C3_commodity_prices_pub'!V90-'Baseline - public'!AF78","v":173033.69014158833},{"$f":"'C3_commodity_prices_pub'!W90-'Baseline - public'!AG78","v":201727.29881317681},{"$f":"'C3_commodity_prices_pub'!X90-'Baseline - public'!AH78","v":234819.02589907649},{"$f":"'C3_commodity_prices_pub'!Y90-'Baseline - public'!AI78","v":272378.97990703699}]
[null,null,"   (gross, in USD)",null,{"$f":"E346/E$27","v":1127.531353057235},1915.9660547184706,2385.0283005974529,2850.2436113965105,3328.4059225953993,3858.949969423772,4496.085341859035,5384.7920542969623,6407.5424278203245,7428.521990840698,8524.4208242513978,9726.2492857333727,11050.495751713182,12534.655395780303,14200.063470176023,16038.603404193407,18066.257520287632,20276.104685318816,22721.419421437746,25372.197906129612]
[null,null,{"$f":"C$33","v":"New borrowing under the external DSA (in USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":0},{"$f":"'C3_Commodity prices_ext'!E92","v":634.41071490724789},{"$f":"'C3_Commodity prices_ext'!F92","v":743.67596170739853},{"$f":"'C3_Commodity prices_ext'!G92","v":46.766189054458664},{"$f":"'C3_Commodity prices_ext'!H92","v":42.470197406160878},{"$f":"'C3_Commodity prices_ext'!I92","v":31.00022176409766},{"$f":"'C3_Commodity prices_ext'!J92","v":23.2574408200162},{"$f":"'C3_Commodity prices_ext'!K92","v":1.4491751819659839},{"$f":"'C3_Commodity prices_ext'!L92","v":-35.370407034199161},{"$f":"'C3_Commodity prices_ext'!M92","v":-75.102750177702546},{"$f":"'C3_Commodity prices_ext'!N92","v":-115.94189390828251},{"$f":"'C3_Commodity prices_ext'!O92","v":-145.84462900577637},{"$f":"'C3_Commodity prices_ext'!P92","v":-162.67658871542517},{"$f":"'C3_Commodity prices_ext'!Q92","v":-180.62902496605966},{"$f":"'C3_Commodity prices_ext'!R92","v":-195.54720117082616},{"$f":"'C3_Commodity prices_ext'!S92","v":-210.44914819436235},{"$f":"'C3_Commodity prices_ext'!T92","v":-226.70467440087668},{"$f":"'C3_Commodity prices_ext'!U92","v":-235.71159702134173},{"$f":"'C3_Commodity prices_ext'!V92","v":-246.26903607765416},{"$f":"'C3_Commodity prices_ext'!W92","v":-261.49629704155086},{"$f":"'C3_Commodity prices_ext'!X92","v":-270.29319599509472}]
[null,null,"Modality of residual financing (1: external, 2: public):",null,{"$f":"IF(E348>E346*$B$4/E$27, 1,2)","v":1},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"(1 is selected when external GFN is larger than external financing under the public DSA with a cap up to total public GFN) "]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},{"$f":"IF(D349=1,IF(D348>D346/D$27,D346/D$27,D348),D346*$B$4/D$27)","v":0},634.41071490724789,972.7585520280677,1210.9069837231784,1447.102281129256,1689.8709232618917,1959.234390067003,2282.7155294168647,2733.9224036930218,3253.1848248536826,3771.5481846470702,4327.9489411909981,4938.1314186405316,5610.4669600779225,6363.9923071401718,7209.5396188972582,8142.9880167204255,9172.4519141251185,10294.417370227591,11535.932487941653,12881.763972881454]
[null,null,{"$f":"$C$37","v":"cumulative"},{"$f":"D351","v":0},{"$f":"SUM(D351:E351)","v":634.41071490724789},{"$f":"SUM(D351:F351)","v":1607.1692669353156},{"$f":"SUM(D351:G351)","v":2818.0762506584942},{"$f":"SUM(D351:H351)","v":4265.1785317877502},{"$f":"SUM(D351:I351)","v":5955.0494550496423},{"$f":"SUM(D351:J351)","v":7914.2838451166454},{"$f":"SUM(D351:K351)","v":10196.99937453351},{"$f":"SUM(D351:L351)","v":12930.921778226533},{"$f":"SUM(D351:M351)","v":16184.106603080216},{"$f":"SUM(D351:N351)","v":19955.654787727286},{"$f":"SUM(D351:O351)","v":24283.603728918286},{"$f":"SUM(D351:P351)","v":29221.735147558818},{"$f":"SUM(D351:Q351)","v":34832.202107636738},{"$f":"SUM(D351:R351)","v":41196.19441477691},{"$f":"SUM(D351:S351)","v":48405.734033674169},{"$f":"SUM(D351:T351)","v":56548.722050394594},{"$f":"SUM(D351:U351)","v":65721.173964519709},{"$f":"SUM(D351:V351)","v":76015.591334747296},{"$f":"SUM(D351:W351)","v":87551.523822688949},{"$f":"SUM(D351:X351)","v":100433.2877955704}]
[null,null,{"$f":"$C$38","v":"Stock of new forex debt (in USD)"},{"$f":"D351-D357","v":0},{"$f":"D353+E351-E357","v":634.41071490724789},1607.1692669353156,2818.0762506584942,4265.1785317877502,5955.0494550496423,7755.6811663898334,9636.6043790728691,11666.007720101266,13852.897912008011,16294.286411619485,19045.456708265152,22138.857345936929,25582.888494405157,29389.616514537687,33588.813397782287,38210.150325906521,43309.898897698571,48942.292391787028,55168.089972966278,62019.321369658763]
[null,null,{"$f":"$C$39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$9>$B$10, D351, D351*$D$14/100)","v":0},{"$f":"IF($B$9>$B$10,D354-E357+E351, D354*(1+$B$10)-E355+E351*$D$14/100)","v":634.41071490724789},{"$f":"IF($B$9>$B$10,E354-F357+F351, E354*(1+$B$10)-F355+F351*$D$14/100)","v":1607.1692669353156},{"$f":"IF($B$9>$B$10,F354-G357+G351, F354*(1+$B$10)-G355+G351*$D$14/100)","v":2818.0762506584942},{"$f":"IF($B$9>$B$10,G354-H357+H351, G354*(1+$B$10)-H355+H351*$D$14/100)","v":4265.1785317877502},{"$f":"IF($B$9>$B$10,H354-I357+I351, H354*(1+$B$10)-I355+I351*$D$14/100)","v":5955.0494550496423},{"$f":"IF($B$9>$B$10,I354-J357+J351, I354*(1+$B$10)-J355+J351*$D$14/100)","v":7755.6811663898334},{"$f":"IF($B$9>$B$10,J354-K357+K351, J354*(1+$B$10)-K355+K351*$D$14/100)","v":9636.6043790728691},{"$f":"IF($B$9>$B$10,K354-L357+L351, K354*(1+$B$10)-L355+L351*$D$14/100)","v":11666.007720101268},{"$f":"IF($B$9>$B$10,L354-M357+M351, L354*(1+$B$10)-M355+M351*$D$14/100)","v":13852.897912008013},{"$f":"IF($B$9>$B$10,M354-N357+N351, M354*(1+$B$10)-N355+N351*$D$14/100)","v":16294.286411619485},{"$f":"IF($B$9>$B$10,N354-O357+O351, N354*(1+$B$10)-O355+O351*$D$14/100)","v":19045.456708265148},{"$f":"IF($B$9>$B$10,O354-P357+P351, O354*(1+$B$10)-P355+P351*$D$14/100)","v":22138.857345936925},{"$f":"IF($B$9>$B$10,P354-Q357+Q351, P354*(1+$B$10)-Q355+Q351*$D$14/100)","v":25582.888494405153},{"$f":"IF($B$9>$B$10,Q354-R357+R351, Q354*(1+$B$10)-R355+R351*$D$14/100)","v":29389.61651453768},{"$f":"IF($B$9>$B$10,R354-S357+S351, R354*(1+$B$10)-S355+S351*$D$14/100)","v":33588.81339778228},{"$f":"IF($B$9>$B$10,S354-T357+T351, S354*(1+$B$10)-T355+T351*$D$14/100)","v":38210.150325906514},{"$f":"IF($B$9>$B$10,T354-U357+U351, T354*(1+$B$10)-U355+U351*$D$14/100)","v":43309.898897698557},{"$f":"IF($B$9>$B$10,U354-V357+V351, U354*(1+$B$10)-V355+V351*$D$14/100)","v":48942.292391787021},{"$f":"IF($B$9>$B$10,V354-W357+W351, V354*(1+$B$10)-W355+W351*$D$14/100)","v":55168.089972966271},{"$f":"IF($B$9>$B$10,W354-X357+X351, W354*(1+$B$10)-X355+X351*$D$14/100)","v":62019.321369658755}]
[null,null,{"$f":"$C$40","v":"Total debt service (in USD)"},{"$f":"D356+D357","v":0},0,50.727458673075915,128.5091986206734,225.33327887401086,341.04352688334751,634.7682257909396,1021.9363127366598,1475.0616132576897,1999.108204022486,2437.8369197059892,2879.6692186327132,3367.6048361770218,3936.6580740904456,4602.8711601948044,5360.3354487749893,6207.4114382819171,7127.9856318713637,8125.0818838988289,9223.5589021830274,10441.771129411281]
[null,null,{"$f":"$C$41","v":"Interest"},0,{"$f":"D353*B9","v":0},{"$f":"E353*B9","v":50.727458673075915},{"$f":"F353*B9","v":128.5091986206734},{"$f":"G353*B9","v":225.33327887401086},{"$f":"H353*B9","v":341.04352688334751},{"$f":"I353*B9","v":476.16554706412757},{"$f":"J353*B9","v":620.14399600283093},{"$f":"K353*B9","v":770.54255059306615},{"$f":"L353*B9","v":932.81357107554834},{"$f":"M353*B9","v":1107.6772346703908},{"$f":"N353*B9","v":1302.8905740873806},{"$f":"O353*B9","v":1522.8740552082679},{"$f":"P353*B9","v":1770.2222624807503},{"$f":"Q353*B9","v":2045.606873187161},{"$f":"R353*B9","v":2349.992713122329},{"$f":"S353*B9","v":2685.7603496857228},{"$f":"T353*B9","v":3055.2822895382924},{"$f":"U353*B9","v":3463.0580077596992},{"$f":"V353*B9","v":3913.4239954206205},{"$f":"W353*B9","v":4411.2385532223116}]
[null,null,{"$f":"$C$42","v":"Amortization"},{"$f":"(D360-D362)/(B11-B12)","v":0},{"$f":"(E360-E362)/(B11-B12)","v":0},{"$f":"(F360-F362)/(B11-B12)","v":0},{"$f":"(G360-G362)/(B11-B12)","v":0},{"$f":"(H360-H362)/(B11-B12)","v":0},{"$f":"(I360-I362)/(B11-B12)","v":0},{"$f":"(J360-J362)/(B11-B12)","v":158.60267872681197},{"$f":"(K360-K362)/(B11-B12)","v":401.7923167338289},{"$f":"(L360-L362)/(B11-B12)","v":704.51906266462356},{"$f":"(M360-M362)/(B11-B12)","v":1066.2946329469376},{"$f":"(N360-N362)/(B11-B12)","v":1330.1596850355986},{"$f":"(O360-O362)/(B11-B12)","v":1576.7786445453326},{"$f":"(P360-P362)/(B11-B12)","v":1844.7307809687541},{"$f":"(Q360-Q362)/(B11-B12)","v":2166.4358116096955},{"$f":"(R360-R362)/(B11-B12)","v":2557.2642870076434},{"$f":"(S360-S362)/(B11-B12)","v":3010.3427356526599},{"$f":"(T360-T362)/(B11-B12)","v":3521.6510885961939},{"$f":"(U360-U362)/(B11-B12)","v":4072.7033423330713},{"$f":"(V360-V362)/(B11-B12)","v":4662.0238761391302},{"$f":"(W360-W362)/(B11-B12)","v":5310.134906762406},{"$f":"(X360-X362)/(B11-B12)","v":6030.5325761889708}]
[]
[null,null,{"$f":"$C$44","v":"t-g>0"},{"$f":"IF(D7-B12>0,D7-B12,0)","v":0},{"$f":"IF(E7-B12>0,E7-B12,0)","v":0},{"$f":"IF(F7-B12>0,F7-B12,0)","v":0},{"$f":"IF(G7-B12>0,G7-B12,0)","v":0},{"$f":"IF(H7-B12>0,H7-B12,0)","v":0},{"$f":"IF(I7-B12>0,I7-B12,0)","v":1},{"$f":"IF(J7-B12>0,J7-B12,0)","v":2},{"$f":"IF(K7-B12>0,K7-B12,0)","v":3},{"$f":"IF(L7-B12>0,L7-B12,0)","v":4},{"$f":"IF(M7-B12>0,M7-B12,0)","v":5},{"$f":"IF(N7-B12>0,N7-B12,0)","v":6},{"$f":"IF(O7-B12>0,O7-B12,0)","v":7},{"$f":"IF(P7-B12>0,P7-B12,0)","v":8},{"$f":"IF(Q7-B12>0,Q7-B12,0)","v":9},{"$f":"IF(R7-B12>0,R7-B12,0)","v":10},{"$f":"IF(S7-B12>0,S7-B12,0)","v":11},{"$f":"IF(T7-B12>0,T7-B12,0)","v":12},{"$f":"IF(U7-B12>0,U7-B12,0)","v":13},{"$f":"IF(V7-B12>0,V7-B12,0)","v":14},{"$f":"IF(W7-B12>0,W7-B12,0)","v":15},{"$f":"IF(X7-B12>0,X7-B12,0)","v":16}]
[null,null,null,{"$f":"IF(D359=0,0,CHOOSE(D359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(E359=0,0,CHOOSE(E359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(F359=0,0,CHOOSE(F359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(G359=0,0,CHOOSE(G359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(H359=0,0,CHOOSE(H359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(I359=0,0,CHOOSE(I359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":0},{"$f":"IF(J359=0,0,CHOOSE(J359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":634.41071490724789},{"$f":"IF(K359=0,0,CHOOSE(K359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":1607.1692669353156},{"$f":"IF(L359=0,0,CHOOSE(L359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":2818.0762506584942},{"$f":"IF(M359=0,0,CHOOSE(M359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":4265.1785317877502},{"$f":"IF(N359=0,0,CHOOSE(N359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":5955.0494550496423},{"$f":"IF(O359=0,0,CHOOSE(O359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":7914.2838451166454},{"$f":"IF(P359=0,0,CHOOSE(P359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":10196.99937453351},{"$f":"IF(Q359=0,0,CHOOSE(Q359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":12930.921778226533},{"$f":"IF(R359=0,0,CHOOSE(R359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":16184.106603080216},{"$f":"IF(S359=0,0,CHOOSE(S359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":19955.654787727286},{"$f":"IF(T359=0,0,CHOOSE(T359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":24283.603728918286},{"$f":"IF(U359=0,0,CHOOSE(U359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":29221.735147558818},{"$f":"IF(V359=0,0,CHOOSE(V359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":34832.202107636738},{"$f":"IF(W359=0,0,CHOOSE(W359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":41196.19441477691},{"$f":"IF(X359=0,0,CHOOSE(X359,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD352,AE352,AF352))","v":48405.734033674169}]
[null,null,{"$f":"$C$46","v":"t-m condition"},{"$f":"IF(D7-B11>0,D7-B11,0)","v":0},{"$f":"IF(E7-B11>0,E7-B11,0)","v":0},{"$f":"IF(F7-B11>0,F7-B11,0)","v":0},{"$f":"IF(G7-B11>0,G7-B11,0)","v":0},{"$f":"IF(H7-B11>0,H7-B11,0)","v":0},{"$f":"IF(I7-B11>0,I7-B11,0)","v":0},{"$f":"IF(J7-B11>0,J7-B11,0)","v":0},{"$f":"IF(K7-B11>0,K7-B11,0)","v":0},{"$f":"IF(L7-B11>0,L7-B11,0)","v":0},{"$f":"IF(M7-B11>0,M7-B11,0)","v":1},{"$f":"IF(N7-B11>0,N7-B11,0)","v":2},{"$f":"IF(O7-B11>0,O7-B11,0)","v":3},{"$f":"IF(P7-B11>0,P7-B11,0)","v":4},{"$f":"IF(Q7-B11>0,Q7-B11,0)","v":5},{"$f":"IF(R7-B11>0,R7-B11,0)","v":6},{"$f":"IF(S7-B11>0,S7-B11,0)","v":7},{"$f":"IF(T7-B11>0,T7-B11,0)","v":8},{"$f":"IF(U7-B11>0,U7-B11,0)","v":9},{"$f":"IF(V7-B11>0,V7-B11,0)","v":10},{"$f":"IF(W7-B11>0,W7-B11,0)","v":11},{"$f":"IF(X7-B11>0,X7-B11,0)","v":12}]
[null,null,null,{"$f":"IF(D361=0,0,CHOOSE(D361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(E361=0,0,CHOOSE(E361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(F361=0,0,CHOOSE(F361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(G361=0,0,CHOOSE(G361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(H361=0,0,CHOOSE(H361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(I361=0,0,CHOOSE(I361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(J361=0,0,CHOOSE(J361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(K361=0,0,CHOOSE(K361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(L361=0,0,CHOOSE(L361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(M361=0,0,CHOOSE(M361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":0},{"$f":"IF(N361=0,0,CHOOSE(N361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":634.41071490724789},{"$f":"IF(O361=0,0,CHOOSE(O361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":1607.1692669353156},{"$f":"IF(P361=0,0,CHOOSE(P361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":2818.0762506584942},{"$f":"IF(Q361=0,0,CHOOSE(Q361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":4265.1785317877502},{"$f":"IF(R361=0,0,CHOOSE(R361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":5955.0494550496423},{"$f":"IF(S361=0,0,CHOOSE(S361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":7914.2838451166454},{"$f":"IF(T361=0,0,CHOOSE(T361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":10196.99937453351},{"$f":"IF(U361=0,0,CHOOSE(U361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":12930.921778226533},{"$f":"IF(V361=0,0,CHOOSE(V361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":16184.106603080216},{"$f":"IF(W361=0,0,CHOOSE(W361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":19955.654787727286},{"$f":"IF(X361=0,0,CHOOSE(X361,D352,E352,F352,G352,H352,I352,J352,K352,L352,M352,N352,O352,P352,Q352,R352,S352,T352,U352,V352,W352,X352,Y352,Z352,AA352,AB352,AC352,AD37,AE37,AF37))","v":24283.603728918286}]
[]
[null,null,{"$f":"$C$49","v":"New domestic MLT borrowing (gross)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$5/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$5/($B$5+$B$6))","v":1276.9112546128015},2630.0753253418525,3464.709829862989,4323.8921120223058,5246.9409817931783,6319.1216536963757,7647.8575409515261,9514.6289268696655,11760.670551831727,14163.176989954956,16882.658103633941,20009.628048757761,23615.277673790501,27825.396943775719,32744.391970506564,38417.656448681337,44952.121372896188,52406.384057672738,61003.226274855457,70760.861391720115]
[null,null,{"$f":"$C$50","v":"cumulative"},{"$f":"D364","v":0},{"$f":"SUM(D364:E364)","v":1276.9112546128015},{"$f":"SUM(D364:F364)","v":3906.9865799546542},{"$f":"SUM(D364:G364)","v":7371.6964098176431},{"$f":"SUM(D364:H364)","v":11695.588521839949},{"$f":"SUM(D364:I364)","v":16942.529503633126},{"$f":"SUM(D364:J364)","v":23261.651157329503},{"$f":"SUM(D364:K364)","v":30909.508698281028},{"$f":"SUM(D364:L364)","v":40424.137625150695},{"$f":"SUM(D364:M364)","v":52184.80817698242},{"$f":"SUM(D364:N364)","v":66347.985166937375},{"$f":"SUM(D364:O364)","v":83230.643270571309},{"$f":"SUM(D364:P364)","v":103240.27131932907},{"$f":"SUM(D364:Q364)","v":126855.54899311956},{"$f":"SUM(D364:R364)","v":154680.94593689527},{"$f":"SUM(D364:S364)","v":187425.33790740184},{"$f":"SUM(D364:T364)","v":225842.99435608319},{"$f":"SUM(D364:U364)","v":270795.11572897935},{"$f":"SUM(D364:V364)","v":323201.4997866521},{"$f":"SUM(D364:W364)","v":384204.72606150754},{"$f":"SUM(D364:X364)","v":454965.58745322766}]
[null,null,{"$f":"$C$51","v":"Stock of new domestic MLT debt"},{"$f":"D364-D370","v":0},{"$f":"D366+E364-E370","v":1276.9112546128015},3906.9865799546542,7371.6964098176431,10418.677267227147,13035.542923678473,15889.95474751186,19213.920176441079,23481.608121517569,28923.157019652921,35438.47646865635,42806.505645420621,51055.463142346656,60507.563826182202,71450.302666323987,84185.06658807279,98987.445362963626,116114.16979208411,135776.16187925026,158361.73170542438,184170.47172424835]
[]
[null,null,{"$f":"$C$53","v":"Total debt service"},{"$f":"D369+D370","v":0},0,154.14633098278054,405.03353497255375,1959.936042153518,3586.4178964138682,4658.7613053584537,5810.3191062667011,7053.3668538774928,8498.5649204178517,10310.453944314049,12731.0826514254,15635.64177486603,18784.504198032133,22337.226457280325,26450.876059784325,31213.645265444335,36733.889143587745,43210.631921358887,50916.412875668699,59357.764939715154]
[null,null,{"$f":"$C$54","v":"Interest"},0,{"$f":"D366*E16","v":0},154.14633098278054,405.03353497255375,683.02478754071649,956.34257107201574,1194.051475495465,1486.4269942443948,1806.4258720843152,2179.4432667214742,2662.5964033625241,3216.4537245557326,3874.9712230343048,4621.3272080771794,5454.5683536463894,6441.2480110265651,7598.3675916538423,8908.4921998120371,10466.239950852312,12498.756426987351,14405.643566818992]
[null,null,{"$f":"$C$55","v":"Amortization"},{"$f":"(D373-D375)/(B18-B19)","v":0},{"$f":"(E373-E375)/(B18-B19)","v":0},{"$f":"(F373-F375)/(B18-B19)","v":0},{"$f":"(G373-G375)/(B18-B19)","v":0},{"$f":"(H373-H375)/(B18-B19)","v":1276.9112546128015},{"$f":"(I373-I375)/(B18-B19)","v":2630.0753253418525},{"$f":"(J373-J375)/(B18-B19)","v":3464.709829862989},{"$f":"(K373-K375)/(B18-B19)","v":4323.8921120223058},{"$f":"(L373-L375)/(B18-B19)","v":5246.9409817931773},{"$f":"(M373-M375)/(B18-B19)","v":6319.1216536963766},{"$f":"(N373-N375)/(B18-B19)","v":7647.8575409515252},{"$f":"(O373-O375)/(B18-B19)","v":9514.6289268696673},{"$f":"(P373-P375)/(B18-B19)","v":11760.670551831725},{"$f":"(Q373-Q375)/(B18-B19)","v":14163.176989954954},{"$f":"(R373-R375)/(B18-B19)","v":16882.658103633934},{"$f":"(S373-S375)/(B18-B19)","v":20009.628048757761},{"$f":"(T373-T375)/(B18-B19)","v":23615.277673790493},{"$f":"(U373-U375)/(B18-B19)","v":27825.396943775704},{"$f":"(V373-V375)/(B18-B19)","v":32744.391970506578},{"$f":"(W373-W375)/(B18-B19)","v":38417.656448681344},{"$f":"(X373-X375)/(B18-B19)","v":44952.121372896159}]
[]
[null,null,{"$f":"$C$57","v":"t-g>0"},{"$f":"IF(D7-B19>0,D7-B19,0)","v":0},{"$f":"IF(E7-B19>0,E7-B19,0)","v":0},{"$f":"IF(F7-B19>0,F7-B19,0)","v":0},{"$f":"IF(G7-B19>0,G7-B19,0)","v":1},{"$f":"IF(H7-B19>0,H7-B19,0)","v":2},{"$f":"IF(I7-B19>0,I7-B19,0)","v":3},{"$f":"IF(J7-B19>0,J7-B19,0)","v":4},{"$f":"IF(K7-B19>0,K7-B19,0)","v":5},{"$f":"IF(L7-B19>0,L7-B19,0)","v":6},{"$f":"IF(M7-B19>0,M7-B19,0)","v":7},{"$f":"IF(N7-B19>0,N7-B19,0)","v":8},{"$f":"IF(O7-B19>0,O7-B19,0)","v":9},{"$f":"IF(P7-B19>0,P7-B19,0)","v":10},{"$f":"IF(Q7-B19>0,Q7-B19,0)","v":11},{"$f":"IF(R7-B19>0,R7-B19,0)","v":12},{"$f":"IF(S7-B19>0,S7-B19,0)","v":13},{"$f":"IF(T7-B19>0,T7-B19,0)","v":14},{"$f":"IF(U7-B19>0,U7-B19,0)","v":15},{"$f":"IF(V7-B19>0,V7-B19,0)","v":16},{"$f":"IF(W7-B19>0,W7-B19,0)","v":17},{"$f":"IF(X7-B19>0,X7-B19,0)","v":18}]
[null,null,null,{"$f":"IF(D372=0,0,CHOOSE(D372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(E372=0,0,CHOOSE(E372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(F372=0,0,CHOOSE(F372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(G372=0,0,CHOOSE(G372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":0},{"$f":"IF(H372=0,0,CHOOSE(H372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":1276.9112546128015},{"$f":"IF(I372=0,0,CHOOSE(I372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":3906.9865799546542},{"$f":"IF(J372=0,0,CHOOSE(J372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":7371.6964098176431},{"$f":"IF(K372=0,0,CHOOSE(K372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":11695.588521839949},{"$f":"IF(L372=0,0,CHOOSE(L372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":16942.529503633126},{"$f":"IF(M372=0,0,CHOOSE(M372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":23261.651157329503},{"$f":"IF(N372=0,0,CHOOSE(N372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":30909.508698281028},{"$f":"IF(O372=0,0,CHOOSE(O372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":40424.137625150695},{"$f":"IF(P372=0,0,CHOOSE(P372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":52184.80817698242},{"$f":"IF(Q372=0,0,CHOOSE(Q372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":66347.985166937375},{"$f":"IF(R372=0,0,CHOOSE(R372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":83230.643270571309},{"$f":"IF(S372=0,0,CHOOSE(S372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":103240.27131932907},{"$f":"IF(T372=0,0,CHOOSE(T372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":126855.54899311956},{"$f":"IF(U372=0,0,CHOOSE(U372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":154680.94593689527},{"$f":"IF(V372=0,0,CHOOSE(V372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":187425.33790740184},{"$f":"IF(W372=0,0,CHOOSE(W372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":225842.99435608319},{"$f":"IF(X372=0,0,CHOOSE(X372,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD365,AE365,AF365))","v":270795.11572897935}]
[null,null,{"$f":"$C$59","v":"t-m condition"},{"$f":"IF(D7-B18>0,D7-B18,0)","v":0},{"$f":"IF(E7-B18>0,E7-B18,0)","v":0},{"$f":"IF(F7-B18>0,F7-B18,0)","v":0},{"$f":"IF(G7-B18>0,G7-B18,0)","v":0},{"$f":"IF(H7-B18>0,H7-B18,0)","v":1},{"$f":"IF(I7-B18>0,I7-B18,0)","v":2},{"$f":"IF(J7-B18>0,J7-B18,0)","v":3},{"$f":"IF(K7-B18>0,K7-B18,0)","v":4},{"$f":"IF(L7-B18>0,L7-B18,0)","v":5},{"$f":"IF(M7-B18>0,M7-B18,0)","v":6},{"$f":"IF(N7-B18>0,N7-B18,0)","v":7},{"$f":"IF(O7-B18>0,O7-B18,0)","v":8},{"$f":"IF(P7-B18>0,P7-B18,0)","v":9},{"$f":"IF(Q7-B18>0,Q7-B18,0)","v":10},{"$f":"IF(R7-B18>0,R7-B18,0)","v":11},{"$f":"IF(S7-B18>0,S7-B18,0)","v":12},{"$f":"IF(T7-B18>0,T7-B18,0)","v":13},{"$f":"IF(U7-B18>0,U7-B18,0)","v":14},{"$f":"IF(V7-B18>0,V7-B18,0)","v":15},{"$f":"IF(W7-B18>0,W7-B18,0)","v":16},{"$f":"IF(X7-B18>0,X7-B18,0)","v":17}]
[null,null,null,{"$f":"IF(D374=0,0,CHOOSE(D374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(E374=0,0,CHOOSE(E374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(F374=0,0,CHOOSE(F374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(G374=0,0,CHOOSE(G374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(H374=0,0,CHOOSE(H374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":0},{"$f":"IF(I374=0,0,CHOOSE(I374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":1276.9112546128015},{"$f":"IF(J374=0,0,CHOOSE(J374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":3906.9865799546542},{"$f":"IF(K374=0,0,CHOOSE(K374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":7371.6964098176431},{"$f":"IF(L374=0,0,CHOOSE(L374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":11695.588521839949},{"$f":"IF(M374=0,0,CHOOSE(M374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":16942.529503633126},{"$f":"IF(N374=0,0,CHOOSE(N374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":23261.651157329503},{"$f":"IF(O374=0,0,CHOOSE(O374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":30909.508698281028},{"$f":"IF(P374=0,0,CHOOSE(P374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":40424.137625150695},{"$f":"IF(Q374=0,0,CHOOSE(Q374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":52184.80817698242},{"$f":"IF(R374=0,0,CHOOSE(R374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":66347.985166937375},{"$f":"IF(S374=0,0,CHOOSE(S374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":83230.643270571309},{"$f":"IF(T374=0,0,CHOOSE(T374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":103240.27131932907},{"$f":"IF(U374=0,0,CHOOSE(U374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":126855.54899311956},{"$f":"IF(V374=0,0,CHOOSE(V374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":154680.94593689527},{"$f":"IF(W374=0,0,CHOOSE(W374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":187425.33790740184},{"$f":"IF(X374=0,0,CHOOSE(X374,D365,E365,F365,G365,H365,I365,J365,K365,L365,M365,N365,O365,P365,Q365,R365,S365,T365,U365,V365,W365,X365,Y365,Z365,AA365,AB365,AC365,AD37,AE37,AF37))","v":225842.99435608319}]
[]
[null,null,{"$f":"$C$62","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (D346-D351*D$27)*$B$6/($B$5+$B$6))","v":0},{"$f":"IF(SUM($B$5+$B$6)=0, 0, (E346-E351*E$27)*$B$6/($B$5+$B$6))","v":1142.7837567640784},2353.8106896693153,3100.774702364788,3869.7079799157709,4695.7992617202026,5655.357454774824,6844.5221547485389,8515.2067929429941,10525.322904575949,12675.46867476174,15109.293916972019,17907.805127729996,21134.715227539054,24902.601130649422,29304.902070393164,34382.24356148269,40230.324504900891,46901.587119308926,54595.412050188032,63328.099522165066]
[null,null,{"$f":"$C$63","v":"Interest"},null,{"$f":"D377*E22","v":0},150.07596767961391,268.98364025487911,320.19162501236895,396.25016469872605,479.94099168363255,589.01596794972374,716.09648523549038,880.65705424252292,1080.575750804087,1284.8920544918374,1527.9988421935702,1810.8838595223463,2129.4000153786983,2509.1070430108407,2955.8296816813722,3458.9555812958379,4052.9747445606722,4814.9596325766088,5545.4458299028638]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["French","MH"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Protuguese"]

{"sheet":"PV_ResFin-add.int.cost - mkt","index":59,"n_rows":374,"n_cols":69,"rows_kept":374,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["Assessing the impacts associated with an increase in borrowing costs - i.e., additional INTEREST costs only. An increase in PV of external debt is assumed to be zero given a shock is given to commercial debt only.)"]
[]
[{"$f":"+IF(START!L10=\"English\",A162,IF(START!L10=\"French\",A216,IF(START!L10=\"Portuguese\",A270,A324)))","v":"Assumptions"}]
["Additional borrowing costs (domestic)",{"$f":"'Input 6(optional)-Standard Test'!H21","v":25},"bps/ppt"]
["Additional borrowing costs (external)",100,"bps/ppt"]
["or",400,"bps/ppt",{"$f":"'Input 6(optional)-Standard Test'!H22","v":"Whichever is lower"}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G8","v":"Shares of marginal debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G9","v":"External PPG medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J9","v":0.507711788333851}]
[{"$f":"+'Input 7 - Residual Financing'!G10","v":"Domestic medium and long-term"},{"$f":"+'Input 7 - Residual Financing'!J10","v":0.25978826051801357}]
[{"$f":"+'Input 7 - Residual Financing'!G11","v":"Domestic short-term"},{"$f":"+'Input 7 - Residual Financing'!J11","v":0.23249995114813543}]
[]
[{"$f":"+'Input 7 - Residual Financing'!G13","v":"External MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"Discount_Rate_GE","v":0.05}]
[{"$f":"+'Input 7 - Residual Financing'!G16","v":"Avg. maturity (incl. grace period)"},{"$f":"+'Input 7 - Residual Financing'!J16","v":8}]
[{"$f":"+'Input 7 - Residual Financing'!G17","v":"Avg. grace period"},{"$f":"+'Input 7 - Residual Financing'!J17","v":4}]
[{"$f":"+'Input 7 - Residual Financing'!G18","v":"Domestic MLT debt"}]
[{"$f":"+'Input 7 - Residual Financing'!G20","v":"Avg. maturity (incl. grace period)"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J20,0)","v":3}]
[{"$f":"+'Input 7 - Residual Financing'!G21","v":"Avg. grace period"},{"$f":"+ROUNDDOWN('Input 7 - Residual Financing'!J21,0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+AE22","v":2044},{"$f":"1+AF20","v":2045},2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[]
[null,null,null,null,"Year",{"$f":"+'Macro-Debt_Data'!U5","v":2018},{"$f":"1+F22","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E162,IF(START!L10=\"French\",E216,IF(START!L10=\"Portuguese\",E270,E324)))","v":"Period"},0,{"$f":"+F23+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"+AA23+1","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[]
[{"$f":"B2_PB_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E183,IF(START!L10=\"French\",E237,IF(START!L10=\"Portuguese\",E291,E345)))","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E106","v":19593.58432592341},{"$f":"PV_ResFin_pub!F106","v":30051.857934501837}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E185,IF(START!L10=\"French\",E239,IF(START!L10=\"Portuguese\",E293,E347)))","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E108","v":2027.3264544740637},{"$f":"PV_ResFin_pub!F108","v":2887.5380771217265}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E186,IF(START!L10=\"French\",E240,IF(START!L10=\"Portuguese\",E294,E348)))","v":"cumulative"},{"$f":"F29","v":0},{"$f":"SUM(F29:G29)","v":2027.3264544740637},{"$f":"SUM(F29:H29)","v":4914.8645315957901},{"$f":"SUM(F29:I29)","v":4914.8645315957901},{"$f":"SUM(F29:J29)","v":4914.8645315957901},{"$f":"SUM(F29:K29)","v":4914.8645315957901},{"$f":"SUM(F29:L29)","v":4914.8645315957901},{"$f":"SUM(F29:M29)","v":4914.8645315957901},{"$f":"SUM(F29:N29)","v":4914.8645315957901},{"$f":"SUM(F29:O29)","v":4914.8645315957901},{"$f":"SUM(F29:P29)","v":4914.8645315957901},{"$f":"SUM(F29:Q29)","v":4914.8645315957901},{"$f":"SUM(F29:R29)","v":4914.8645315957901},{"$f":"SUM(F29:S29)","v":4914.8645315957901},{"$f":"SUM(F29:T29)","v":4914.8645315957901},{"$f":"SUM(F29:U29)","v":4914.8645315957901},{"$f":"SUM(F29:V29)","v":4914.8645315957901},{"$f":"SUM(F29:W29)","v":4914.8645315957901},{"$f":"SUM(F29:X29)","v":4914.8645315957901},{"$f":"SUM(F29:Y29)","v":4914.8645315957901},{"$f":"SUM($F29:Z29)","v":4914.8645315957901},{"$f":"SUM($F29:AA29)","v":4914.8645315957901},{"$f":"SUM($F29:AB29)","v":4914.8645315957901},{"$f":"SUM($F29:AC29)","v":4914.8645315957901},{"$f":"SUM($F29:AD29)","v":4914.8645315957901},{"$f":"SUM($F29:AE29)","v":4914.8645315957901},{"$f":"SUM($F29:AF29)","v":4914.8645315957901},{"$f":"SUM($F29:AG29)","v":4914.8645315957901},{"$f":"SUM($F29:AH29)","v":4914.8645315957901}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E187,IF(START!L10=\"French\",E241,IF(START!L10=\"Portuguese\",E295,E349)))","v":"Stock of new forex debt (in USD)"},{"$f":"F29-F35","v":0},{"$f":"F31+G29-G35","v":2027.3264544740637},4914.8645315957901,4914.8645315957901,4914.8645315957901,4914.8645315957901,4408.0329179772743,3179.3167850783266,1950.600652179379,721.8845192804315,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z31+AA29-AA35","v":0},{"$f":"AA31+AB29-AB35","v":0},0,0,{"$f":"AD31+AE29-AE35","v":0},{"$f":"AE31+AF29-AF35","v":0},{"$f":"AF31+AG29-AG35","v":0},{"$f":"AG31+AH29-AH35","v":0}]
[null,null,null,"Interest only =>",{"$f":"+IF(START!L10=\"English\",E188,IF(START!L10=\"French\",E242,IF(START!L10=\"Portuguese\",E296,E350)))","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B38>$B$15,SUM(H34:$AH34),NPV($B$15,H34:$AH34))","v":1034.5261871012476},{"$f":"IF($B38>$B$15,SUM(I34:$AH34),NPV($B$15,I34:$AH34))","v":1005.1594382773475},{"$f":"IF($B38>$B$15,SUM(J34:$AH34),NPV($B$15,J34:$AH34))","v":858.82282892738328},{"$f":"IF($B38>$B$15,SUM(K34:$AH34),NPV($B$15,K34:$AH34))","v":705.16938910992098},{"$f":"IF($B38>$B$15,SUM(L34:$AH34),NPV($B$15,L34:$AH34))","v":543.83327730158555},{"$f":"IF($B38>$B$15,SUM(M34:$AH34),NPV($B$15,M34:$AH34))","v":374.43035990283317},{"$f":"IF($B38>$B$15,SUM(N34:$AH34),NPV($B$15,N34:$AH34))","v":216.83056117888381},{"$f":"IF($B38>$B$15,SUM(O34:$AH34),NPV($B$15,O34:$AH34))","v":100.49941783469494},{"$f":"IF($B38>$B$15,SUM(P34:$AH34),NPV($B$15,P34:$AH34))","v":27.500362639254533},{"$f":"IF($B38>$B$15,SUM(Q34:$AH34),NPV($B$15,Q34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(R34:$AH34),NPV($B$15,R34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(S34:$AH34),NPV($B$15,S34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(T34:$AH34),NPV($B$15,T34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(U34:$AH34),NPV($B$15,U34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(V34:$AH34),NPV($B$15,V34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(W34:$AH34),NPV($B$15,W34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(X34:$AH34),NPV($B$15,X34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(Y34:$AH34),NPV($B$15,Y34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(Z34:$AH34),NPV($B$15,Z34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AA34:$AH34),NPV($B$15,AA34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AB34:$AH34),NPV($B$15,AB34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AC34:$AH34),NPV($B$15,AC34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AD34:$AH34),NPV($B$15,AD34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AE34:$AH34),NPV($B$15,AE34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AF34:$AH34),NPV($B$15,AF34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AG34:$AH34),NPV($B$15,AG34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM(AH34:$AH34),NPV($B$15,AH34:$AH34))","v":0},{"$f":"IF($B38>$B$15,SUM($AH34:AI34),NPV($B$15,$AH34:AI34))","v":0}]
["Assumption",null,null,null,{"$f":"+IF(START!L10=\"English\",E189,IF(START!L10=\"French\",E243,IF(START!L10=\"Portuguese\",E297,E351)))","v":"Total debt service (in USD)"},{"$f":"F34+F35","v":0},0,81.093058178962551,196.5945812638316,196.5945812638316,196.5945812638316,703.42619488234754,1405.0374496180384,1355.8888043020806,1306.7401589861227,750.75990005164886,0,0,0,0,0,0,0,0,0,0,{"$f":"AA34+AA35","v":0},0,{"$f":"AC34+AC35","v":0},0,{"$f":"AE34+AE35","v":0},0,0,0]
[null,{"$f":"$G$22","v":2019},{"$f":"$H$22","v":2020},null,{"$f":"+IF(START!L10=\"English\",E190,IF(START!L10=\"French\",E244,IF(START!L10=\"Portuguese\",E298,E352)))","v":"Interest"},0,{"$f":"F31*$B38","v":0},81.093058178962551,196.5945812638316,196.5945812638316,196.5945812638316,196.5945812638316,176.32131671909099,127.17267140313307,78.024026087175159,28.875380771217262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B2_PB_mkt_pub!F$17-'Baseline - public'!P$23","v":8.1116485307832793},{"$f":"B2_PB_mkt_pub!G$17-'Baseline - public'!Q$23","v":8.1632772927380817},null,{"$f":"+IF(START!L10=\"English\",E191,IF(START!L10=\"French\",E245,IF(START!L10=\"Portuguese\",E299,E353)))","v":"Amortization"},{"$f":"(F38-F40)/($B$16-$B$17)","v":0},0,0,0,0,0,506.83161361851592,1228.7161328989475,1228.7161328989475,1228.7161328989475,721.88451928043162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B35/100))","v":0.04},{"$f":"MIN($B$7/10000,($B$6*C35/100))","v":0.04},null,{"$f":"+IF(START!L10=\"English\",E193,IF(START!L10=\"French\",E247,IF(START!L10=\"Portuguese\",E301,E355)))","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B37:C37)","v":0.04},null,null,null,{"$f":"IF(F37=0,0,CHOOSE(F37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(G37=0,0,CHOOSE(G37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(H37=0,0,CHOOSE(H37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(I37=0,0,CHOOSE(I37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(J37=0,0,CHOOSE(J37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(K37=0,0,CHOOSE(K37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(L37=0,0,CHOOSE(L37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":2027.3264544740637},{"$f":"IF(M37=0,0,CHOOSE(M37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(N37=0,0,CHOOSE(N37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(O37=0,0,CHOOSE(O37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(P37=0,0,CHOOSE(P37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(Q37=0,0,CHOOSE(Q37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(R37=0,0,CHOOSE(R37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(S37=0,0,CHOOSE(S37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(T37=0,0,CHOOSE(T37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(U37=0,0,CHOOSE(U37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(V37=0,0,CHOOSE(V37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(W37=0,0,CHOOSE(W37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(X37=0,0,CHOOSE(X37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(Y37=0,0,CHOOSE(Y37,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(Z37=0,0,CHOOSE(Z37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901},{"$f":"IF(AA37=0,0,CHOOSE(AA37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901},4914.8645315957901,4914.8645315957901,4914.8645315957901,{"$f":"IF(AE37=0,0,CHOOSE(AE37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901},{"$f":"IF(AF37=0,0,CHOOSE(AF37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901},{"$f":"IF(AG37=0,0,CHOOSE(AG37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901},{"$f":"IF(AH37=0,0,CHOOSE(AH37,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,$AF30,$AG30,$AH30))","v":4914.8645315957901}]
["Additional domestic interest rate",{"$f":"$B$5/10000*B35","v":2.0279121326958197E-2},{"$f":"$B$5/10000*C35","v":2.0408193231845204E-2},null,{"$f":"+IF(START!L10=\"English\",E195,IF(START!L10=\"French\",E249,IF(START!L10=\"Portuguese\",E303,E357)))","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$f":"CONCATENATE(\"Average of \",B34,\" and \",C34)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B39,C39)","v":2.0343657279401701E-2},null,null,null,{"$f":"IF(F39=0,0,CHOOSE(F39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G39=0,0,CHOOSE(G39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(H39=0,0,CHOOSE(H39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(I39=0,0,CHOOSE(I39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(J39=0,0,CHOOSE(J39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(K39=0,0,CHOOSE(K39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(L39=0,0,CHOOSE(L39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(M39=0,0,CHOOSE(M39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(N39=0,0,CHOOSE(N39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(O39=0,0,CHOOSE(O39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":0},{"$f":"IF(P39=0,0,CHOOSE(P39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":2027.3264544740637},{"$f":"IF(Q39=0,0,CHOOSE(Q39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(R39=0,0,CHOOSE(R39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(S39=0,0,CHOOSE(S39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(T39=0,0,CHOOSE(T39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(U39=0,0,CHOOSE(U39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(V39=0,0,CHOOSE(V39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(W39=0,0,CHOOSE(W39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(X39=0,0,CHOOSE(X39,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(Y39=0,0,CHOOSE(Y39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(Z39=0,0,CHOOSE(Z39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AA39=0,0,CHOOSE(AA39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AB39=0,0,CHOOSE(AB39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AC39=0,0,CHOOSE(AC39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AD39=0,0,CHOOSE(AD39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AE39=0,0,CHOOSE(AE39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AF39=0,0,CHOOSE(AF39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AG39=0,0,CHOOSE(AG39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901},{"$f":"IF(AH39=0,0,CHOOSE(AH39,$F30,$G30,$H30,$I30,$J30,$K30,$L30,$M30,$N30,$O30,$P30,$Q30,$R30,$S30,$T30,$U30,$V30,$W30,$X30,$Y30,$Z30,$AA30,$AB30,$AC30,$AD30,$AE30,AF30,AG30,AH30))","v":4914.8645315957901}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E198,IF(START!L10=\"French\",E252,IF(START!L10=\"Portuguese\",E306,E360)))","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E121","v":5090.1831893446579},{"$f":"PV_ResFin_pub!F121","v":7807.119898138696}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E199,IF(START!L10=\"French\",E253,IF(START!L10=\"Portuguese\",E307,E361)))","v":"cumulative"},{"$f":"F42","v":0},{"$f":"SUM(F42:G42)","v":5090.1831893446579},{"$f":"SUM(F42:H42)","v":12897.303087483353},{"$f":"SUM(F42:I42)","v":12897.303087483353},{"$f":"SUM(F42:J42)","v":12897.303087483353},{"$f":"SUM(F42:K42)","v":12897.303087483353},{"$f":"SUM(F42:L42)","v":12897.303087483353},{"$f":"SUM(F42:M42)","v":12897.303087483353},{"$f":"SUM(F42:N42)","v":12897.303087483353},{"$f":"SUM(F42:O42)","v":12897.303087483353},{"$f":"SUM(F42:P42)","v":12897.303087483353},{"$f":"SUM(F42:Q42)","v":12897.303087483353},{"$f":"SUM(F42:R42)","v":12897.303087483353},{"$f":"SUM(F42:S42)","v":12897.303087483353},{"$f":"SUM(F42:T42)","v":12897.303087483353},{"$f":"SUM(F42:U42)","v":12897.303087483353},{"$f":"SUM(F42:V42)","v":12897.303087483353},{"$f":"SUM(F42:W42)","v":12897.303087483353},{"$f":"SUM(F42:X42)","v":12897.303087483353},{"$f":"SUM(F42:Y42)","v":12897.303087483353},{"$f":"SUM(F42:Z42)","v":12897.303087483353}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E200,IF(START!L10=\"French\",E254,IF(START!L10=\"Portuguese\",E308,E362)))","v":"Stock of new domestic MLT debt"},{"$f":"F42-F48","v":0},{"$f":"F44+G42-G48","v":5090.1831893446579},12897.303087483353,12897.303087483353,7807.1198981386951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E202,IF(START!L10=\"French\",E256,IF(START!L10=\"Portuguese\",E310,E364)))","v":"Total debt service"},{"$f":"F47+F48","v":0},0,103.55294229339961,262.37831384033075,5352.5615031849884,7965.945269685626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E203,IF(START!L10=\"French\",E257,IF(START!L10=\"Portuguese\",E311,E365)))","v":"Interest"},0,{"$f":"F44*$B40","v":0},103.55294229339961,262.37831384033075,262.37831384033075,158.82537154693114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E204,IF(START!L10=\"French\",E258,IF(START!L10=\"Portuguese\",E312,E366)))","v":"Amortization"},{"$f":"(F51-F53)/($B$19-$B$20)","v":0},0,0,0,5090.1831893446579,7807.1198981386951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E206,IF(START!L10=\"French\",E260,IF(START!L10=\"Portuguese\",E314,E368)))","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F50=0,0,CHOOSE(F50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(G50=0,0,CHOOSE(G50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(H50=0,0,CHOOSE(H50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(I50=0,0,CHOOSE(I50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":0},{"$f":"IF(J50=0,0,CHOOSE(J50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":5090.1831893446579},{"$f":"IF(K50=0,0,CHOOSE(K50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(L50=0,0,CHOOSE(L50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(M50=0,0,CHOOSE(M50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(N50=0,0,CHOOSE(N50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(O50=0,0,CHOOSE(O50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(P50=0,0,CHOOSE(P50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(Q50=0,0,CHOOSE(Q50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(R50=0,0,CHOOSE(R50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(S50=0,0,CHOOSE(S50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(T50=0,0,CHOOSE(T50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(U50=0,0,CHOOSE(U50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(V50=0,0,CHOOSE(V50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(W50=0,0,CHOOSE(W50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(X50=0,0,CHOOSE(X50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(Y50=0,0,CHOOSE(Y50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353},{"$f":"IF(Z50=0,0,CHOOSE(Z50,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF43,AG43,AH43))","v":12897.303087483353}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E208,IF(START!L10=\"French\",E262,IF(START!L10=\"Portuguese\",E316,E370)))","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F52=0,0,CHOOSE(F52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(J52=0,0,CHOOSE(J52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":0},{"$f":"IF(K52=0,0,CHOOSE(K52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":5090.1831893446579},{"$f":"IF(L52=0,0,CHOOSE(L52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(M52=0,0,CHOOSE(M52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(N52=0,0,CHOOSE(N52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(O52=0,0,CHOOSE(O52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(P52=0,0,CHOOSE(P52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(Q52=0,0,CHOOSE(Q52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(R52=0,0,CHOOSE(R52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(S52=0,0,CHOOSE(S52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(T52=0,0,CHOOSE(T52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(U52=0,0,CHOOSE(U52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(V52=0,0,CHOOSE(V52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(W52=0,0,CHOOSE(W52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(X52=0,0,CHOOSE(X52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(Y52=0,0,CHOOSE(Y52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353},{"$f":"IF(Z52=0,0,CHOOSE(Z52,F43,G43,H43,I43,J43,K43,L43,M43,N43,O43,P43,Q43,R43,S43,T43,U43,V43,W43,X43,Y43,Z43,AA43,AB43,AC43,AD43,AE43,AF30,AG30,AH30))","v":12897.303087483353}]
[]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E211,IF(START!L10=\"French\",E265,IF(START!L10=\"Portuguese\",E319,E373)))","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F27*$B$12","v":0},{"$f":"PV_ResFin_pub!E134","v":4555.5073985940653},{"$f":"PV_ResFin_pub!F134","v":6987.0555016823828}]
[null,null,null,null,{"$f":"+IF(START!L10=\"English\",E212,IF(START!L10=\"French\",E266,IF(START!L10=\"Portuguese\",E320,E374)))","v":"Interest"},null,{"$f":"F55*$B40","v":0},92.675681250776464,142.14226251838451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B2_PB_non_mkt_pub!B2","v":"Bounds Test 2: Primary Balance Shock for non-market access countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E139","v":19593.58432592341},{"$f":"PV_ResFin_pub!F139","v":29623.364143453946}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E141","v":2027.3264544740637},{"$f":"PV_ResFin_pub!F141","v":2846.3661755322237}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F62","v":0},{"$f":"SUM(F62:G62)","v":2027.3264544740637},{"$f":"SUM(F62:H62)","v":4873.6926300062878},{"$f":"SUM(F62:I62)","v":4873.6926300062878},{"$f":"SUM(F62:J62)","v":4873.6926300062878},{"$f":"SUM(F62:K62)","v":4873.6926300062878},{"$f":"SUM(F62:L62)","v":4873.6926300062878},{"$f":"SUM(F62:M62)","v":4873.6926300062878},{"$f":"SUM(F62:N62)","v":4873.6926300062878},{"$f":"SUM(F62:O62)","v":4873.6926300062878},{"$f":"SUM(F62:P62)","v":4873.6926300062878},{"$f":"SUM(F62:Q62)","v":4873.6926300062878},{"$f":"SUM(F62:R62)","v":4873.6926300062878},{"$f":"SUM(F62:S62)","v":4873.6926300062878},{"$f":"SUM(F62:T62)","v":4873.6926300062878},{"$f":"SUM(F62:U62)","v":4873.6926300062878},{"$f":"SUM(F62:V62)","v":4873.6926300062878},{"$f":"SUM(F62:W62)","v":4873.6926300062878},{"$f":"SUM(F62:X62)","v":4873.6926300062878},{"$f":"SUM(F62:Y62)","v":4873.6926300062878},{"$f":"SUM($F62:Z62)","v":4873.6926300062878},{"$f":"SUM($F62:AA62)","v":4873.6926300062878},{"$f":"SUM($F62:AB62)","v":4873.6926300062878},{"$f":"SUM($F62:AC62)","v":4873.6926300062878},{"$f":"SUM($F62:AD62)","v":4873.6926300062878},{"$f":"SUM($F62:AE62)","v":4873.6926300062878},{"$f":"SUM($F62:AF62)","v":4873.6926300062878},{"$f":"SUM($F62:AG62)","v":4873.6926300062878},{"$f":"SUM($F62:AH62)","v":4873.6926300062878}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F62-F68","v":0},{"$f":"F64+G62-G68","v":2027.3264544740637},{"$f":"G64+H62-H68","v":4873.6926300062878},{"$f":"H64+I62-I68","v":4873.6926300062878},{"$f":"I64+J62-J68","v":4873.6926300062878},{"$f":"J64+K62-K68","v":4873.6926300062878},{"$f":"K64+L62-L68","v":4366.861016387772},{"$f":"L64+M62-M68","v":3148.4378588862},{"$f":"M64+N62-N68","v":1930.0147013846281},{"$f":"N64+O62-O68","v":711.59154388305615},{"$f":"O64+P62-P68","v":0},{"$f":"P64+Q62-Q68","v":0},{"$f":"Q64+R62-R68","v":0},{"$f":"R64+S62-S68","v":0},{"$f":"S64+T62-T68","v":0},{"$f":"T64+U62-U68","v":0},{"$f":"U64+V62-V68","v":0},{"$f":"V64+W62-W68","v":0},{"$f":"W64+X62-X68","v":0},{"$f":"X64+Y62-Y68","v":0},{"$f":"Y64+Z62-Z68","v":0},{"$f":"Z64+AA62-AA68","v":0},{"$f":"AA64+AB62-AB68","v":0},{"$f":"AB64+AC62-AC68","v":0},{"$f":"AC64+AD62-AD68","v":0},{"$f":"AD64+AE62-AE68","v":0},{"$f":"AE64+AF62-AF68","v":0},{"$f":"AF64+AG62-AG68","v":0},{"$f":"AG64+AH62-AH68","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B71>$B$15,SUM(H67:$AH67),NPV($B$15,H67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(I67:$AH67),NPV($B$15,I67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(J67:$AH67),NPV($B$15,J67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(K67:$AH67),NPV($B$15,K67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(L67:$AH67),NPV($B$15,L67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(M67:$AH67),NPV($B$15,M67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(N67:$AH67),NPV($B$15,N67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(O67:$AH67),NPV($B$15,O67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(P67:$AH67),NPV($B$15,P67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Q67:$AH67),NPV($B$15,Q67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(R67:$AH67),NPV($B$15,R67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(S67:$AH67),NPV($B$15,S67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(T67:$AH67),NPV($B$15,T67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(U67:$AH67),NPV($B$15,U67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(V67:$AH67),NPV($B$15,V67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(W67:$AH67),NPV($B$15,W67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(X67:$AH67),NPV($B$15,X67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Y67:$AH67),NPV($B$15,Y67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(Z67:$AH67),NPV($B$15,Z67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AA67:$AH67),NPV($B$15,AA67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AB67:$AH67),NPV($B$15,AB67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AC67:$AH67),NPV($B$15,AC67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AD67:$AH67),NPV($B$15,AD67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AE67:$AH67),NPV($B$15,AE67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AF67:$AH67),NPV($B$15,AF67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AG67:$AH67),NPV($B$15,AG67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM(AH67:$AH67),NPV($B$15,AH67:$AH67))","v":0},{"$f":"IF($B71>$B$15,SUM($AH67:AI67),NPV($B$15,$AH67:AI67))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F67+F68","v":0},0,0,0,0,0,506.83161361851592,1218.4231575015719,1218.4231575015719,1218.4231575015719,711.59154388305603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2019},{"$f":"$H$22","v":2020},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F64*$B71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B2_PB_non_mkt_pub!F$17-'Baseline - public'!P$23","v":8.1116485307832793},{"$f":"B2_PB_non_mkt_pub!G$17-'Baseline - public'!Q$23","v":8.1632772927380817},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F71-F73)/($B$16-$B$17)","v":0},0,0,0,0,0,506.83161361851592,1218.4231575015719,1218.4231575015719,1218.4231575015719,711.59154388305603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B70:C70)","v":0},null,null,null,{"$f":"IF(F70=0,0,CHOOSE(F70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(G70=0,0,CHOOSE(G70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(H70=0,0,CHOOSE(H70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(I70=0,0,CHOOSE(I70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(J70=0,0,CHOOSE(J70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(K70=0,0,CHOOSE(K70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(L70=0,0,CHOOSE(L70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":2027.3264544740637},{"$f":"IF(M70=0,0,CHOOSE(M70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(N70=0,0,CHOOSE(N70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(O70=0,0,CHOOSE(O70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(P70=0,0,CHOOSE(P70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(Q70=0,0,CHOOSE(Q70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(R70=0,0,CHOOSE(R70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(S70=0,0,CHOOSE(S70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(T70=0,0,CHOOSE(T70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(U70=0,0,CHOOSE(U70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(V70=0,0,CHOOSE(V70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(W70=0,0,CHOOSE(W70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(X70=0,0,CHOOSE(X70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(Y70=0,0,CHOOSE(Y70,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(Z70=0,0,CHOOSE(Z70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":4873.6926300062878},{"$f":"IF(AA70=0,0,CHOOSE(AA70,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,$AF63,$AG63,$AH63))","v":4873.6926300062878},4873.6926300062878,4873.6926300062878,4873.6926300062878,4873.6926300062878,4873.6926300062878,4873.6926300062878,4873.6926300062878]
["Additional domestic interest rate",{"$f":"$B$5/10000*B68","v":2.0279121326958197E-2},{"$f":"$B$5/10000*C68","v":2.0408193231845204E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$f":"CONCATENATE(\"Average of \",B67,\" and \",C67)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B72,C72)","v":2.0343657279401701E-2},null,null,null,{"$f":"IF(F72=0,0,CHOOSE(F72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(K72=0,0,CHOOSE(K72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(L72=0,0,CHOOSE(L72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(M72=0,0,CHOOSE(M72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(N72=0,0,CHOOSE(N72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(O72=0,0,CHOOSE(O72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":0},{"$f":"IF(P72=0,0,CHOOSE(P72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":2027.3264544740637},{"$f":"IF(Q72=0,0,CHOOSE(Q72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(R72=0,0,CHOOSE(R72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(S72=0,0,CHOOSE(S72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(T72=0,0,CHOOSE(T72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(U72=0,0,CHOOSE(U72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(V72=0,0,CHOOSE(V72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(W72=0,0,CHOOSE(W72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(X72=0,0,CHOOSE(X72,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(Y72=0,0,CHOOSE(Y72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(Z72=0,0,CHOOSE(Z72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AA72=0,0,CHOOSE(AA72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AB72=0,0,CHOOSE(AB72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AC72=0,0,CHOOSE(AC72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AD72=0,0,CHOOSE(AD72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AE72=0,0,CHOOSE(AE72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AF72=0,0,CHOOSE(AF72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AG72=0,0,CHOOSE(AG72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878},{"$f":"IF(AH72=0,0,CHOOSE(AH72,$F63,$G63,$H63,$I63,$J63,$K63,$L63,$M63,$N63,$O63,$P63,$Q63,$R63,$S63,$T63,$U63,$V63,$W63,$X63,$Y63,$Z63,$AA63,$AB63,$AC63,$AD63,$AE63,AF63,AG63,AH63))","v":4873.6926300062878}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E154","v":5090.1831893446579},{"$f":"PV_ResFin_pub!F154","v":7695.8022415195956}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F75","v":0},{"$f":"SUM(F75:G75)","v":5090.1831893446579},{"$f":"SUM(F75:H75)","v":12785.985430864253},{"$f":"SUM(F75:I75)","v":12785.985430864253},{"$f":"SUM(F75:J75)","v":12785.985430864253},{"$f":"SUM(F75:K75)","v":12785.985430864253},{"$f":"SUM(F75:L75)","v":12785.985430864253},{"$f":"SUM(F75:M75)","v":12785.985430864253},{"$f":"SUM(F75:N75)","v":12785.985430864253},{"$f":"SUM(F75:O75)","v":12785.985430864253},{"$f":"SUM(F75:P75)","v":12785.985430864253},{"$f":"SUM(F75:Q75)","v":12785.985430864253},{"$f":"SUM(F75:R75)","v":12785.985430864253},{"$f":"SUM(F75:S75)","v":12785.985430864253},{"$f":"SUM(F75:T75)","v":12785.985430864253},{"$f":"SUM(F75:U75)","v":12785.985430864253},{"$f":"SUM(F75:V75)","v":12785.985430864253},{"$f":"SUM(F75:W75)","v":12785.985430864253},{"$f":"SUM(F75:X75)","v":12785.985430864253},{"$f":"SUM(F75:Y75)","v":12785.985430864253},{"$f":"SUM(F75:Z75)","v":12785.985430864253}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F75-F81","v":0},{"$f":"F77+G75-G81","v":5090.1831893446579},{"$f":"G77+H75-H81","v":12785.985430864253},{"$f":"H77+I75-I81","v":12785.985430864253},{"$f":"I77+J75-J81","v":7695.8022415195956},{"$f":"J77+K75-K81","v":0},{"$f":"K77+L75-L81","v":0},{"$f":"L77+M75-M81","v":0},{"$f":"M77+N75-N81","v":0},{"$f":"N77+O75-O81","v":0},{"$f":"O77+P75-P81","v":0},{"$f":"P77+Q75-Q81","v":0},{"$f":"Q77+R75-R81","v":0},{"$f":"R77+S75-S81","v":0},{"$f":"S77+T75-T81","v":0},{"$f":"T77+U75-U81","v":0},{"$f":"U77+V75-V81","v":0},{"$f":"V77+W75-W81","v":0},{"$f":"W77+X75-X81","v":0},{"$f":"X77+Y75-Y81","v":0},{"$f":"Y77+Z75-Z81","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F80+F81","v":0},0,103.55294229339961,260.11370558492564,5350.2968949295837,7852.3630048111218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F77*$B73","v":0},103.55294229339961,260.11370558492564,260.11370558492564,156.56076329152606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F84-F86)/($B$19-$B$20)","v":0},0,0,0,5090.1831893446579,7695.8022415195956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F83=0,0,CHOOSE(F83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(I83=0,0,CHOOSE(I83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":0},{"$f":"IF(J83=0,0,CHOOSE(J83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":5090.1831893446579},{"$f":"IF(K83=0,0,CHOOSE(K83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(L83=0,0,CHOOSE(L83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(M83=0,0,CHOOSE(M83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(N83=0,0,CHOOSE(N83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(O83=0,0,CHOOSE(O83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(P83=0,0,CHOOSE(P83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(Q83=0,0,CHOOSE(Q83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(R83=0,0,CHOOSE(R83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(S83=0,0,CHOOSE(S83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(T83=0,0,CHOOSE(T83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(U83=0,0,CHOOSE(U83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(V83=0,0,CHOOSE(V83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(W83=0,0,CHOOSE(W83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(X83=0,0,CHOOSE(X83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(Y83=0,0,CHOOSE(Y83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253},{"$f":"IF(Z83=0,0,CHOOSE(Z83,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF76,AG76,AH76))","v":12785.985430864253}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F85=0,0,CHOOSE(F85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(G85=0,0,CHOOSE(G85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(H85=0,0,CHOOSE(H85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(I85=0,0,CHOOSE(I85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(J85=0,0,CHOOSE(J85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":0},{"$f":"IF(K85=0,0,CHOOSE(K85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":5090.1831893446579},{"$f":"IF(L85=0,0,CHOOSE(L85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(M85=0,0,CHOOSE(M85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(N85=0,0,CHOOSE(N85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(O85=0,0,CHOOSE(O85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(P85=0,0,CHOOSE(P85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(Q85=0,0,CHOOSE(Q85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(R85=0,0,CHOOSE(R85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(S85=0,0,CHOOSE(S85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(T85=0,0,CHOOSE(T85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(U85=0,0,CHOOSE(U85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(V85=0,0,CHOOSE(V85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(W85=0,0,CHOOSE(W85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(X85=0,0,CHOOSE(X85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(Y85=0,0,CHOOSE(Y85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253},{"$f":"IF(Z85=0,0,CHOOSE(Z85,F76,G76,H76,I76,J76,K76,L76,M76,N76,O76,P76,Q76,R76,S76,T76,U76,V76,W76,X76,Y76,Z76,AA76,AB76,AC76,AD76,AE76,AF63,AG63,AH63))","v":12785.985430864253}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F60*$B$12","v":0},{"$f":"PV_ResFin_pub!E167","v":4555.5073985940653},{"$f":"PV_ResFin_pub!F167","v":6887.4307161964689}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F88*$B73","v":0},92.675681250776464,140.11553002592515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"B6_combo_mkt_pub!B2","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E208","v":17139.514904829484},{"$f":"PV_ResFin_pub!F208","v":25586.208996082016}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E210","v":2020.7391921905364},{"$f":"PV_ResFin_pub!F210","v":868.93806678196415}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F95","v":0},{"$f":"SUM(F95:G95)","v":2020.7391921905364},{"$f":"SUM(F95:H95)","v":2889.6772589725006},{"$f":"SUM(F95:I95)","v":2889.6772589725006},{"$f":"SUM(F95:J95)","v":2889.6772589725006},{"$f":"SUM(F95:K95)","v":2889.6772589725006},{"$f":"SUM(F95:L95)","v":2889.6772589725006},{"$f":"SUM(F95:M95)","v":2889.6772589725006},{"$f":"SUM(F95:N95)","v":2889.6772589725006},{"$f":"SUM(F95:O95)","v":2889.6772589725006},{"$f":"SUM(F95:P95)","v":2889.6772589725006},{"$f":"SUM(F95:Q95)","v":2889.6772589725006},{"$f":"SUM(F95:R95)","v":2889.6772589725006},{"$f":"SUM(F95:S95)","v":2889.6772589725006},{"$f":"SUM(F95:T95)","v":2889.6772589725006},{"$f":"SUM(F95:U95)","v":2889.6772589725006},{"$f":"SUM(F95:V95)","v":2889.6772589725006},{"$f":"SUM(F95:W95)","v":2889.6772589725006},{"$f":"SUM(F95:X95)","v":2889.6772589725006},{"$f":"SUM(F95:Y95)","v":2889.6772589725006},{"$f":"SUM($F95:Z95)","v":2889.6772589725006},{"$f":"SUM($F95:AA95)","v":2889.6772589725006},{"$f":"SUM($F95:AB95)","v":2889.6772589725006},{"$f":"SUM($F95:AC95)","v":2889.6772589725006},{"$f":"SUM($F95:AD95)","v":2889.6772589725006},{"$f":"SUM($F95:AE95)","v":2889.6772589725006},{"$f":"SUM($F95:AF95)","v":2889.6772589725006},{"$f":"SUM($F95:AG95)","v":2889.6772589725006},{"$f":"SUM($F95:AH95)","v":2889.6772589725006}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F95-F101","v":0},{"$f":"F97+G95-G101","v":2020.7391921905364},{"$f":"G97+H95-H101","v":2889.6772589725006},{"$f":"H97+I95-I101","v":2889.6772589725006},{"$f":"I97+J95-J101","v":2889.6772589725006},{"$f":"J97+K95-K101","v":2889.6772589725006},{"$f":"K97+L95-L101","v":2384.4924609248665},{"$f":"L97+M95-M101","v":1662.0731461817413},{"$f":"M97+N95-N101","v":939.65383143861618},{"$f":"N97+O95-O101","v":217.23451669549104},{"$f":"O97+P95-P101","v":0},{"$f":"P97+Q95-Q101","v":0},{"$f":"Q97+R95-R101","v":0},{"$f":"R97+S95-S101","v":0},{"$f":"S97+T95-T101","v":0},{"$f":"T97+U95-U101","v":0},{"$f":"U97+V95-V101","v":0},{"$f":"V97+W95-W101","v":0},{"$f":"W97+X95-X101","v":0},{"$f":"X97+Y95-Y101","v":0},{"$f":"Y97+Z95-Z101","v":0},{"$f":"Z97+AA95-AA101","v":0},{"$f":"AA97+AB95-AB101","v":0},{"$f":"AB97+AC95-AC101","v":0},{"$f":"AC97+AD95-AD101","v":0},{"$f":"AD97+AE95-AE101","v":0},{"$f":"AE97+AF95-AF101","v":0},{"$f":"AF97+AG95-AG101","v":0},{"$f":"AG97+AH95-AH101","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B104>$B$15,SUM(H100:$AH100),NPV($B$15,H100:$AH100))","v":616.79222251003921},{"$f":"IF($B104>$B$15,SUM(I100:$AH100),NPV($B$15,I100:$AH100))","v":566.80226594791964},{"$f":"IF($B104>$B$15,SUM(J100:$AH100),NPV($B$15,J100:$AH100))","v":479.55528888641555},{"$f":"IF($B104>$B$15,SUM(K100:$AH100),NPV($B$15,K100:$AH100))","v":387.94596297183637},{"$f":"IF($B104>$B$15,SUM(L100:$AH100),NPV($B$15,L100:$AH100))","v":291.7561707615281},{"$f":"IF($B104>$B$15,SUM(M100:$AH100),NPV($B$15,M100:$AH100))","v":190.7568889407045},{"$f":"IF($B104>$B$15,SUM(N100:$AH100),NPV($B$15,N100:$AH100))","v":104.91503495074511},{"$f":"IF($B104>$B$15,SUM(O100:$AH100),NPV($B$15,O100:$AH100))","v":43.67786085101271},{"$f":"IF($B104>$B$15,SUM(P100:$AH100),NPV($B$15,P100:$AH100))","v":8.2756006360187051},{"$f":"IF($B104>$B$15,SUM(Q100:$AH100),NPV($B$15,Q100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(R100:$AH100),NPV($B$15,R100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(S100:$AH100),NPV($B$15,S100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(T100:$AH100),NPV($B$15,T100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(U100:$AH100),NPV($B$15,U100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(V100:$AH100),NPV($B$15,V100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(W100:$AH100),NPV($B$15,W100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(X100:$AH100),NPV($B$15,X100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(Y100:$AH100),NPV($B$15,Y100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(Z100:$AH100),NPV($B$15,Z100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AA100:$AH100),NPV($B$15,AA100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AB100:$AH100),NPV($B$15,AB100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AC100:$AH100),NPV($B$15,AC100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AD100:$AH100),NPV($B$15,AD100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AE100:$AH100),NPV($B$15,AE100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AF100:$AH100),NPV($B$15,AF100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AG100:$AH100),NPV($B$15,AG100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM(AH100:$AH100),NPV($B$15,AH100:$AH100))","v":0},{"$f":"IF($B104>$B$15,SUM($AH100:AI100),NPV($B$15,$AH100:AI100))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F100+F101","v":0},0,80.829567687621463,115.58709035890003,115.58709035890003,115.58709035890003,620.77188840653412,817.7990131801198,788.90224059039474,760.00546800066979,225.92389736331069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2019},{"$f":"$H$22","v":2020},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F97*$B104","v":0},80.829567687621463,115.58709035890003,115.58709035890003,115.58709035890003,115.58709035890003,95.379698436994659,66.482925847269655,37.586153257544645,8.6893806678196412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"B6_combo_mkt_pub!F$17-'Baseline - public'!P$23","v":7.0694874658331095},{"$f":"B6_combo_mkt_pub!G$17-'Baseline - public'!Q$23","v":7.1211162277879119},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F104-F106)/($B$16-$B$17)","v":0},0,0,0,0,0,505.1847980476341,722.41931474312514,722.41931474312514,722.41931474312514,217.23451669549104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},{"$f":"MIN($B$7/10000,($B$6*B101/100))","v":0.04},{"$f":"MIN($B$7/10000,($B$6*C101/100))","v":0.04},null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B103:C103)","v":0.04},null,null,null,{"$f":"IF(F103=0,0,CHOOSE(F103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(G103=0,0,CHOOSE(G103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(H103=0,0,CHOOSE(H103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(I103=0,0,CHOOSE(I103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(J103=0,0,CHOOSE(J103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(K103=0,0,CHOOSE(K103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(L103=0,0,CHOOSE(L103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2020.7391921905364},{"$f":"IF(M103=0,0,CHOOSE(M103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(N103=0,0,CHOOSE(N103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(O103=0,0,CHOOSE(O103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(P103=0,0,CHOOSE(P103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(Q103=0,0,CHOOSE(Q103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(R103=0,0,CHOOSE(R103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(S103=0,0,CHOOSE(S103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(T103=0,0,CHOOSE(T103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(U103=0,0,CHOOSE(U103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(V103=0,0,CHOOSE(V103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(W103=0,0,CHOOSE(W103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(X103=0,0,CHOOSE(X103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(Y103=0,0,CHOOSE(Y103,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(Z103=0,0,CHOOSE(Z103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":2889.6772589725006},{"$f":"IF(AA103=0,0,CHOOSE(AA103,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,$AF96,$AG96,$AH96))","v":2889.6772589725006},2889.6772589725006,2889.6772589725006,2889.6772589725006,2889.6772589725006,2889.6772589725006,2889.6772589725006,2889.6772589725006]
["Additional domestic interest rate",{"$f":"$B$5/10000*B101","v":1.7673718664582776E-2},{"$f":"$B$5/10000*C101","v":1.7802790569469779E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$f":"CONCATENATE(\"Average of \",B100,\" and \",C100)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B105,C105)","v":1.7738254617026279E-2},null,null,null,{"$f":"IF(F105=0,0,CHOOSE(F105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G105=0,0,CHOOSE(G105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(H105=0,0,CHOOSE(H105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(I105=0,0,CHOOSE(I105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(J105=0,0,CHOOSE(J105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(K105=0,0,CHOOSE(K105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(L105=0,0,CHOOSE(L105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(M105=0,0,CHOOSE(M105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(N105=0,0,CHOOSE(N105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(O105=0,0,CHOOSE(O105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":0},{"$f":"IF(P105=0,0,CHOOSE(P105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2020.7391921905364},{"$f":"IF(Q105=0,0,CHOOSE(Q105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(R105=0,0,CHOOSE(R105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(S105=0,0,CHOOSE(S105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(T105=0,0,CHOOSE(T105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(U105=0,0,CHOOSE(U105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(V105=0,0,CHOOSE(V105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(W105=0,0,CHOOSE(W105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(X105=0,0,CHOOSE(X105,F96,G96,H96,I96,J96,K96,L96,M96,N96,O96,P96,Q96,R96,S96,T96,U96,V96,W96,X96,Y96,Z96,AA96,AB96,AC96,AD96,AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(Y105=0,0,CHOOSE(Y105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(Z105=0,0,CHOOSE(Z105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AA105=0,0,CHOOSE(AA105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AB105=0,0,CHOOSE(AB105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AC105=0,0,CHOOSE(AC105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AD105=0,0,CHOOSE(AD105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AE105=0,0,CHOOSE(AE105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AF105=0,0,CHOOSE(AF105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AG105=0,0,CHOOSE(AG105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006},{"$f":"IF(AH105=0,0,CHOOSE(AH105,$F96,$G96,$H96,$I96,$J96,$K96,$L96,$M96,$N96,$O96,$P96,$Q96,$R96,$S96,$T96,$U96,$V96,$W96,$X96,$Y96,$Z96,$AA96,$AB96,$AC96,$AD96,$AE96,AF96,AG96,AH96))","v":2889.6772589725006}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E226","v":3812.1894026551317},{"$f":"PV_ResFin_pub!F226","v":6646.9967283424958}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F108","v":0},{"$f":"SUM(F108:G108)","v":3812.1894026551317},{"$f":"SUM(F108:H108)","v":10459.186130997627},{"$f":"SUM(F108:I108)","v":10459.186130997627},{"$f":"SUM(F108:J108)","v":10459.186130997627},{"$f":"SUM(F108:K108)","v":10459.186130997627},{"$f":"SUM(F108:L108)","v":10459.186130997627},{"$f":"SUM(F108:M108)","v":10459.186130997627},{"$f":"SUM(F108:N108)","v":10459.186130997627},{"$f":"SUM(F108:O108)","v":10459.186130997627},{"$f":"SUM(F108:P108)","v":10459.186130997627},{"$f":"SUM(F108:Q108)","v":10459.186130997627},{"$f":"SUM(F108:R108)","v":10459.186130997627},{"$f":"SUM(F108:S108)","v":10459.186130997627},{"$f":"SUM(F108:T108)","v":10459.186130997627},{"$f":"SUM(F108:U108)","v":10459.186130997627},{"$f":"SUM(F108:V108)","v":10459.186130997627},{"$f":"SUM(F108:W108)","v":10459.186130997627},{"$f":"SUM(F108:X108)","v":10459.186130997627},{"$f":"SUM(F108:Y108)","v":10459.186130997627},{"$f":"SUM(F108:Z108)","v":10459.186130997627}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F108-F114","v":0},{"$f":"F110+G108-G114","v":3812.1894026551317},{"$f":"G110+H108-H114","v":10459.186130997627},{"$f":"H110+I108-I114","v":10459.186130997627},{"$f":"I110+J108-J114","v":6646.9967283424949},{"$f":"J110+K108-K114","v":0},{"$f":"K110+L108-L114","v":0},{"$f":"L110+M108-M114","v":0},{"$f":"M110+N108-N114","v":0},{"$f":"N110+O108-O114","v":0},{"$f":"O110+P108-P114","v":0},{"$f":"P110+Q108-Q114","v":0},{"$f":"Q110+R108-R114","v":0},{"$f":"R110+S108-S114","v":0},{"$f":"S110+T108-T114","v":0},{"$f":"T110+U108-U114","v":0},{"$f":"U110+V108-V114","v":0},{"$f":"V110+W108-W114","v":0},{"$f":"W110+X108-X114","v":0},{"$f":"X110+Y108-Y114","v":0},{"$f":"Y110+Z108-Z114","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F113+F114","v":0},0,67.621586272626047,185.52770667850587,3997.7171093336374,6764.9028487483747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F110*$B106","v":0},67.621586272626047,185.52770667850587,185.52770667850587,117.90612040587983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F117-F119)/($B$19-$B$20)","v":0},0,0,0,3812.1894026551317,6646.9967283424949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F116=0,0,CHOOSE(F116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(G116=0,0,CHOOSE(G116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(H116=0,0,CHOOSE(H116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(I116=0,0,CHOOSE(I116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":0},{"$f":"IF(J116=0,0,CHOOSE(J116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":3812.1894026551317},{"$f":"IF(K116=0,0,CHOOSE(K116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(L116=0,0,CHOOSE(L116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(M116=0,0,CHOOSE(M116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(N116=0,0,CHOOSE(N116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(O116=0,0,CHOOSE(O116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(P116=0,0,CHOOSE(P116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(Q116=0,0,CHOOSE(Q116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(R116=0,0,CHOOSE(R116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(S116=0,0,CHOOSE(S116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(T116=0,0,CHOOSE(T116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(U116=0,0,CHOOSE(U116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(V116=0,0,CHOOSE(V116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(W116=0,0,CHOOSE(W116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(X116=0,0,CHOOSE(X116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(Y116=0,0,CHOOSE(Y116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627},{"$f":"IF(Z116=0,0,CHOOSE(Z116,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF109,AG109,AH109))","v":10459.186130997627}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F118=0,0,CHOOSE(F118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(G118=0,0,CHOOSE(G118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(H118=0,0,CHOOSE(H118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(I118=0,0,CHOOSE(I118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(J118=0,0,CHOOSE(J118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":0},{"$f":"IF(K118=0,0,CHOOSE(K118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":3812.1894026551317},{"$f":"IF(L118=0,0,CHOOSE(L118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(M118=0,0,CHOOSE(M118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(N118=0,0,CHOOSE(N118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(O118=0,0,CHOOSE(O118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(P118=0,0,CHOOSE(P118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(Q118=0,0,CHOOSE(Q118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(R118=0,0,CHOOSE(R118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(S118=0,0,CHOOSE(S118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(T118=0,0,CHOOSE(T118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(U118=0,0,CHOOSE(U118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(V118=0,0,CHOOSE(V118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(W118=0,0,CHOOSE(W118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(X118=0,0,CHOOSE(X118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(Y118=0,0,CHOOSE(Y118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627},{"$f":"IF(Z118=0,0,CHOOSE(Z118,F109,G109,H109,I109,J109,K109,L109,M109,N109,O109,P109,Q109,R109,S109,T109,U109,V109,W109,X109,Y109,Z109,AA109,AB109,AC109,AD109,AE109,AF96,AG96,AH96))","v":10459.186130997627}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F93*$B$12","v":0},{"$f":"PV_ResFin_pub!E239","v":3411.7548195496684},{"$f":"PV_ResFin_pub!F239","v":5948.7923416550511}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F121*$B106","v":0},60.518575680038566,105.52119322009328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'B6_combo_non-mkt_pub'!B2","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,null,null,{"$f":"$E$27","v":"New borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E244","v":17139.514904829484},{"$f":"PV_ResFin_pub!F244","v":24305.331928727566}]
[]
[null,null,null,null,{"$f":"$E$29","v":"New forex borrowing (gross USD)"},0,{"$f":"PV_ResFin_pub!E249","v":2020.7391921905364},{"$f":"PV_ResFin_pub!F249","v":2335.3821109578826}]
[null,null,null,null,{"$f":"$E$30","v":"cumulative"},{"$f":"F128","v":0},{"$f":"SUM(F128:G128)","v":2020.7391921905364},{"$f":"SUM(F128:H128)","v":4356.1213031484185},{"$f":"SUM(F128:I128)","v":4356.1213031484185},{"$f":"SUM(F128:J128)","v":4356.1213031484185},{"$f":"SUM(F128:K128)","v":4356.1213031484185},{"$f":"SUM(F128:L128)","v":4356.1213031484185},{"$f":"SUM(F128:M128)","v":4356.1213031484185},{"$f":"SUM(F128:N128)","v":4356.1213031484185},{"$f":"SUM(F128:O128)","v":4356.1213031484185},{"$f":"SUM(F128:P128)","v":4356.1213031484185},{"$f":"SUM(F128:Q128)","v":4356.1213031484185},{"$f":"SUM(F128:R128)","v":4356.1213031484185},{"$f":"SUM(F128:S128)","v":4356.1213031484185},{"$f":"SUM(F128:T128)","v":4356.1213031484185},{"$f":"SUM(F128:U128)","v":4356.1213031484185},{"$f":"SUM(F128:V128)","v":4356.1213031484185},{"$f":"SUM(F128:W128)","v":4356.1213031484185},{"$f":"SUM(F128:X128)","v":4356.1213031484185},{"$f":"SUM(F128:Y128)","v":4356.1213031484185},{"$f":"SUM($F128:Z128)","v":4356.1213031484185},{"$f":"SUM($F128:AA128)","v":4356.1213031484185},{"$f":"SUM($F128:AB128)","v":4356.1213031484185},{"$f":"SUM($F128:AC128)","v":4356.1213031484185},{"$f":"SUM($F128:AD128)","v":4356.1213031484185},{"$f":"SUM($F128:AE128)","v":4356.1213031484185},{"$f":"SUM($F128:AF128)","v":4356.1213031484185},{"$f":"SUM($F128:AG128)","v":4356.1213031484185},{"$f":"SUM($F128:AH128)","v":4356.1213031484185}]
[null,null,null,null,{"$f":"$E$31","v":"Stock of new forex debt (in USD)"},{"$f":"F128-F134","v":0},{"$f":"F130+G128-G134","v":2020.7391921905364},{"$f":"G130+H128-H134","v":4356.1213031484185},{"$f":"H130+I128-I134","v":4356.1213031484185},{"$f":"I130+J128-J134","v":4356.1213031484185},{"$f":"J130+K128-K134","v":4356.1213031484185},{"$f":"K130+L128-L134","v":3850.9365051007844},{"$f":"L130+M128-M134","v":2761.9061793136798},{"$f":"M130+N128-N134","v":1672.8758535265752},{"$f":"N130+O128-O134","v":583.84552773947053},{"$f":"O130+P128-P134","v":0},{"$f":"P130+Q128-Q134","v":0},{"$f":"Q130+R128-R134","v":0},{"$f":"R130+S128-S134","v":0},{"$f":"S130+T128-T134","v":0},{"$f":"T130+U128-U134","v":0},{"$f":"U130+V128-V134","v":0},{"$f":"V130+W128-W134","v":0},{"$f":"W130+X128-X134","v":0},{"$f":"X130+Y128-Y134","v":0},{"$f":"Y130+Z128-Z134","v":0},{"$f":"Z130+AA128-AA134","v":0},{"$f":"AA130+AB128-AB134","v":0},{"$f":"AB130+AC128-AC134","v":0},{"$f":"AC130+AD128-AD134","v":0},{"$f":"AD130+AE128-AE134","v":0},{"$f":"AE130+AF128-AF134","v":0},{"$f":"AF130+AG128-AG134","v":0},{"$f":"AG130+AH128-AH134","v":0}]
[null,null,null,"Interest only =>",{"$f":"$E$32","v":"PV of new forex debt (in USD)"},0,{"$f":"IF($B137>$B$15,SUM(H133:$AH133),NPV($B$15,H133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(I133:$AH133),NPV($B$15,I133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(J133:$AH133),NPV($B$15,J133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(K133:$AH133),NPV($B$15,K133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(L133:$AH133),NPV($B$15,L133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(M133:$AH133),NPV($B$15,M133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(N133:$AH133),NPV($B$15,N133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(O133:$AH133),NPV($B$15,O133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(P133:$AH133),NPV($B$15,P133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Q133:$AH133),NPV($B$15,Q133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(R133:$AH133),NPV($B$15,R133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(S133:$AH133),NPV($B$15,S133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(T133:$AH133),NPV($B$15,T133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(U133:$AH133),NPV($B$15,U133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(V133:$AH133),NPV($B$15,V133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(W133:$AH133),NPV($B$15,W133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(X133:$AH133),NPV($B$15,X133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Y133:$AH133),NPV($B$15,Y133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(Z133:$AH133),NPV($B$15,Z133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AA133:$AH133),NPV($B$15,AA133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AB133:$AH133),NPV($B$15,AB133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AC133:$AH133),NPV($B$15,AC133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AD133:$AH133),NPV($B$15,AD133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AE133:$AH133),NPV($B$15,AE133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AF133:$AH133),NPV($B$15,AF133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AG133:$AH133),NPV($B$15,AG133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM(AH133:$AH133),NPV($B$15,AH133:$AH133))","v":0},{"$f":"IF($B137>$B$15,SUM($AH133:AI133),NPV($B$15,$AH133:AI133))","v":0}]
["Assumption",null,null,null,{"$f":"$E$33","v":"Total debt service (in USD)"},{"$f":"F133+F134","v":0},0,0,0,0,0,505.1847980476341,1089.0303257871046,1089.0303257871046,1089.0303257871046,583.84552773947053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$G$22","v":2019},{"$f":"$H$22","v":2020},null,{"$f":"$E$34","v":"Interest"},0,{"$f":"F130*$B137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Deviation in PB (ppt)",{"$f":"'B6_combo_non-mkt_pub'!F$17-'Baseline - public'!P$23","v":7.0694874658331095},{"$f":"'B6_combo_non-mkt_pub'!G$17-'Baseline - public'!Q$23","v":7.1211162277879119},null,{"$f":"$E$35","v":"Amortization"},{"$f":"(F137-F139)/($B$16-$B$17)","v":0},0,0,0,0,0,505.1847980476341,1089.0303257871046,1089.0303257871046,1089.0303257871046,583.84552773947053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+'Input 7 - Residual Financing'!$G$14","v":"Avg. nominal interest rate on new borrowing in USD"},0,0,null,{"$f":"$E$37","v":"t-g>0"},{"$f":"IF(F$23-$B$17>0,F$23-$B$17,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B136:C136)","v":0},null,null,null,{"$f":"IF(F136=0,0,CHOOSE(F136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(G136=0,0,CHOOSE(G136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(H136=0,0,CHOOSE(H136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(I136=0,0,CHOOSE(I136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(J136=0,0,CHOOSE(J136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(K136=0,0,CHOOSE(K136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(L136=0,0,CHOOSE(L136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":2020.7391921905364},{"$f":"IF(M136=0,0,CHOOSE(M136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(N136=0,0,CHOOSE(N136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(O136=0,0,CHOOSE(O136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(P136=0,0,CHOOSE(P136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(Q136=0,0,CHOOSE(Q136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(R136=0,0,CHOOSE(R136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(S136=0,0,CHOOSE(S136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(T136=0,0,CHOOSE(T136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(U136=0,0,CHOOSE(U136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(V136=0,0,CHOOSE(V136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(W136=0,0,CHOOSE(W136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(X136=0,0,CHOOSE(X136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(Y136=0,0,CHOOSE(Y136,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(Z136=0,0,CHOOSE(Z136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":4356.1213031484185},{"$f":"IF(AA136=0,0,CHOOSE(AA136,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,$AF129,$AG129,$AH129))","v":4356.1213031484185},4356.1213031484185,4356.1213031484185,4356.1213031484185,4356.1213031484185,4356.1213031484185,4356.1213031484185,4356.1213031484185]
["Additional domestic interest rate",{"$f":"$B$5/10000*B134","v":1.7673718664582776E-2},{"$f":"$B$5/10000*C134","v":1.7802790569469779E-2},null,{"$f":"$E$39","v":"t-m condition"},{"$f":"IF(F$23-$B$16>0,F$23-$B$16,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[{"$f":"CONCATENATE(\"Average of \",B133,\" and \",C133)","v":"Average of 2019 and 2020"},{"$f":"AVERAGE(B138,C138)","v":1.7738254617026279E-2},null,null,null,{"$f":"IF(F138=0,0,CHOOSE(F138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,#REF!,#REF!,#REF!))","v":0},{"$f":"IF(G138=0,0,CHOOSE(G138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(H138=0,0,CHOOSE(H138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(I138=0,0,CHOOSE(I138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(J138=0,0,CHOOSE(J138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(K138=0,0,CHOOSE(K138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(L138=0,0,CHOOSE(L138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(M138=0,0,CHOOSE(M138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(N138=0,0,CHOOSE(N138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(O138=0,0,CHOOSE(O138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":0},{"$f":"IF(P138=0,0,CHOOSE(P138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":2020.7391921905364},{"$f":"IF(Q138=0,0,CHOOSE(Q138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(R138=0,0,CHOOSE(R138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(S138=0,0,CHOOSE(S138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(T138=0,0,CHOOSE(T138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(U138=0,0,CHOOSE(U138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(V138=0,0,CHOOSE(V138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(W138=0,0,CHOOSE(W138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(X138=0,0,CHOOSE(X138,F129,G129,H129,I129,J129,K129,L129,M129,N129,O129,P129,Q129,R129,S129,T129,U129,V129,W129,X129,Y129,Z129,AA129,AB129,AC129,AD129,AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(Y138=0,0,CHOOSE(Y138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(Z138=0,0,CHOOSE(Z138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AA138=0,0,CHOOSE(AA138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AB138=0,0,CHOOSE(AB138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AC138=0,0,CHOOSE(AC138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AD138=0,0,CHOOSE(AD138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AE138=0,0,CHOOSE(AE138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AF138=0,0,CHOOSE(AF138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AG138=0,0,CHOOSE(AG138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185},{"$f":"IF(AH138=0,0,CHOOSE(AH138,$F129,$G129,$H129,$I129,$J129,$K129,$L129,$M129,$N129,$O129,$P129,$Q129,$R129,$S129,$T129,$U129,$V129,$W129,$X129,$Y129,$Z129,$AA129,$AB129,$AC129,$AD129,$AE129,AF129,AG129,AH129))","v":4356.1213031484185}]
[]
[null,null,null,null,{"$f":"$E$42","v":"New domestic MLT borrowing (gross)"},null,{"$f":"PV_ResFin_pub!E262","v":3812.1894026551317},{"$f":"PV_ResFin_pub!F262","v":6314.2399030770712}]
[null,null,null,null,{"$f":"$E$43","v":"cumulative"},{"$f":"F141","v":0},{"$f":"SUM(F141:G141)","v":3812.1894026551317},{"$f":"SUM(F141:H141)","v":10126.429305732203},{"$f":"SUM(F141:I141)","v":10126.429305732203},{"$f":"SUM(F141:J141)","v":10126.429305732203},{"$f":"SUM(F141:K141)","v":10126.429305732203},{"$f":"SUM(F141:L141)","v":10126.429305732203},{"$f":"SUM(F141:M141)","v":10126.429305732203},{"$f":"SUM(F141:N141)","v":10126.429305732203},{"$f":"SUM(F141:O141)","v":10126.429305732203},{"$f":"SUM(F141:P141)","v":10126.429305732203},{"$f":"SUM(F141:Q141)","v":10126.429305732203},{"$f":"SUM(F141:R141)","v":10126.429305732203},{"$f":"SUM(F141:S141)","v":10126.429305732203},{"$f":"SUM(F141:T141)","v":10126.429305732203},{"$f":"SUM(F141:U141)","v":10126.429305732203},{"$f":"SUM(F141:V141)","v":10126.429305732203},{"$f":"SUM(F141:W141)","v":10126.429305732203},{"$f":"SUM(F141:X141)","v":10126.429305732203},{"$f":"SUM(F141:Y141)","v":10126.429305732203},{"$f":"SUM(F141:Z141)","v":10126.429305732203}]
[null,null,null,null,{"$f":"$E$44","v":"Stock of new domestic MLT debt"},{"$f":"F141-F147","v":0},{"$f":"F143+G141-G147","v":3812.1894026551317},{"$f":"G143+H141-H147","v":10126.429305732203},{"$f":"H143+I141-I147","v":10126.429305732203},{"$f":"I143+J141-J147","v":6314.2399030770712},{"$f":"J143+K141-K147","v":0},{"$f":"K143+L141-L147","v":0},{"$f":"L143+M141-M147","v":0},{"$f":"M143+N141-N147","v":0},{"$f":"N143+O141-O147","v":0},{"$f":"O143+P141-P147","v":0},{"$f":"P143+Q141-Q147","v":0},{"$f":"Q143+R141-R147","v":0},{"$f":"R143+S141-S147","v":0},{"$f":"S143+T141-T147","v":0},{"$f":"T143+U141-U147","v":0},{"$f":"U143+V141-V147","v":0},{"$f":"V143+W141-W147","v":0},{"$f":"W143+X141-X147","v":0},{"$f":"X143+Y141-Y147","v":0},{"$f":"Y143+Z141-Z147","v":0}]
[]
[null,null,null,null,{"$f":"$E$46","v":"Total debt service"},{"$f":"F146+F147","v":0},0,67.621586272626047,179.62518138639447,3991.8145840415264,6426.24349819084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$47","v":"Interest"},0,{"$f":"F143*$B139","v":0},67.621586272626047,179.62518138639447,179.62518138639447,112.00359511376843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$48","v":"Amortization"},{"$f":"(F150-F152)/($B$19-$B$20)","v":0},0,0,0,3812.1894026551317,6314.2399030770712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$50","v":"t-g>0"},{"$f":"IF(F$23-$B$20>0,F$23-$B$20,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,null,null,{"$f":"IF(F149=0,0,CHOOSE(F149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(G149=0,0,CHOOSE(G149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(H149=0,0,CHOOSE(H149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(I149=0,0,CHOOSE(I149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":0},{"$f":"IF(J149=0,0,CHOOSE(J149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":3812.1894026551317},{"$f":"IF(K149=0,0,CHOOSE(K149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(L149=0,0,CHOOSE(L149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(M149=0,0,CHOOSE(M149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(N149=0,0,CHOOSE(N149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(O149=0,0,CHOOSE(O149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(P149=0,0,CHOOSE(P149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(Q149=0,0,CHOOSE(Q149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(R149=0,0,CHOOSE(R149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(S149=0,0,CHOOSE(S149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(T149=0,0,CHOOSE(T149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(U149=0,0,CHOOSE(U149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(V149=0,0,CHOOSE(V149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(W149=0,0,CHOOSE(W149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(X149=0,0,CHOOSE(X149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(Y149=0,0,CHOOSE(Y149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203},{"$f":"IF(Z149=0,0,CHOOSE(Z149,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF142,AG142,AH142))","v":10126.429305732203}]
[null,null,null,null,{"$f":"$E$52","v":"t-m condition"},{"$f":"IF(F$23-$B$19>0,F$23-$B$19,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"IF(F151=0,0,CHOOSE(F151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(G151=0,0,CHOOSE(G151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(H151=0,0,CHOOSE(H151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(I151=0,0,CHOOSE(I151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(J151=0,0,CHOOSE(J151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":0},{"$f":"IF(K151=0,0,CHOOSE(K151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":3812.1894026551317},{"$f":"IF(L151=0,0,CHOOSE(L151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(M151=0,0,CHOOSE(M151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(N151=0,0,CHOOSE(N151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(O151=0,0,CHOOSE(O151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(P151=0,0,CHOOSE(P151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(Q151=0,0,CHOOSE(Q151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(R151=0,0,CHOOSE(R151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(S151=0,0,CHOOSE(S151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(T151=0,0,CHOOSE(T151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(U151=0,0,CHOOSE(U151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(V151=0,0,CHOOSE(V151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(W151=0,0,CHOOSE(W151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(X151=0,0,CHOOSE(X151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(Y151=0,0,CHOOSE(Y151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203},{"$f":"IF(Z151=0,0,CHOOSE(Z151,F142,G142,H142,I142,J142,K142,L142,M142,N142,O142,P142,Q142,R142,S142,T142,U142,V142,W142,X142,Y142,Z142,AA142,AB142,AC142,AD142,AE142,AF129,AG129,AH129))","v":10126.429305732203}]
[]
[null,null,null,null,{"$f":"$E$55","v":"New domestic short-term borrowing (gross; also stock of debt)"},{"$f":"F126*$B$12","v":0},{"$f":"PV_ResFin_pub!E275","v":3411.7548195496684},{"$f":"PV_ResFin_pub!F275","v":5650.988486068376}]
[null,null,null,null,{"$f":"$E$56","v":"Interest"},null,{"$f":"F154*$B139","v":0},60.518575680038566,100.23867260376471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["English"]
["Assumptions",null,null,null,"Period"]
["Avg. interest rate",null,null,null,"First year of projections"]
["Inflation (GDP deflator)",null,null,null,"Disbursement"]
[null,null,null,null,"Debt stock"]
[null,null,null,null,"Amortization"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"PV of debt"]
[null,null,null,null,"Grant element"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"New borrowing (gross)"]
[]
[null,null,null,null,"New forex borrowing (gross USD)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new forex debt (in USD)"]
[null,null,null,null,"PV of new forex debt (in USD)"]
[null,null,null,null,"Total debt service (in USD)"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic MLT borrowing (gross)"]
[null,null,null,null,"cumulative"]
[null,null,null,null,"Stock of new domestic MLT debt"]
[]
[null,null,null,null,"Total debt service"]
[null,null,null,null,"Interest"]
[null,null,null,null,"Amortization"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"t-m condition"]
[]
[]
[null,null,null,null,"New domestic short-term borrowing (gross; also stock of debt)"]
[null,null,null,null,"Interest"]
[]
[]
["French",null,null,"MH"]
["Hypothèses ",null,null,null,"Période"]
["Taux d'intérêt moyen ",null,null,null,"Première année de projections"]
["Inflation (déflateur du PIB) ",null,null,null,"Décaissement "]
[null,null,null,null,"Stock de la dette"]
[null,null,null,null,"Amortissement "]
[null,null,null,null,"Intérêt"]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"VA de la dette "]
[null,null,null,null,"Élément don "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Nouveaux emprunts (bruts)"]
[]
[null,null,null,null,"Nouveaux emprunts en devises (bruts, dollars EU)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"VA de la nouvelle dette en devises (dollars EU) "]
[null,null,null,null,"Total service de la dette (dollars EU) "]
[null,null,null,null,"Intérêts"]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs MLT (bruts)"]
[null,null,null,null,"cumulé "]
[null,null,null,null,"Stock de la nouvelle dette intérieure MLT "]
[]
[null,null,null,null,"Total service de la dette "]
[null,null,null,null,"Intérêts "]
[null,null,null,null,"Amortissement "]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condition t-m "]
[]
[]
[null,null,null,null,"Nouveaux emprunts intérieurs à court terme (bruts; aussi stock de dette)"]
[null,null,null,null,"Intérêts "]
[]
[]
["Protuguese"]
["Pressupostos",null,null,null,"Período"]
["Taxa de juro média",null,null,null,"Primeiro ano da projecção"]
["Inflação (deflator do PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Stock da dívida"]
[null,null,null,null,"Amortização"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"VA da dívida"]
[null,null,null,null,"Elemento de donativo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Novo endividamento (bruto)"]
[]
[null,null,null,null,"Novo endividamento em ME (USD, bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida em ME (em USD)"]
[null,null,null,null,"VA da nova dívida em ME (em USD)"]
[null,null,null,null,"Total do serviço da dívida (em USD)"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de MLP (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Stock da nova dívida interna de MLP"]
[]
[null,null,null,null,"Total do serviço da dívida"]
[null,null,null,null,"Juros"]
[null,null,null,null,"Amortização"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condição t-m"]
[]
[]
[null,null,null,null,"Novo endividamento interno de curto prazo (bruto; também stock da dívida)"]
[null,null,null,null,"Juros"]
[]
[]
["Spanish"]
["Supuestos",null,null,null,"Período"]
["Tasa de interés med.",null,null,null,"Primer año de proyecciones"]
["Inflación (deflactor del PIB)",null,null,null,"Desembolso"]
[null,null,null,null,"Saldo de deuda"]
[null,null,null,null,"Amortización"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"VA de la deuda"]
[null,null,null,null,"Componente de donaciones"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Endeudamiento nuevo (bruto)"]
[]
[null,null,null,null,"Endeudamiento en moneda extranjero nuevo (dólares de EE.UU. brutos)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"VA de deuda en moneda extranjera nueva (dólares de EE.UU.)"]
[null,null,null,null,"Total servicio de la deuda (dólares de EE.UU.)"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a MLP nuevo (bruto)"]
[null,null,null,null,"acumulado"]
[null,null,null,null,"Saldo de deuda interna a MLP nueva"]
[]
[null,null,null,null,"Total servicio de la deuda"]
[null,null,null,null,"Intereses"]
[null,null,null,null,"Amortización"]
[]
[null,null,null,null,"t-g>0"]
[]
[null,null,null,null,"condición t-m"]
[]
[]
[null,null,null,null,"Endeudamiento interno a corto plazo nuevo (bruto; también saldo de la deuda)"]
[null,null,null,null,"Intereses"]

{"sheet":"Baseline - external","index":60,"n_rows":86,"n_cols":35,"rows_kept":86,"cut":false,"hidden":true,"merged":[[2,1,2,25],[3,1,3,25],[6,13,6,25],[6,2,6,12]]}
[]
[null,"Return to 'Output 1-1 - External DSA'"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1765,IF(START!L10=\"French\",translation!D1765,IF(START!L10=\"Portuguese\",translation!E1765,translation!F1765)))","v":"Baseline Scenario"}]
[null,{"$f":"+'Output 1-1 - External DSA'!B4:AN4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,{"$f":"+'Output 1-1 - External DSA'!E5","v":"Actual "},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Output 1-1 - External DSA'!P5","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,{"$f":"N8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"N8+1","v":2019},{"$f":"O8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"++OFFSET(translation!C1764, 0,LANG)","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account"]
[2,{"$f":"+'Output 1-1 - External DSA'!B8","v":"External debt (nominal) 1/ "},{"$f":"IF(AND(ISNUMBER(C13),ISNUMBER(C14)),C13+C14,\"…\")","v":20.763892277118579},27.458619688568866,26.307721035689681,29.074395081102619,30.053391431539627,29.47899699889431,33.253214201969669,39.197932071941231,49.242897811112442,53.163407984155334,53.282677950163013,54.959178260005224,53.106031952551405,50.890645845582569,49.438773768573363,47.242958417085646,45.769934988299966,44.059262300943068,41.284110889217132,39.941165654650703,39.167041042357361,38.444194587562734,38.384951253727458,38.181317347201386,37.865655518017689,37.329155740482307,36.944319003893696,36.136749871057155,35.427017243951845,34.46631494725122,33.729059255094477,33.010444985169599]
[null,{"$f":"+'Output 1-1 - External DSA'!B9","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60)), 100*('Macro-Debt_Data'!J81)/('Macro-Debt_Data'!J56*'Macro-Debt_Data'!J60), \"…\")","v":11.395877434038441},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60)), 100*('Macro-Debt_Data'!K81)/('Macro-Debt_Data'!K56*'Macro-Debt_Data'!K60), \"…\")","v":18.68756194819526},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60)), 100*('Macro-Debt_Data'!L81)/('Macro-Debt_Data'!L56*'Macro-Debt_Data'!L60), \"…\")","v":19.15594653229854},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60)), 100*('Macro-Debt_Data'!M81)/('Macro-Debt_Data'!M56*'Macro-Debt_Data'!M60), \"…\")","v":22.029424554648365},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60)), 100*('Macro-Debt_Data'!N81)/('Macro-Debt_Data'!N56*'Macro-Debt_Data'!N60), \"…\")","v":23.455363879764061},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60)), 100*('Macro-Debt_Data'!O81)/('Macro-Debt_Data'!O56*'Macro-Debt_Data'!O60), \"…\")","v":23.703041338578011},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60)), 100*('Macro-Debt_Data'!P81)/('Macro-Debt_Data'!P56*'Macro-Debt_Data'!P60), \"…\")","v":29.910203533994444},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60)), 100*('Macro-Debt_Data'!Q81)/('Macro-Debt_Data'!Q56*'Macro-Debt_Data'!Q60), \"…\")","v":34.749627257649429},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60)), 100*('Macro-Debt_Data'!R81)/('Macro-Debt_Data'!R56*'Macro-Debt_Data'!R60), \"…\")","v":44.91151080543014},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)), 100*('Macro-Debt_Data'!S81)/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60), \"…\")","v":49.163407984155334},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)), 100*('Macro-Debt_Data'!T81)/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60), \"…\")","v":49.282677950163006},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)), 100*('Macro-Debt_Data'!U81)/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60), \"…\")","v":50.959178260005217},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60)), 100*('Macro-Debt_Data'!V81)/('Macro-Debt_Data'!V56*'Macro-Debt_Data'!V60), \"…\")","v":49.106031952551398},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60)), 100*('Macro-Debt_Data'!W81)/('Macro-Debt_Data'!W56*'Macro-Debt_Data'!W60), \"…\")","v":46.890645845582554},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60)), 100*('Macro-Debt_Data'!X81)/('Macro-Debt_Data'!X56*'Macro-Debt_Data'!X60), \"…\")","v":45.438773768573355},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60)), 100*('Macro-Debt_Data'!Y81)/('Macro-Debt_Data'!Y56*'Macro-Debt_Data'!Y60), \"…\")","v":43.242958417085653},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60)), 100*('Macro-Debt_Data'!Z81)/('Macro-Debt_Data'!Z56*'Macro-Debt_Data'!Z60), \"…\")","v":41.769934988299958},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60)), 100*('Macro-Debt_Data'!AA81)/('Macro-Debt_Data'!AA56*'Macro-Debt_Data'!AA60), \"…\")","v":40.059262300943068},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60)), 100*('Macro-Debt_Data'!AB81)/('Macro-Debt_Data'!AB56*'Macro-Debt_Data'!AB60), \"…\")","v":37.284110889217139},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60)), 100*('Macro-Debt_Data'!AC81)/('Macro-Debt_Data'!AC56*'Macro-Debt_Data'!AC60), \"…\")","v":35.941165654650703},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60)), 100*('Macro-Debt_Data'!AD81)/('Macro-Debt_Data'!AD56*'Macro-Debt_Data'!AD60), \"…\")","v":35.167041042357361},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60)), 100*('Macro-Debt_Data'!AE81)/('Macro-Debt_Data'!AE56*'Macro-Debt_Data'!AE60), \"…\")","v":34.444194587562734},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60)), 100*('Macro-Debt_Data'!AF81)/('Macro-Debt_Data'!AF56*'Macro-Debt_Data'!AF60), \"…\")","v":34.384951253727458},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60)), 100*('Macro-Debt_Data'!AG81)/('Macro-Debt_Data'!AG56*'Macro-Debt_Data'!AG60), \"…\")","v":34.181317347201393},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60)), 100*('Macro-Debt_Data'!AH81)/('Macro-Debt_Data'!AH56*'Macro-Debt_Data'!AH60), \"…\")","v":33.865655518017675},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60)), 100*('Macro-Debt_Data'!AI81)/('Macro-Debt_Data'!AI56*'Macro-Debt_Data'!AI60), \"…\")","v":33.329155740482314},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60)), 100*('Macro-Debt_Data'!AJ81)/('Macro-Debt_Data'!AJ56*'Macro-Debt_Data'!AJ60), \"…\")","v":32.944319003893703},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60)), 100*('Macro-Debt_Data'!AK81)/('Macro-Debt_Data'!AK56*'Macro-Debt_Data'!AK60), \"…\")","v":32.13674987105717},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60)), 100*('Macro-Debt_Data'!AL81)/('Macro-Debt_Data'!AL56*'Macro-Debt_Data'!AL60), \"…\")","v":31.427017243951848},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60)), 100*('Macro-Debt_Data'!AM81)/('Macro-Debt_Data'!AM56*'Macro-Debt_Data'!AM60), \"…\")","v":30.466314947251224},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60)), 100*('Macro-Debt_Data'!AN81)/('Macro-Debt_Data'!AN56*'Macro-Debt_Data'!AN60), \"…\")","v":29.729059255094473},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60)), 100*('Macro-Debt_Data'!AO81)/('Macro-Debt_Data'!AO56*'Macro-Debt_Data'!AO60), \"…\")","v":29.011000647297685}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1842,IF(START!L10=\"French\",translation!D1842,IF(START!L10=\"Portuguese\",translation!E1842,translation!F1842)))","v":"of which: Private"},{"$f":"'Macro-Debt_Data'!J70","v":9.3680148430801378},{"$f":"'Macro-Debt_Data'!K70","v":8.771057740373605},{"$f":"'Macro-Debt_Data'!L70","v":7.15177450339114},{"$f":"'Macro-Debt_Data'!M70","v":7.0449705264542546},{"$f":"'Macro-Debt_Data'!N70","v":6.5980275517755667},{"$f":"'Macro-Debt_Data'!O70","v":5.7759556603162991},{"$f":"'Macro-Debt_Data'!P70","v":3.3430106679752254},{"$f":"'Macro-Debt_Data'!Q70","v":4.4483048142918049},{"$f":"'Macro-Debt_Data'!R70","v":4.3313870056823047},{"$f":"'Macro-Debt_Data'!S70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!T70","v":4.0000000000000089},{"$f":"'Macro-Debt_Data'!U70","v":4.0000000000000044},{"$f":"'Macro-Debt_Data'!V70","v":4.000000000000008},{"$f":"'Macro-Debt_Data'!W70","v":4.0000000000000115},{"$f":"'Macro-Debt_Data'!X70","v":4.0000000000000044},{"$f":"'Macro-Debt_Data'!Y70","v":3.9999999999999902},{"$f":"'Macro-Debt_Data'!Z70","v":4.0000000000000062},{"$f":"'Macro-Debt_Data'!AA70","v":3.9999999999999973},{"$f":"'Macro-Debt_Data'!AB70","v":3.9999999999999951},{"$f":"'Macro-Debt_Data'!AC70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!AD70","v":3.9999999999999973},{"$f":"'Macro-Debt_Data'!AE70","v":4.0000000000000018},{"$f":"'Macro-Debt_Data'!AF70","v":4},{"$f":"'Macro-Debt_Data'!AG70","v":3.9999999999999911},{"$f":"'Macro-Debt_Data'!AH70","v":4.0000000000000178},{"$f":"'Macro-Debt_Data'!AI70","v":3.9999999999999916},{"$f":"'Macro-Debt_Data'!AJ70","v":3.9999999999999916},{"$f":"'Macro-Debt_Data'!AK70","v":3.9999999999999853},{"$f":"'Macro-Debt_Data'!AL70","v":3.9999999999999996},{"$f":"'Macro-Debt_Data'!AM70","v":3.9999999999999938},{"$f":"'Macro-Debt_Data'!AN70","v":4.0000000000000053},{"$f":"'Macro-Debt_Data'!AO70","v":3.9994443378719171}]
[3,{"$f":"+'Output 1-1 - External DSA'!B11","v":"Change in external debt"},{"$f":"IF(ISNUMBER((C12-B12)),(C12-B12),\"…\")","v":"…"},6.6947274114502875,-1.1508986528791851,2.7666740454129375,0.97899635043700783,-0.57439443264531675,3.7742172030753594,5.9447178699715622,10.044965739171211,3.9205101730428922,0.11926996600767836,{"$f":"(N12-M12)","v":1.6765003098422113},-1.8531463074538195,-2.2153861069688361,-1.451872077009206,-2.1958153514877168,-1.4730234287856803,-1.7106726873568974,-2.7751514117259362,-1.3429452345664288,-0.77412461229334184,-0.72284645479462739,-5.9243333835276246E-2,-0.20363390652607194,-0.31566182918369634,-0.5364997775353828,-0.38483673658861051,-0.80756913283654086,-0.7097326271053106,-0.96070229670062446,-0.73725569215674369,-0.71861426992487765,{"$f":"AI16+AI30","v":0}]
[4,{"$f":"+'Output 1-1 - External DSA'!B12","v":"Identified net debt-creating flows "},{"$f":"IF(ISNUMBER(C17+C24+C25),C17+C24+C25,\"…\")","v":"…"},2.3909862472185957,1.7363529844986108,-6.8120522401553156,-8.0361411500753128,-1.2038226453273682,2.0397485090158471,0.36812939073738393,7.3250306380880721,0.89014359002251364,-8.9951624424272651,{"$f":"N17+N24+N25","v":-4.6939970266195248},-5.8193696266629686,-4.5515218997360938,-3.7466456353349189,-3.6519542685968585,-3.5870206887645359,-3.2953113503334519,-2.6579935748886161,-1.9618594198341777,-1.4736727602420427,-1.2572722775679968,-1.2526446900202812,-1.4051808035442357,-1.5396158765127574,-1.7404741753112662,-1.6203579093537215,-1.3737936513059208,-1.2603522020846201,-1.2843399547173187,-1.1102815753479447,-1.0273927520542825,0]
[5,{"$f":"+'Output 1-1 - External DSA'!B13","v":"Non-interest current account deficit"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48),-('Macro-Debt_Data'!J28+'Macro-Debt_Data'!J18)/C48*100,\"...\")","v":8.2967713236911536},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48),-('Macro-Debt_Data'!K28+'Macro-Debt_Data'!K18)/D48*100,\"...\")","v":8.7155405716636665},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48),-('Macro-Debt_Data'!L28+'Macro-Debt_Data'!L18)/E48*100,\"...\")","v":10.829758907110262},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48),-('Macro-Debt_Data'!M28+'Macro-Debt_Data'!M18)/F48*100,\"...\")","v":0.84057233100899209},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48),-('Macro-Debt_Data'!N28+'Macro-Debt_Data'!N18)/G48*100,\"...\")","v":4.9885313009490302},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48),-('Macro-Debt_Data'!O28+'Macro-Debt_Data'!O18)/H48*100,\"...\")","v":11.606422590183312},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48),-('Macro-Debt_Data'!P28+'Macro-Debt_Data'!P18)/I48*100,\"...\")","v":10.997944769340865},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48),-('Macro-Debt_Data'!Q28+'Macro-Debt_Data'!Q18)/J48*100,\"...\")","v":10.120144108155214},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48),-('Macro-Debt_Data'!R28+'Macro-Debt_Data'!R18)/K48*100,\"...\")","v":7.1822270058197661},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48),-('Macro-Debt_Data'!S28+'Macro-Debt_Data'!S18)/L48*100,\"...\")","v":5.471014079333135},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48),-('Macro-Debt_Data'!T28+'Macro-Debt_Data'!T18)/M48*100,\"...\")","v":4.4031382895454492},{"$f":"-('Macro-Debt_Data'!U28+'Macro-Debt_Data'!U18)/N48*100","v":3.3893317197875512},{"$f":"-('Macro-Debt_Data'!V28+'Macro-Debt_Data'!V18)/O48*100","v":2.2574807074025007},{"$f":"-('Macro-Debt_Data'!W28+'Macro-Debt_Data'!W18)/P48*100","v":1.7716261746453983},{"$f":"-('Macro-Debt_Data'!X28+'Macro-Debt_Data'!X18)/Q48*100","v":1.5342451446469387},{"$f":"-('Macro-Debt_Data'!Y28+'Macro-Debt_Data'!Y18)/R48*100","v":1.6030444009665392},{"$f":"-('Macro-Debt_Data'!Z28+'Macro-Debt_Data'!Z18)/S48*100","v":1.7172072871052688},{"$f":"-('Macro-Debt_Data'!AA28+'Macro-Debt_Data'!AA18)/T48*100","v":0.73440756202915547},{"$f":"-('Macro-Debt_Data'!AB28+'Macro-Debt_Data'!AB18)/U48*100","v":1.7749661266695476},{"$f":"-('Macro-Debt_Data'!AC28+'Macro-Debt_Data'!AC18)/V48*100","v":2.1273884534383343},{"$f":"-('Macro-Debt_Data'!AD28+'Macro-Debt_Data'!AD18)/W48*100","v":2.3000587529375816},{"$f":"-('Macro-Debt_Data'!AE28+'Macro-Debt_Data'!AE18)/X48*100","v":2.5046566902299068},{"$f":"-('Macro-Debt_Data'!AF28+'Macro-Debt_Data'!AF18)/Y48*100","v":2.1059008135625161},{"$f":"-('Macro-Debt_Data'!AG28+'Macro-Debt_Data'!AG18)/Z48*100","v":1.9536802107311351},{"$f":"-('Macro-Debt_Data'!AH28+'Macro-Debt_Data'!AH18)/AA48*100","v":1.8676327915815298},{"$f":"-('Macro-Debt_Data'!AI28+'Macro-Debt_Data'!AI18)/AB48*100","v":1.9510530933190589},{"$f":"-('Macro-Debt_Data'!AJ28+'Macro-Debt_Data'!AJ18)/AC48*100","v":1.8390088049863011},{"$f":"-('Macro-Debt_Data'!AK28+'Macro-Debt_Data'!AK18)/AD48*100","v":1.8045416537399634},{"$f":"-('Macro-Debt_Data'!AL28+'Macro-Debt_Data'!AL18)/AE48*100","v":1.6459593663343157},{"$f":"-('Macro-Debt_Data'!AM28+'Macro-Debt_Data'!AM18)/AF48*100","v":1.5845725319359554},{"$f":"-('Macro-Debt_Data'!AN28+'Macro-Debt_Data'!AN18)/AG48*100","v":1.6377827761866137},{"$f":"-('Macro-Debt_Data'!AO28+'Macro-Debt_Data'!AO18)/AH48*100","v":1.4947762481340154},{"$f":"-(AI24+AI25)","v":2.0751475711016973}]
[6,{"$f":"+'Output 1-1 - External DSA'!B14","v":"Deficit in balance of goods and services"},{"$f":"IF(ISNUMBER(C20-C19),C20-C19,\"…\")","v":16.931950244673295},{"$f":"IF(ISNUMBER(D20-D19),D20-D19,\"…\")","v":16.786939219654229},{"$f":"IF(ISNUMBER(E20-E19),E20-E19,\"…\")","v":18.806597920258532},{"$f":"IF(ISNUMBER(F20-F19),F20-F19,\"…\")","v":9.244418260064748},10.914089990135459,15.69509002135387,12.299006349443239,12.462719808555271,9.7719125200776205,10.998791147851911,6.6690441220067669,{"$f":"N20-N19","v":6.771623414109051},5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346256,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,{"$f":"AA20-AA19","v":4.6609387387933836},4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351293034]
[null,{"$f":"+'Output 1-1 - External DSA'!B15","v":"Exports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/C48*100),'Macro-Debt_Data'!J29/C48*100, \"…\")","v":23.263624696109964},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/D48*100),'Macro-Debt_Data'!K29/D48*100, \"…\")","v":23.443019744619605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/E48*100),'Macro-Debt_Data'!L29/E48*100, \"…\")","v":24.784862719695802},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/F48*100),'Macro-Debt_Data'!M29/F48*100, \"…\")","v":33.253388743562383},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/G48*100),'Macro-Debt_Data'!N29/G48*100, \"…\")","v":32.129379137767039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/H48*100),'Macro-Debt_Data'!O29/H48*100, \"…\")","v":33.098759974126182},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/I48*100),'Macro-Debt_Data'!P29/I48*100, \"…\")","v":39.609643797328445},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/J48*100),'Macro-Debt_Data'!Q29/J48*100, \"…\")","v":34.108401820430799},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/K48*100),'Macro-Debt_Data'!R29/K48*100, \"…\")","v":39.350534375593242},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/L48*100),'Macro-Debt_Data'!S29/L48*100, \"…\")","v":44.724170422624049},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/M48*100),'Macro-Debt_Data'!T29/M48*100, \"…\")","v":40.838544723275497},{"$f":"'Macro-Debt_Data'!U29/N48*100","v":41.154138217730193},{"$f":"'Macro-Debt_Data'!V29/O48*100","v":41.704681239101411},{"$f":"'Macro-Debt_Data'!W29/P48*100","v":41.410262731261575},{"$f":"'Macro-Debt_Data'!X29/Q48*100","v":40.839657326839848},{"$f":"'Macro-Debt_Data'!Y29/R48*100","v":40.509352080633192},{"$f":"'Macro-Debt_Data'!Z29/S48*100","v":40.22562758921066},{"$f":"'Macro-Debt_Data'!AA29/T48*100","v":39.59456871426584},{"$f":"'Macro-Debt_Data'!AB29/U48*100","v":38.831559835854868},{"$f":"'Macro-Debt_Data'!AC29/V48*100","v":38.099886474335463},{"$f":"'Macro-Debt_Data'!AD29/W48*100","v":37.610294580999046},{"$f":"'Macro-Debt_Data'!AE29/X48*100","v":37.30589395300467},{"$f":"'Macro-Debt_Data'!AF29/Y48*100","v":37.168288134974979},{"$f":"'Macro-Debt_Data'!AG29/Z48*100","v":37.01234259901404},{"$f":"'Macro-Debt_Data'!AH29/AA48*100","v":36.818220390525191},{"$f":"'Macro-Debt_Data'!AI29/AB48*100","v":36.604698247624519},{"$f":"'Macro-Debt_Data'!AJ29/AC48*100","v":36.335678201943431},{"$f":"'Macro-Debt_Data'!AK29/AD48*100","v":36.056613377931427},{"$f":"'Macro-Debt_Data'!AL29/AE48*100","v":35.866959805208339},{"$f":"'Macro-Debt_Data'!AM29/AF48*100","v":35.589461102181239},{"$f":"'Macro-Debt_Data'!AN29/AG48*100","v":35.318242417205624},{"$f":"'Macro-Debt_Data'!AO29/AH48*100","v":35.109196395528144}]
[null,{"$f":"+'Output 1-1 - External DSA'!B16","v":"Imports "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/C48*100),'Macro-Debt_Data'!J30/C48*100,\"…\")","v":40.19557494078326},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/D48*100),'Macro-Debt_Data'!K30/D48*100,\"…\")","v":40.229958964273834},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/E48*100),'Macro-Debt_Data'!L30/E48*100,\"…\")","v":43.591460639954335},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/F48*100),'Macro-Debt_Data'!M30/F48*100,\"…\")","v":42.49780700362713},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/G48*100),'Macro-Debt_Data'!N30/G48*100,\"…\")","v":43.043469127902497},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/H48*100),'Macro-Debt_Data'!O30/H48*100,\"…\")","v":48.793849995480052},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/I48*100),'Macro-Debt_Data'!P30/I48*100,\"…\")","v":51.908650146771684},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/J48*100),'Macro-Debt_Data'!Q30/J48*100,\"…\")","v":46.57112162898607},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/K48*100),'Macro-Debt_Data'!R30/K48*100,\"…\")","v":49.122446895670862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/L48*100),'Macro-Debt_Data'!S30/L48*100,\"…\")","v":55.72296157047596},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/M48*100),'Macro-Debt_Data'!T30/M48*100,\"…\")","v":47.507588845282264},{"$f":"'Macro-Debt_Data'!U30/N48*100","v":47.925761631839244},{"$f":"'Macro-Debt_Data'!V30/O48*100","v":47.19487965657089},{"$f":"'Macro-Debt_Data'!W30/P48*100","v":46.259587975478489},{"$f":"'Macro-Debt_Data'!X30/Q48*100","v":45.341562167581742},{"$f":"'Macro-Debt_Data'!Y30/R48*100","v":44.7504043324751},{"$f":"'Macro-Debt_Data'!Z30/S48*100","v":44.751719596545286},{"$f":"'Macro-Debt_Data'!AA30/T48*100","v":44.104163217846455},{"$f":"'Macro-Debt_Data'!AB30/U48*100","v":43.615592074429976},{"$f":"'Macro-Debt_Data'!AC30/V48*100","v":43.138369212341175},{"$f":"'Macro-Debt_Data'!AD30/W48*100","v":42.784461388949566},{"$f":"'Macro-Debt_Data'!AE30/X48*100","v":42.444202108352464},{"$f":"'Macro-Debt_Data'!AF30/Y48*100","v":42.176832403615073},{"$f":"'Macro-Debt_Data'!AG30/Z48*100","v":41.826977207635622},{"$f":"'Macro-Debt_Data'!AH30/AA48*100","v":41.479159129318575},{"$f":"'Macro-Debt_Data'!AI30/AB48*100","v":41.023361686398516},{"$f":"'Macro-Debt_Data'!AJ30/AC48*100","v":40.564481179883884},{"$f":"'Macro-Debt_Data'!AK30/AD48*100","v":40.195177615371691},{"$f":"'Macro-Debt_Data'!AL30/AE48*100","v":39.764333208013099},{"$f":"'Macro-Debt_Data'!AM30/AF48*100","v":39.352780645802504},{"$f":"'Macro-Debt_Data'!AN30/AG48*100","v":39.107149959224365},{"$f":"'Macro-Debt_Data'!AO30/AH48*100","v":38.772701330657448}]
[7,{"$f":"+'Output 1-1 - External DSA'!B17","v":"Net current transfers (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J31/'Macro-Debt_Data'!J56*100,\"...\")","v":-8.3997034569549971},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K31/'Macro-Debt_Data'!K56*100,\"...\")","v":-7.9024542116457015},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L31/'Macro-Debt_Data'!L56*100,\"...\")","v":-7.4229697043278309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M31/'Macro-Debt_Data'!M56*100,\"...\")","v":-7.7757597719898373},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N31/'Macro-Debt_Data'!N56*100,\"...\")","v":-6.9119037624022814},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O31/'Macro-Debt_Data'!O56*100,\"...\")","v":-6.2862806669658058},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P31/'Macro-Debt_Data'!P56*100,\"...\")","v":-5.4918068458025395},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q31/'Macro-Debt_Data'!Q56*100,\"...\")","v":-3.8846720403989092},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R31/'Macro-Debt_Data'!R56*100,\"...\")","v":-4.9600312498692078},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S31/'Macro-Debt_Data'!S56*100,\"...\")","v":-6.6711186393119899},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T31/'Macro-Debt_Data'!T56*100,\"...\")","v":-3.260554907049769},{"$f":"-'Macro-Debt_Data'!U31/'Macro-Debt_Data'!U56*100","v":-4.4805366375679982},{"$f":"-'Macro-Debt_Data'!V31/'Macro-Debt_Data'!V56*100","v":-4.5235067768856361},{"$f":"-'Macro-Debt_Data'!W31/'Macro-Debt_Data'!W56*100","v":-4.3318963810011297},{"$f":"-'Macro-Debt_Data'!X31/'Macro-Debt_Data'!X56*100","v":-4.1809319642741025},{"$f":"-'Macro-Debt_Data'!Y31/'Macro-Debt_Data'!Y56*100","v":-4.0190109663139699},{"$f":"-'Macro-Debt_Data'!Z31/'Macro-Debt_Data'!Z56*100","v":-4.137938239495651},{"$f":"-'Macro-Debt_Data'!AA31/'Macro-Debt_Data'!AA56*100","v":-3.9177703754659192},{"$f":"-'Macro-Debt_Data'!AB31/'Macro-Debt_Data'!AB56*100","v":-3.7256377769506841},{"$f":"-'Macro-Debt_Data'!AC31/'Macro-Debt_Data'!AC56*100","v":-3.5511017220427799},{"$f":"-'Macro-Debt_Data'!AD31/'Macro-Debt_Data'!AD56*100","v":-3.3857729924745881},{"$f":"-'Macro-Debt_Data'!AE31/'Macro-Debt_Data'!AE56*100","v":-3.2306801483526342},{"$f":"-'Macro-Debt_Data'!AF31/'Macro-Debt_Data'!AF56*100","v":-3.0831089570405257},{"$f":"-'Macro-Debt_Data'!AG31/'Macro-Debt_Data'!AG56*100","v":-2.9411613544158937},{"$f":"-'Macro-Debt_Data'!AH31/'Macro-Debt_Data'!AH56*100","v":-2.8055933180361996},{"$f":"-'Macro-Debt_Data'!AI31/'Macro-Debt_Data'!AI56*100","v":-2.6749082047602935},{"$f":"-'Macro-Debt_Data'!AJ31/'Macro-Debt_Data'!AJ56*100","v":-2.5479556952925564},{"$f":"-'Macro-Debt_Data'!AK31/'Macro-Debt_Data'!AK56*100","v":-2.427369260843844},{"$f":"-'Macro-Debt_Data'!AL31/'Macro-Debt_Data'!AL56*100","v":-2.3115520182459561},{"$f":"-'Macro-Debt_Data'!AM31/'Macro-Debt_Data'!AM56*100","v":-2.2014540639113087},{"$f":"-'Macro-Debt_Data'!AN31/'Macro-Debt_Data'!AN56*100","v":-2.101989471417296},{"$f":"-'Macro-Debt_Data'!AO31/'Macro-Debt_Data'!AO56*100","v":-2.0035518178903375}]
[8,{"$f":"+'Output 1-1 - External DSA'!B18","v":"of which: official"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!J32/'Macro-Debt_Data'!J56*100,\"...\")","v":-0.71075146079541573},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K32/'Macro-Debt_Data'!K56*100,\"...\")","v":-0.84568131405949531},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L32/'Macro-Debt_Data'!L56*100,\"...\")","v":-0.84516922574514219},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M32/'Macro-Debt_Data'!M56*100,\"...\")","v":-1.1317895742558961},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N32/'Macro-Debt_Data'!N56*100,\"...\")","v":-0.62080776761574608},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O32/'Macro-Debt_Data'!O56*100,\"...\")","v":-0.57791000430325923},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P32/'Macro-Debt_Data'!P56*100,\"...\")","v":-0.61474501433876283},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q32/'Macro-Debt_Data'!Q56*100,\"...\")","v":-0.16794860136194598},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R32/'Macro-Debt_Data'!R56*100,\"...\")","v":-2.4681423564803986E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S32/'Macro-Debt_Data'!S56*100,\"...\")","v":-0.528317528983546},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T32/'Macro-Debt_Data'!T56*100,\"...\")","v":-5.9844024244022964E-2},{"$f":"-'Macro-Debt_Data'!U32/'Macro-Debt_Data'!U56*100","v":-3.6449781846198077E-2},{"$f":"-'Macro-Debt_Data'!V32/'Macro-Debt_Data'!V56*100","v":-7.3659467960370166E-3},{"$f":"-'Macro-Debt_Data'!W32/'Macro-Debt_Data'!W56*100","v":0},{"$f":"-'Macro-Debt_Data'!X32/'Macro-Debt_Data'!X56*100","v":0},{"$f":"-'Macro-Debt_Data'!Y32/'Macro-Debt_Data'!Y56*100","v":0},{"$f":"-'Macro-Debt_Data'!Z32/'Macro-Debt_Data'!Z56*100","v":0},{"$f":"-'Macro-Debt_Data'!AA32/'Macro-Debt_Data'!AA56*100","v":0},{"$f":"-'Macro-Debt_Data'!AB32/'Macro-Debt_Data'!AB56*100","v":0},{"$f":"-'Macro-Debt_Data'!AC32/'Macro-Debt_Data'!AC56*100","v":0},{"$f":"-'Macro-Debt_Data'!AD32/'Macro-Debt_Data'!AD56*100","v":0},{"$f":"-'Macro-Debt_Data'!AE32/'Macro-Debt_Data'!AE56*100","v":0},{"$f":"-'Macro-Debt_Data'!AF32/'Macro-Debt_Data'!AF56*100","v":0},{"$f":"-'Macro-Debt_Data'!AG32/'Macro-Debt_Data'!AG56*100","v":0},{"$f":"-'Macro-Debt_Data'!AH32/'Macro-Debt_Data'!AH56*100","v":0},{"$f":"-'Macro-Debt_Data'!AI32/'Macro-Debt_Data'!AI56*100","v":0},{"$f":"-'Macro-Debt_Data'!AJ32/'Macro-Debt_Data'!AJ56*100","v":0},{"$f":"-'Macro-Debt_Data'!AK32/'Macro-Debt_Data'!AK56*100","v":0},{"$f":"-'Macro-Debt_Data'!AL32/'Macro-Debt_Data'!AL56*100","v":0},{"$f":"-'Macro-Debt_Data'!AM32/'Macro-Debt_Data'!AM56*100","v":0},{"$f":"-'Macro-Debt_Data'!AN32/'Macro-Debt_Data'!AN56*100","v":0},{"$f":"-'Macro-Debt_Data'!AO32/'Macro-Debt_Data'!AO56*100","v":0}]
[9,{"$f":"+'Output 1-1 - External DSA'!B19","v":"Other current account flows (negative = net inflow)"},{"$f":"IF(ISNUMBER(C17-C18-C21),C17-C18-C21,\"…\")","v":-0.23547546402714481},-0.16894443634486134,-0.55386930882043917,-0.62808615706591819,0.98634507321585296,2.1976132357952478,4.1907452657001656,1.542096339998853,2.3703457356113535,1.143341570793214,0.99464907458845131,{"$f":"N17-N18-N21","v":1.0982449432464985},1.2907890668186579,1.2541973114296141,1.2132722681791477,1.381003115438602,1.329053519266294,0.1425834339144596,0.71657166504512393,0.64000743747540234,0.51166493746164932,0.59702868323474734,0.18046550196294797,8.0206956525447293E-2,1.2287370824345611E-2,0.20729785930535538,0.15816152233840386,9.3346677143543832E-2,6.0137981775511662E-2,2.2707052225999558E-2,-4.9135294414831332E-2,-0.16517686910495044]
[10,{"$f":"+'Output 1-1 - External DSA'!B20","v":"Net FDI (negative = inflow)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J34/C48),-'Macro-Debt_Data'!J34/C48*100,\"…\")","v":-3.1338929898643384},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K34/D48),-'Macro-Debt_Data'!K34/D48*100,\"…\")","v":-3.4731363493808827},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L34/E48),-'Macro-Debt_Data'!L34/E48*100,\"…\")","v":-6.3641543612259914},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M34/F48),-'Macro-Debt_Data'!M34/F48*100,\"…\")","v":-11.353610067416838},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N34/G48),-'Macro-Debt_Data'!N34/G48*100,\"…\")","v":-7.8963876686915739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O34/H48),-'Macro-Debt_Data'!O34/H48*100,\"…\")","v":-8.1868673929876419},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P34/I48),-'Macro-Debt_Data'!P34/I48*100,\"…\")","v":-7.8940033879216855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q34/J48),-'Macro-Debt_Data'!Q34/J48*100,\"…\")","v":-6.7841302914341455},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R34/K48),-'Macro-Debt_Data'!R34/K48*100,\"…\")","v":-8.7031947771007605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S34/L48),-'Macro-Debt_Data'!S34/L48*100,\"…\")","v":-8.0950301070264761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T34/M48),-'Macro-Debt_Data'!T34/M48*100,\"…\")","v":-8.1557593596013174},{"$f":"-'Macro-Debt_Data'!U34/N48*100","v":-6.5340705105191343},{"$f":"-'Macro-Debt_Data'!V34/O48*100","v":-6.0314497020176558},{"$f":"-'Macro-Debt_Data'!W34/P48*100","v":-5.026208085014729},{"$f":"-'Macro-Debt_Data'!X34/Q48*100","v":-4.5235872765132417},{"$f":"-'Macro-Debt_Data'!Y34/R48*100","v":-4.2722768722625082},{"$f":"-'Macro-Debt_Data'!Z34/S48*100","v":-4.0209664680117818},{"$f":"-'Macro-Debt_Data'!AA34/T48*100","v":-3.7696560637610474},{"$f":"-'Macro-Debt_Data'!AB34/U48*100","v":-3.4932146190852387},{"$f":"-'Macro-Debt_Data'!AC34/V48*100","v":-3.2167731744094179},{"$f":"-'Macro-Debt_Data'!AD34/W48*100","v":-2.9403317297336127},{"$f":"-'Macro-Debt_Data'!AE34/X48*100","v":-2.6638902850578035},{"$f":"-'Macro-Debt_Data'!AF34/Y48*100","v":-2.6638902850578026},{"$f":"-'Macro-Debt_Data'!AG34/Z48*100","v":-2.6638902850577932},{"$f":"-'Macro-Debt_Data'!AH34/AA48*100","v":-2.7141523659079634},{"$f":"-'Macro-Debt_Data'!AI34/AB48*100","v":-2.7141523659079447},{"$f":"-'Macro-Debt_Data'!AJ34/AC48*100","v":-2.5131040425073561},{"$f":"-'Macro-Debt_Data'!AK34/AD48*100","v":-2.2617936382566208},{"$f":"-'Macro-Debt_Data'!AL34/AE48*100","v":-2.0104832340058878},{"$f":"-'Macro-Debt_Data'!AM34/AF48*100","v":-2.0106597738096288},{"$f":"-'Macro-Debt_Data'!AN34/AG48*100","v":-2.0160053242587868},{"$f":"-'Macro-Debt_Data'!AO34/AH48*100","v":-1.7656391391330195},{"$f":"AH24","v":-1.7656391391330195}]
[11,{"$f":"+'Output 1-1 - External DSA'!B21","v":"Endogenous debt dynamics 2/ "},{"$f":"IF(ISNUMBER(C27+C28+C29),C27+C28+C29,\"…\")","v":"…"},-2.8514179750641881,-2.7292515613856603,3.7009854962525299,-5.1282847823327682,-4.6233778425230385,-1.0641928724033325,-2.967884425983685,8.8459984093690665,3.5141596177158547,-5.2425413723713978,{"$f":"N27+N28+N29","v":-1.5492582358879419},-2.0454006320478131,-1.2969399893667626,-0.75730350346861575,-0.98272179730088949,-1.2832615078580227,-0.26006284860155993,-0.93974508247292499,-0.87247469886309403,-0.83339978344601162,-1.0980386827401001,-0.69465521852499479,-0.69497072921757752,-0.6930963021863239,-0.97737490272238037,-0.94626267183266655,-0.91654166678926341,-0.89582833441304799,-0.85825271284364524,-0.73205902727577166,-0.75652986105527842,-0.30950843196867783]
[null,{"$f":"+'Output 1-1 - External DSA'!B22","v":"Denominator: 1+g+ρ+gρ"},{"$f":"IF(ISNUMBER(1+C52/100+C53/100+C52/100*C53/100),1+C52/100+C53/100+C52/100*C53/100,\"…\")","v":1.1683720361709267},{"$f":"IF(ISNUMBER(1+D52/100+D53/100+D52/100*D53/100),1+D52/100+D53/100+D52/100*D53/100,\"…\")","v":1.213549448219517},{"$f":"IF(ISNUMBER(1+E52/100+E53/100+E52/100*E53/100),1+E52/100+E53/100+E52/100*E53/100,\"…\")","v":1.1522954034914918},{"$f":"IF(ISNUMBER(1+F52/100+F53/100+F52/100*F53/100),1+F52/100+F53/100+F52/100*F53/100,\"…\")","v":0.89699766455074825},1.2573177396931847,1.2297110900983157,1.060011546047819,1.1398914013139749,0.81106687795695021,0.95147497114364132,1.1595248858494611,{"$f":"1+N52/100+N53/100+N52/100*N53/100","v":1.0627944801551832},{"$f":"1+O52/100+O53/100+O52/100*O53/100","v":1.0827516398875765},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Output 1-1 - External DSA'!B23","v":"Contribution from nominal interest rate"},{"$f":"IF(ISNUMBER((C54/100)*B12/C26),(C54/100)*B12/C26,\"…\")","v":"…"},0.80790750071702322,1.0900266045446876,1.1031472275946468,0.82260784474654403,1.1459230950982455,1.1951982622981132,1.602297080767348,2.3556338084443613,2.2153778068670427,2.2970322162435184,{"$f":"(N54/100)*M12/N26","v":2.4240627080227726},3.1799086545547923,3.2657219119355063,3.1880063717594944,2.9130097234908447,2.6265189588328348,3.5500492551910683,2.5421574514728036,2.2601037720190016,2.1663594213358182,1.8073272691219056,2.1524165757974316,2.1777032401472636,2.1822003026342545,1.9040316223817599,1.9032062350069101,1.9157302496021145,1.8982088950474461,1.8934584706251572,1.8737466714082882,1.8627604837767748,1.8230734514474642]
[13,{"$f":"+'Output 1-1 - External DSA'!B24","v":"Contribution from real GDP growth "},{"$f":"IF(ISNUMBER(-(C52/100)*B12/C26),-(C52/100)*B12/C26,\"…\")","v":"…"},-0.74374291892863831,-2.180351083959176,-1.420822119785198,-1.8267406940928652,-3.433031573362761,-2.5843314025830706,-2.1332292069849204,-1.9270975495188669,-1.9850045124179978,-1.5905826468618822,{"$f":"-(N52/100)*M12/N26","v":-2.9532706627794774},-4.4969054756122881,-2.9407902640187995,-2.4374344644271053,-2.4087016904300707,-2.3519746452104622,-2.267684513746592,-1.9242415043569963,-1.6963979317097171,-1.6738698039144193,-1.6398920363178957,-1.6506302361777914,-1.6701699061631365,-1.663542999427617,-1.6807509476934905,-1.6548347461675439,-1.6292475764868561,-1.6160629173139127,-1.5767951741405197,-1.3903746587761014,-1.4489916200915964,-1.4181201378090862]
[14,{"$f":"+'Output 1-1 - External DSA'!B25","v":"Contribution from price and exchange rate changes "},{"$f":"IF(ISNUMBER(-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26),-(C53/100*(1+C52/100))*B12/C26+B43*(-C59/100)*(1+C54/100)*B12/C26,\"…\")","v":"…"},-2.9155825568525731,-1.6389270819711721,4.0186603884430809,-4.1241519329864476,-2.3362693642585231,0.32494026788162478,-2.4369522997661126,8.4174621504435727,{"$f":"IF(ISNUMBER(-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26),-(L53/100*(1+L52/100))*K12/L26+K43*(-L59/100)*(1+L54/100)*K12/L26,\"…\")","v":3.2837863232668099},{"$f":"IF(ISNUMBER(-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26),-(M53/100*(1+M52/100))*L12/M26+L43*(-M59/100)*(1+M54/100)*L12/M26,\"…\")","v":-5.948990941753034},{"$f":"-(N53/100*(1+N52/100))*M12/N26+M43*(-N59/100)*(1+N54/100)*M12/N26","v":-1.0200502811312371},{"$f":"-(O53/100*(1+O52/100))*N12/O26+N43*(-O59/100)*(1+O54/100)*N12/O26","v":-0.72840381099031704},-1.6218716372834694,-1.5078754108010048,-1.4870298303616636,-1.5578058214803954,-1.5424275900460362,-1.5576610295887323,-1.4361805391723785,{"$f":"-(W53/100*(1+W52/100))*V12/W26+V43*(-W59/100)*(1+W54/100)*V12/W26","v":-1.3258894008674105},{"$f":"-(X53/100*(1+X52/100))*W12/X26+W43*(-X59/100)*(1+X54/100)*W12/X26","v":-1.2654739155441099},-1.196441558144635,-1.2025040632017046,-1.2117536053929614,-1.2006555774106498,-1.1946341606720328,-1.2030243399045217,-1.1779743121465813,-1.1749160093282827,-1.2154310399079584,-1.1702987247404568,{"$f":"-(AI53/100*(1+AI52/100))*AH12/AI26","v":-0.71446174560705589}]
[15,{"$f":"+'Output 1-1 - External DSA'!B26","v":"Residual 3/ "},{"$f":"IF(ISNUMBER(C15-C16),C15-C16,\"…\")","v":"…"},4.3037411642316918,-2.8872516373777959,9.5787262855682531,9.0151375005123207,0.6294282126820514,1.7344686940595122,5.5765884792341787,2.7199351010831387,3.0303665830203785,9.1144324084349435,{"$f":"N15-N16","v":6.3704973364617361},3.9662233192091492,2.3361357927672577,2.2947735583257129,1.4561389171091417,2.1139972599788557,1.5846386629765545,-0.11715783683732006,0.61891418526774888,0.6995481479487009,0.53442582277336936,1.193401356185005,1.2015468970181638,1.2239540473290611,1.2039743977758834,1.235521172765111,0.56622451846937993,0.55061957497930947,0.3236376580166942,0.373025883191201,0.30877848212940484,0]
[null,{"$f":"+'Output 1-1 - External DSA'!B27","v":"of which: exceptional financing"},{"$f":"IF(ISNUMBER(C30),IF(ISNUMBER('Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56),-'Macro-Debt_Data'!#REF!/'Macro-Debt_Data'!J56*100,\"...\"),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(D30),IF(ISNUMBER('Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56),-'Macro-Debt_Data'!K35/'Macro-Debt_Data'!K56*100,\"...\"),\"...\")","v":-2.3197304365034777},{"$f":"IF(ISNUMBER(E30),IF(ISNUMBER('Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56),-'Macro-Debt_Data'!L35/'Macro-Debt_Data'!L56*100,\"...\"),\"...\")","v":-0.23413379620056685},{"$f":"IF(ISNUMBER(F30),IF(ISNUMBER('Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56),-'Macro-Debt_Data'!M35/'Macro-Debt_Data'!M56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(G30),IF(ISNUMBER('Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56),-'Macro-Debt_Data'!N35/'Macro-Debt_Data'!N56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(H30),IF(ISNUMBER('Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56),-'Macro-Debt_Data'!O35/'Macro-Debt_Data'!O56*100,\"...\"),\"...\")","v":4.6606868486122319E-2},{"$f":"IF(ISNUMBER(I30),IF(ISNUMBER('Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56),-'Macro-Debt_Data'!P35/'Macro-Debt_Data'!P56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(J30),IF(ISNUMBER('Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56),-'Macro-Debt_Data'!Q35/'Macro-Debt_Data'!Q56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(K30),IF(ISNUMBER('Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56),-'Macro-Debt_Data'!R35/'Macro-Debt_Data'!R56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(L30),IF(ISNUMBER('Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56),-'Macro-Debt_Data'!S35/'Macro-Debt_Data'!S56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(M30),IF(ISNUMBER('Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56),-'Macro-Debt_Data'!T35/'Macro-Debt_Data'!T56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(N30),IF(ISNUMBER('Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56),-'Macro-Debt_Data'!U35/'Macro-Debt_Data'!U56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(O30),IF(ISNUMBER('Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56),-'Macro-Debt_Data'!V35/'Macro-Debt_Data'!V56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(P30),IF(ISNUMBER('Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56),-'Macro-Debt_Data'!W35/'Macro-Debt_Data'!W56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Q30),IF(ISNUMBER('Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56),-'Macro-Debt_Data'!X35/'Macro-Debt_Data'!X56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(R30),IF(ISNUMBER('Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56),-'Macro-Debt_Data'!Y35/'Macro-Debt_Data'!Y56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(S30),IF(ISNUMBER('Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56),-'Macro-Debt_Data'!Z35/'Macro-Debt_Data'!Z56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(T30),IF(ISNUMBER('Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56),-'Macro-Debt_Data'!AA35/'Macro-Debt_Data'!AA56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(U30),IF(ISNUMBER('Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56),-'Macro-Debt_Data'!AB35/'Macro-Debt_Data'!AB56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(V30),IF(ISNUMBER('Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56),-'Macro-Debt_Data'!AC35/'Macro-Debt_Data'!AC56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(W30),IF(ISNUMBER('Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56),-'Macro-Debt_Data'!AD35/'Macro-Debt_Data'!AD56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(X30),IF(ISNUMBER('Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56),-'Macro-Debt_Data'!AE35/'Macro-Debt_Data'!AE56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Y30),IF(ISNUMBER('Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56),-'Macro-Debt_Data'!AF35/'Macro-Debt_Data'!AF56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(Z30),IF(ISNUMBER('Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56),-'Macro-Debt_Data'!AG35/'Macro-Debt_Data'!AG56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AA30),IF(ISNUMBER('Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56),-'Macro-Debt_Data'!AH35/'Macro-Debt_Data'!AH56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AB30),IF(ISNUMBER('Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56),-'Macro-Debt_Data'!AI35/'Macro-Debt_Data'!AI56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AC30),IF(ISNUMBER('Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56),-'Macro-Debt_Data'!AJ35/'Macro-Debt_Data'!AJ56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AD30),IF(ISNUMBER('Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56),-'Macro-Debt_Data'!AK35/'Macro-Debt_Data'!AK56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AE30),IF(ISNUMBER('Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56),-'Macro-Debt_Data'!AL35/'Macro-Debt_Data'!AL56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AF30),IF(ISNUMBER('Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56),-'Macro-Debt_Data'!AM35/'Macro-Debt_Data'!AM56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AG30),IF(ISNUMBER('Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56),-'Macro-Debt_Data'!AN35/'Macro-Debt_Data'!AN56*100,\"...\"),\"...\")","v":0},{"$f":"IF(ISNUMBER(AH30),IF(ISNUMBER('Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56),-'Macro-Debt_Data'!AO35/'Macro-Debt_Data'!AO56*100,\"...\"),\"...\")","v":0}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B54","v":"PV of external debt 7/ "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35+'Macro-Debt_Data'!T70","v":46.923969486016624},{"$f":"N35+'Macro-Debt_Data'!U70","v":49.522721627964721},{"$f":"O35+'Macro-Debt_Data'!V70","v":48.198205949327537},{"$f":"P35+'Macro-Debt_Data'!W70","v":46.250982279437977},{"$f":"Q35+'Macro-Debt_Data'!X70","v":45.093350213517141},{"$f":"R35+'Macro-Debt_Data'!Y70","v":43.361066974348098},{"$f":"S35+'Macro-Debt_Data'!Z70","v":42.30295953428891},{"$f":"T35+'Macro-Debt_Data'!AA70","v":39.932428523208266},{"$f":"U35+'Macro-Debt_Data'!AB70","v":37.35597117307691},{"$f":"V35+'Macro-Debt_Data'!AC70","v":36.162706656291107},{"$f":"W35+'Macro-Debt_Data'!AD70","v":35.483178401399698},{"$f":"X35+'Macro-Debt_Data'!AE70","v":35.151629348637599},{"$f":"Y35+'Macro-Debt_Data'!AF70","v":35.067129219604738},{"$f":"Z35+'Macro-Debt_Data'!AG70","v":34.839076673534002},{"$f":"AA35+'Macro-Debt_Data'!AH70","v":34.514720431447856},{"$f":"AB35+'Macro-Debt_Data'!AI70","v":34.261113347825848},{"$f":"AC35+'Macro-Debt_Data'!AJ70","v":34.132436663967326},{"$f":"AD35+'Macro-Debt_Data'!AK70","v":33.589096456207884},{"$f":"AE35+'Macro-Debt_Data'!AL70","v":33.138268752763636},{"$f":"AF35+'Macro-Debt_Data'!AM70","v":32.432568492892266},{"$f":"AG35+'Macro-Debt_Data'!AN70","v":31.932369757795399},{"$f":"AH35+'Macro-Debt_Data'!AO70","v":31.440972686081505}]
[null,{"$f":"+'Output 1-1 - External DSA'!B55","v":"In percent of exports "},"...","...","...","...","...","...","...","...","...","...",{"$f":"M33/M19*100","v":114.90117927555043},120.3347312631349,115.57025378757227,111.68966152084332,110.41559397189596,107.03964577868,105.16420021159702,100.85329836872474,96.200027325671627,94.915523385222514,94.344324597037371,94.225404149057894,94.346904254131971,94.128267024260353,93.743586912554534,93.597584430433713,93.93642379335509,93.156548298477205,92.392187497172642,91.12969819850548,90.413247014350958,89.551957646305283]
[null,{"$f":"+'Output 1-1 - External DSA'!B30","v":"PV of PPG external debt-to-GDP ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"Ext_Debt_Data!E371/('Baseline - external'!M48)*100","v":42.923969486016617},{"$f":"Ext_Debt_Data!F371/('Baseline - external'!N48)*100","v":45.522721627964714},{"$f":"Ext_Debt_Data!G371/('Baseline - external'!O48)*100","v":44.19820594932753},{"$f":"Ext_Debt_Data!H371/('Baseline - external'!P48)*100","v":42.250982279437963},{"$f":"Ext_Debt_Data!I371/('Baseline - external'!Q48)*100","v":41.093350213517134},{"$f":"Ext_Debt_Data!J371/('Baseline - external'!R48)*100","v":39.361066974348105},{"$f":"Ext_Debt_Data!K371/('Baseline - external'!S48)*100","v":38.302959534288902},{"$f":"Ext_Debt_Data!L371/('Baseline - external'!T48)*100","v":35.932428523208266},{"$f":"Ext_Debt_Data!M371/('Baseline - external'!U48)*100","v":33.355971173076917},{"$f":"Ext_Debt_Data!N371/('Baseline - external'!V48)*100","v":32.162706656291107},{"$f":"Ext_Debt_Data!O371/('Baseline - external'!W48)*100","v":31.483178401399702},{"$f":"Ext_Debt_Data!P371/('Baseline - external'!X48)*100","v":31.151629348637595},{"$f":"Ext_Debt_Data!Q371/('Baseline - external'!Y48)*100","v":31.067129219604734},{"$f":"Ext_Debt_Data!R371/('Baseline - external'!Z48)*100","v":30.839076673534009},{"$f":"Ext_Debt_Data!S371/('Baseline - external'!AA48)*100","v":30.514720431447838},{"$f":"Ext_Debt_Data!T371/('Baseline - external'!AB48)*100","v":30.261113347825859},{"$f":"Ext_Debt_Data!U371/('Baseline - external'!AC48)*100","v":30.132436663967336},{"$f":"Ext_Debt_Data!V371/('Baseline - external'!AD48)*100","v":29.589096456207898},{"$f":"Ext_Debt_Data!W371/('Baseline - external'!AE48)*100","v":29.138268752763636},{"$f":"Ext_Debt_Data!X371/('Baseline - external'!AF48)*100","v":28.432568492892273},{"$f":"Ext_Debt_Data!Y371/('Baseline - external'!AG48)*100","v":27.932369757795396},{"$f":"Ext_Debt_Data!Z371/('Baseline - external'!AH48)*100","v":27.441528348209587}]
[null,{"$f":"+'Output 1-1 - External DSA'!B31","v":"PV of PPG external debt-to-exports ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M19*100","v":105.10651096132852},110.61517407343602,105.97900436147741,102.03022027083568,100.6211924959286,97.165382689904675,95.220290719746387,90.750902686968487,85.899127704568528,84.416804438397179,83.708938608806321,83.503237820490824,83.585041922796762,83.32106132173196,82.879400763488562,82.670025424372056,82.927959942015576,82.062883016955794,81.239862288334763,79.89041590503227,79.087655121218233,78.160513954984211]
[null,{"$f":"+'Output 1-1 - External DSA'!B32","v":"Total external debt service-to-exports ratio"},"...","...","...","...","...","...","...","...","...","...",{"$f":"M35/M60*100","v":259.04342764467685},251.28893817278905,243.11893825669856,226.66660844506197,218.54589895885036,210.49223223269027,205.83471250806221,195.23393868398063,183.33832859385467,178.56660264983918,176.20447557215567,175.43265678237179,175.66411229766382,175.06639780532504,173.85807911536878,172.95088805058049,172.51989254151172,169.86402925307425,167.64625360410372,163.9350116205851,161.61691269237483,159.15306788274935]
[null,{"$f":"+'Output 1-1 - External DSA'!B56","v":"Total external debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)/'Macro-Debt_Data'!J29),('Macro-Debt_Data'!I13+'Macro-Debt_Data'!J18+'Macro-Debt_Data'!J23)*100/'Macro-Debt_Data'!J29,\"...\")","v":73.954499603672019},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)/'Macro-Debt_Data'!K29),('Macro-Debt_Data'!J13+'Macro-Debt_Data'!K18+'Macro-Debt_Data'!K23)*100/'Macro-Debt_Data'!K29,\"...\")","v":20.922889837401129},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)/'Macro-Debt_Data'!L29),('Macro-Debt_Data'!K13+'Macro-Debt_Data'!L18+'Macro-Debt_Data'!L23)*100/'Macro-Debt_Data'!L29,\"...\")","v":14.940577538421945},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)/'Macro-Debt_Data'!M29),('Macro-Debt_Data'!L13+'Macro-Debt_Data'!M18+'Macro-Debt_Data'!M23)*100/'Macro-Debt_Data'!M29,\"...\")","v":10.54935794412348},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)/'Macro-Debt_Data'!N29),('Macro-Debt_Data'!M13+'Macro-Debt_Data'!N18+'Macro-Debt_Data'!N23)*100/'Macro-Debt_Data'!N29,\"...\")","v":8.2086389739477674},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)/'Macro-Debt_Data'!O29),('Macro-Debt_Data'!N13+'Macro-Debt_Data'!O18+'Macro-Debt_Data'!O23)*100/'Macro-Debt_Data'!O29,\"...\")","v":9.8824966874488105},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)/'Macro-Debt_Data'!P29),('Macro-Debt_Data'!O13+'Macro-Debt_Data'!P18+'Macro-Debt_Data'!P23)*100/'Macro-Debt_Data'!P29,\"...\")","v":9.274942813914322},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)/'Macro-Debt_Data'!Q29),('Macro-Debt_Data'!P13+'Macro-Debt_Data'!Q18+'Macro-Debt_Data'!Q23)*100/'Macro-Debt_Data'!Q29,\"...\")","v":10.940010895212259},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)/'Macro-Debt_Data'!R29),('Macro-Debt_Data'!Q13+'Macro-Debt_Data'!R18+'Macro-Debt_Data'!R23)*100/'Macro-Debt_Data'!R29,\"...\")","v":14.069177479898917},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)/'Macro-Debt_Data'!S29),('Macro-Debt_Data'!R13+'Macro-Debt_Data'!S18+'Macro-Debt_Data'!S23)*100/'Macro-Debt_Data'!S29,\"...\")","v":14.888693093114831},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)/'Macro-Debt_Data'!T29),('Macro-Debt_Data'!S13+'Macro-Debt_Data'!T18+'Macro-Debt_Data'!T23)*100/'Macro-Debt_Data'!T29,\"...\")","v":16.842299876368394},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)/'Macro-Debt_Data'!U29),('Macro-Debt_Data'!T13+'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23)*100/'Macro-Debt_Data'!U29,\"...\")","v":19.454438389301806},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)/'Macro-Debt_Data'!V29),('Macro-Debt_Data'!U13+'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23)*100/'Macro-Debt_Data'!V29,\"...\")","v":18.749880552872373},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)/'Macro-Debt_Data'!W29),('Macro-Debt_Data'!V13+'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23)*100/'Macro-Debt_Data'!W29,\"...\")","v":17.458191358830387},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)/'Macro-Debt_Data'!X29),('Macro-Debt_Data'!W13+'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23)*100/'Macro-Debt_Data'!X29,\"...\")","v":18.608287957375598},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)/'Macro-Debt_Data'!Y29),('Macro-Debt_Data'!X13+'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23)*100/'Macro-Debt_Data'!Y29,\"...\")","v":20.89904113884328},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)/'Macro-Debt_Data'!Z29),('Macro-Debt_Data'!Y13+'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23)*100/'Macro-Debt_Data'!Z29,\"...\")","v":18.228846985805539},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)/'Macro-Debt_Data'!AA29),('Macro-Debt_Data'!Z13+'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23)*100/'Macro-Debt_Data'!AA29,\"...\")","v":22.219399791429222},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)/'Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AA13+'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23)*100/'Macro-Debt_Data'!AB29,\"...\")","v":22.201325555050115},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)/'Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AB13+'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23)*100/'Macro-Debt_Data'!AC29,\"...\")","v":19.424783220112747},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)/'Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AC13+'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23)*100/'Macro-Debt_Data'!AD29,\"...\")","v":17.924177864837286},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)/'Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AD13+'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23)*100/'Macro-Debt_Data'!AE29,\"...\")","v":16.156756714438046},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)/'Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AE13+'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23)*100/'Macro-Debt_Data'!AF29,\"...\")","v":17.193808318970351},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)/'Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AF13+'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23)*100/'Macro-Debt_Data'!AG29,\"...\")","v":16.732893219126613},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)/'Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AG13+'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23)*100/'Macro-Debt_Data'!AH29,\"...\")","v":16.663433253982308},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)/'Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AH13+'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23)*100/'Macro-Debt_Data'!AI29,\"...\")","v":15.974334312323728},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)/'Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AI13+'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23)*100/'Macro-Debt_Data'!AJ29,\"...\")","v":16.261761815782467},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)/'Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AJ13+'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23)*100/'Macro-Debt_Data'!AK29,\"...\")","v":17.083337709822725},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)/'Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AK13+'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23)*100/'Macro-Debt_Data'!AL29,\"...\")","v":17.035260878718095},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)/'Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AL13+'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23)*100/'Macro-Debt_Data'!AM29,\"...\")","v":17.389929332250624},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)/'Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AM13+'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23)*100/'Macro-Debt_Data'!AN29,\"...\")","v":16.593804478189394},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)/'Macro-Debt_Data'!AO29),('Macro-Debt_Data'!AN13+'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23)*100/'Macro-Debt_Data'!AO29,\"...\")","v":16.153805825429103}]
[null,{"$f":"+'Output 1-1 - External DSA'!B33","v":"PPG debt service-to-exports ratio"},{"$f":"IF(ISNUMBER(C38-'Macro-Debt_Data'!J71),C38-'Macro-Debt_Data'!J71,\"...\")","v":65.939572572716855},{"$f":"IF(ISNUMBER(D38-'Macro-Debt_Data'!K71),D38-'Macro-Debt_Data'!K71,\"...\")","v":12.69067779329148},{"$f":"IF(ISNUMBER(E38-'Macro-Debt_Data'!L71),E38-'Macro-Debt_Data'!L71,\"...\")","v":7.262692034340545},{"$f":"IF(ISNUMBER(F38-'Macro-Debt_Data'!M71),F38-'Macro-Debt_Data'!M71,\"...\")","v":4.5552218444880239},{"$f":"IF(ISNUMBER(G38-'Macro-Debt_Data'!N71),G38-'Macro-Debt_Data'!N71,\"...\")","v":3.8487863138818774},{"$f":"IF(ISNUMBER(H38-'Macro-Debt_Data'!O71),H38-'Macro-Debt_Data'!O71,\"...\")","v":5.8298446167387024},{"$f":"IF(ISNUMBER(I38-'Macro-Debt_Data'!P71),I38-'Macro-Debt_Data'!P71,\"...\")","v":5.8357832439442001},{"$f":"IF(ISNUMBER(J38-'Macro-Debt_Data'!Q71),J38-'Macro-Debt_Data'!Q71,\"...\")","v":8.7904343093450876},{"$f":"IF(ISNUMBER(K38-'Macro-Debt_Data'!R71),K38-'Macro-Debt_Data'!R71,\"...\")","v":10.584783561020616},{"$f":"IF(ISNUMBER(L38-'Macro-Debt_Data'!S71),L38-'Macro-Debt_Data'!S71,\"...\")","v":12.344047315589879},{"$f":"IF(ISNUMBER(M38-'Macro-Debt_Data'!T71),M38-'Macro-Debt_Data'!T71,\"...\")","v":14.730515033767459},{"$f":"IF(ISNUMBER(N38-'Macro-Debt_Data'!U71),N38-'Macro-Debt_Data'!U71,\"...\")","v":17.168117428103436},{"$f":"IF(ISNUMBER(O38-'Macro-Debt_Data'!V71),O38-'Macro-Debt_Data'!V71,\"...\")","v":16.535326200617888},{"$f":"IF(ISNUMBER(P38-'Macro-Debt_Data'!W71),P38-'Macro-Debt_Data'!W71,\"...\")","v":15.209471749727065},{"$f":"IF(ISNUMBER(Q38-'Macro-Debt_Data'!X71),Q38-'Macro-Debt_Data'!X71,\"...\")","v":16.313853128308885},{"$f":"IF(ISNUMBER(R38-'Macro-Debt_Data'!Y71),R38-'Macro-Debt_Data'!Y71,\"...\")","v":18.595194482631445},{"$f":"IF(ISNUMBER(S38-'Macro-Debt_Data'!Z71),S38-'Macro-Debt_Data'!Z71,\"...\")","v":15.921433721443369},{"$f":"IF(ISNUMBER(T38-'Macro-Debt_Data'!AA71),T38-'Macro-Debt_Data'!AA71,\"...\")","v":19.875067416762647},{"$f":"IF(ISNUMBER(U38-'Macro-Debt_Data'!AB71),U38-'Macro-Debt_Data'!AB71,\"...\")","v":19.800411341559972},{"$f":"IF(ISNUMBER(V38-'Macro-Debt_Data'!AC71),V38-'Macro-Debt_Data'!AC71,\"...\")","v":16.972115976238534},{"$f":"IF(ISNUMBER(W38-'Macro-Debt_Data'!AD71),W38-'Macro-Debt_Data'!AD71,\"...\")","v":15.43882637877617},{"$f":"IF(ISNUMBER(X38-'Macro-Debt_Data'!AE71),X38-'Macro-Debt_Data'!AE71,\"...\")","v":13.649155314922353},{"$f":"IF(ISNUMBER(Y38-'Macro-Debt_Data'!AF71),Y38-'Macro-Debt_Data'!AF71,\"...\")","v":14.676582492373807},{"$f":"IF(ISNUMBER(Z38-'Macro-Debt_Data'!AG71),Z38-'Macro-Debt_Data'!AG71,\"...\")","v":14.206021279560229},{"$f":"IF(ISNUMBER(AA38-'Macro-Debt_Data'!AH71),AA38-'Macro-Debt_Data'!AH71,\"...\")","v":14.123379527236349},{"$f":"IF(ISNUMBER(AB38-'Macro-Debt_Data'!AI71),AB38-'Macro-Debt_Data'!AI71,\"...\")","v":13.420767875545867},{"$f":"IF(ISNUMBER(AC38-'Macro-Debt_Data'!AJ71),AC38-'Macro-Debt_Data'!AJ71,\"...\")","v":13.689142449993373},{"$f":"IF(ISNUMBER(AD38-'Macro-Debt_Data'!AK71),AD38-'Macro-Debt_Data'!AK71,\"...\")","v":14.490443136958062},{"$f":"IF(ISNUMBER(AE38-'Macro-Debt_Data'!AL71),AE38-'Macro-Debt_Data'!AL71,\"...\")","v":14.429712909860848},{"$f":"IF(ISNUMBER(AF38-'Macro-Debt_Data'!AM71),AF38-'Macro-Debt_Data'!AM71,\"...\")","v":14.763834767833103},{"$f":"IF(ISNUMBER(AG38-'Macro-Debt_Data'!AN71),AG38-'Macro-Debt_Data'!AN71,\"...\")","v":13.940740998565872},{"$f":"IF(ISNUMBER(AH38-'Macro-Debt_Data'!AO71),AH38-'Macro-Debt_Data'!AO71,\"...\")","v":13.489555855414654}]
[null,{"$f":"+'Output 1-1 - External DSA'!B34","v":"PPG debt service-to-revenue ratio"},{"$f":"IF(ISNUMBER((C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95),(C39*'Macro-Debt_Data'!J29)/'Macro-Debt_Data'!J95,\"…\")","v":112.84441548935003},{"$f":"IF(ISNUMBER((D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95),(D39*'Macro-Debt_Data'!K29)/'Macro-Debt_Data'!K95,\"…\")","v":21.721649374329949},{"$f":"IF(ISNUMBER((E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95),(E39*'Macro-Debt_Data'!L29)/'Macro-Debt_Data'!L95,\"…\")","v":13.606371905161261},{"$f":"IF(ISNUMBER((F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95),(F39*'Macro-Debt_Data'!M29)/'Macro-Debt_Data'!M95,\"…\")","v":11.278370843117928},{"$f":"IF(ISNUMBER((G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95),(G39*'Macro-Debt_Data'!N29)/'Macro-Debt_Data'!N95,\"…\")","v":8.6087969950082321},{"$f":"IF(ISNUMBER((H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95),(H39*'Macro-Debt_Data'!O29)/'Macro-Debt_Data'!O95,\"…\")","v":11.282038076745993},{"$f":"IF(ISNUMBER((I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95),(I39*'Macro-Debt_Data'!P29)/'Macro-Debt_Data'!P95,\"…\")","v":13.627872475073691},{"$f":"IF(ISNUMBER((J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95),(J39*'Macro-Debt_Data'!Q29)/'Macro-Debt_Data'!Q95,\"…\")","v":18.436532120753739},{"$f":"IF(ISNUMBER((K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95),(K39*'Macro-Debt_Data'!R29)/'Macro-Debt_Data'!R95,\"…\")","v":23.534473010028442},{"$f":"IF(ISNUMBER((L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95),(L39*'Macro-Debt_Data'!S29)/'Macro-Debt_Data'!S95,\"…\")","v":31.328036387723156},{"$f":"IF(ISNUMBER((M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95),(M39*'Macro-Debt_Data'!T29)/'Macro-Debt_Data'!T95,\"…\")","v":36.304535945661009},{"$f":"(N39*'Macro-Debt_Data'!U29)/'Macro-Debt_Data'!U95","v":39.00150259737196},{"$f":"(O39*'Macro-Debt_Data'!V29)/'Macro-Debt_Data'!V95","v":37.932522331599195},{"$f":"(P39*'Macro-Debt_Data'!W29)/'Macro-Debt_Data'!W95","v":33.78880657711413},{"$f":"(Q39*'Macro-Debt_Data'!X29)/'Macro-Debt_Data'!X95","v":35.43314891197678},{"$f":"(R39*'Macro-Debt_Data'!Y29)/'Macro-Debt_Data'!Y95","v":40.283317855514113},{"$f":"(S39*'Macro-Debt_Data'!Z29)/'Macro-Debt_Data'!Z95","v":34.416863338665003},{"$f":"(T39*'Macro-Debt_Data'!AA29)/'Macro-Debt_Data'!AA95","v":42.757565803710897},{"$f":"(U39*'Macro-Debt_Data'!AB29)/'Macro-Debt_Data'!AB95","v":42.260898542737344},{"$f":"(V39*'Macro-Debt_Data'!AC29)/'Macro-Debt_Data'!AC95","v":35.901063891462286},{"$f":"(W39*'Macro-Debt_Data'!AD29)/'Macro-Debt_Data'!AD95","v":32.498205696226911},{"$f":"(X39*'Macro-Debt_Data'!AE29)/'Macro-Debt_Data'!AE95","v":28.675625547354187},{"$f":"(Y39*'Macro-Debt_Data'!AF29)/'Macro-Debt_Data'!AF95","v":30.844619752270788},{"$f":"(Z39*'Macro-Debt_Data'!AG29)/'Macro-Debt_Data'!AG95","v":29.848359263634826},{"$f":"(AA39*'Macro-Debt_Data'!AH29)/'Macro-Debt_Data'!AH95","v":29.626947258339243},{"$f":"(AB39*'Macro-Debt_Data'!AI29)/'Macro-Debt_Data'!AI95","v":28.077089736953976},{"$f":"(AC39*'Macro-Debt_Data'!AJ29)/'Macro-Debt_Data'!AJ95","v":28.478324875103674},{"$f":"(AD39*'Macro-Debt_Data'!AK29)/'Macro-Debt_Data'!AK95","v":29.994133357436144},{"$f":"(AE39*'Macro-Debt_Data'!AL29)/'Macro-Debt_Data'!AL95","v":29.777097619087151},{"$f":"(AF39*'Macro-Debt_Data'!AM29)/'Macro-Debt_Data'!AM95","v":30.295366431765736},{"$f":"(AG39*'Macro-Debt_Data'!AN29)/'Macro-Debt_Data'!AN95","v":28.488131521650882},{"$f":"(AH39*'Macro-Debt_Data'!AO29)/'Macro-Debt_Data'!AO95","v":27.467887429724897}]
[null,{"$f":"+'Output 1-1 - External DSA'!B35","v":"Gross external financing need (Million of U.S. dollars)"},null,null,null,null,{"$f":"'Macro-Debt_Data'!N74","v":-87.022112391115911},{"$f":"'Macro-Debt_Data'!O74","v":2647.1106981814933},{"$f":"'Macro-Debt_Data'!P74","v":2842.5281612871986},{"$f":"'Macro-Debt_Data'!Q74","v":3378.6985959026169},{"$f":"'Macro-Debt_Data'!R74","v":1556.9076082666575},{"$f":"'Macro-Debt_Data'!S74","v":1488.5525636877728},{"$f":"'Macro-Debt_Data'!T74","v":1337.0348318612046},{"$f":"'Macro-Debt_Data'!U74","v":2360.267311580295},{"$f":"'Macro-Debt_Data'!V74","v":2091.5041414437114},{"$f":"'Macro-Debt_Data'!W74","v":2101.2626397858094},{"$f":"'Macro-Debt_Data'!X74","v":2600.8646609673765},{"$f":"'Macro-Debt_Data'!Y74","v":3504.1136294176836},{"$f":"'Macro-Debt_Data'!Z74","v":3275.1628348236122},{"$f":"'Macro-Debt_Data'!AA74","v":4043.0560585765602},{"$f":"'Macro-Debt_Data'!AB74","v":5194.8462643542643},{"$f":"'Macro-Debt_Data'!AC74","v":5082.8663586233506},{"$f":"'Macro-Debt_Data'!AD74","v":5256.4374406164516},{"$f":"'Macro-Debt_Data'!AE74","v":5404.4825002703074},{"$f":"'Macro-Debt_Data'!AF74","v":5741.4496260445894},{"$f":"'Macro-Debt_Data'!AG74","v":5770.9294295913696},{"$f":"'Macro-Debt_Data'!AH74","v":5952.034435128593},{"$f":"'Macro-Debt_Data'!AI74","v":6121.5773402939303},{"$f":"'Macro-Debt_Data'!AJ74","v":6742.500085396965},{"$f":"'Macro-Debt_Data'!AK74","v":7856.2714016248838},{"$f":"'Macro-Debt_Data'!AL74","v":8470.1648657409569},{"$f":"'Macro-Debt_Data'!AM74","v":9090.1800242796271},{"$f":"'Macro-Debt_Data'!AN74","v":9229.0536238588065},{"$f":"'Macro-Debt_Data'!AO74","v":9719.2308932854885}]
[null,{"$f":"+'Output 1-1 - External DSA'!B59","v":"Non-interest current account deficit that stabilizes debt ratio "},{"$f":"IF(ISNUMBER(-C15+C17),-C15+C17,\"…\")","v":"…"},2.020813160213379,11.980657559989448,-1.9261017144039454,4.0095349505120224,12.180817022828629,7.2237275662655058,4.1754262381836522,-2.8627387333514447,1.5505039062902428,4.2838683235377708,{"$f":"-N15+N17","v":1.7128314099453399},4.1106270148563198,3.9870122816142342,2.9861172216561447,3.798859752454256,3.1902307158909489,2.4450802493860531,4.5501175383954839,3.4703336880047631,3.0741833652309234,3.2275031450245342,2.1651441473977924,2.157314117257207,2.183294620765226,2.4875528708544419,2.2238455415749119,2.6121107865765043,2.3556919934396263,2.5452748286365798,2.3750384683433574,2.2133905180588931]
[null,"Share of local-currency denominated external debt to total external debt",{"$f":"'Macro-Debt_Data'!J85/100","v":1.5593112442446908E-2},{"$f":"'Macro-Debt_Data'!K85/100","v":6.5836791417011334E-2},{"$f":"'Macro-Debt_Data'!L85/100","v":5.3403596458559924E-2},{"$f":"'Macro-Debt_Data'!M85/100","v":4.510780178858196E-2},{"$f":"'Macro-Debt_Data'!N85/100","v":0.1135397700503424},{"$f":"'Macro-Debt_Data'!O85/100","v":0.12873968116934517},{"$f":"'Macro-Debt_Data'!P85/100","v":0.19631842966530161},{"$f":"'Macro-Debt_Data'!Q85/100","v":0.15714338273063075},{"$f":"'Macro-Debt_Data'!R85/100","v":0.10569405879989262},{"$f":"'Macro-Debt_Data'!S85/100","v":9.2072443066036055E-2},{"$f":"'Macro-Debt_Data'!T85/100","v":0.12933615638432669},{"$f":"'Macro-Debt_Data'!U85/100","v":0.20480029844436604},{"$f":"'Macro-Debt_Data'!V85/100","v":0.24162448255366928},{"$f":"'Macro-Debt_Data'!W85/100","v":0.26463489817230629},{"$f":"'Macro-Debt_Data'!X85/100","v":0.28691296966744084},{"$f":"'Macro-Debt_Data'!Y85/100","v":0.29493357279875898},{"$f":"'Macro-Debt_Data'!Z85/100","v":0.30566325277991024},{"$f":"'Macro-Debt_Data'!AA85/100","v":0.30693522574965854},{"$f":"'Macro-Debt_Data'!AB85/100","v":0.28014579604825018},{"$f":"'Macro-Debt_Data'!AC85/100","v":0.26694537303553767},{"$f":"'Macro-Debt_Data'!AD85/100","v":0.26374666285018805},{"$f":"'Macro-Debt_Data'!AE85/100","v":0.26123097307212523},{"$f":"'Macro-Debt_Data'!AF85/100","v":0.27263649913930166},{"$f":"'Macro-Debt_Data'!AG85/100","v":0.2837657444842433},{"$f":"'Macro-Debt_Data'!AH85/100","v":0.29436574470168986},{"$f":"'Macro-Debt_Data'!AI85/100","v":0.30206421122420357},{"$f":"'Macro-Debt_Data'!AJ85/100","v":0.3142745084258724},{"$f":"'Macro-Debt_Data'!AK85/100","v":0.32167473946355329},{"$f":"'Macro-Debt_Data'!AL85/100","v":0.33318120184383582},{"$f":"'Macro-Debt_Data'!AM85/100","v":0.34109921339137061},{"$f":"'Macro-Debt_Data'!AN85/100","v":0.35309174700506213},{"$f":"'Macro-Debt_Data'!AO85/100","v":0.36715049453866366}]
[null,"Potential gaps under the BoP (GFNs - external financing)","…","…","…","…","…","…","…","…","…","…","…",{"$f":"-'Macro-Debt_Data'!U77/'Macro-Debt_Data'!U56","v":6.6265602951717503E-2},{"$f":"-'Macro-Debt_Data'!V77/'Macro-Debt_Data'!V56","v":4.2223105314126437E-2},{"$f":"-'Macro-Debt_Data'!W77/'Macro-Debt_Data'!W56","v":2.565974451562545E-2},{"$f":"-'Macro-Debt_Data'!X77/'Macro-Debt_Data'!X56","v":2.5113139871829837E-2},{"$f":"-'Macro-Debt_Data'!Y77/'Macro-Debt_Data'!Y56","v":1.5488957394611718E-2},{"$f":"-'Macro-Debt_Data'!Z77/'Macro-Debt_Data'!Z56","v":2.0846978245470264E-2},{"$f":"-'Macro-Debt_Data'!AA77/'Macro-Debt_Data'!AA56","v":1.530986951253507E-2},{"$f":"-'Macro-Debt_Data'!AB77/'Macro-Debt_Data'!AB56","v":-1.6373688871234703E-3},{"$f":"-'Macro-Debt_Data'!AC77/'Macro-Debt_Data'!AC56","v":5.7278539059785151E-3},{"$f":"-'Macro-Debt_Data'!AD77/'Macro-Debt_Data'!AD56","v":6.5616689355337118E-3},{"$f":"-'Macro-Debt_Data'!AE77/'Macro-Debt_Data'!AE56","v":4.9558344783581718E-3},{"$f":"-'Macro-Debt_Data'!AF77/'Macro-Debt_Data'!AF56","v":1.1528191169251533E-2},{"$f":"-'Macro-Debt_Data'!AG77/'Macro-Debt_Data'!AG56","v":1.1619489860488776E-2},{"$f":"-'Macro-Debt_Data'!AH77/'Macro-Debt_Data'!AH56","v":1.1851189534599019E-2},{"$f":"-'Macro-Debt_Data'!AI77/'Macro-Debt_Data'!AI56","v":1.1686311325993411E-2},{"$f":"-'Macro-Debt_Data'!AJ77/'Macro-Debt_Data'!AJ56","v":1.2015036641896014E-2},{"$f":"-'Macro-Debt_Data'!AK77/'Macro-Debt_Data'!AK56","v":5.3404168009161508E-3},{"$f":"-'Macro-Debt_Data'!AL77/'Macro-Debt_Data'!AL56","v":5.2026282690863044E-3},{"$f":"-'Macro-Debt_Data'!AM77/'Macro-Debt_Data'!AM56","v":2.941237833469946E-3},{"$f":"-'Macro-Debt_Data'!AN77/'Macro-Debt_Data'!AN56","v":3.4475172559487533E-3},{"$f":"-'Macro-Debt_Data'!AO77/'Macro-Debt_Data'!AO56","v":2.8106514221961387E-3}]
[]
[null,{"$f":"+\"II.  \" &TEXT('Output 1-1 - External DSA'!B37,\"3\")","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35*N48/100","v":20696.489343803707},{"$f":"O19*O48/100","v":20529.677235928699},{"$f":"P19*P48/100","v":21890.818914227599},23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.194087134703,30683.451826927299,32403.559300972298,34357.968597494597,36587.088266144099,38955.793609807894,41436.453726687403,44073.001211192997,46801.552506565204,49675.48664983669,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203396]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B50","v":"Nominal GDP (Million of US dollars)  "},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J56), 'Macro-Debt_Data'!J56,\"...\")","v":20400.9429453339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K56), 'Macro-Debt_Data'!K56,\"...\")","v":24757.5530544678},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L56), 'Macro-Debt_Data'!L56,\"...\")","v":28528.014586360001},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M56), 'Macro-Debt_Data'!M56,\"...\")","v":25589.562458234599},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N56), 'Macro-Debt_Data'!N56,\"...\")","v":32174.2108297251},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O56), 'Macro-Debt_Data'!O56,\"...\")","v":39564.983872474295},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P56), 'Macro-Debt_Data'!P56,\"...\")","v":41939.3397240185},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q56), 'Macro-Debt_Data'!Q56,\"...\")","v":47806.292728194298},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R56), 'Macro-Debt_Data'!R56,\"...\")","v":38774.100589752605},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S56), 'Macro-Debt_Data'!S56,\"...\")","v":36892.586239755503},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T56), 'Macro-Debt_Data'!T56,\"...\")","v":42777.871848343901},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U56), 'Macro-Debt_Data'!U56,\"...\")","v":45464.086073205704},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V56), 'Macro-Debt_Data'!V56,\"...\")","v":49226.313751753405},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W56), 'Macro-Debt_Data'!W56,\"...\")","v":52863.269804134099},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X56), 'Macro-Debt_Data'!X56,\"...\")","v":56415.209666761199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y56), 'Macro-Debt_Data'!Y56,\"...\")","v":60448.752194078399},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z56), 'Macro-Debt_Data'!Z56,\"...\")","v":65126.708119121904},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA56), 'Macro-Debt_Data'!AA56,\"...\")","v":70162.382047382795},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB56), 'Macro-Debt_Data'!AB56,\"...\")","v":75256.297224897091},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC56), 'Macro-Debt_Data'!AC56,\"...\")","v":80534.234262341008},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD56), 'Macro-Debt_Data'!AD56,\"...\")","v":86156.090139593798},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE56), 'Macro-Debt_Data'!AE56,\"...\")","v":92097.963503505205},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF56), 'Macro-Debt_Data'!AF56,\"...\")","v":98436.301756162997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG56), 'Macro-Debt_Data'!AG56,\"...\")","v":105250.818711609},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH56), 'Macro-Debt_Data'!AH56,\"...\")","v":112543.336660972},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI56), 'Macro-Debt_Data'!AI56,\"...\")","v":120402.58032738499},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ56), 'Macro-Debt_Data'!AJ56,\"...\")","v":128803.299738773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK56), 'Macro-Debt_Data'!AK56,\"...\")","v":137770.805397494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL56), 'Macro-Debt_Data'!AL56,\"...\")","v":147422.427493269},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM56), 'Macro-Debt_Data'!AM56,\"...\")","v":157736.34939089199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN56), 'Macro-Debt_Data'!AN56,\"...\")","v":168339.123209307},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO56), 'Macro-Debt_Data'!AO56,\"...\")","v":179965.47711998099}]
[null,{"$f":"+'Output 1-1 - External DSA'!B51","v":"Nominal dollar GDP growth  "},null,{"$f":"IF(ISNUMBER((D48/C48-1)*100),(D48/C48-1)*100,\"…\")","v":21.354944821951683},{"$f":"IF(ISNUMBER((E48/D48-1)*100),(E48/D48-1)*100,\"…\")","v":15.229540349149229},{"$f":"IF(ISNUMBER((F48/E48-1)*100),(F48/E48-1)*100,\"…\")","v":-10.300233544925186},25.731773969318471,22.971109009831594,6.0011546047818998,13.98914013139747,-18.893312204304969,-4.8525028856358787,15.952488584946112,{"$f":"(N48/M48-1)*100","v":6.2794480155183185},8.2751639887576509,7.3882356308898833,6.7191073798263723,7.1497430411814777,7.7387137951571594,7.7321180107095877,7.2601799267222988,7.0132829172703692,6.9807032111828926,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.9833042982263338,6.9771921735777953,6.9621707494358143,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.9065073460185422]
[null,{"$f":"+'Output 1-1 - External DSA'!B57","v":"PV of PPG external debt (in Million of US dollars)"},null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!A371),Ext_Debt_Data!A371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!B371),Ext_Debt_Data!B371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!D371),Ext_Debt_Data!D371,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!#REF!),Ext_Debt_Data!#REF!,\"…\")","v":"…"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!E371),Ext_Debt_Data!E371,\"…\")","v":18361.960658950429},{"$f":"IF(ISNUMBER(Ext_Debt_Data!F371),Ext_Debt_Data!F371,\"…\")","v":20696.489343803707},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G371),Ext_Debt_Data!G371,\"…\")","v":21757.147533262108},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H371),Ext_Debt_Data!H371,\"…\")","v":22335.250757276175},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I371),Ext_Debt_Data!I371,\"…\")","v":23182.89968205215},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J371),Ext_Debt_Data!J371,\"…\")","v":23793.27383626892},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K371),Ext_Debt_Data!K371,\"…\")","v":24945.45665688171},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L371),Ext_Debt_Data!L371,\"…\")","v":25211.047779356129},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M371),Ext_Debt_Data!M371,\"…\")","v":25102.468808261754},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N371),Ext_Debt_Data!N371,\"…\")","v":25901.989523687025},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O371),Ext_Debt_Data!O371,\"…\")","v":27124.675562319055},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P371),Ext_Debt_Data!P371,\"…\")","v":28690.016228255467},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q371),Ext_Debt_Data!Q371,\"…\")","v":30581.333065587201},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R371),Ext_Debt_Data!R371,\"…\")","v":32458.380681995382},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S371),Ext_Debt_Data!S371,\"…\")","v":34342.284546318748},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T371),Ext_Debt_Data!T371,\"…\")","v":36435.161306577051},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U371),Ext_Debt_Data!U371,\"…\")","v":38811.572714885784},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V371),Ext_Debt_Data!V371,\"…\")","v":40765.136497558975},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W371),Ext_Debt_Data!W371,\"…\")","v":42956.343124836829},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X371),Ext_Debt_Data!X371,\"…\")","v":44848.495578753231},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y371),Ext_Debt_Data!Y371,\"…\")","v":47021.1063418544},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z371),Ext_Debt_Data!Z371,\"…\")","v":49385.277420870218}]
[null,{"$f":"+'Output 1-1 - External DSA'!B58","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N50-M50)/M48*100","v":5.4573277818252581},2.3329583437585062,1.174378457280838,1.6034742608934973,1.0819319077642127,1.906048973374274,0.40780676644769515,-0.15475382666034451,1.062397094871637,1.5182189907575436,1.8168659503932685,2.0535924632684761,1.9068652345938637,1.7899184893614264,1.8596185454878869,1.9737213287680928,1.5167032107370146,1.5904723943188266,1.2834902301434385,1.3773684832258581,1.4044097616430435]
[null,{"$f":"+'Output 1-1 - External DSA'!B38","v":"Real GDP growth (in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1),('Macro-Debt_Data'!J57/'Macro-Debt_Data'!I57-1)*100,\"...\")","v":6.2498785469726537},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1),('Macro-Debt_Data'!K57/'Macro-Debt_Data'!J57-1)*100,\"...\")","v":4.3468189722677186},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1),('Macro-Debt_Data'!L57/'Macro-Debt_Data'!K57-1)*100,\"...\")","v":9.1497990814511923},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1),('Macro-Debt_Data'!M57/'Macro-Debt_Data'!L57-1)*100,\"...\")","v":4.8444869909498589},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1),('Macro-Debt_Data'!N57/'Macro-Debt_Data'!M57-1)*100,\"...\")","v":7.8997120115329222},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1),('Macro-Debt_Data'!O57/'Macro-Debt_Data'!N57-1)*100,\"...\")","v":14.04712346038739},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1),('Macro-Debt_Data'!P57/'Macro-Debt_Data'!O57-1)*100,\"...\")","v":9.2927894583888282},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1),('Macro-Debt_Data'!Q57/'Macro-Debt_Data'!P57-1)*100,\"...\")","v":7.3125250849582768},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1),('Macro-Debt_Data'!R57/'Macro-Debt_Data'!Q57-1)*100,\"...\")","v":3.9874679871839236},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1),('Macro-Debt_Data'!S57/'Macro-Debt_Data'!R57-1)*100,\"...\")","v":3.8354406323071855},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1),('Macro-Debt_Data'!T57/'Macro-Debt_Data'!S57-1)*100,\"...\")","v":3.4691533744156011},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T57),('Macro-Debt_Data'!U57/'Macro-Debt_Data'!T57-1)*100,\"...\")","v":5.8906944612318712},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U57),('Macro-Debt_Data'!V57/'Macro-Debt_Data'!U57-1)*100,\"...\")","v":8.8593605877872239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V57),('Macro-Debt_Data'!W57/'Macro-Debt_Data'!V57-1)*100,\"...\")","v":5.9467120061924561},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W57),('Macro-Debt_Data'!X57/'Macro-Debt_Data'!W57-1)*100,\"...\")","v":5.1113682292374563},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X57),('Macro-Debt_Data'!Y57/'Macro-Debt_Data'!X57-1)*100,\"...\")","v":5.2204322138042603},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y57),('Macro-Debt_Data'!Z57/'Macro-Debt_Data'!Y57-1)*100,\"...\")","v":5.3637352876307887},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z57),('Macro-Debt_Data'!AA57/'Macro-Debt_Data'!Z57-1)*100,\"...\")","v":5.337618585397963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA57),('Macro-Debt_Data'!AB57/'Macro-Debt_Data'!AA57-1)*100,\"...\")","v":4.6844744828008711},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB57),('Macro-Debt_Data'!AC57/'Macro-Debt_Data'!AB57-1)*100,\"...\")","v":4.3972634482420059},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC57),('Macro-Debt_Data'!AD57/'Macro-Debt_Data'!AC57-1)*100,\"...\")","v":4.4833886485703633},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD57),('Macro-Debt_Data'!AE57/'Macro-Debt_Data'!AD57-1)*100,\"...\")","v":4.4756749591488898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE57),('Macro-Debt_Data'!AF57/'Macro-Debt_Data'!AE57-1)*100,\"...\")","v":4.5890658683920504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF57),('Macro-Debt_Data'!AG57/'Macro-Debt_Data'!AF57-1)*100,\"...\")","v":4.65232295029816},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG57),('Macro-Debt_Data'!AH57/'Macro-Debt_Data'!AG57-1)*100,\"...\")","v":4.6588360421304431},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH57),('Macro-Debt_Data'!AI57/'Macro-Debt_Data'!AH57-1)*100,\"...\")","v":4.7486908024361174},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI57),('Macro-Debt_Data'!AJ57/'Macro-Debt_Data'!AI57-1)*100,\"...\")","v":4.7423942798764163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ57),('Macro-Debt_Data'!AK57/'Macro-Debt_Data'!AJ57-1)*100,\"...\")","v":4.7170407296159622},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK57),('Macro-Debt_Data'!AL57/'Macro-Debt_Data'!AK57-1)*100,\"...\")","v":4.7853701486726852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL57),('Macro-Debt_Data'!AM57/'Macro-Debt_Data'!AL57-1)*100,\"...\")","v":4.7622141451034494},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM57),('Macro-Debt_Data'!AN57/'Macro-Debt_Data'!AM57-1)*100,\"...\")","v":4.3051696191019673},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN57),('Macro-Debt_Data'!AO57/'Macro-Debt_Data'!AN57-1)*100,\"...\")","v":4.5926757727239087},{"$f":"AH52","v":4.5926757727239087}]
[null,{"$f":"+'Output 1-1 - External DSA'!B39","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J111),'Macro-Debt_Data'!J111,\"...\")","v":9.9645526328196112},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K111),'Macro-Debt_Data'!K111,\"...\")","v":16.299611255235511},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L111),'Macro-Debt_Data'!L111,\"...\")","v":5.5700892890889309},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M111),'Macro-Debt_Data'!M111,\"...\")","v":-14.444937421633163},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N111),'Macro-Debt_Data'!N111,\"...\")","v":16.526514876962374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O111),'Macro-Debt_Data'!O111,\"...\")","v":7.8248230018215237},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P111),'Macro-Debt_Data'!P111,\"...\")","v":-3.0117584791448215},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q111),'Macro-Debt_Data'!Q111,\"...\")","v":6.221654966327006},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R111),'Macro-Debt_Data'!R111,\"...\")","v":-22.003401596727869},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S111),'Macro-Debt_Data'!S111,\"...\")","v":-8.3670310108357135},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T111),'Macro-Debt_Data'!T111,\"...\")","v":12.064789169925906},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U111),'Macro-Debt_Data'!U111,\"...\")","v":0.36712721194662734},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V111),'Macro-Debt_Data'!V111,\"...\")","v":-0.53665260927052705},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W111),'Macro-Debt_Data'!W111,\"...\")","v":1.3606119504804948},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X111),'Macro-Debt_Data'!X111,\"...\")","v":1.5295578182205949},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y111),'Macro-Debt_Data'!Y111,\"...\")","v":1.8335895289394832},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z111),'Macro-Debt_Data'!Z111,\"...\")","v":2.2540758459663079},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA111),'Macro-Debt_Data'!AA111,\"...\")","v":2.2731664693657283},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB111),'Macro-Debt_Data'!AB111,\"...\")","v":2.4604464574587981},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC111),'Macro-Debt_Data'!AC111,\"...\")","v":2.5058314582405927},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD111),'Macro-Debt_Data'!AD111,\"...\")","v":2.3901546407651963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE111),'Macro-Debt_Data'!AE111,\"...\")","v":2.3172501231080167},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF111),'Macro-Debt_Data'!AF111,\"...\")","v":2.1924891827468596},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG111),'Macro-Debt_Data'!AG111,\"...\")","v":2.1695124821667244},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH111),'Macro-Debt_Data'!AH111,\"...\")","v":2.1688261534660969},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI111),'Macro-Debt_Data'!AI111,\"...\")","v":2.1333092362985973},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ111),'Macro-Debt_Data'!AJ111,\"...\")","v":2.1336135278041235},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK111),'Macro-Debt_Data'!AK111,\"...\")","v":2.143996816732896},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL111),'Macro-Debt_Data'!AL111,\"...\")","v":2.1188014675131761},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM111),'Macro-Debt_Data'!AM111,\"...\")","v":2.1324049777523557},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN111),'Macro-Debt_Data'!AN111,\"...\")","v":2.3169161061297849},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO111),'Macro-Debt_Data'!AO111,\"...\")","v":2.2122309771694493},{"$f":"AH53","v":2.2122309771694493}]
[null,{"$f":"+'Output 1-1 - External DSA'!B40","v":"Effective interest rate (percent) 4/ "},null,{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K18),'Macro-Debt_Data'!K18/((C12/100)*C48)*100,\"...\")","v":4.7218300337069961},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L18),'Macro-Debt_Data'!L18/((D12/100)*D48)*100,\"...\")","v":4.5742745278021859},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M18),'Macro-Debt_Data'!M18/((E12/100)*E48)*100,\"...\")","v":3.7613310764000567},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N18),'Macro-Debt_Data'!N18/((F12/100)*F48)*100,\"...\")","v":3.5573549617300677},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O18),'Macro-Debt_Data'!O18/((G12/100)*G48)*100,\"...\")","v":4.6888363386611269},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P18),'Macro-Debt_Data'!P18/((H12/100)*H48)*100,\"...\")","v":4.2977173134479756},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q18),'Macro-Debt_Data'!Q18/((I12/100)*I48)*100,\"...\")","v":5.4925357098532714},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R18),'Macro-Debt_Data'!R18/((J12/100)*J48)*100,\"...\")","v":4.8741769211658053},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S18),'Macro-Debt_Data'!S18/((K12/100)*K48)*100,\"...\")","v":4.2805696426448057},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T18),'Macro-Debt_Data'!T18/((L12/100)*L48)*100,\"...\")","v":5.0099610226758076},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U18),'Macro-Debt_Data'!U18/((M12/100)*M48)*100,\"...\")","v":4.835118212426007},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V18),'Macro-Debt_Data'!V18/((N12/100)*N48)*100,\"...\")","v":6.2647430682519296},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W18),'Macro-Debt_Data'!W18/((O12/100)*O48)*100,\"...\")","v":6.6037717616942269},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X18),'Macro-Debt_Data'!X18/((P12/100)*P48)*100,\"...\")","v":6.6853385069567599},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y18),'Macro-Debt_Data'!Y18/((Q12/100)*Q48)*100,\"...\")","v":6.3134301188294621},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z18),'Macro-Debt_Data'!Z18/((R12/100)*R48)*100,\"...\")","v":5.9898402611658765},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA18),'Macro-Debt_Data'!AA18/((S12/100)*S48)*100,\"...\")","v":8.3560163544440584},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB18),'Macro-Debt_Data'!AB18/((T12/100)*T48)*100,\"...\")","v":6.1887614863945259},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC18),'Macro-Debt_Data'!AC18/((U12/100)*U48)*100,\"...\")","v":5.8584554485495852},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD18),'Macro-Debt_Data'!AD18/((V12/100)*V48)*100,\"...\")","v":5.8025010162839692},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE18),'Macro-Debt_Data'!AE18/((W12/100)*W48)*100,\"...\")","v":4.9326475293814962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF18),'Macro-Debt_Data'!AF18/((X12/100)*X48)*100,\"...\")","v":5.9841272903287335},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG18),'Macro-Debt_Data'!AG18/((Y12/100)*Y48)*100,\"...\")","v":6.0660767061421241},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH18),'Macro-Debt_Data'!AH18/((Z12/100)*Z48)*100,\"...\")","v":6.1113619693380121},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI18),'Macro-Debt_Data'!AI18/((AA12/100)*AA48)*100,\"...\")","v":5.3795343475246762},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ18),'Macro-Debt_Data'!AJ18/((AB12/100)*AB48)*100,\"...\")","v":5.4541726194864939},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK18),'Macro-Debt_Data'!AK18/((AC12/100)*AC48)*100,\"...\")","v":5.5464729515302302},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL18),'Macro-Debt_Data'!AL18/((AD12/100)*AD48)*100,\"...\")","v":5.6208406770468313},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM18),'Macro-Debt_Data'!AM18/((AE12/100)*AE48)*100,\"...\")","v":5.7185960864524388},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN18),'Macro-Debt_Data'!AN18/((AF12/100)*AF48)*100,\"...\")","v":5.8018874212950067},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO18),'Macro-Debt_Data'!AO18/((AG12/100)*AG48)*100,\"...\")","v":5.9041438374145061},{"$f":"AH54","v":5.9041438374145061}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1),('Macro-Debt_Data'!J29/'Macro-Debt_Data'!I29-1)*100,\"...\")","v":21.393885018060033},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1),('Macro-Debt_Data'!K29/'Macro-Debt_Data'!J29-1)*100,\"...\")","v":22.290760994091841},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1),('Macro-Debt_Data'!L29/'Macro-Debt_Data'!K29-1)*100,\"...\")","v":21.825104867847877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1),('Macro-Debt_Data'!M29/'Macro-Debt_Data'!L29-1)*100,\"...\")","v":20.348506177805035},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1),('Macro-Debt_Data'!N29/'Macro-Debt_Data'!M29-1)*100,\"...\")","v":21.481869612651593},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1),('Macro-Debt_Data'!O29/'Macro-Debt_Data'!N29-1)*100,\"...\")","v":26.681290771789111},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1),('Macro-Debt_Data'!P29/'Macro-Debt_Data'!O29-1)*100,\"...\")","v":26.852727391694351},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1),('Macro-Debt_Data'!Q29/'Macro-Debt_Data'!P29-1)*100,\"...\")","v":-1.842404474504955},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1),('Macro-Debt_Data'!R29/'Macro-Debt_Data'!Q29-1)*100,\"...\")","v":-6.4279961577309974},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1),('Macro-Debt_Data'!S29/'Macro-Debt_Data'!R29-1)*100,\"...\")","v":8.1406629859724244},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1),('Macro-Debt_Data'!T29/'Macro-Debt_Data'!S29-1)*100,\"...\")","v":5.8785628912640941},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T29),('Macro-Debt_Data'!U29/'Macro-Debt_Data'!T29-1)*100,\"...\")","v":7.1007579474762439},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U29),('Macro-Debt_Data'!V29/'Macro-Debt_Data'!U29-1)*100,\"...\")","v":9.7236243017026158},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V29),('Macro-Debt_Data'!W29/'Macro-Debt_Data'!V29-1)*100,\"...\")","v":6.6301172817115006},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W29),('Macro-Debt_Data'!X29/'Macro-Debt_Data'!W29-1)*100,\"...\")","v":5.2485902806913787},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X29),('Macro-Debt_Data'!Y29/'Macro-Debt_Data'!X29-1)*100,\"...\")","v":6.2831314050222131},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y29),('Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Y29-1)*100,\"...\")","v":6.9841198505982804},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z29),('Macro-Debt_Data'!AA29/'Macro-Debt_Data'!Z29-1)*100,\"...\")","v":6.0420186073755877},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA29),('Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AA29-1)*100,\"...\")","v":5.1932179104253517},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB29),('Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AB29-1)*100,\"...\")","v":4.9969135318971514},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC29),('Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AC29-1)*100,\"...\")","v":5.6059777229348962},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD29),('Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AD29-1)*100,\"...\")","v":6.0314648720199537},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE29),('Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AE29-1)*100,\"...\")","v":6.487926264686239},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF29),('Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AF29-1)*100,\"...\")","v":6.4741564740905755},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG29),('Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AG29-1)*100,\"...\")","v":6.3678849460146791},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH29),('Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AH29-1)*100,\"...\")","v":6.3628695203892693},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI29),('Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AI29-1)*100,\"...\")","v":6.1909813726941154},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ29),('Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AJ29-1)*100,\"...\")","v":6.1406812153685486},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK29),('Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AK29-1)*100,\"...\")","v":6.4427273467828616},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL29),('Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AL29-1)*100,\"...\")","v":6.1683512843291322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM29),('Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AM29-1)*100,\"...\")","v":5.9085315880574862},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN29),('Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AN29-1)*100,\"...\")","v":6.2737357661612148}]
[null,{"$f":"+'Output 1-1 - External DSA'!B42","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1),('Macro-Debt_Data'!J30/'Macro-Debt_Data'!I30-1)*100,\"...\")","v":25.166396928450908},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1),('Macro-Debt_Data'!K30/'Macro-Debt_Data'!J30-1)*100,\"...\")","v":21.458754041737784},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1),('Macro-Debt_Data'!L30/'Macro-Debt_Data'!K30-1)*100,\"...\")","v":24.857795086260424},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1),('Macro-Debt_Data'!M30/'Macro-Debt_Data'!L30-1)*100,\"...\")","v":-12.550685223329793},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1),('Macro-Debt_Data'!N30/'Macro-Debt_Data'!M30-1)*100,\"...\")","v":27.346141196953354},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1),('Macro-Debt_Data'!O30/'Macro-Debt_Data'!N30-1)*100,\"...\")","v":39.399401776237355},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1),('Macro-Debt_Data'!P30/'Macro-Debt_Data'!O30-1)*100,\"...\")","v":12.767835496546898},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1),('Macro-Debt_Data'!Q30/'Macro-Debt_Data'!P30-1)*100,\"...\")","v":2.268159438413031},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1),('Macro-Debt_Data'!R30/'Macro-Debt_Data'!Q30-1)*100,\"...\")","v":-14.450010547995317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1),('Macro-Debt_Data'!S30/'Macro-Debt_Data'!R30-1)*100,\"...\")","v":7.9323335926479999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1),('Macro-Debt_Data'!T30/'Macro-Debt_Data'!S30-1)*100,\"...\")","v":-1.1426708482850434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T30),('Macro-Debt_Data'!U30/'Macro-Debt_Data'!T30-1)*100,\"...\")","v":7.214944301703774},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U30),('Macro-Debt_Data'!V30/'Macro-Debt_Data'!U30-1)*100,\"...\")","v":6.6239358593744413},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V30),('Macro-Debt_Data'!W30/'Macro-Debt_Data'!V30-1)*100,\"...\")","v":5.2600529940521223},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W30),('Macro-Debt_Data'!X30/'Macro-Debt_Data'!W30-1)*100,\"...\")","v":4.6012568096414963},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X30),('Macro-Debt_Data'!Y30/'Macro-Debt_Data'!X30-1)*100,\"...\")","v":5.7527375764304889},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y30),('Macro-Debt_Data'!Z30/'Macro-Debt_Data'!Y30-1)*100,\"...\")","v":7.7418803555790339},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z30),('Macro-Debt_Data'!AA30/'Macro-Debt_Data'!Z30-1)*100,\"...\")","v":6.1732366797236926},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA30),('Macro-Debt_Data'!AB30/'Macro-Debt_Data'!AA30-1)*100,\"...\")","v":6.0719875900711706},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB30),('Macro-Debt_Data'!AC30/'Macro-Debt_Data'!AB30-1)*100,\"...\")","v":5.8423900616111135},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC30),('Macro-Debt_Data'!AD30/'Macro-Debt_Data'!AC30-1)*100,\"...\")","v":6.1030319289884227},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD30),('Macro-Debt_Data'!AE30/'Macro-Debt_Data'!AD30-1)*100,\"...\")","v":6.0465025501198477},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE30),('Macro-Debt_Data'!AF30/'Macro-Debt_Data'!AE30-1)*100,\"...\")","v":6.2088845983968577},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF30),('Macro-Debt_Data'!AG30/'Macro-Debt_Data'!AF30-1)*100,\"...\")","v":6.035847926901905},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG30),('Macro-Debt_Data'!AH30/'Macro-Debt_Data'!AG30-1)*100,\"...\")","v":6.0395236563524746},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH30),('Macro-Debt_Data'!AI30/'Macro-Debt_Data'!AH30-1)*100,\"...\")","v":5.807708708589554},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI30),('Macro-Debt_Data'!AJ30/'Macro-Debt_Data'!AI30-1)*100,\"...\")","v":5.7805630795169538},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ30),('Macro-Debt_Data'!AK30/'Macro-Debt_Data'!AJ30-1)*100,\"...\")","v":5.9883752077017016},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK30),('Macro-Debt_Data'!AL30/'Macro-Debt_Data'!AK30-1)*100,\"...\")","v":5.8585919699806199},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL30),('Macro-Debt_Data'!AM30/'Macro-Debt_Data'!AL30-1)*100,\"...\")","v":5.8887807640483736},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM30),('Macro-Debt_Data'!AN30/'Macro-Debt_Data'!AM30-1)*100,\"...\")","v":6.0557006239365885},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN30),('Macro-Debt_Data'!AO30/'Macro-Debt_Data'!AN30-1)*100,\"...\")","v":5.9922311892534719}]
[null,{"$f":"+'Macro-Debt_Data'!E31","v":"Current transfers, net total"},{"$f":"IF(ISNUMBER(C21),(-C21),\"...\")","v":8.3997034569549971},7.9024542116457015,7.4229697043278309,7.7757597719898373,6.9119037624022814,6.2862806669658058,5.4918068458025395,3.8846720403989092,4.9600312498692078,6.6711186393119899,3.260554907049769,{"$f":"IF(ISNUMBER(N21),(-N21),\"...\")","v":4.4805366375679982},{"$f":"IF(ISNUMBER(O21),(-O21),\"...\")","v":4.5235067768856361},{"$f":"IF(ISNUMBER(P21),(-P21),\"...\")","v":4.3318963810011297},4.1809319642741025,4.0190109663139699,4.137938239495651,3.9177703754659192,3.7256377769506841,3.5511017220427799,3.3857729924745881,3.2306801483526342,3.0831089570405257,2.9411613544158937,2.8055933180361996,2.6749082047602935,2.5479556952925564,2.427369260843844,2.3115520182459561,2.2014540639113087,2.101989471417296,2.0035518178903375]
[null,{"$f":"+'Macro-Debt_Data'!E34","v":"Net foreign direct investment, excluding debt-creating liabilities"},{"$f":"IF(ISNUMBER(C24),(-C24),\"...\")","v":3.1338929898643384},3.4731363493808827,6.3641543612259914,11.353610067416838,7.8963876686915739,8.1868673929876419,7.8940033879216855,6.7841302914341455,8.7031947771007605,8.0950301070264761,8.1557593596013174,{"$f":"IF(ISNUMBER(N24),(-N24),\"...\")","v":6.5340705105191343},{"$f":"IF(ISNUMBER(O24),(-O24),\"...\")","v":6.0314497020176558},{"$f":"IF(ISNUMBER(P24),(-P24),\"...\")","v":5.026208085014729},4.5235872765132417,4.2722768722625082,4.0209664680117818,3.7696560637610474,3.4932146190852387,3.2167731744094179,2.9403317297336127,2.6638902850578035,2.6638902850578026,2.6638902850577932,2.7141523659079634,2.7141523659079447,2.5131040425073561,2.2617936382566208,2.0104832340058878,2.0106597738096288,2.0160053242587868,1.7656391391330195]
[null,{"$f":"+'Macro-Debt_Data'!E114","v":"Depreciation of NC (+: depreciation)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J114),'Macro-Debt_Data'!J114,\"...\")","v":1.1043449927726323},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K114),'Macro-Debt_Data'!K114,\"...\")","v":1.9626729641420981},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L114),'Macro-Debt_Data'!L114,\"...\")","v":11.590444948538625},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M114),'Macro-Debt_Data'!M114,\"...\")","v":26.03302444743678},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N114),'Macro-Debt_Data'!N114,\"...\")","v":5.929021451127614E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O114),'Macro-Debt_Data'!O114,\"...\")","v":5.3460991500479675},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P114),'Macro-Debt_Data'!P114,\"...\")","v":15.812675755691618},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q114),'Macro-Debt_Data'!Q114,\"...\")","v":8.0977115904572692},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R114),'Macro-Debt_Data'!R114,\"...\")","v":33.153113043419083},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S114),'Macro-Debt_Data'!S114,\"...\")","v":21.2576813220948},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T114),'Macro-Debt_Data'!T114,\"...\")","v":5.0862000032606991},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U114),'Macro-Debt_Data'!U114,\"...\")","v":12.138631478206374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V114),'Macro-Debt_Data'!V114,\"...\")","v":9.2782307499547194},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W114),'Macro-Debt_Data'!W114,\"...\")","v":7.1361691038085429},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X114),'Macro-Debt_Data'!X114,\"...\")","v":5.5053882521433177},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y114),'Macro-Debt_Data'!Y114,\"...\")","v":4.2408101117308972},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z114),'Macro-Debt_Data'!Z114,\"...\")","v":3.7672326151308},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA114),'Macro-Debt_Data'!AA114,\"...\")","v":3.7319167586936097},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB114),'Macro-Debt_Data'!AB114,\"...\")","v":3.7319167586936208},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC114),'Macro-Debt_Data'!AC114,\"...\")","v":3.7319167586939428},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD114),'Macro-Debt_Data'!AD114,\"...\")","v":3.7319167586939317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE114),'Macro-Debt_Data'!AE114,\"...\")","v":3.7319167586937319},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF114),'Macro-Debt_Data'!AF114,\"...\")","v":3.7319167586933655},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG114),'Macro-Debt_Data'!AG114,\"...\")","v":3.7319167586938429},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH114),'Macro-Debt_Data'!AH114,\"...\")","v":3.7319167586940538},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI114),'Macro-Debt_Data'!AI114,\"...\")","v":3.731916758693532},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ114),'Macro-Debt_Data'!AJ114,\"...\")","v":3.7319167586937319},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK114),'Macro-Debt_Data'!AK114,\"...\")","v":3.7319167586937652},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL114),'Macro-Debt_Data'!AL114,\"...\")","v":3.7319167586936652},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM114),'Macro-Debt_Data'!AM114,\"...\")","v":3.7319167586935653},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN114),'Macro-Debt_Data'!AN114,\"...\")","v":3.7319167586936763},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO114),'Macro-Debt_Data'!AO114,\"...\")","v":3.7319167586940316}]
[null,{"$f":"+'Output 1-1 - External DSA'!B44","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!J98),'Macro-Debt_Data'!J98,\"...\")","v":13.593880231480002},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!K98),'Macro-Debt_Data'!K98,\"...\")","v":13.696372911364838},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!L98),'Macro-Debt_Data'!L98,\"...\")","v":13.229450606026576},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!M98),'Macro-Debt_Data'!M98,\"...\")","v":13.430713080369994},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!N98),'Macro-Debt_Data'!N98,\"...\")","v":14.364273518200374},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!O98),'Macro-Debt_Data'!O98,\"...\")","v":17.103348379368381},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!P98),'Macro-Debt_Data'!P98,\"...\")","v":16.961803538581886},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Q98),'Macro-Debt_Data'!Q98,\"...\")","v":16.262693202575317},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!R98),'Macro-Debt_Data'!R98,\"...\")","v":17.698160872294487},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S98),'Macro-Debt_Data'!S98,\"...\")","v":17.622466630679888},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T98),'Macro-Debt_Data'!T98,\"...\")","v":16.570182797648243},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U98),'Macro-Debt_Data'!U98,\"...\")","v":18.115688640724322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V98),'Macro-Debt_Data'!V98,\"...\")","v":18.179663939902781},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W98),'Macro-Debt_Data'!W98,\"...\")","v":18.640144028836296},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X98),'Macro-Debt_Data'!X98,\"...\")","v":18.803075422272979},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y98),'Macro-Debt_Data'!Y98,\"...\")","v":18.699534209336576},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z98),'Macro-Debt_Data'!Z98,\"...\")","v":18.608600593929772},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA98),'Macro-Debt_Data'!AA98,\"...\")","v":18.404806441656142},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB98),'Macro-Debt_Data'!AB98,\"...\")","v":18.19367037373274},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC98),'Macro-Debt_Data'!AC98,\"...\")","v":18.011602493978497},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD98),'Macro-Debt_Data'!AD98,\"...\")","v":17.867411312437039},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE98),'Macro-Debt_Data'!AE98,\"...\")","v":17.757029916774218},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF98),'Macro-Debt_Data'!AF98,\"...\")","v":17.685529965825523},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG98),'Macro-Debt_Data'!AG98,\"...\")","v":17.615645869304551},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH98),'Macro-Debt_Data'!AH98,\"...\")","v":17.551511316997168},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI98),'Macro-Debt_Data'!AI98,\"...\")","v":17.496940136540854},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ98),'Macro-Debt_Data'!AJ98,\"...\")","v":17.466065054913521},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK98),'Macro-Debt_Data'!AK98,\"...\")","v":17.419283285765097},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL98),'Macro-Debt_Data'!AL98,\"...\")","v":17.380805193281322},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM98),'Macro-Debt_Data'!AM98,\"...\")","v":17.343804847921842},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN98),'Macro-Debt_Data'!AN98,\"...\")","v":17.283073468283902},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO98),'Macro-Debt_Data'!AO98,\"...\")","v":17.242223925225371}]
[null,{"$f":"+'Output 1-1 - External DSA'!B45","v":"Aid flows (in Million of US dollars) 5/ "},{"$f":"+'Macro-Debt_Data'!J103","v":785.10080165013346},{"$f":"+'Macro-Debt_Data'!K103","v":1008.3538162948149},{"$f":"+'Macro-Debt_Data'!L103","v":853.41726879420355},{"$f":"+'Macro-Debt_Data'!M103","v":828.66397305595854},{"$f":"+'Macro-Debt_Data'!N103","v":876.52153765657488},{"$f":"+'Macro-Debt_Data'!O103","v":916.45246499323628},{"$f":"+'Macro-Debt_Data'!P103","v":690.36921128917663},{"$f":"+'Macro-Debt_Data'!Q103","v":223.96077889511525},{"$f":"+'Macro-Debt_Data'!R103","v":278.51128580265384},{"$f":"+'Macro-Debt_Data'!S103","v":724.27778639460871},{"$f":"+'Macro-Debt_Data'!T103","v":291.6518523722898},{"$f":"+'Macro-Debt_Data'!U103","v":710.89779030605473},{"$f":"+'Macro-Debt_Data'!V103","v":472.57266577424548},{"$f":"+'Macro-Debt_Data'!W103","v":378.36193744441675},{"$f":"+'Macro-Debt_Data'!X103","v":277.22520000000009},{"$f":"+'Macro-Debt_Data'!Y103","v":153.46416000000005},{"$f":"+'Macro-Debt_Data'!Z103","v":114.27132799999995},{"$f":"+'Macro-Debt_Data'!AA103","v":71.65706239999993},{"$f":"+'Macro-Debt_Data'!AB103","v":57.325649920000011},{"$f":"+'Macro-Debt_Data'!AC103","v":45.860519935999974},{"$f":"+'Macro-Debt_Data'!AD103","v":36.688415948799936},{"$f":"+'Macro-Debt_Data'!AE103","v":29.350732759040024},{"$f":"+'Macro-Debt_Data'!AF103","v":23.480586207231948},{"$f":"+'Macro-Debt_Data'!AG103","v":18.784468965785624},{"$f":"+'Macro-Debt_Data'!AH103","v":15.027575172628518},{"$f":"+'Macro-Debt_Data'!AI103","v":12.02206013810283},{"$f":"+'Macro-Debt_Data'!AJ103","v":9.6176481104822305},{"$f":"+'Macro-Debt_Data'!AK103","v":7.6941184883857767},{"$f":"+'Macro-Debt_Data'!AL103","v":6.1552947907086306},{"$f":"+'Macro-Debt_Data'!AM103","v":4.9242358325668985},{"$f":"+'Macro-Debt_Data'!AN103","v":3.9393886660535227},{"$f":"+'Macro-Debt_Data'!AO103","v":3.1515109328428172}]
[null,{"$f":"+'Output 1-1 - External DSA'!B46","v":"of which: Grants"},{"$f":"+'Macro-Debt_Data'!J104","v":692.39998565013343},{"$f":"+'Macro-Debt_Data'!K104","v":916.57381629481495},{"$f":"+'Macro-Debt_Data'!L104","v":775.8795288342036},{"$f":"+'Macro-Debt_Data'!M104","v":769.96395808595855},{"$f":"+'Macro-Debt_Data'!N104","v":754.86653765657491},{"$f":"+'Macro-Debt_Data'!O104","v":800.52274861924127},{"$f":"+'Macro-Debt_Data'!P104","v":646.1246097467714},{"$f":"+'Macro-Debt_Data'!Q104","v":223.96077889511525},{"$f":"+'Macro-Debt_Data'!R104","v":278.51128580265384},{"$f":"+'Macro-Debt_Data'!S104","v":724.27778639460871},{"$f":"+'Macro-Debt_Data'!T104","v":291.6518523722898},{"$f":"+'Macro-Debt_Data'!U104","v":335.47010767107696},{"$f":"+'Macro-Debt_Data'!V104","v":222.30598408060453},{"$f":"+'Macro-Debt_Data'!W104","v":174.94399999999999},{"$f":"+'Macro-Debt_Data'!X104","v":139.95520000000008},{"$f":"+'Macro-Debt_Data'!Y104","v":111.96416000000004},{"$f":"+'Macro-Debt_Data'!Z104","v":89.571327999999951},{"$f":"+'Macro-Debt_Data'!AA104","v":71.65706239999993},{"$f":"+'Macro-Debt_Data'!AB104","v":57.325649920000011},{"$f":"+'Macro-Debt_Data'!AC104","v":45.860519935999974},{"$f":"+'Macro-Debt_Data'!AD104","v":36.688415948799936},{"$f":"+'Macro-Debt_Data'!AE104","v":29.350732759040024},{"$f":"+'Macro-Debt_Data'!AF104","v":23.480586207231948},{"$f":"+'Macro-Debt_Data'!AG104","v":18.784468965785624},{"$f":"+'Macro-Debt_Data'!AH104","v":15.027575172628518},{"$f":"+'Macro-Debt_Data'!AI104","v":12.02206013810283},{"$f":"+'Macro-Debt_Data'!AJ104","v":9.6176481104822305},{"$f":"+'Macro-Debt_Data'!AK104","v":7.6941184883857767},{"$f":"+'Macro-Debt_Data'!AL104","v":6.1552947907086306},{"$f":"+'Macro-Debt_Data'!AM104","v":4.9242358325668985},{"$f":"+'Macro-Debt_Data'!AN104","v":3.9393886660535227},{"$f":"+'Macro-Debt_Data'!AO104","v":3.1515109328428172}]
[null,{"$f":"+'Output 1-1 - External DSA'!B47","v":"of which: Concessional loans"},{"$f":"+'Macro-Debt_Data'!J105","v":92.700816000000003},{"$f":"+'Macro-Debt_Data'!K105","v":91.78},{"$f":"+'Macro-Debt_Data'!L105","v":77.537739959999996},{"$f":"+'Macro-Debt_Data'!M105","v":58.700014969999998},{"$f":"+'Macro-Debt_Data'!N105","v":121.655},{"$f":"+'Macro-Debt_Data'!O105","v":115.92971637399501},{"$f":"+'Macro-Debt_Data'!P105","v":44.244601542405206},{"$f":"+'Macro-Debt_Data'!Q105","v":0},{"$f":"+'Macro-Debt_Data'!R105","v":0},{"$f":"+'Macro-Debt_Data'!S105","v":0},{"$f":"+'Macro-Debt_Data'!T105","v":0},{"$f":"+'Macro-Debt_Data'!U105","v":375.42768263497783},{"$f":"+'Macro-Debt_Data'!V105","v":250.26668169364098},{"$f":"+'Macro-Debt_Data'!W105","v":203.41793744441679},{"$f":"+'Macro-Debt_Data'!X105","v":137.27000000000001},{"$f":"+'Macro-Debt_Data'!Y105","v":41.5},{"$f":"+'Macro-Debt_Data'!Z105","v":24.7},{"$f":"+'Macro-Debt_Data'!AA105","v":0},{"$f":"+'Macro-Debt_Data'!AB105","v":0},{"$f":"+'Macro-Debt_Data'!AC105","v":0},{"$f":"+'Macro-Debt_Data'!AD105","v":0},{"$f":"+'Macro-Debt_Data'!AE105","v":0},{"$f":"+'Macro-Debt_Data'!AF105","v":0},{"$f":"+'Macro-Debt_Data'!AG105","v":0},{"$f":"+'Macro-Debt_Data'!AH105","v":0},{"$f":"+'Macro-Debt_Data'!AI105","v":0},{"$f":"+'Macro-Debt_Data'!AJ105","v":0},{"$f":"+'Macro-Debt_Data'!AK105","v":0},{"$f":"+'Macro-Debt_Data'!AL105","v":0},{"$f":"+'Macro-Debt_Data'!AM105","v":0},{"$f":"+'Macro-Debt_Data'!AN105","v":0},{"$f":"+'Macro-Debt_Data'!AO105","v":0}]
[null,{"$f":"+'Output 1-1 - External DSA'!B48","v":"Grant-equivalent financing (in percent of GDP) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F118-Ext_Debt_Data!F387))/'Macro-Debt_Data'!U56*100","v":1.3810678979291386},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G118-Ext_Debt_Data!G387))/'Macro-Debt_Data'!V56*100","v":1.118061487040714},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H118-Ext_Debt_Data!H387))/'Macro-Debt_Data'!W56*100","v":0.85919587647400997},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I118-Ext_Debt_Data!I387))/'Macro-Debt_Data'!X56*100","v":0.71868145719625642},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J118-Ext_Debt_Data!J387))/'Macro-Debt_Data'!Y56*100","v":0.50173151622307266},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K118-Ext_Debt_Data!K387))/'Macro-Debt_Data'!Z56*100","v":0.30677248440725169},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L118-Ext_Debt_Data!L387))/'Macro-Debt_Data'!AA56*100","v":0.23670846843723961},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M118-Ext_Debt_Data!M387))/'Macro-Debt_Data'!AB56*100","v":0.28516063994723095},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N118-Ext_Debt_Data!N387))/'Macro-Debt_Data'!AC56*100","v":0.2522475547343635},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O118-Ext_Debt_Data!O387))/'Macro-Debt_Data'!AD56*100","v":0.2249632543026498},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P118-Ext_Debt_Data!P387))/'Macro-Debt_Data'!AE56*100","v":0.20248206787015044},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q118-Ext_Debt_Data!Q387))/'Macro-Debt_Data'!AF56*100","v":0.18348080047113177},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R118-Ext_Debt_Data!R387))/'Macro-Debt_Data'!AG56*100","v":0.16713940977215047},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S118-Ext_Debt_Data!S387))/'Macro-Debt_Data'!AH56*100","v":0.15297103186161692},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T118-Ext_Debt_Data!T387))/'Macro-Debt_Data'!AI56*100","v":0.14048967047659228},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U118-Ext_Debt_Data!U387))/'Macro-Debt_Data'!AJ56*100","v":0.12946001900403284},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V118-Ext_Debt_Data!V387))/'Macro-Debt_Data'!AK56*100","v":9.6826770135246265E-2},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W118-Ext_Debt_Data!W387))/'Macro-Debt_Data'!AL56*100","v":6.8126657133485924E-2},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X118-Ext_Debt_Data!X387))/'Macro-Debt_Data'!AM56*100","v":4.2968337594949814E-2},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y118-Ext_Debt_Data!Y387))/'Macro-Debt_Data'!AN56*100","v":2.1008553230915741E-2},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z118-Ext_Debt_Data!Z387))/'Macro-Debt_Data'!AO56*100","v":1.7511752716559855E-3}]
[null,{"$f":"+'Output 1-1 - External DSA'!B49","v":"Grant-equivalent financing (in percent of external financing) 6/ "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Macro-Debt_Data'!U104+(Ext_Debt_Data!F118-Ext_Debt_Data!F387))/('Macro-Debt_Data'!U104+Ext_Debt_Data!F118)*100","v":12.171307928096951},{"$f":"('Macro-Debt_Data'!V104+(Ext_Debt_Data!G118-Ext_Debt_Data!G387))/('Macro-Debt_Data'!V104+Ext_Debt_Data!G118)*100","v":14.192027038601379},{"$f":"('Macro-Debt_Data'!W104+(Ext_Debt_Data!H118-Ext_Debt_Data!H387))/('Macro-Debt_Data'!W104+Ext_Debt_Data!H118)*100","v":14.682956459076479},{"$f":"('Macro-Debt_Data'!X104+(Ext_Debt_Data!I118-Ext_Debt_Data!I387))/('Macro-Debt_Data'!X104+Ext_Debt_Data!I118)*100","v":11.285579964162222},{"$f":"('Macro-Debt_Data'!Y104+(Ext_Debt_Data!J118-Ext_Debt_Data!J387))/('Macro-Debt_Data'!Y104+Ext_Debt_Data!J118)*100","v":7.6983080939364346},{"$f":"('Macro-Debt_Data'!Z104+(Ext_Debt_Data!K118-Ext_Debt_Data!K387))/('Macro-Debt_Data'!Z104+Ext_Debt_Data!K118)*100","v":4.9310113334924175},{"$f":"('Macro-Debt_Data'!AA104+(Ext_Debt_Data!L118-Ext_Debt_Data!L387))/('Macro-Debt_Data'!AA104+Ext_Debt_Data!L118)*100","v":3.7183965296952914},{"$f":"('Macro-Debt_Data'!AB104+(Ext_Debt_Data!M118-Ext_Debt_Data!M387))/('Macro-Debt_Data'!AB104+Ext_Debt_Data!M118)*100","v":4.9176570776580997},{"$f":"('Macro-Debt_Data'!AC104+(Ext_Debt_Data!N118-Ext_Debt_Data!N387))/('Macro-Debt_Data'!AC104+Ext_Debt_Data!N118)*100","v":4.2527135968688681},{"$f":"('Macro-Debt_Data'!AD104+(Ext_Debt_Data!O118-Ext_Debt_Data!O387))/('Macro-Debt_Data'!AD104+Ext_Debt_Data!O118)*100","v":3.8846998773200134},{"$f":"('Macro-Debt_Data'!AE104+(Ext_Debt_Data!P118-Ext_Debt_Data!P387))/('Macro-Debt_Data'!AE104+Ext_Debt_Data!P118)*100","v":3.7571910758625071},{"$f":"('Macro-Debt_Data'!AF104+(Ext_Debt_Data!Q118-Ext_Debt_Data!Q387))/('Macro-Debt_Data'!AF104+Ext_Debt_Data!Q118)*100","v":3.0563432322533357},{"$f":"('Macro-Debt_Data'!AG104+(Ext_Debt_Data!R118-Ext_Debt_Data!R387))/('Macro-Debt_Data'!AG104+Ext_Debt_Data!R118)*100","v":2.9552714777368614},{"$f":"('Macro-Debt_Data'!AH104+(Ext_Debt_Data!S118-Ext_Debt_Data!S387))/('Macro-Debt_Data'!AH104+Ext_Debt_Data!S118)*100","v":2.7915543010501125},{"$f":"('Macro-Debt_Data'!AI104+(Ext_Debt_Data!T118-Ext_Debt_Data!T387))/('Macro-Debt_Data'!AI104+Ext_Debt_Data!T118)*100","v":2.673959201090891},{"$f":"('Macro-Debt_Data'!AJ104+(Ext_Debt_Data!U118-Ext_Debt_Data!U387))/('Macro-Debt_Data'!AJ104+Ext_Debt_Data!U118)*100","v":2.3819740592581287},{"$f":"('Macro-Debt_Data'!AK104+(Ext_Debt_Data!V118-Ext_Debt_Data!V387))/('Macro-Debt_Data'!AK104+Ext_Debt_Data!V118)*100","v":1.8500424554814259},{"$f":"('Macro-Debt_Data'!AL104+(Ext_Debt_Data!W118-Ext_Debt_Data!W387))/('Macro-Debt_Data'!AL104+Ext_Debt_Data!W118)*100","v":1.2950744979775861},{"$f":"('Macro-Debt_Data'!AM104+(Ext_Debt_Data!X118-Ext_Debt_Data!X387))/('Macro-Debt_Data'!AM104+Ext_Debt_Data!X118)*100","v":0.85070625893131135},{"$f":"('Macro-Debt_Data'!AN104+(Ext_Debt_Data!Y118-Ext_Debt_Data!Y387))/('Macro-Debt_Data'!AN104+Ext_Debt_Data!Y118)*100","v":0.43514360125418888},{"$f":"('Macro-Debt_Data'!AO104+(Ext_Debt_Data!Z118-Ext_Debt_Data!Z387))/('Macro-Debt_Data'!AO104+Ext_Debt_Data!Z118)*100","v":3.7440274273093745E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"+N68","v":"Average"},null,{"$f":"+N68","v":"Average"},null,{"$f":"N68","v":"Average"},null,"SD"]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1840,IF(START!L10=\"French\",translation!D1840,IF(START!L10=\"Portuguese\",translation!E1840,translation!F1840)))&\" 9/\"","v":"III. Averages and Standard Deviations 9/"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(S8,\"#\")&\" \"","v":" 2018-2023 "},null,{"$f":"+\" \"&TEXT(T8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2024-2038 "},null,{"$f":"+\" \"&TEXT(N8,\"#\")&\"-\"&TEXT(AH8,\"#\")&\" \"","v":" 2018-2038 "},null,{"$f":"W68","v":" 2018-2038 "}]
[]
[null,{"$f":"+'Macro-Debt_Data'!E72","v":"Non-interest current account in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D17:M17)","v":-7.5155293953109688},null,{"$f":"STDEV(D17:M17)","v":3.543219954070195},null,null,{"$f":"-AVERAGE(N17:S17)","v":-2.0454892390923662},null,{"$f":"-AVERAGE(T17:AH17)","v":-1.821759058387729},null,{"$f":"-AVERAGE(N17:AH17)","v":-1.8856819671604821},null,{"$f":"STDEV(N17:AH17)","v":0.50118899952304863}]
[null,{"$f":"+B52","v":"Real GDP growth (in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D52:M52)","v":6.8185317053842898},null,{"$f":"STDEV(D52:M52)","v":3.3888802441279227},null,null,{"$f":"AVERAGE(N52:S52)","v":6.0653837976473426},null,{"$f":"AVERAGE(T52:AH52)","v":4.6621466988340829},null,{"$f":"AVERAGE(N52:AH52)","v":5.0630715842093013},null,{"$f":"STDEV(N52:AH52)","v":0.97927761388495482}]
[null,{"$f":"+'Macro-Debt_Data'!E112","v":"US GDP Deflator (percent change)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D53:M53)","v":1.6680354051019683},null,{"$f":"STDEV(D53:M53)","v":13.163017527533281},null,null,{"$f":"AVERAGE(N53:S53)","v":1.1347182910471634},null,{"$f":"AVERAGE(T53:AH53)","v":2.2445966717812262},null,{"$f":"AVERAGE(N53:AH53)","v":1.9274885630000651},null,{"$f":"STDEV(N53:AH53)","v":0.73606993409171206}]
[null,{"$f":"+'Output 1-1 - External DSA'!B41","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(D55:M55)","v":14.522908506088038},null,{"$f":"STDEV(D55:M55)","v":12.101876205044471},null,null,{"$f":"AVERAGE(N55:S55)","v":6.995056844533706},null,{"$f":"AVERAGE(T55:AH55)","v":6.0458292282151369},null,{"$f":"AVERAGE(N55:AH55)","v":6.3170371185918714},null,{"$f":"STDEV(N55:AH55)","v":0.94566151110539454}]
[null,{"$f":"+'Macro-Debt_Data'!E73","v":"Current official transfers in percent of GDP"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D21:M21)","v":6.0567551799763875},null,{"$f":"STDEV(D21:M21)","v":1.6141106415159023},null,null,{"$f":"-AVERAGE(N21:S21)","v":4.2789701609230812},null,{"$f":"-AVERAGE(T21:AH21)","v":2.8606404784760544},null,{"$f":"-AVERAGE(N21:AH21)","v":3.2658775306037766},null,{"$f":"STDEV(N21:AH21)","v":0.83672140984054721}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1841,IF(START!L10=\"French\",translation!D1841,IF(START!L10=\"Portuguese\",translation!E1841,translation!F1841)))","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AVERAGE(D24:M24)","v":7.6906273762787318},null,{"$f":"STDEV(D24:M24)","v":1.9866520052036762},null,null,{"$f":"-AVERAGE(N24:S24)","v":5.0680931523898414},null,{"$f":"-AVERAGE(T24:AH24)","v":2.6278424217299952},null,{"$f":"-AVERAGE(N24:AH24)","v":3.3250569162042374},null,{"$f":"STDEV(N24:AH24)","v":1.3260598237308092}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B64","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Output 1-1 - External DSA'!B66","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B67","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B68","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B69","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Output 1-1 - External DSA'!B70","v":"5/  Defined as grants, concessional loans, and debt relief."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B71","v":"6/  Grant-equivalent financing includes grants provided directly to the government and through new borrowing (difference between the face value and the PV of new debt)."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B72","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Output 1-1 - External DSA'!B73","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]

{"sheet":"A1_historical_ext","index":61,"n_rows":107,"n_cols":25,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1771,IF(START!L10=\"French\",translation!D1771,IF(START!L10=\"Portuguese\",translation!E1771,translation!F1771)))","v":"Alternative Scenario 1: Key Variables at Historical Average"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":56.546484310579977},56.756216895623268,57.141096291717943,56.679745388796732,56.852072911610314,57.442594136726001,55.451207603888562,54.143539802606682,52.877630338563016,51.095599720815763,50.261255757433347,49.362409968126002,48.423242772368631,47.198012404624698,46.014414581015288,44.196834288945006,42.43289843614653,40.513304401812917,38.723039236150271,36.939199726340583]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,52.54648431057997,52.756216895623254,53.141096291717936,52.679745388796739,52.852072911610307,53.442594136726001,51.45120760388857,50.143539802606682,48.877630338563016,47.095599720815763,46.261255757433347,45.362409968126009,44.423242772368617,43.198012404624706,42.014414581015295,40.19683428894502,38.43289843614653,36.513304401812917,34.723039236150271,32.939755388468669]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000142},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000036},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,1.5873060505747563,0.2097325850432874,0.38487939609467237,-0.46135090292121061,0.17232752281357921,0.59052122511568861,-1.9913865328374367,-1.3076678012818772,-1.2659094640436648,-1.7820306177472565,-0.83434396338241323,-0.8988457893073436,-0.9391671957573684,-1.2252303677439351,-1.1835978236094085,-1.8175802920702817,-1.7639358527984739,-1.919594034333616,-1.7902651656626427,-1.7838395098096849,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-2.3789172686343929,-2.1264032077239703,-1.9098941622310406,-1.9174898200303523,-1.9416697371652765,-0.99411743786086593,-1.8742286960001167,-1.9265819865496261,-1.9654576119923657,-2.3164564405206258,-2.0277453195674182,-2.1003926863255074,-2.1631212430864295,-2.4292047655198186,-2.4191189963745194,-2.3838048105396616,-2.3145554277777833,-2.2432316923503102,-2.1632910488538437,-2.0926179919390897,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},{"$f":"D18+D21+D23","v":3.3893317197875512},{"$f":"-D64","v":7.5155293953109688},{"$f":"E17","v":7.5155293953109688},7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,7.5155293953109688,{"$f":"-(Y24+Y25)","v":9.0509881570173931}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346256,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,4.6609387387933836,4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351293034]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19","v":41.704681239101411},{"$f":"'Baseline - external'!P19","v":41.410262731261575},{"$f":"'Baseline - external'!Q19","v":40.839657326839848},{"$f":"'Baseline - external'!R19","v":40.509352080633192},{"$f":"'Baseline - external'!S19","v":40.22562758921066},{"$f":"'Baseline - external'!T19","v":39.59456871426584},{"$f":"'Baseline - external'!U19","v":38.831559835854868},{"$f":"'Baseline - external'!V19","v":38.099886474335463},{"$f":"'Baseline - external'!W19","v":37.610294580999046},{"$f":"'Baseline - external'!X19","v":37.30589395300467},{"$f":"'Baseline - external'!Y19","v":37.168288134974979},{"$f":"'Baseline - external'!Z19","v":37.01234259901404},{"$f":"'Baseline - external'!AA19","v":36.818220390525191},{"$f":"'Baseline - external'!AB19","v":36.604698247624519},{"$f":"'Baseline - external'!AC19","v":36.335678201943431},{"$f":"'Baseline - external'!AD19","v":36.056613377931427},{"$f":"'Baseline - external'!AE19","v":35.866959805208339},{"$f":"'Baseline - external'!AF19","v":35.589461102181239},{"$f":"'Baseline - external'!AG19","v":35.318242417205624},{"$f":"'Baseline - external'!AH19","v":35.109196395528144}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20","v":47.19487965657089},{"$f":"'Baseline - external'!P20","v":46.259587975478489},{"$f":"'Baseline - external'!Q20","v":45.341562167581742},{"$f":"'Baseline - external'!R20","v":44.7504043324751},{"$f":"'Baseline - external'!S20","v":44.751719596545286},{"$f":"'Baseline - external'!T20","v":44.104163217846455},{"$f":"'Baseline - external'!U20","v":43.615592074429976},{"$f":"'Baseline - external'!V20","v":43.138369212341175},{"$f":"'Baseline - external'!W20","v":42.784461388949566},{"$f":"'Baseline - external'!X20","v":42.444202108352464},{"$f":"'Baseline - external'!Y20","v":42.176832403615073},{"$f":"'Baseline - external'!Z20","v":41.826977207635622},{"$f":"'Baseline - external'!AA20","v":41.479159129318575},{"$f":"'Baseline - external'!AB20","v":41.023361686398516},{"$f":"'Baseline - external'!AC20","v":40.564481179883884},{"$f":"'Baseline - external'!AD20","v":40.195177615371691},{"$f":"'Baseline - external'!AE20","v":39.764333208013099},{"$f":"'Baseline - external'!AF20","v":39.352780645802504},{"$f":"'Baseline - external'!AG20","v":39.107149959224365},{"$f":"'Baseline - external'!AH20","v":38.772701330657448}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},{"$f":"'Baseline - external'!T21","v":-3.9177703754659192},{"$f":"'Baseline - external'!U21","v":-3.7256377769506841},{"$f":"'Baseline - external'!V21","v":-3.5511017220427799},{"$f":"'Baseline - external'!W21","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21","v":-3.2306801483526342},{"$f":"'Baseline - external'!Y21","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21","v":-2.9411613544158937},{"$f":"'Baseline - external'!AA21","v":-2.8055933180361996},{"$f":"'Baseline - external'!AB21","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21","v":-2.5479556952925564},{"$f":"'Baseline - external'!AD21","v":-2.427369260843844},{"$f":"'Baseline - external'!AE21","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21","v":-2.0035518178903375}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22","v":-7.3659467960370166E-3},{"$f":"'Baseline - external'!P22","v":0},{"$f":"'Baseline - external'!Q22","v":0},{"$f":"'Baseline - external'!R22","v":0},{"$f":"'Baseline - external'!S22","v":0},{"$f":"'Baseline - external'!T22","v":0},{"$f":"'Baseline - external'!U22","v":0},{"$f":"'Baseline - external'!V22","v":0},{"$f":"'Baseline - external'!W22","v":0},{"$f":"'Baseline - external'!X22","v":0},{"$f":"'Baseline - external'!Y22","v":0},{"$f":"'Baseline - external'!Z22","v":0},{"$f":"'Baseline - external'!AA22","v":0},{"$f":"'Baseline - external'!AB22","v":0},{"$f":"'Baseline - external'!AC22","v":0},{"$f":"'Baseline - external'!AD22","v":0},{"$f":"'Baseline - external'!AE22","v":0},{"$f":"'Baseline - external'!AF22","v":0},{"$f":"'Baseline - external'!AG22","v":0},{"$f":"'Baseline - external'!AH22","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.2907890668186579},{"$f":"'Baseline - external'!P23","v":1.2541973114296141},{"$f":"'Baseline - external'!Q23","v":1.2132722681791477},{"$f":"'Baseline - external'!R23","v":1.381003115438602},{"$f":"'Baseline - external'!S23","v":1.329053519266294},{"$f":"'Baseline - external'!T23","v":0.1425834339144596},{"$f":"'Baseline - external'!U23","v":0.71657166504512393},{"$f":"'Baseline - external'!V23","v":0.64000743747540234},{"$f":"'Baseline - external'!W23","v":0.51166493746164932},{"$f":"'Baseline - external'!X23","v":0.59702868323474734},{"$f":"'Baseline - external'!Y23","v":0.18046550196294797},{"$f":"'Baseline - external'!Z23","v":8.0206956525447293E-2},{"$f":"'Baseline - external'!AA23","v":1.2287370824345611E-2},{"$f":"'Baseline - external'!AB23","v":0.20729785930535538},{"$f":"'Baseline - external'!AC23","v":0.15816152233840386},{"$f":"'Baseline - external'!AD23","v":9.3346677143543832E-2},{"$f":"'Baseline - external'!AE23","v":6.0137981775511662E-2},{"$f":"'Baseline - external'!AF23","v":2.2707052225999558E-2},{"$f":"'Baseline - external'!AG23","v":-4.9135294414831332E-2},{"$f":"'Baseline - external'!AH23","v":-0.16517686910495044}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"-D69","v":-7.6906273762787318},{"$f":"E24","v":-7.6906273762787318},{"$f":"F24","v":-7.6906273762787318},-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,-7.6906273762787318,{"$f":"X24","v":-7.6906273762787318}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-2.2038192876666298,-1.9513052267562072,-1.7347961812632775,-1.7423918390625892,-1.7665717561975134,-0.81901945689310285,-1.6991307150323536,-1.751484005581863,-1.7903596310246026,-2.1413584595528627,-1.8526473385996551,-1.9252947053577443,-1.9880232621186666,-2.2541067845520555,-2.2440210154067564,-2.2087068295718986,-2.1394574468100203,-2.0681337113825471,-1.9881930678860809,-1.9175200109713268,-1.3603607807386622]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0860030263344016},1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016,1.0860030263344016]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.1703883202179175},3.4846248657483292,3.5733249743684334,3.4651030067055033,3.3390113519502989,4.3297740779285423,3.4957936593870431,3.207173901486077,3.0241890993430403,2.5504917268848164,2.6785202411344047,2.5518601183426455,2.428156988959346,2.0934628543825555,2.0062302862357586,1.9551492393775818,1.8716074114643992,1.8004396059093708,1.7168768212087249,1.64051043656096,1.5649376666875507]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-3.4506432337723756},-3.550303146033611,-3.5634713255514603,-3.5876361971161241,-3.5586700185457589,-3.5694896999786994,-3.6065659106200667,-3.4815355756894313,-3.3994329097949705,-3.3199520648302725,-3.2080662599804644,-3.1556815001817635,-3.0992469565937042,-3.0402808105918546,-2.9633540258013928,-2.8890411639492051,-2.7749233525984036,-2.6641736378469925,-2.5436508357259973,-2.4312480201066138,-2.3192486429408889]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-1.9235643741121717},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.8856269464709254},-1.7446498300802507,-1.6198586486519684,-1.5469130896020533,-1.5793038348429458,-1.58835846379933,-1.4771223313785087,-1.4151158205726724,-1.3718981216074064,-1.3231013197535955,-1.3214733235186262,-1.3169332944843084,-1.3072888283427564,-1.2868972758411221,-1.2748149050002755,-1.2361415056760161,-1.2043996794449252,-1.1614190533688085,-1.126782427425673,-0.60604980448532386]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30","v":3.9662233192091492},{"$f":"'Baseline - external'!P30","v":2.3361357927672577},{"$f":"'Baseline - external'!Q30","v":2.2947735583257129},{"$f":"'Baseline - external'!R30","v":1.4561389171091417},{"$f":"'Baseline - external'!S30","v":2.1139972599788557},{"$f":"'Baseline - external'!T30","v":1.5846386629765545},{"$f":"'Baseline - external'!U30","v":-0.11715783683732006},{"$f":"'Baseline - external'!V30","v":0.61891418526774888},{"$f":"'Baseline - external'!W30","v":0.6995481479487009},{"$f":"'Baseline - external'!X30","v":0.53442582277336936},{"$f":"'Baseline - external'!Y30","v":1.193401356185005},{"$f":"'Baseline - external'!Z30","v":1.2015468970181638},{"$f":"'Baseline - external'!AA30","v":1.2239540473290611},{"$f":"'Baseline - external'!AB30","v":1.2039743977758834},{"$f":"'Baseline - external'!AC30","v":1.235521172765111},{"$f":"'Baseline - external'!AD30","v":0.56622451846937993},{"$f":"'Baseline - external'!AE30","v":0.55061957497930947},{"$f":"'Baseline - external'!AF30","v":0.3236376580166942},{"$f":"'Baseline - external'!AG30","v":0.373025883191201},{"$f":"'Baseline - external'!AH30","v":0.30877848212940484},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"(E92*'Macro-Debt_Data'!V59)/(E46*'Macro-Debt_Data'!V60)*100","v":53.797053461970044},{"$f":"(F92*'Macro-Debt_Data'!W59)/(F46*'Macro-Debt_Data'!W60)*100","v":53.894771922509875},{"$f":"(G92*'Macro-Debt_Data'!X59)/(G46*'Macro-Debt_Data'!X60)*100","v":54.203670508381904},{"$f":"(H92*'Macro-Debt_Data'!Y59)/(H46*'Macro-Debt_Data'!Y60)*100","v":53.996181943654463},{"$f":"(I92*'Macro-Debt_Data'!Z59)/(I46*'Macro-Debt_Data'!Z60)*100","v":54.582912230865603},{"$f":"(J92*'Macro-Debt_Data'!AA59)/(J46*'Macro-Debt_Data'!AA60)*100","v":53.971897780893549},{"$f":"(K92*'Macro-Debt_Data'!AB59)/(K46*'Macro-Debt_Data'!AB60)*100","v":51.117274347592442},{"$f":"(L92*'Macro-Debt_Data'!AC59)/(L46*'Macro-Debt_Data'!AC60)*100","v":48.551874155266496},{"$f":"(M92*'Macro-Debt_Data'!AD59)/(M46*'Macro-Debt_Data'!AD60)*100","v":45.703493541317989},{"$f":"(N92*'Macro-Debt_Data'!AE59)/(N46*'Macro-Debt_Data'!AE60)*100","v":42.842555636403766},{"$f":"(O92*'Macro-Debt_Data'!AF59)/(O46*'Macro-Debt_Data'!AF60)*100","v":40.612266301166258},{"$f":"(P92*'Macro-Debt_Data'!AG59)/(P46*'Macro-Debt_Data'!AG60)*100","v":38.564400215419802},{"$f":"(Q92*'Macro-Debt_Data'!AH59)/(Q46*'Macro-Debt_Data'!AH60)*100","v":36.775123646052258},{"$f":"(R92*'Macro-Debt_Data'!AI59)/(R46*'Macro-Debt_Data'!AI60)*100","v":35.246671630091946},{"$f":"(S92*'Macro-Debt_Data'!AJ59)/(S46*'Macro-Debt_Data'!AJ60)*100","v":34.182832489385149},{"$f":"(T92*'Macro-Debt_Data'!AK59)/(T46*'Macro-Debt_Data'!AK60)*100","v":32.655817515062175},{"$f":"(U92*'Macro-Debt_Data'!AL59)/(U46*'Macro-Debt_Data'!AL60)*100","v":31.258763266796919},{"$f":"(V92*'Macro-Debt_Data'!AM59)/(V46*'Macro-Debt_Data'!AM60)*100","v":29.706199909819688},{"$f":"(W92*'Macro-Debt_Data'!AN59)/(W46*'Macro-Debt_Data'!AN60)*100","v":28.234393283226883},{"$f":"(X92*'Macro-Debt_Data'!AO59)/(X46*'Macro-Debt_Data'!AO60)*100","v":26.77991979135988}]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":128.99523953567851},130.14834576701068,132.72312760753556,133.29312657525591,135.69188475633842,136.31136676947207,131.63847798973464,127.43312027444391,121.51857370563557,114.8412518686023,109.26590472416871,104.19335148066826,99.882947236406821,96.290021001277609,94.075118948947704,90.568177251636399,87.151973394348715,83.469091663203145,79.942803919008782,76.276083022996318]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":47.665327463919439},{"$f":"F90/F46*100","v":48.238556561592702},49.056040556257294,49.145752911209343,49.77130747283524,49.20201760286082,46.447092872446014,43.983870555361094,41.243253081358816,38.492290605367153,36.359794327555548,34.404122181839639,32.701192465328688,31.251702041533804,30.257591792158074,28.808657621532308,27.485217454000587,26.008747728931464,24.618771710815381,23.240034929793438]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":114.29251117073508},116.4893757729682,120.11863900732985,121.31952348530666,123.73034420023549,124.26456254120892,119.61171034277997,115.44357378857062,109.65947898263781,103.18018555957143,97.824775237203767,92.953106358515441,88.817960559940644,85.376204524679835,83.272401368139953,79.89840121580788,76.631020870660421,73.0799144562979,69.70554032672392,66.19358263851781]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,262.19036623277833,258.78853986840267,260.89370730358547,262.81805932187945,267.46399989406467,267.3324370937172,255.29259307404175,244.19743090635856,230.82948257115711,216.77212228496231,205.59064047170244,195.30434726659206,186.31553644990288,178.61238478073838,173.23645421580557,165.38371383554292,158.1354669611348,149.95987303240366,142.44440814299139,134.78559976125393]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.693745251191888},17.851643385861689,19.214764798374446,21.656858279092351,19.394966732370786,24.90717732169594,26.353161337491255,24.786214727874896,24.081197612954451,21.697064755321755,22.183531572102481,20.89861746578185,19.865440272210343,18.27217637469732,17.072057655320588,16.986006527180201,16.37593377411612,16.279202969067263,15.384370911430642,14.628729880597129]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":16.485821057262999},15.634678608220081,16.991913752887697,19.45470115684374,17.206898458155372,22.701871458990819,24.122499305458756,22.540769761131926,21.839763310653122,19.471041431603346,19.98431696093596,18.7250765283638,17.714190867876738,16.141683953226838,14.957748326370485,14.887177688801559,14.297833198827414,14.215652751634627,13.335688859512166,12.603496874626034]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":37.818956083612612},34.733430593864782,36.905874140841192,42.145292495713186,37.195612096102863,48.838916740303311,51.485723107453786,47.680419842174956,45.971960757471557,40.906875204156393,41.999468063441995,39.343374225535491,37.159477131847247,33.769417149826552,31.11747998784417,30.815344202613552,29.50495117695413,29.170497770391901,27.251697610670732,25.663664325475725]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":3862.836846007699},3869.9572135622943,4467.6427427659646,5437.3560742905165,5237.9024778499006,7224.9463804550942,8147.1919965657562,8153.0955889686948,8485.0463753317472,8215.9798023848834,9092.6604998755829,9250.4094926401976,9486.5768137704981,9399.5958603050603,9447.5248849200652,10126.143897833115,10533.020581419236,11278.5657614546,11463.336767361621,11744.983404594206]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X41-X43","v":11744.983404594206}]
[null,null,{"$f":"C46-'Baseline - external'!M48","v":0},{"$f":"D46-'Baseline - external'!N48","v":0},{"$f":"E46-'Baseline - external'!O48","v":147.82131327571551},{"$f":"F46-'Baseline - external'!P48","v":757.19029913102713},{"$f":"G46-'Baseline - external'!Q48","v":1816.7722788277752},{"$f":"H46-'Baseline - external'!R48","v":2791.3564282814696},{"$f":"I46-'Baseline - external'!S48","v":3552.2412304772151},{"$f":"J46-'Baseline - external'!T48","v":4423.1647917489317},{"$f":"K46-'Baseline - external'!U48","v":5743.8323632062238},{"$f":"L46-'Baseline - external'!V48","v":7432.1516038178961},{"$f":"M46-'Baseline - external'!W48","v":9375.6711267545033},{"$f":"N46-'Baseline - external'!X48","v":11649.818342804632},{"$f":"O46-'Baseline - external'!Y48","v":14234.10330441079},{"$f":"P46-'Baseline - external'!Z48","v":17109.582162497027},{"$f":"Q46-'Baseline - external'!AA48","v":20340.428991797715},{"$f":"R46-'Baseline - external'!AB48","v":23909.591322234337},{"$f":"S46-'Baseline - external'!AC48","v":27920.155409603234},{"$f":"T46-'Baseline - external'!AD48","v":32431.341191226471},{"$f":"U46-'Baseline - external'!AE48","v":37417.618790692883},{"$f":"V46-'Baseline - external'!AF48","v":43000.500261281501},{"$f":"W46-'Baseline - external'!AG48","v":49661.70300978719},{"$f":"X46-'Baseline - external'!AH48","v":56784.079897355259}]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":49374.135065029121},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":53620.460103265126},58231.981945588974,63240.108622359869,68678.949349599119,74585.546839131726,81000.129588103315,87966.385866158904,95531.761266348301,103747.78184630984,112670.40506057379,122360.40087410602,132883.76565276971,144312.17164961933,156723.45514837623,170202.14658872047,184840.04628396188,200736.84965217349,218000.82621909419,236749.55701733625]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},8.60030263344016,8.60030263344016,8.6003026334401831,8.6003026334401831,8.6003026334401831,8.60030263344016,{"$f":"(K46/J46-1)*100","v":8.60030263344016},{"$f":"(L46/K46-1)*100","v":8.60030263344016},8.60030263344016,8.6003026334401831,8.6003026334401831,8.6003026334401831,8.60030263344016,8.60030263344016,8.60030263344016,8.6003026334401831,8.60030263344016,8.6003026334401831,8.60030263344016,8.60030263344016]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},23534.343161224002,25865.735975499796,28566.304679940549,31079.827524325377,34182.411049901755,36697.593884979593,37622.205416587967,38691.021291600788,39400.406072159545,39934.897684903932,40966.727548048366,42097.021818916219,43454.575961288559,45100.009893605849,47420.743301361625,49032.953675243014,50803.688663222259,52209.140825038245,53669.12573457016,55020.679746960173]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},6.2419682490720652,4.7218909479734474,5.0364519424858623,4.3163958367987947,4.9060376289097558,3.6622325456301099,1.2396658210505624,1.3195236605767111,0.8064271068702179,0.5594910066131743,0.99455607125458256,1.0031864803008252,1.109471800251046,1.238250529878022,1.6081342143408159,1.0286975694576455,1.0403717129714476,0.76036129078698067,0.7273128536497917,0.61997655505749372]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"D65","v":6.8185317053842898},{"$f":"E50","v":6.8185317053842898},6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,6.8185317053842898,{"$f":"X50","v":6.8185317053842898}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"D66","v":1.6680354051019683},1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,1.6680354051019683,{"$f":"X51","v":1.6680354051019683}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.6923933397124378,6.8373861904451054,6.585649551823594,6.3976582962909587,8.2708466220487953,6.6091069712112471,6.2811987574285784,6.0658732806677929,5.2382107827130691,5.6930168231000717,5.5138451468004046,5.3420929815371991,4.6950738224318656,4.6162371069724948,4.6144192210922776,4.598907015991057,4.6079408496976093,4.6022743669179134,4.6008767234756291,{"$f":"X52","v":4.6008767234756291}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437042,17.757029916774222,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_Historical_pub!F59","v":"Historical"},null,{"$f":"A1_Historical_pub!H59","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"D62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_Historical_pub!F60","v":"Average"},null,{"$f":"A1_Historical_pub!H60","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "}]
[]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1847,IF(START!L10=\"French\",translation!D1847,IF(START!L10=\"Portuguese\",translation!E1847,translation!F1847)))","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1848,IF(START!L10=\"French\",translation!D1848,IF(START!L10=\"Portuguese\",translation!E1848,translation!F1848)))","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1849,IF(START!L10=\"French\",translation!D1849,IF(START!L10=\"Portuguese\",translation!E1849,translation!F1849)))","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1850,IF(START!L10=\"French\",translation!D1850,IF(START!L10=\"Portuguese\",translation!E1850,translation!F1850)))","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,27919.337538031261,30432.944636640295,33274.392876104801,35844.332550752064,39045.406359162014,42843.872955460109,44915.550017317939,47628.115144358322,50514.931578338183,53010.551331415641,56629.560450431112,60400.042718118646,64346.628447106079,68112.476676570615,72115.380397665387,75223.960684044054,78432.989108999784,81325.130946194578,84416.545471951613,87453.391717860417]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1851,IF(START!L10=\"French\",translation!D1851,IF(START!L10=\"Portuguese\",translation!E1851,translation!F1851)))","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},2932.6494287759269,2513.6070986090344,2841.4482394645056,2569.939674647263,3201.0738084099503,3798.4665962980944,2071.6770618578303,2712.5651270403832,2886.8164339798604,2495.6197530774589,3619.0091190154708,3770.4822676875337,3946.585728987433,3765.8482294645364,4002.9037210947718,3108.5802863786666,3209.0284249557299,2892.1418371947948,3091.4145257570344,3036.8462459088041]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1852,IF(START!L10=\"French\",translation!D1852,IF(START!L10=\"Portuguese\",translation!E1852,translation!F1852)))","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},1777.1956279618935,1753.2895902617274,1852.9197796647786,1903.1486901680582,1950.4007049635875,2693.8906195938871,1915.8118072586585,1615.1464090596492,1308.3371639408397,834.09063807251368,1240.6029744102852,1369.0596099557151,1517.462663267921,1435.8536720222473,1362.6685040299562,908.19088757901773,767.55095729623281,753.60367932619556,678.11887634478626,408.64404569315229]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1854,IF(START!L10=\"French\",translation!D1854,IF(START!L10=\"Portuguese\",translation!E1854,translation!F1854)))","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1855,IF(START!L10=\"French\",translation!D1855,IF(START!L10=\"Portuguese\",translation!E1855,translation!F1855)))","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D15","v":0},{"$f":"'PV Stress'!E15","v":1777.1956279618935},{"$f":"'PV Stress'!F15","v":3530.4852182236209},{"$f":"'PV Stress'!G15","v":5383.4049978883995},{"$f":"'PV Stress'!H15","v":7286.5536880564578},{"$f":"'PV Stress'!I15","v":9236.9543930200452},{"$f":"'PV Stress'!J15","v":11486.54610562346},{"$f":"'PV Stress'!K15","v":12519.736608326213},{"$f":"'PV Stress'!L15","v":12789.031767913762},{"$f":"'PV Stress'!M15","v":12275.730509840487},{"$f":"'PV Stress'!N15","v":11244.881456648462},{"$f":"'PV Stress'!O15","v":10385.394482461168},{"$f":"'PV Stress'!P15","v":9638.6411369208363},{"$f":"'PV Stress'!Q15","v":9112.2914149698117},{"$f":"'PV Stress'!R15","v":8664.8485870288005},{"$f":"'PV Stress'!S15","v":8609.1705864758405},{"$f":"'PV Stress'!T15","v":8267.8171776840354},{"$f":"'PV Stress'!U15","v":7847.3455383854298},{"$f":"'PV Stress'!V15","v":7360.6452462850166},{"$f":"'PV Stress'!W15","v":6648.0193927157607},{"$f":"'PV Stress'!X15","v":5635.402326089953}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1856,IF(START!L10=\"French\",translation!D1856,IF(START!L10=\"Portuguese\",translation!E1856,translation!F1856)))","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},23534.343161224002,25865.735975499796,28566.304679940549,31079.827524325377,34182.411049901755,36697.593884979593,37622.205416587967,38691.021291600788,39400.406072159545,39934.897684903932,40966.727548048366,42097.021818916219,43454.575961288559,45100.009893605849,47420.743301361625,49032.953675243014,50803.688663222259,52209.140825038245,53669.12573457016,55020.679746960173]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1857,IF(START!L10=\"French\",translation!D1857,IF(START!L10=\"Portuguese\",translation!E1857,translation!F1857)))","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1858,IF(START!L10=\"French\",translation!D1858,IF(START!L10=\"Portuguese\",translation!E1858,translation!F1858)))","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},25503.395711294143,27980.266767665165,30822.913066611,33497.77761208851,36787.479374666633,39504.089166874903,40632.457305583848,41912.390662094425,42846.649677743291,43618.816225044138,44904.179618294889,46307.054567380568,47956.309427727458,49916.113106701239,52572.875290912532,54543.785891142754,56700.585762953022,58518.594800673913,60402.690662942448,62218.298831759435]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1860,IF(START!L10=\"French\",translation!D1860,IF(START!L10=\"Portuguese\",translation!E1860,translation!F1860)))","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1861,IF(START!L10=\"French\",translation!D1861,IF(START!L10=\"Portuguese\",translation!E1861,translation!F1861)))","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1862,IF(START!L10=\"French\",translation!D1862,IF(START!L10=\"Portuguese\",translation!E1862,translation!F1862)))","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1864,IF(START!L10=\"French\",translation!D1864,IF(START!L10=\"Portuguese\",translation!E1864,translation!F1864)))","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D17","v":0},{"$f":"'PV Stress'!E17","v":0},{"$f":"'PV Stress'!F17","v":142.10450052784597},{"$f":"'PV Stress'!G17","v":282.29747511362228},{"$f":"'PV Stress'!H17","v":430.45687617482923},{"$f":"'PV Stress'!I17","v":582.63257917085025},{"$f":"'PV Stress'!J17","v":1182.885458615026},{"$f":"'PV Stress'!K17","v":1801.0851311868671},{"$f":"'PV Stress'!L17","v":2346.9289527222973},{"$f":"'PV Stress'!M17","v":2844.2489568477667},{"$f":"'PV Stress'!N17","v":2846.5066753763886},{"$f":"'PV Stress'!O17","v":2999.2302783115388},{"$f":"'PV Stress'!P17","v":2946.2287366823134},{"$f":"'PV Stress'!Q17","v":2814.5177948986129},{"$f":"'PV Stress'!R17","v":2611.9150042038223},{"$f":"'PV Stress'!S17","v":2111.1874958817871},{"$f":"'PV Stress'!T17","v":1937.933276684251},{"$f":"'PV Stress'!U17","v":1849.1169702275913},{"$f":"'PV Stress'!V17","v":1867.7774474223493},{"$f":"'PV Stress'!W17","v":1979.3016675008953},{"$f":"'PV Stress'!X17","v":1952.8365114688636}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1865,IF(START!L10=\"French\",translation!D1865,IF(START!L10=\"Portuguese\",translation!E1865,translation!F1865)))","v":"o/w interest"},null,{"$f":"'PV Stress'!D18","v":0},{"$f":"'PV Stress'!E18","v":0},{"$f":"'PV Stress'!F18","v":142.10450052784597},{"$f":"'PV Stress'!G18","v":282.29747511362228},{"$f":"'PV Stress'!H18","v":430.45687617482923},{"$f":"'PV Stress'!I18","v":582.63257917085025},{"$f":"'PV Stress'!J18","v":738.58655162455261},{"$f":"'PV Stress'!K18","v":918.46382663096188},{"$f":"'PV Stress'!L18","v":1001.0777032501975},{"$f":"'PV Stress'!M18","v":1022.6105348336521},{"$f":"'PV Stress'!N18","v":981.56698411185062},{"$f":"'PV Stress'!O18","v":899.14032971396091},{"$f":"'PV Stress'!P18","v":830.41578118626558},{"$f":"'PV Stress'!Q18","v":770.70540967966735},{"$f":"'PV Stress'!R18","v":728.61850424056354},{"$f":"'PV Stress'!S18","v":692.84099129887193},{"$f":"'PV Stress'!T18","v":688.3889803134291},{"$f":"'PV Stress'!U18","v":661.09437363275288},{"$f":"'PV Stress'!V18","v":627.47347599574039},{"$f":"'PV Stress'!W18","v":588.556937586853},{"$f":"'PV Stress'!X18","v":531.57539914990366}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1866,IF(START!L10=\"French\",translation!D1866,IF(START!L10=\"Portuguese\",translation!E1866,translation!F1866)))","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,3963.8455565887366,4569.6057674302028,5548.0882276500888,5358.1579315109211,7355.5441670641794,8289.0215880557971,8307.1229545506503,8652.3205604920659,8397.6400736966116,9289.9441042848484,9464.6600840748179,9719.2536044624321,9652.2835591542771,9721.9444905877899,10424.164420073757,10856.671770482331,11630.051932253849,11845.051812564298,12159.527098881685]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1867,IF(START!L10=\"French\",translation!D1867,IF(START!L10=\"Portuguese\",translation!E1867,translation!F1867)))","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3471.5824190712019,4040.9730693888596,4983.9361309824753,4753.6704095701389,6704.2770858729582,7587.3977675819688,7554.5599823016792,7846.9782178686564,7536.0791723006741,8368.964469249795,8480.297066513187,8666.7454173463429,8526.8501925445507,8517.9186873139406,9136.1314226860322,9478.9637165073946,10155.827657321161,10267.688318655384,10476.135866788611]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1869,IF(START!L10=\"French\",translation!D1869,IF(START!L10=\"Portuguese\",translation!E1869,translation!F1869)))","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1868.4718858870388,2080.8179539314478,2191.3349053172178,2293.1979151833102,3229.3856729219769,2831.5973942362039,2821.2349695799862,2889.0611106273218,2646.0785928166397,3017.8996053155915,3122.4662705504975,3226.6264428900863,3021.1217078375739,3144.2334228218388,3327.7059744336839,3459.4800056048562,3614.1457447924781,3742.8056553991405,3883.9011913812419]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1870,IF(START!L10=\"French\",translation!D1870,IF(START!L10=\"Portuguese\",translation!E1870,translation!F1870)))","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.6923933397124378,6.8373861904451054,6.585649551823594,6.3976582962909587,8.2708466220487953,6.6091069712112471,6.2811987574285784,6.0658732806677929,5.2382107827130691,5.6930168231000717,5.5138451468004046,5.3420929815371991,4.6950738224318656,4.6162371069724948,4.6144192210922776,4.598907015991057,4.6079408496976093,4.6022743669179134,4.6008767234756291]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1871,IF(START!L10=\"French\",translation!D1871,IF(START!L10=\"Portuguese\",translation!E1871,translation!F1871)))","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20591.325643433789},22204.37340647338,23781.741881205788,25618.158258006628,27626.538397552358,29531.825594130944,31453.613788124323,33515.093150582419,35929.776830690345,38704.037474178978,41877.660795757496,45288.450777051097,48925.437701265771,52825.034966937092,56946.53032968114,61369.129956435048,66296.50510459709,71441.163024704321,76994.060275570853,83120.866938759456]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1872,IF(START!L10=\"French\",translation!D1872,IF(START!L10=\"Portuguese\",translation!E1872,translation!F1872)))","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8976.0518280559936},{"$f":"'Baseline - external'!P60/100*F46","v":9994.9309921733238},{"$f":"'Baseline - external'!Q60/100*G46","v":10949.40348511348},{"$f":"'Baseline - external'!R60/100*H46","v":11825.605745859793},{"$f":"'Baseline - external'!S60/100*I46","v":12780.191376574228},{"$f":"'Baseline - external'!T60/100*J46","v":13727.325529192974},{"$f":"'Baseline - external'!U60/100*K46","v":14736.89657955588},{"$f":"'Baseline - external'!V60/100*L46","v":15844.155750531823},{"$f":"'Baseline - external'!W60/100*M46","v":17069.052719473864},{"$f":"'Baseline - external'!X60/100*N46","v":18422.524660438892},{"$f":"'Baseline - external'!Y60/100*O46","v":19926.358249604771},{"$f":"'Baseline - external'!Z60/100*P46","v":21554.574902243945},{"$f":"'Baseline - external'!AA60/100*Q46","v":23323.10916699787},{"$f":"'Baseline - external'!AB60/100*R46","v":25250.214283275975},{"$f":"'Baseline - external'!AC60/100*S46","v":27373.420632523608},{"$f":"'Baseline - external'!AD60/100*T46","v":29647.994072742393},{"$f":"'Baseline - external'!AE60/100*U46","v":32126.688363786448},{"$f":"'Baseline - external'!AF60/100*V46","v":34815.407461539246},{"$f":"'Baseline - external'!AG60/100*W46","v":37677.242956911963},{"$f":"'Baseline - external'!AH60/100*X46","v":40820.888762908238}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1873,IF(START!L10=\"French\",translation!D1873,IF(START!L10=\"Portuguese\",translation!E1873,translation!F1873)))","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B1_GDP_ext","index":62,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1818,IF(START!L10=\"French\",translation!D1818,IF(START!L10=\"Portuguese\",translation!E1818,translation!F1818)))","v":"Bounds Test 1: Real GDP Growth Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":57.786666378202092},57.581595499901574,55.938835631818606,53.454321056281628,51.787628920057195,49.852042112709476,46.712022107346257,45.192510456620433,44.316606259474888,43.498722118353598,43.431689648470638,43.201282565974026,42.844118465169196,42.237081304163873,41.801647386367144,40.887901483312618,40.084855336657988,38.997842780120678,38.163654918277011,37.350559397013086]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,53.434116262627064,53.0556874833579,51.412927615274945,48.928413039737983,47.261720903513528,45.326134096165823,42.186114090802604,40.666602440076772,39.790698242931235,38.972814101809938,38.905781631926978,38.67537454943038,38.318210448625521,37.711173287620227,37.275739369823498,36.361993466768979,35.558947320114328,34.471934763577025,33.637746901733344,32.825280099389417]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B1_GDP_ext!E46","v":4.3525501155750304},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B1_GDP_ext!F46","v":4.5259080165436707},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B1_GDP_ext!G46","v":4.5259080165436627},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B1_GDP_ext!H46","v":4.5259080165436476},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B1_GDP_ext!I46","v":4.5259080165436654},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B1_GDP_ext!J46","v":4.5259080165436556},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B1_GDP_ext!K46","v":4.5259080165436529},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B1_GDP_ext!L46","v":4.5259080165436574},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B1_GDP_ext!M46","v":4.5259080165436538},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B1_GDP_ext!N46","v":4.52590801654366},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B1_GDP_ext!O46","v":4.5259080165436583},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B1_GDP_ext!P46","v":4.5259080165436476},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":4.5259080165436778},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B1_GDP_ext!R46","v":4.5259080165436476},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B1_GDP_ext!S46","v":4.5259080165436476},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B1_GDP_ext!T46","v":4.5259080165436414},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B1_GDP_ext!U46","v":4.5259080165436574},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B1_GDP_ext!V46","v":4.525908016543652},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B1_GDP_ext!W46","v":4.5259080165436654},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B1_GDP_ext!X46","v":4.5252792976236655}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,2.8274881181968707,-0.20507087830051862,-1.6427598680829663,-2.4845145755369744,-1.6666921362244311,-1.9355868073477187,-3.1400200053632168,-1.5195116507258226,-0.87590419714554635,-0.81788414112129282,-6.7032469882957413E-2,-0.23040708249661246,-0.35716410080482852,-0.60703716100532179,-0.43543391779672724,-0.91374590305452785,-0.80304614665462748,-1.0870125565373123,-0.83418786184366411,-0.81309552126392237,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-1.4883083234081607,-2.8483548063554949,-4.2392433790276556,-4.1321022750733407,-4.0586314226968394,-3.7285690143703718,-3.0074586071274818,-2.2197988188897955,-1.6674268398353698,-1.422574670005776,-1.4173386611109042,-1.5899297658635285,-1.7420399594767417,-1.96930650565712,-1.8333977129034864,-1.5544159248805627,-1.4260595337708071,-1.4532011242556051,-1.2562580706219979,-1.1624712731653366,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,2.4564494784782838,2.0045542765365445,1.7359630998751885,1.8138078763024703,1.9429805566942329,0.83096526809950733,2.0083333554467866,2.4070911139297455,2.6024635871104023,2.8339614482503079,2.3827783435371042,2.2105442318776856,2.1131835558446661,2.2075717089387541,2.0807961732454632,2.0417973842121611,1.8623651727493999,1.7929073812709579,1.8531135490250281,1.6913049510921945,{"$f":"-(Y24+Y25)","v":2.3479817568900692}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,5.9740909391216448,5.4868999994072141,5.0938018021076061,4.7986530962979543,5.1211690249024926,5.1025024787791793,5.4130224649925935,5.7009273537892255,5.8544507587593415,5.8138775179400568,5.6670526641630019,5.4476483429722364,5.2737450006309672,4.9996160699888961,4.7847933245610932,4.6826902648029431,4.4097883818045247,4.2581095228227284,4.2870617545913348,4.1451715886372398]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/B1_GDP_ext!E46","v":45.380428786817561},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/B1_GDP_ext!F46","v":46.854760015648964},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/B1_GDP_ext!G46","v":46.209133122110096},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/B1_GDP_ext!H46","v":45.835400331681832},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/B1_GDP_ext!I46","v":45.514372594127074},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/B1_GDP_ext!J46","v":44.800343988871127},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/B1_GDP_ext!K46","v":43.93701698899757},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/B1_GDP_ext!L46","v":43.10914540589954},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/B1_GDP_ext!M46","v":42.555183437178009},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/B1_GDP_ext!N46","v":42.210761126557856},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/B1_GDP_ext!O46","v":42.055063307821946},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/B1_GDP_ext!P46","v":41.878614519984488},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":41.65896970508728},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/B1_GDP_ext!R46","v":41.417374310521346},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/B1_GDP_ext!S46","v":41.112984315181599},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/B1_GDP_ext!T46","v":40.797228884148787},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/B1_GDP_ext!U46","v":40.582640227860395},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/B1_GDP_ext!V46","v":40.268656826707698},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/B1_GDP_ext!W46","v":39.961779121565812},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/B1_GDP_ext!X46","v":39.725248355231656}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/B1_GDP_ext!E46","v":51.354519725939205},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/B1_GDP_ext!F46","v":52.341660015056178},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/B1_GDP_ext!G46","v":51.302934924217702},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/B1_GDP_ext!H46","v":50.634053427979786},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/B1_GDP_ext!I46","v":50.635541619029567},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/B1_GDP_ext!J46","v":49.902846467650306},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/B1_GDP_ext!K46","v":49.350039453990163},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/B1_GDP_ext!L46","v":48.810072759688765},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/B1_GDP_ext!M46","v":48.40963419593735},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/B1_GDP_ext!N46","v":48.024638644497912},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/B1_GDP_ext!O46","v":47.722115971984948},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/B1_GDP_ext!P46","v":47.326262862956725},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":46.932714705718247},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/B1_GDP_ext!R46","v":46.416990380510242},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/B1_GDP_ext!S46","v":45.897777639742692},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/B1_GDP_ext!T46","v":45.47991914895173},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/B1_GDP_ext!U46","v":44.99242860966492},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/B1_GDP_ext!V46","v":44.526766349530426},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/B1_GDP_ext!W46","v":44.248840876157146},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/B1_GDP_ext!X46","v":43.870419943868896}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/B1_GDP_ext!E46","v":-4.9221974861344915},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/B1_GDP_ext!F46","v":-4.901441139402368},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/B1_GDP_ext!G46","v":-4.7306283734329453},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/B1_GDP_ext!H46","v":-4.5474184877543182},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/B1_GDP_ext!I46","v":-4.68198196252398},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/B1_GDP_ext!J46","v":-4.4328670873246159},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/B1_GDP_ext!K46","v":-4.2154734703597478},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/B1_GDP_ext!L46","v":-4.0179899378388519},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/B1_GDP_ext!M46","v":-3.8309242822094363},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/B1_GDP_ext!N46","v":-3.6554402955794107},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/B1_GDP_ext!O46","v":-3.488466886136818},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/B1_GDP_ext!P46","v":-3.3278564379748237},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":-3.1744643223153388},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/B1_GDP_ext!R46","v":-3.0265971218607537},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/B1_GDP_ext!S46","v":-2.8829532767806625},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/B1_GDP_ext!T46","v":-2.7465124991912013},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/B1_GDP_ext!U46","v":-2.615467952509261},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/B1_GDP_ext!V46","v":-2.4908946489772021},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-2.3783527498444772},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-2.2669728085376257}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/B1_GDP_ext!E46","v":-8.0151631446025925E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/B1_GDP_ext!F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/B1_GDP_ext!G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/B1_GDP_ext!H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/B1_GDP_ext!I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/B1_GDP_ext!J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/B1_GDP_ext!K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/B1_GDP_ext!L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/B1_GDP_ext!M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/B1_GDP_ext!N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/B1_GDP_ext!O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/B1_GDP_ext!P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/B1_GDP_ext!R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/B1_GDP_ext!S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/B1_GDP_ext!U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/B1_GDP_ext!V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/B1_GDP_ext!W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/B1_GDP_ext!X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/B1_GDP_ext!E46","v":1.4045560254911307},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/B1_GDP_ext!F46","v":1.4190954165316985},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/B1_GDP_ext!G46","v":1.3727896712005276},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/B1_GDP_ext!H46","v":1.5625732677588342},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/B1_GDP_ext!I46","v":1.5037934943157203},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/B1_GDP_ext!J46","v":0.16132987664494389},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/B1_GDP_ext!K46","v":0.81078436081394079},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/B1_GDP_ext!L46","v":0.72415369797937179},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/B1_GDP_ext!M46","v":0.5789371105604969},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/B1_GDP_ext!N46","v":0.67552422588966177},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/B1_GDP_ext!O46","v":0.20419256551092038},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/B1_GDP_ext!P46","v":9.0752326880272641E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":1.3902877529037615E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/B1_GDP_ext!R46","v":0.23455276081061177},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/B1_GDP_ext!S46","v":0.17895612546503267},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0.10561961860041941},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/B1_GDP_ext!U46","v":6.8044743454136164E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/B1_GDP_ext!V46","v":2.5692507425431731E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-5.5595455721829501E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-0.18689382900741952}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/B1_GDP_ext!E46","v":-6.5630467744004681},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/B1_GDP_ext!F46","v":-5.6870388661961782},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/B1_GDP_ext!G46","v":-5.1183349795765425},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/B1_GDP_ext!H46","v":-4.8339830362667389},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/B1_GDP_ext!I46","v":-4.5496310929569406},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/B1_GDP_ext!J46","v":-4.2652791496471343},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/B1_GDP_ext!K46","v":-3.9524920120063456},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/B1_GDP_ext!L46","v":-3.6397048743655436},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/B1_GDP_ext!M46","v":-3.3269177367247589},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/B1_GDP_ext!N46","v":-3.0141305990839706},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/B1_GDP_ext!O46","v":-3.0141305990839697},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/B1_GDP_ext!P46","v":-3.0141305990839591},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":-3.0710009877459465},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/B1_GDP_ext!R46","v":-3.0710009877459252},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/B1_GDP_ext!S46","v":-2.8435194330980789},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/B1_GDP_ext!T46","v":-2.5591674897882717},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/B1_GDP_ext!U46","v":-2.2748155464784667},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/B1_GDP_ext!V46","v":-2.2750152972067146},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/B1_GDP_ext!W46","v":-2.2810636646143854},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/B1_GDP_ext!X46","v":-1.9977800835313453},{"$f":"X24","v":-1.9977800835313453}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},2.6182889725140237,0.83412978330413878,-0.85687149932630113,-1.1119271151090722,-1.4519808864341315,-0.29425513282274474,-1.0632999505679228,-0.9871850584539974,-0.94297269022101315,-1.2424055191721133,-0.78598640556403865,-0.786343398657255,-0.78422252757546129,-1.1058772268499488,-1.0706744530508707,-1.0370458193044521,-1.0136091600417403,-0.97109320831984847,-0.82830795503264065,-0.85599614072618579,-0.35020167335872399]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":0.99505036002971592},1.0327489549016085,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4601779454751176},3.6950892452577961,3.6071558986846384,3.2960035149542084,2.9718458028463552,4.0167990957985227,2.8763926972342371,2.5572554450003384,2.451185867934663,2.0449492439591967,2.4354098588357611,2.4640211380588997,2.4691094608490918,2.1543679958725579,2.1534340890384112,2.1676047235523472,2.1477797137924282,2.1424047177987218,2.1201012702746911,2.1076706516065102,2.0627656871634965]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-1.8942842855033695},-1.9190348617105759,-2.7579010455876078,-2.7253905725449288,-2.6612052253663627,-2.5658328799394003,-2.177235012583838,-1.9194352495932714,-1.8939451910466567,-1.855500128359316,-1.8676501545666033,-1.8897588418234263,-1.8822606492436327,-1.901731046994829,-1.8724074609336683,-1.8434561668390459,-1.828538028177491,-1.7841074797724816,-1.5731769535384765,-1.6395006973192836,-1.6045703250330337]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":1.0523953125422756},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-0.94192460024308144},-1.7061263524233317,-1.6825400575183518,-1.762621463914124,-1.7452213486818671,-1.7624576352183219,-1.6250052538610644,-1.5002133671090194,-1.431854634771994,-1.3537461098331964,-1.3606056948927283,-1.3710713391809204,-1.3585141757276777,-1.3517010811556136,-1.3611943760177534,-1.3328508456566774,-1.3293904463460886,-1.3752322717688552,-1.3241660950134124,-0.80839703548918684]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B1_GDP_ext!E46","v":4.3157964416050314},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B1_GDP_ext!F46","v":2.6432839280549763},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B1_GDP_ext!G46","v":2.5964835109446893},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B1_GDP_ext!H46","v":1.6475876995363665},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B1_GDP_ext!I46","v":2.3919392864724083},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B1_GDP_ext!J46","v":1.7929822070226531},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B1_GDP_ext!K46","v":-0.13256139823573518},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B1_GDP_ext!L46","v":0.70028716816397296},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B1_GDP_ext!M46","v":0.79152264268982342},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B1_GDP_ext!N46","v":0.60469052888448316},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B1_GDP_ext!O46","v":1.3503061912279468},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B1_GDP_ext!P46","v":1.3595226833669161},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B1_GDP_ext!Q46","v":1.3848758586719132},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B1_GDP_ext!R46","v":1.3622693446517982},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B1_GDP_ext!S46","v":1.3979637951067592},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B1_GDP_ext!T46","v":0.64067002182603483},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B1_GDP_ext!U46","v":0.6230133871161796},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B1_GDP_ext!V46","v":0.36618856771829283},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B1_GDP_ext!W46","v":0.42207020877833379},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B1_GDP_ext!X46","v":0.34937575190141423},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E92/E46*100","v":52.446276718813557},52.33192286788173,51.022088806041943,49.062050156272093,47.864825919940024,45.182624593311196,42.267422349500627,40.917270988906139,40.148400394835917,39.773260265892553,39.677650313045348,39.419614101431662,39.052612472363251,38.765661889158977,38.620067180404597,38.005290229902343,37.495189050627772,36.696705434770585,36.1307420685106,35.574737581966588]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":115.57025378757227},111.68966152084326,110.41559397189589,107.03964577867988,105.16420021159698,100.85329836872465,96.200027325671584,94.915523385222471,94.344324597037399,94.225404149057866,94.346904254131942,94.128267024260339,93.74358691255452,93.597584430433713,93.93642379335509,93.156548298477176,92.3921874971726,91.129698198505452,90.413247014350901,89.551957646305155]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":48.09372660323853},47.806014851338055,46.496180789498283,44.536142139728454,43.33891790339635,40.656716576767543,37.741514332956974,36.391362972362479,35.622492378292257,35.247352249348893,35.151742296501688,34.893706084888017,34.526704455819576,34.239753872615324,34.094159163860944,33.479382213358697,32.969281034084112,32.170797418226933,31.60483405196694,31.049458284342919]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":105.97900436147741},102.03022027083564,100.62119249592855,97.165382689904604,95.22029071974633,90.750902686968431,85.899127704568485,84.416804438397136,83.708938608806321,83.50323782049081,83.585041922796748,83.321061321731946,82.879400763488562,82.670025424372028,82.927959942015576,82.062883016955752,81.23986228833472,79.890415905032228,79.087655121218177,78.160513954984069]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,264.54684070191735,256.46805506106699,247.27965902015012,238.16712032052544,232.89724385579936,220.90271204780507,207.44310278066041,202.04400460496817,199.37131213572255,198.49801692372213,198.75990351675549,198.08360331363536,196.71641850228224,195.68995267411668,195.20229116671953,192.19724292972367,189.68788078258092,185.4886958214459,182.86582019086384,180.07803644701286]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.749880552872373},17.458191358830387,18.608287957375591,20.899041138843277,18.228846985805532,22.219399791429215,22.201325555050101,19.42478322011274,17.924177864837269,16.156756714438032,17.193808318970348,16.732893219126606,16.663433253982308,15.974334312323728,16.261761815782467,17.083337709822722,17.035260878718091,17.389929332250613,16.593804478189387,16.153805825429096]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":16.535326200617884},15.209471749727065,16.313853128308882,18.595194482631438,15.921433721443364,19.87506741676264,19.800411341559958,16.972115976238523,15.438826378776152,13.649155314922339,14.676582492373802,14.206021279560224,14.123379527236343,13.420767875545863,13.689142449993371,14.490443136958058,14.429712909860845,14.763834767833092,13.940740998565863,13.489555855414645]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":41.275801114613515},38.231257639200983,40.091793178025206,45.579647803811888,38.941889422187856,48.379202459727026,47.817234875228237,40.621228217203779,36.770972420959474,32.445810886043574,34.89997795101079,33.772732117989989,33.522209525558409,31.76858138042391,32.222569712491591,33.937672152924932,33.692101205907392,34.278510449414021,32.233665707547438,31.079282978927665]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":2091.5041414437114},2101.2626397858085,2600.8646609673742,3504.1136294176822,3275.1628348236118,4043.0560585765584,5194.8462643542589,5082.8663586233488,5256.4374406164461,5404.4825002703019,5741.4496260445903,5770.929429591366,5952.0344351285958,6121.5773402939303,6742.5000853969595,7856.2714016248792,8470.1648657409551,9090.1800242796271,9229.0536238587993,9719.2308932854776]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45239.055215565328},46720.586994611243,49859.793403264375,53424.640512461716,57559.020537812707,62009.551931604961,66511.55697359379,71176.200636833382,76144.799960286808,81396.230914863801,86998.057756672439,93020.731598506391,99465.862982269813,106411.86686717859,113836.42731399338,121761.91375865099,130292.02268750698,139407.4725463395,148778.20989200223,159053.58788746819]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},-0.4949639970284081,3.2748954901608229,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107096099,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.9833042982263338,6.9771921735777731,6.9621707494358143,7.0055641091218757,6.9961688143372003,6.7218328935329197,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},21757.147533262108,22335.250757276168,23182.899682052142,23793.273836268902,24945.456656881695,25211.047779356111,25102.468808261743,25901.989523687011,27124.675562319055,28690.016228255463,30581.333065587194,32458.380681995375,34342.284546318748,36435.161306577043,38811.572714885777,40765.13649755896,42956.343124836807,44848.495578753209,47021.106341854364,49385.277420870138]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},2.3329583437585062,1.2778852724916154,1.814294252924824,1.2241810736760839,2.156650582129866,0.46142397836658633,-0.1751003961682035,1.2020778821080536,1.7178298752846175,2.055742042467521,2.3235926480551043,2.1575741629291927,2.0252516099901561,2.1041156206842131,2.2332202960736778,1.7161148050480333,1.7995829398847345,1.4522396804404132,1.5584607649916122,1.5890573496830755]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7, MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65)), IF($AA$64='Input 6(optional)-Standard Test'!$C$5, $D65-($AA$63*$F65), 'Baseline - external'!O52-($AA$63*$F65)))","v":3.4296514612563671},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":3.4296514612563671},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53-(('Baseline - external'!O52-E50)*$AA$67)","v":-3.794478085189041},{"$f":"'Baseline - external'!P53-(('Baseline - external'!P52-F50)*$AA$67)","v":-0.14962437648115867},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.6037717616942269,6.6853385069567599,6.3134301188294604,5.9898402611658756,8.3560163544440584,6.1887614863945242,5.8584554485495852,5.8025010162839692,4.9326475293814971,5.9841272903287361,6.0660767061421268,6.1113619693380148,5.3795343475246771,5.4541726194864957,5.546472951530232,5.6208406770468322,5.7185960864524388,5.8018874212950076,5.9041438374145061,{"$f":"X52","v":5.9041438374145061}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304547,17.551511316997171,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,{"$f":"+'Baseline - external'!W68","v":" 2018-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D17","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,{"$f":"'Baseline - external'!W70","v":-1.8856819671604821},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D18, 'Input 6(optional)-Standard Test'!C18)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H17","v":0.6}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B146,IF(START!L10=\"French\",B178,IF(START!L10=\"Portuguese\",B210,B242)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,26142.141910069367,26902.459418416667,27890.987878216394,28557.778862695588,29808.451966141954,30913.027942846158,31068.893197445333,32166.311915426064,33744.791185465096,35406.320300470034,37784.726445075212,40186.14910280703,42615.27216852655,44945.266725968831,47585.501943033647,49785.891341833289,52227.368809492778,54365.906967361378,56779.202616773604,59407.404816989212]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},1155.4538008140335,760.31750834729974,988.52845979972699,666.79098447919387,1250.6731034463664,1104.5759767042036,155.86525459917539,1097.4187179807304,1578.4792700390317,1661.5291150049379,2378.4061446051783,2401.4226577318186,2429.1230657195192,2329.9945574422818,2640.2352170648155,2200.3893987996416,2441.4774676594898,2138.5381578685992,2413.2956494122263,2628.2022002156082]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},0,-7.2759576141834259E-12,0,-1.0913936421275139E-11,3.637978807091713E-12,-3.637978807091713E-12,3.637978807091713E-12,-3.637978807091713E-12,1.0913936421275139E-11,-7.2759576141834259E-12,-7.2759576141834259E-12,0,7.2759576141834259E-12,-7.2759576141834259E-12,0,-7.2759576141834259E-12,-7.2759576141834259E-12,0,-2.1827872842550278E-11,-4.3655745685100555E-11]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D32","v":0},{"$f":"'PV Stress'!E32","v":0},{"$f":"'PV Stress'!F32","v":-7.2759576141834259E-12},{"$f":"'PV Stress'!G32","v":-7.2759576141834259E-12},{"$f":"'PV Stress'!H32","v":-1.8189894035458565E-11},{"$f":"'PV Stress'!I32","v":-1.4551915228366852E-11},{"$f":"'PV Stress'!J32","v":-1.8189894035458565E-11},{"$f":"'PV Stress'!K32","v":-1.2732925824820995E-11},{"$f":"'PV Stress'!L32","v":-1.4551915228366852E-11},{"$f":"'PV Stress'!M32","v":9.0949470177292824E-13},{"$f":"'PV Stress'!N32","v":-2.7284841053187847E-12},{"$f":"'PV Stress'!O32","v":-7.2759576141834259E-12},{"$f":"'PV Stress'!P32","v":-5.4569682106375694E-12},{"$f":"'PV Stress'!Q32","v":1.8189894035458565E-12},{"$f":"'PV Stress'!R32","v":-7.2759576141834259E-12},{"$f":"'PV Stress'!S32","v":-8.1854523159563541E-12},{"$f":"'PV Stress'!T32","v":-1.3642420526593924E-11},{"$f":"'PV Stress'!U32","v":-2.0008883439004421E-11},{"$f":"'PV Stress'!V32","v":-1.8189894035458565E-11},{"$f":"'PV Stress'!W32","v":-3.8198777474462986E-11},{"$f":"'PV Stress'!X32","v":-8.1854523159563541E-11}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},21757.147533262108,22335.250757276168,23182.899682052142,23793.273836268902,24945.456656881695,25211.047779356111,25102.468808261743,25901.989523687011,27124.675562319055,28690.016228255463,30581.333065587194,32458.380681995375,34342.284546318748,36435.161306577043,38811.572714885777,40765.13649755896,42956.343124836807,44848.495578753209,47021.106341854364,49385.277420870138]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},23726.200083332249,24449.781549441537,25439.508068722593,26211.22392403203,27550.524981646577,28017.543061251421,28112.720697257624,29123.358894180652,30570.919167902804,32373.934768395673,34518.785135833714,36668.413430459725,38844.018012757646,41251.264519672433,43963.704704436685,46275.9687134587,48853.240224567569,51157.949554388877,53754.671270226652,56582.8965056694]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D34","v":0},{"$f":"'PV Stress'!E34","v":0},{"$f":"'PV Stress'!F34","v":0},{"$f":"'PV Stress'!G34","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!H34","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!I34","v":-1.4544632936823252E-12},{"$f":"'PV Stress'!J34","v":-1.1635706349458602E-12},{"$f":"'PV Stress'!K34","v":-3.2734526972281815E-12},{"$f":"'PV Stress'!L34","v":-2.8371137091234842E-12},{"$f":"'PV Stress'!M34","v":-5.7110441438105014E-12},{"$f":"'PV Stress'!N34","v":-3.5652556424075967E-12},{"$f":"'PV Stress'!O34","v":-2.9466535993711333E-12},{"$f":"'PV Stress'!P34","v":-2.4007747210187866E-12},{"$f":"'PV Stress'!Q34","v":-4.3633898810469756E-13},{"$f":"'PV Stress'!R34","v":1.9644357329140889E-12},{"$f":"'PV Stress'!S34","v":3.2770938429999816E-13},{"$f":"'PV Stress'!T34","v":-2.4734978857029028E-12},{"$f":"'PV Stress'!U34","v":-2.0003421720346722E-12},{"$f":"'PV Stress'!V34","v":-3.4188990265964143E-12},{"$f":"'PV Stress'!W34","v":-3.2734526972281815E-12},{"$f":"'PV Stress'!X34","v":-3.0543729167328828E-12}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D35","v":0},{"$f":"'PV Stress'!E35","v":0},{"$f":"'PV Stress'!F35","v":0},{"$f":"'PV Stress'!G35","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!H35","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!I35","v":-1.4544632936823252E-12},{"$f":"'PV Stress'!J35","v":-1.1635706349458602E-12},{"$f":"'PV Stress'!K35","v":-1.4544632936823252E-12},{"$f":"'PV Stress'!L35","v":-1.0181243055776277E-12},{"$f":"'PV Stress'!M35","v":-1.1635706349458602E-12},{"$f":"'PV Stress'!N35","v":7.272316468411626E-14},{"$f":"'PV Stress'!O35","v":-2.1816949405234878E-13},{"$f":"'PV Stress'!P35","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!Q35","v":-4.3633898810469756E-13},{"$f":"'PV Stress'!R35","v":1.4544632936823252E-13},{"$f":"'PV Stress'!S35","v":-5.8178531747293008E-13},{"$f":"'PV Stress'!T35","v":-6.5450848215704629E-13},{"$f":"'PV Stress'!U35","v":-1.090847470261744E-12},{"$f":"'PV Stress'!V35","v":-1.5999096230505578E-12},{"$f":"'PV Stress'!W35","v":-1.4544632936823252E-12},{"$f":"'PV Stress'!X35","v":-3.0543729167328828E-12}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,3821.7410560608905,4287.3082923165794,5117.6313514752583,4775.5253523400688,6172.6587084491521,6487.9364568689261,5960.1940018283494,5808.0716036442946,5551.1333983202194,6290.7138259733065,6518.4313473925013,6904.7358095638192,7040.3685549504571,7610.7569947060028,8486.2311433895047,9007.5548002547384,9762.274484831496,9865.750145063399,10206.690587412817]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3329.4779185433558,3758.675594275237,4553.4792548076448,4171.0378303992866,5521.3916272579318,5786.3126363950978,5207.6310295793792,5002.7292610208842,4689.5724969242819,5369.7341909382531,5534.0683298308713,5852.22762244773,5914.9351883407307,6406.7311914321544,7198.1981460017787,7629.8467462798017,8288.0502098988072,8288.3866511544857,8523.299355319743]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1726.3673853591929,1798.5204788178251,1760.8780291423877,1710.5653360124586,2490.799121297423,1913.1335676052406,1820.1572663297877,1866.4505757936688,1664.5116087047893,2118.7592756016306,2292.0504893642315,2455.9210332104185,2292.5032035970103,2451.3924315229665,2639.3169941202541,2798.3856319721026,2986.6722687967358,3154.248717812286,3352.3257922313351]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.6037717616942269,6.6853385069567599,6.3134301188294604,5.9898402611658756,8.3560163544440584,6.1887614863945242,5.8584554485495852,5.8025010162839692,4.9326475293814971,5.9841272903287361,6.0660767061421268,6.1113619693380148,5.3795343475246771,5.4541726194864957,5.546472951530232,5.6208406770468322,5.7185960864524388,5.8018874212950076,5.9041438374145061]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20529.677235928699},21890.818914227599,23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.1940871347,30683.451826927296,32403.559300972298,34357.968597494597,36587.088266144092,38955.793609807894,41436.453726687403,44073.001211193005,46801.552506565204,49675.486649836697,52875.942812873196,56137.516710472206,59454.419618061504,63184.432806203396]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8224.3082077768395},{"$f":"'Baseline - external'!P60/100*F46","v":8708.7847069132949},{"$f":"'Baseline - external'!Q60/100*G46","v":9375.1745590052888},{"$f":"'Baseline - external'!R60/100*H46","v":9990.1589288428659},{"$f":"'Baseline - external'!S60/100*I46","v":10710.928237659575},{"$f":"'Baseline - external'!T60/100*J46","v":11412.738008350139},{"$f":"'Baseline - external'!U60/100*K46","v":12100.893436213106},{"$f":"'Baseline - external'!V60/100*L46","v":12819.97432902302},{"$f":"'Baseline - external'!W60/100*M46","v":13605.10460193684},{"$f":"'Baseline - external'!X60/100*N46","v":14453.553074678992},{"$f":"'Baseline - external'!Y60/100*O46","v":15386.067574242499},{"$f":"'Baseline - external'!Z60/100*P46","v":16386.202663429161},{"$f":"'Baseline - external'!AA60/100*Q46","v":17457.762197881984},{"$f":"'Baseline - external'!AB60/100*R46","v":18618.820643925788},{"$f":"'Baseline - external'!AC60/100*S46","v":19882.744450851427},{"$f":"'Baseline - external'!AD60/100*T46","v":21210.052691788405},{"$f":"'Baseline - external'!AE60/100*U46","v":22645.802645701493},{"$f":"'Baseline - external'!AF60/100*V46","v":24178.559981857343},{"$f":"'Baseline - external'!AG60/100*W46","v":25713.447320432373},{"$f":"'Baseline - external'!AH60/100*X46","v":27424.375784662407}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B3_Exports_ext","index":63,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1880,IF(START!L10=\"French\",translation!D1880,IF(START!L10=\"Portuguese\",translation!E1880,translation!F1880)))","v":"Bound Test 2: Exports Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":58.123886373707194},65.664451232377644,64.141333086851759,61.835707623146526,60.210589694790244,58.340217115900053,55.378301550675104,53.752935119665651,52.559530517792844,51.280083286642402,50.588361688402777,49.74114711330828,48.776526649960232,47.582499468199821,46.55232543496151,45.104266821956394,43.774956762966944,42.215423229911913,40.930740856795929,39.682372949056223]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,54.123886373707187,61.66445123237763,60.141333086851752,57.835707623146533,56.210589694790237,54.340217115900053,51.378301550675111,49.752935119665651,48.559530517792844,47.280083286642402,46.588361688402777,45.741147113308287,44.776526649960218,43.582499468199828,42.552325434961517,41.104266821956408,39.774956762966951,38.21542322991192,36.930740856795921,35.682928611184309]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000142},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000036},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,3.1647081137019697,7.5405648586704537,-1.5231181455258906,-2.3056254637052347,-1.6251179283562789,-1.8703725788901897,-2.9619155652249454,-1.6253664310094524,-1.1934046018728071,-1.2794472311504426,-0.69172159823962254,-0.84721457509449749,-0.96462046334804463,-1.1940271817604147,-1.0301740332383107,-1.4480586130051156,-1.3293100589894526,-1.5595335330550286,-1.2846823731159835,-1.2483679077397039,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-0.83024998050584453,5.1505988708260197,-3.8707688134293363,-3.7953173284684185,-3.7878267766124933,-3.4915251331477908,-2.8420581296608312,-2.2585418897152194,-1.9090720239606838,-1.8261875120059314,-1.9126217958908207,-2.0764480064575883,-2.2167773597311751,-2.4257440493451403,-2.2941645894861109,-2.0273303080902787,-1.8926172351031716,-1.8906285821700042,-1.6663036710614068,-1.5642613897677111,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.9069439509962596,10.762805109989841,1.5695978478965742,1.6399824047797453,1.756775878768055,0.75133008102508925,1.8158656211038262,2.1764086070647077,2.3530576461281765,2.5623700126548523,2.1544258402147443,1.9986977080819639,1.9106675491562499,1.996010055557494,1.8813839969710935,1.8461226395484329,1.6838862343071443,1.6210848993985543,1.6755212358297211,1.5292194929500507,{"$f":"-(Y24+Y25)","v":2.5410059797300186}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":10.163082282787457},{"$f":"F20-F19","v":13.911421778536898},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.6056395707804061},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.3387763099878258},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.6303840679444548},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.6135064219709241},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":4.8942678633428578},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.1545815151057202},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.293392072807193},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.256707150485564},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.1239531913013083},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":4.9255753856987665},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":4.7683379928644909},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.5204800864303554},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.3262447833142037},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.2339267248994972},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":3.987178272543547},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":3.8500354895855695},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":3.8762130970929425},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":3.7479209121177868}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":37.373718173213106},33.414098516723442,32.953674845392101,32.687150285792839,32.458211914415571,31.949008107762584,31.333333341393327,30.742943322799825,30.347889761727341,30.102267737101119,29.991233079099604,29.865400032937632,29.70876208449415,29.536470255179125,29.319396957004294,29.094218488985312,28.941186299739289,28.717271540700334,28.498424152115426,28.329744122041951]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":47.536800456000563},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":47.32552029526034},{"$f":"G18+G19","v":37.559314416172505},{"$f":"H18+H19","v":37.025926595780668},37.088595982360026,36.562514529733505,36.227601204736189,35.897524837905543,35.641281834534531,35.358974887586683,35.115186270400912,34.7909754186364,34.477100077358642,34.056950341609479,33.645641740318496,33.32814521388481,32.928364572282838,32.567307030285903,32.374637249208369,32.077665034159736]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-4.5562789984620702},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-4.4317137066743024},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.2772707061991522},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.1116186584711647},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.2332863024545713},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.0080452405794329},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-3.811485444257126},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.632927658286849},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.463789356607279},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.3051227998270094},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.1541512128526716},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.0089327955931719},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-2.8702409451496114},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.7365445321183115},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.6066667310766243},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.4833016947546249},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.3648157439499431},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.2521808675845727},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.1504243713263174},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.0497184771822257}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.4193121279413389E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.3001406666708735},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.2830970381272448},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.2412289833153203},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.4128247532630842},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.3596781132781715},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.14586889963359803},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.73308320201809452},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.65475475024583651},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.5234549299282627},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.61078566199629758},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.18462386176610773},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.205511797636926E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.2570501441370506E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.21207450124545005},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.16180594473351401},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":9.5497609403560682E-2},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.1523705713540475E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.3230277397557456E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.0267489936904046E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.16898294198551042}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-6.0751467750654227},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-5.1420240245472222},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.6278216220924842},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.370720420865128},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.1136192196377763},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-3.856518018410418},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.573706697060322},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.2908953757102135},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.0080840543601211},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.725272733010025},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.7252727330100237},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.7252727330100144},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.7766929732555101},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.7766929732554901},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.5710120122736018},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.3139108110462421},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.0568096098188851},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.0569902175248873},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.0624589423307604},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.8063237173110911},{"$f":"X24","v":-1.8063237173110911}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-1.6620471564366814,-0.47018221461659992,-0.81254503923342636,-1.0645793123830363,-1.430983435742772,-0.38633719576246195,-1.0842170537043354,-1.1440551210697136,-1.2540456157287392,-1.6632847916507587,-1.3417749030955413,-1.3498729815295376,-1.3507519356319149,-1.645061131647144,-1.6045365741836024,-1.5595421365924693,-1.5196938595914309,-1.4547232640436711,-1.2793659645603674,-1.2871571654066707,-0.73468226241892765]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0749636671434535},1.0572997621470261,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.2029466815015848},3.6913581300732541,4.2805413946647768,3.9922923207004821,3.6892723839430484,4.6253749950138277,3.5281320653502202,3.058247735374533,2.7817061064979591,2.2336339459479868,2.4518002036706323,2.4316257906453642,2.3902804938206121,2.0623255929142892,2.0230651603543404,2.0045087670962283,1.962818649022168,1.9404310694321647,1.9073719317024489,1.8864640682660208,1.828927821605673]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-4.1291645052994959},-2.3697664088131942,-3.1450337063345235,-3.1250236536195612,-3.0784697100105878,-2.9831508794873516,-2.5479470441612548,-2.275539770355067,-2.2526987756578558,-2.2006246383412837,-2.2017487138105136,-2.2011532263144864,-2.1671996361830179,-2.1650541175263207,-2.109374612619042,-2.0529614684938395,-2.0170970904601604,-1.9483475026066468,-1.7029744769119444,-1.7583739901278166,-1.7047444292371463]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.73582933263877037},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.7917739358766598},-1.9480527275636796,-1.9318479794639571,-2.0417861096752326,-2.028561311288938,-2.0644020748933007,-1.9267630860891796,-1.7830529465688425,-1.6962940992574618,-1.59182639295566,-1.5803455458604154,-1.5738327932695091,-1.5423326070351124,-1.5182271219189007,-1.5110894351948581,-1.4654154181534385,-1.446806830869189,-1.483763419350872,-1.4152472435448749,-0.85886565478745436]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.994958094207814},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.3899659878444344},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.3476506679034457},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.4896918647631838},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.1627088482562145},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.6211525542576011},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":-0.11985743556411432},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.63317545870576697},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.7156674220878767},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.54674028085548876},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.2209001976511982},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.2292334313630908},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.2521568963831304},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.2317168675847256},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.2639905562478002},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.57927169508516307},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.56330717611371894},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.33109504911497567},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.38162129794542327},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.31589348202800732},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E92/E46*100","v":53.180503805815825},60.917878643379453,59.695780507452923,57.864368052317303,56.663726776362509,53.292892024626148,48.201607365005565,44.561011261097924,41.44324742782382,39.300497390486008,38.599619750635085,37.752038053502865,36.840924179237057,36.067423881945246,35.516017474770734,34.642366680825276,33.946584412929674,33.052424991725417,32.41121164412354,31.807906445893146]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":142.29385355597807},182.31190230342628,181.15060243668137,177.02481723366233,174.57439407251084,166.8060925236602,153.83491708278663,144.94712101313419,136.5605574331866,130.55660036552013,128.70301013910137,126.40727400894447,124.00693126983364,122.11148986436839,121.1348839365746,119.06959004222925,117.29506890750872,115.09597959151854,113.72983808200381,112.27742230521952]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":49.151524323133131},56.825709009672643,55.603610873746113,53.772198418610515,52.571557142655713,49.200722390919353,44.109437731298776,40.468841627391129,37.351077794117018,35.208327756779205,34.507450116928275,33.659868419796076,32.748754545530232,31.975254248238453,31.423847841063939,30.550197047118488,29.854414779222871,28.960255358018621,28.31904201041673,27.716305278108127]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":131.51360561808255},170.0650669394295,168.73265617452418,164.50561749331231,161.96689232689144,153.99765221182301,140.77480123389043,131.6361976225559,123.07635913855735,116.96237660322466,115.05845733624054,112.70523208352689,110.23264602001959,108.25685659792642,107.17767451747298,105.00435699513424,103.15546318670361,100.84612431572377,99.370554172605424,97.834647424660147]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,270.36541756555692,304.85659832758421,295.71551262237375,287.5590258914703,282.51214741964446,267.32539973667917,242.44386550490736,224.68207168640532,209.04582729406306,198.27824766753125,195.11685645614489,191.07938857041145,186.58652211798884,182.74769187476895,179.91372265170764,175.38148123513136,171.76658070342629,166.97752086093541,163.85420140917,160.74669600804324]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":21.074247179513435},23.183189347148854,26.685184413334369,29.593600125393298,26.19941776377318,33.864332480662846,38.730894856081775,34.781137342219573,32.393668330676633,27.534892531873005,24.425398962671675,23.677984838493757,23.317192014436213,22.076844064576857,22.001100776181708,22.593019778004759,22.173690632734434,22.355826638245134,21.163502812737619,20.480134420806777]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":18.585161146123809},20.332123936666868,23.77615842749093,26.672641244619665,23.273936917215565,30.892043309070587,35.686867739537071,31.67149454187938,29.242586432287194,24.355600820939685,21.233904809497517,20.474260748371222,20.096755241539046,18.839275044503182,18.739375277615835,19.305588121432571,18.870216220323076,19.026301984768633,17.79978530525176,17.102233990875121]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":38.207338550103906},36.447121396863544,41.669342716349725,46.624296793799722,40.595764992029984,53.625673558457564,61.460304590739689,54.058208422869299,49.66868304963149,41.288369746863239,36.008589482567324,34.711868765157,34.01699770224355,31.802457037560401,31.456838203870507,32.244782385640406,31.42123952691453,31.503092043695069,29.350441191871194,28.099734406531756]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4355.8078774885807},6907.198906378072,3162.8293221413414,4102.1709405167312,3913.1821101812593,5290.5115106064914,7634.0702363780456,7540.0365934838164,7727.4247700093511,7315.069820441995,6499.250991569852,6527.6978028173717,6667.8598184721586,6755.4905645622785,7253.178523132543,8222.1041259438352,8710.1078079518065,9226.4663691075384,9287.6020162793084,9718.9035280032913]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":48872.240688578808},51672.608455626585,55144.546503717385,59087.239879957982,63659.83226372589,68582.085619776946,73561.2684332715,78720.328306029522,84215.560791942247,90023.602877948419,96219.180109595443,102880.21087363367,110008.47641697306,117690.70307901286,125902.20960327043,134667.7364131627,144101.97102189006,154183.58817936879,164547.55132603896,175912.04004606541]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},7.4963667143453261,5.7299762147026145,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111828926,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358143,7.0055641091218535,6.9961688143372225,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},24021.451269306981,29363.326118701862,30662.359056018984,31772.507868331366,33466.965095443433,33742.881555689077,32447.461893927433,31857.204990729435,31455.419626150258,31695.8051597294,33202.785579236021,34629.343610073825,36026.405921072022,37631.901536053767,39563.318774269093,41141.258833115338,43020.800133910605,44651.960856901016,46598.290187133003,48756.318040115308]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},7.3133812041211206,10.930284296629864,2.5139681857413025,2.0131615593892769,2.8677210689728225,0.43342316565113603,-1.8888601156627476,-0.80240174723663038,-0.51039594628875817,0.28544075621965276,1.673983679091076,1.4826129563907411,1.3579504737934385,1.4594290069942597,1.6410958450291946,1.2533060887640342,1.3956878988659949,1.1319489327058732,1.2623453333877104,1.311491927768849]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$68=0,+'Baseline - external'!O52+$AA$66*E53*D19/100,+'Baseline - external'!O52-$AA$66*('Baseline - external'!O55-B3_Exports_ext!E53)*D19/100)","v":8.0763613274135384},{"$f":"IF($AB$68=0,+'Baseline - external'!P52+$AA$66*F53*E19/100,+'Baseline - external'!P52-$AA$66*('Baseline - external'!P55-B3_Exports_ext!F53)*E19/100)","v":4.3107121988931727},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.7147472690185399,6.9568167884996628,6.6692267796976488,6.4279601020888508,8.2759768228898576,6.4865730510208568,5.9097718957172782,5.5362349002430502,4.5428099575035024,5.1102437622452035,5.139446149007008,5.1383936807159944,4.5233726470958002,4.5483493481365889,4.6057121102239318,4.6565997317193828,4.7428645424315201,4.8218924029815691,4.927232699688509,{"$f":"X52","v":4.927232699688509}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$63='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$62*$F$67),'Baseline - external'!O55-($AA$62*$F$67)), IF($AA$63='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$62*$F$67), 'Baseline - external'!O55-($AA$62*$F$67)))","v":-2.3782519033418552},{"$f":"IF(E53=D67-AA62*F67,D67-AA62*F67,'Baseline - external'!P55-AA62*F67)","v":-5.4717589233329704},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.69953420933658,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913518,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,{"$f":"$D$62","v":"Average"},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,{"$f":"+'Baseline - external'!W68","v":" 2018-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D25","v":1},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D26, 'Input 6(optional)-Standard Test'!C26)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,{"$f":"'Baseline - external'!W70","v":-1.8856819671604821}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H25","v":0.8}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Is exports shock (exports growth) > 0?",{"$f":"IF($E$53<0,0,1)","v":0},{"$f":"IF($F$53<0,0,1)","v":0}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1879,IF(START!L10=\"French\",translation!D1879,IF(START!L10=\"Portuguese\",translation!E1879,translation!F1879)))","v":"a/ Exports values are assumed to remain permanently at the lower level, but the current account as a share of GDP is assumed to return to its baseline level after the shock (implicitly assuming an offsetting adjustment in import levels)."}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,28406.44564611424,33930.534779842361,35370.447252183236,36537.012894758052,38329.960404703692,40010.93765319034,40736.981057478668,42314.487000327841,44263.303375171265,46164.178533448154,48675.706847457841,51173.797041135906,53658.313816740083,56000.17816669192,58610.406344321811,60740.895154881837,63080.575509415525,65089.254300984969,67350.531819464275,69806.071793372801]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},3419.757536858906,5524.0891337281209,1439.912472340875,1166.5656425748166,1792.9475099456395,1680.977248486648,726.04340428832802,1577.5059428491732,1948.8163748434235,1900.8751582768891,2511.5283140096872,2498.0901936780647,2484.5167756041774,2341.8643499518366,2610.2281776298914,2130.4888105600257,2339.6803545336879,2008.678791569444,2261.2775184793063,2455.539973908526]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2264.3037360448725,4763.7716253808139,451.38401254114797,499.77465809561181,542.27440649927667,576.40127178244074,570.17814968915627,480.08722486843908,370.33710480440277,239.34604327194393,133.12216940450162,96.667535946246062,55.393709884665441,11.869792509547551,-30.007039434924081,-69.900588239623175,-101.79711312580912,-129.85936629915523,-152.01813093294186,-172.66222630712582]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D49","v":0},{"$f":"'PV Stress'!E49","v":2264.3037360448725},{"$f":"'PV Stress'!F49","v":7028.0753614256864},{"$f":"'PV Stress'!G49","v":7479.4593739668344},{"$f":"'PV Stress'!H49","v":7979.2340320624462},{"$f":"'PV Stress'!I49","v":8521.5084385617229},{"$f":"'PV Stress'!J49","v":8531.8337763329455},{"$f":"'PV Stress'!K49","v":7344.9930856656802},{"$f":"'PV Stress'!L49","v":5955.2154670424106},{"$f":"'PV Stress'!M49","v":4330.7440638312019},{"$f":"'PV Stress'!N49","v":3005.7889314739332},{"$f":"'PV Stress'!O49","v":2621.4525136488155},{"$f":"'PV Stress'!P49","v":2170.9629280784402},{"$f":"'PV Stress'!Q49","v":1684.1213747532775},{"$f":"'PV Stress'!R49","v":1196.7402294767153},{"$f":"'PV Stress'!S49","v":751.74605938330569},{"$f":"'PV Stress'!T49","v":376.12233555636067},{"$f":"'PV Stress'!U49","v":64.457009073777954},{"$f":"'PV Stress'!V49","v":-196.53472185221653},{"$f":"'PV Stress'!W49","v":-422.81615472139856},{"$f":"'PV Stress'!X49","v":-628.95938075490812}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},24021.451269306981,29363.326118701862,30662.359056018984,31772.507868331366,33466.965095443433,33742.881555689077,32447.461893927433,31857.204990729435,31455.419626150258,31695.8051597294,33202.785579236021,34629.343610073825,36026.405921072022,37631.901536053767,39563.318774269093,41141.258833115338,43020.800133910605,44651.960856901016,46598.290187133003,48756.318040115308]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},25990.503819377122,31477.856910867231,32918.967442689434,34190.457956094499,36072.03342020831,36549.376837584387,35457.713782923311,35078.574361223073,34901.663231734012,35379.72369986961,37140.237649482544,38839.376358538175,40528.139387510921,42448.004749149157,44715.450763820001,46652.091049015078,48917.697233641367,50961.414832536684,53331.855115505292,55953.93712491457]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D51","v":0},{"$f":"'PV Stress'!E51","v":0},{"$f":"'PV Stress'!F51","v":181.0536478884988},{"$f":"'PV Stress'!G51","v":561.96466117396517},{"$f":"'PV Stress'!H51","v":598.05731109904707},{"$f":"'PV Stress'!I51","v":638.01927535764628},{"$f":"'PV Stress'!J51","v":1247.4554520299307},{"$f":"'PV Stress'!K51","v":2439.2239720237812},{"$f":"'PV Stress'!L51","v":2457.1702348604658},{"$f":"'PV Stress'!M51","v":2470.9873293929004},{"$f":"'PV Stress'!N51","v":1910.5873201716877},{"$f":"'PV Stress'!O51","v":757.8013655252621},{"$f":"'PV Stress'!P51","v":756.76837322600204},{"$f":"'PV Stress'!Q51","v":715.82538334356491},{"$f":"'PV Stress'!R51","v":633.91322426834677},{"$f":"'PV Stress'!S51","v":510.67843773557837},{"$f":"'PV Stress'!T51","v":365.83272431895227},{"$f":"'PV Stress'!U51","v":239.94294221084974},{"$f":"'PV Stress'!V51","v":136.28634482791168},{"$f":"'PV Stress'!W51","v":58.548392420501024},{"$f":"'PV Stress'!X51","v":-0.32736528219656691}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D52","v":0},{"$f":"'PV Stress'!E52","v":0},{"$f":"'PV Stress'!F52","v":181.0536478884988},{"$f":"'PV Stress'!G52","v":561.96466117396517},{"$f":"'PV Stress'!H52","v":598.05731109904707},{"$f":"'PV Stress'!I52","v":638.01927535764628},{"$f":"'PV Stress'!J52","v":681.37951801871259},{"$f":"'PV Stress'!K52","v":682.20513166735941},{"$f":"'PV Stress'!L52","v":587.305391368757},{"$f":"'PV Stress'!M52","v":476.17882137728861},{"$f":"'PV Stress'!N52","v":346.28614454247497},{"$f":"'PV Stress'!O52","v":240.34277829564283},{"$f":"'PV Stress'!P52","v":209.61125170938064},{"$f":"'PV Stress'!Q52","v":173.59012013373672},{"$f":"'PV Stress'!R52","v":134.66228648223711},{"$f":"'PV Stress'!S52","v":95.691307077092844},{"$f":"'PV Stress'!T52","v":60.109588731630424},{"$f":"'PV Stress'!U52","v":30.074728854076135},{"$f":"'PV Stress'!V52","v":5.1539802010724118},{"$f":"'PV Stress'!W52","v":-15.714909515739144},{"$f":"'PV Stress'!X52","v":-33.80836500858031}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,4002.7947039493893,4849.2729534905457,5715.6886625743064,5413.5446276977173,7420.1141604790837,8927.1604288927119,8417.364236688818,8279.0589330372004,7461.7207184919107,7048.5151914985709,7275.199720618506,7620.5611929073839,7674.2817792188016,8121.4354324415808,8852.0638677084589,9247.4977424655899,9898.560829659411,9924.2985374839045,10206.363222130623]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3510.5315664318546,4320.6402554492024,5151.5365659066929,4809.057105756935,6768.8470792878634,8225.5366084188827,7664.8012644398477,7473.7165904137901,6600.1598170959733,6127.5355564635174,6290.8367030568761,6568.0530057912947,6548.8484126090752,6917.4096291677324,7564.0308703207338,7869.7896884906531,8424.3365547267222,8346.9350435749911,8522.9719900375494]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1907.4210332476916,2360.4851399917907,2358.9353402414354,2348.5846113701064,3172.1786393161369,2595.3386992726014,2407.4626576985456,2342.6293971709583,2010.7977532472642,2359.1020538972734,2501.6617410736126,2629.5111533441559,2427.1654900792473,2547.0837386000599,2699.4265828518851,2828.4603608261796,2991.8262489978101,3138.5338082965482,3318.5174272227578]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.7147472690185399,6.9568167884996628,6.6692267796976488,6.4279601020888508,8.2759768228898576,6.4865730510208568,5.9097718957172782,5.5362349002430502,4.5428099575035024,5.1102437622452035,5.139446149007008,5.1383936807159944,4.5233726470958002,4.5483493481365889,4.6057121102239318,4.6565997317193828,4.7428645424315201,4.8218924029815691,4.927232699688509]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":17469.860326451402},{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":18265.373499883826},{"$f":"E105*(1+F53/100)","v":17265.936295523836},{"$f":"F105*(1+G53/100)","v":18172.154549801064},19313.934899288786,20662.843260521644,21911.296095135214,23049.197448354105,24200.945914644606,25557.645551359106,27099.145964904703,28857.318573467415,30725.586532140496,32682.156531495384,34761.679508043817,36913.76861122244,39180.525466216386,41704.819895041532,44277.31968866448,46893.459108814415,49835.430824914292]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8884.8091170840562},{"$f":"'Baseline - external'!P60/100*F46","v":9631.8486395854379},{"$f":"'Baseline - external'!Q60/100*G46","v":10368.870670364378},{"$f":"'Baseline - external'!R60/100*H46","v":11049.038634705508},{"$f":"'Baseline - external'!S60/100*I46","v":11846.203924722393},{"$f":"'Baseline - external'!T60/100*J46","v":12622.400111970837},{"$f":"'Baseline - external'!U60/100*K46","v":13383.49470148613},{"$f":"'Baseline - external'!V60/100*L46","v":14178.792616436873},{"$f":"'Baseline - external'!W60/100*M46","v":15047.140635771781},{"$f":"'Baseline - external'!X60/100*N46","v":15985.518095195319},{"$f":"'Baseline - external'!Y60/100*O46","v":17016.871931154132},{"$f":"'Baseline - external'!Z60/100*P46","v":18123.01361709306},{"$f":"'Baseline - external'!AA60/100*Q46","v":19308.150187981188},{"$f":"'Baseline - external'!AB60/100*R46","v":20592.271864008922},{"$f":"'Baseline - external'!AC60/100*S46","v":21990.16183488079},{"$f":"'Baseline - external'!AD60/100*T46","v":23458.154500336248},{"$f":"'Baseline - external'!AE60/100*U46","v":25046.082862993415},{"$f":"'Baseline - external'!AF60/100*V46","v":26741.300641353213},{"$f":"'Baseline - external'!AG60/100*W46","v":28438.874185941477},{"$f":"'Baseline - external'!AH60/100*X46","v":30331.147856174728}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B4_other flows_ext","index":64,"n_rows":127,"n_cols":28,"rows_kept":127,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1882,IF(START!L10=\"French\",translation!D1882,IF(START!L10=\"Portuguese\",translation!E1882,translation!F1882)))","v":"Bound Test 4: Other Flows Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":56.706794599270985},58.050111196466055,56.578346224108614,54.35136183606393,52.816144555593063,51.042157139757684,48.187830990915273,46.698944997137119,45.700815977947393,44.681847944445785,44.290365240192273,43.750441826219237,43.097235542573486,42.221765842520149,41.503050463995791,40.369922711115827,39.344920368510358,38.083194266193068,37.069284400205376,36.08316914496536]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,52.706794599270978,54.050111196466041,52.578346224108607,50.351361836063937,48.816144555593056,47.042157139757684,44.18783099091528,42.698944997137119,41.700815977947393,40.681847944445785,40.290365240192273,39.750441826219244,39.097235542573472,38.221765842520156,37.503050463995798,36.369922711115841,35.344920368510358,34.083194266193075,33.069284400205369,32.083724807093439]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":4.000000000000008},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":4.0000000000000124},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":4.0000000000000044},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":3.999999999999992},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":4.000000000000008},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":3.9999999999999991},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":3.999999999999996},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":4},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":3.9999999999999973},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":4.0000000000000027},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":4.0000000000000009},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":3.9999999999999916},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":4.0000000000000178},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":3.9999999999999916},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":3.9999999999999911},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":3.9999999999999849},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":3.9999999999999991},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":3.9999999999999942},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":4.0000000000000053},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":3.9994443378719184}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,1.7476163392657593,1.3433165971950727,-1.4717649723574437,-2.2269843880446811,-1.5352172804708677,-1.7739874158353788,-2.8543261488424139,-1.488885993778152,-0.99812901918972874,-1.0189680335016083,-0.39148270425351384,-0.539923413973038,-0.65320628364574929,-0.8754697000533358,-0.71871537852435963,-1.1331277528799615,-1.0250023426054653,-1.2617261023172923,-1.0139098659876931,-0.98611525524001375,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-2.2186069799433898,-0.9928191955721859,-3.7665385306831567,-3.6831233051538232,-3.6492145404497243,-3.358626078811934,-2.7371683120050938,-2.1078001790459009,-1.6976771671384296,-1.5533938562749776,-1.584884060438519,-1.741470310991202,-1.8771603309748106,-2.079444097829219,-1.9542365512894704,-1.6993522713493412,-1.5756219175847748,-1.5853637603339865,-1.3869357491788941,-1.2948937373694187,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,3.8715913489184031,3.3857368161613008,1.5342451446469387,1.6030444009665381,1.7172072871052744,0.73440756202915392,1.7749661266695473,2.1273884534383334,2.3000587529375816,2.5046566902299063,2.1059008135625161,1.9536802107311346,1.8676327915815292,1.9510530933190591,1.8390088049863018,1.8045416537399639,1.6459593663343157,1.5845725319359554,1.6377827761866137,1.4947762481340074,{"$f":"-(Y24+Y25)","v":2.2939187862904662}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,5.4901984174694789,4.8493252442169137,4.5019048407418936,4.2410522518419072,4.5260920073346327,4.5095945035806153,4.784032238575108,5.0384827380057118,5.1741668079505203,5.1383081553477936,5.0085442686400938,4.8146346086215814,4.6609387387933836,4.4186634387739971,4.2288029779404539,4.1385642374402636,3.8973734028047602,3.7633195436212645,3.788907542018741,3.6635049351292963]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":41.704681239101411},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":41.410262731261589},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":40.839657326839848},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":40.509352080633214},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":40.225627589210674},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":39.594568714265861},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":38.831559835854875},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":38.09988647433547},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":37.610294580999046},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":37.305893953004677},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":37.168288134974986},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":37.012342599014048},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":36.818220390525198},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":36.604698247624519},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":36.335678201943423},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":36.05661337793142},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":35.866959805208339},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":35.589461102181239},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":35.318242417205624},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":35.109196395528159}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":47.19487965657089},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":46.259587975478503},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":45.341562167581742},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":44.750404332475121},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":44.751719596545307},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":44.104163217846477},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":43.615592074429983},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":43.138369212341182},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":42.784461388949566},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":42.444202108352471},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":42.17683240361508},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":41.826977207635629},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":41.479159129318582},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":41.023361686398516},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":40.564481179883877},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":40.195177615371684},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":39.764333208013099},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":39.352780645802504},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":39.107149959224365},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":38.772701330657455}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$63*$F$68),'Baseline - external'!O21+($AA$63*$F68)))","v":-2.9093961353697337},{"$f":"IF(E21=-(D68-AA63*F68),-(D68-AA63*F68),'Baseline - external'!P21+AA63*F68)","v":-2.7177857394852274},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":-4.0190109663139717},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":-4.1379382394956528},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":-3.917770375465921},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":-3.7256377769506845},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":-3.5511017220427807},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":-3.2306801483526346},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":-2.9411613544158941},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":-2.8055933180362},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":-2.5479556952925559},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":-2.4273692608438435},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-2.0035518178903384}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},"…",{"$f":"E22","v":"…"},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":1.2907890668186579},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":1.2541973114296145},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":1.2132722681791477},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":1.3810031154386027},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":1.3290535192662944},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":0.14258343391445966},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":0.71657166504512404},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0.64000743747540245},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0.51166493746164932},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0.59702868323474745},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":0.180465501962948},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":8.0206956525447307E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":1.2287370824345613E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":0.20729785930535538},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":0.15816152233840383},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":9.3346677143543805E-2},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":6.0137981775511662E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":2.2707052225999558E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-4.9135294414831332E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-0.1651768691049505}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$67='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)),IF($AA$67='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$66*$F$69),'Baseline - external'!O24+($AA$66*$F$69)))","v":-4.0447976968139798},{"$f":"IF(E24=-(D69-AA66*F69),-(D69-AA66*F69),'Baseline - external'!P24+AA66*F69)","v":-3.039556079811053},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":-4.27227687226251},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":-4.0209664680117827},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":-3.7696560637610492},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":-3.4932146190852396},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":-3.2167731744094183},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":-2.9403317297336127},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":-2.6638902850578039},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":-2.663890285057803},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":-2.6638902850577937},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":-2.7141523659079638},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":-2.7141523659079447},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":-2.5131040425073556},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":-2.2617936382566204},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":-2.0104832340058878},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":-2.0106597738096288},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":-2.0160053242587868},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":-1.7656391391330202},{"$f":"X24","v":-1.7656391391330202}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-2.0454006320478131,-1.3389999319224337,-0.77719639881685376,-1.0138908338578509,-1.3454553595432159,-0.32337757708003867,-1.0189198195894016,-1.0184154580748159,-1.0574041903423985,-1.3941602614470801,-1.0268945889432322,-1.0312602366645429,-1.030640756648376,-1.3163448252403334,-1.2801413137684166,-1.2421002868326847,-1.2110980499132027,-1.1592765184603131,-1.008713201106721,-1.024030846370406,-0.52827964715744591]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0827516398875765},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.1799086545547923},3.5338302891311555,3.7244338346676757,3.4457967827347478,3.1540801945641492,4.073026694089708,3.0156332702477351,2.6380068450119105,2.4490591345222419,1.9947507988637061,2.2799594833839056,2.2810086013853677,2.2615156477244365,1.9608962709654147,1.9404055211006455,1.9371374142063262,1.9076859034098763,1.8941536451394403,1.867967984471975,1.8520791057121082,1.8028101896916016]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-4.4969054756122881},-3.1401854616109772,-2.7803408532763614,-2.7565481059398214,-2.7058640960310916,-2.6167909811350243,-2.2292120228742736,-1.9800774454347518,-1.9570774318717554,-1.9134558593388924,-1.9184485464356942,-1.9271207267707473,-1.9061872737402263,-1.9129662088296011,-1.8717285128680374,-1.8302880174391696,-1.8053736238331626,-1.7511742559868355,-1.5362799392391979,-1.5924868242679149,-1.5501235691744173]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.72840381099031704},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.732644759442612},-1.7212893802081681,-1.7031395106527774,-1.7936714580762736,-1.7796132900347224,-1.8053410669628631,-1.6763448576519746,-1.549385892992885,-1.4754552009718938,-1.3884055258914436,-1.3851481112791633,-1.3859691306325861,-1.364274887376147,-1.3488183220010246,-1.3489496835998414,-1.3134103294899164,-1.3022559076129179,-1.3404012463394981,-1.2836231278145993,-0.78096626767463018]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/'B4_other flows_ext'!E46","v":3.9662233192091492},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/'B4_other flows_ext'!F46","v":2.3361357927672586},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/'B4_other flows_ext'!G46","v":2.2947735583257129},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/'B4_other flows_ext'!H46","v":1.4561389171091421},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/'B4_other flows_ext'!I46","v":2.1139972599788566},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/'B4_other flows_ext'!J46","v":1.5846386629765552},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/'B4_other flows_ext'!K46","v":-0.11715783683732008},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/'B4_other flows_ext'!L46","v":0.618914185267749},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/'B4_other flows_ext'!M46","v":0.6995481479487009},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/'B4_other flows_ext'!N46","v":0.53442582277336936},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/'B4_other flows_ext'!O46","v":1.1934013561850052},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/'B4_other flows_ext'!P46","v":1.201546897018164},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/'B4_other flows_ext'!Q46","v":1.2239540473290613},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/'B4_other flows_ext'!R46","v":1.2039743977758832},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/'B4_other flows_ext'!S46","v":1.2355211727651108},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/'B4_other flows_ext'!T46","v":0.56622451846937982},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/'B4_other flows_ext'!U46","v":0.55061957497930947},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/'B4_other flows_ext'!V46","v":0.3236376580166942},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/'B4_other flows_ext'!W46","v":0.373025883191201},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/'B4_other flows_ext'!X46","v":0.30877848212940495},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E92/E46*100","v":51.798968596047125},53.410447630321457,52.232922669052371,50.469470393326375,49.349169101582007,46.283744634859254,42.413583238694777,39.945026226670457,37.988800446636013,36.856490359769637,36.448532421143973,35.899743353249811,35.275547176385672,34.758796803323627,34.418799569520786,33.715921502169358,33.147571034163995,32.355440887823676,31.789559687783285,31.247519137758179]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":124.20420695478552},128.97877025542425,127.89755372096343,124.5872071537153,122.6809177610406,116.89417548367761,109.22451587827399,104.84290091934498,101.00638899496465,98.795354981169552,98.063522023889675,96.993977771636992,95.810027758602587,94.957200762006877,94.724527716892553,93.508286950779777,92.418123014012878,90.912983467009127,90.008894871554233,89.000952302451893]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":47.798968596047111},49.41044763032145,48.232922669052378,46.46947039332639,45.349169101582,42.283744634859254,38.413583238694777,35.945026226670464,33.988800446636013,32.856490359769644,32.448532421143973,31.899743353249814,31.275547176385647,30.758796803323634,30.418799569520793,29.71592150216938,29.147571034163999,28.355440887823686,27.789559687783282,27.248074799886261]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":114.61295752869063},119.31932900541665,118.10315224499612,114.71294406494002,112.73700826918997,106.79177980192138,98.923616257170892,94.344181972519664,90.371003006733602,88.073188652602525,87.301659692554495,86.186772069108571,84.945841609536615,84.029641755945192,83.716063865553053,82.414621669258366,81.265797805174998,79.673701173535932,78.683302978421509,77.609508611130835]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,262.92547955813711,265.07546054302748,256.51613678004287,248.50603161080042,243.70005080540633,229.74294659876023,211.13707377129739,199.56595332751394,190.22789508952144,185.03370503831661,183.47503571476571,181.08756039899427,178.19290095034665,175.7952908525219,174.15943129653826,170.59210195205333,167.69977403251264,163.49031332200022,160.7906124959764,158.03109226543759]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":18.749880552872373},18.105635638369449,19.921784440989917,22.214261037160583,19.540352280685802,25.135345598022298,26.658409324963717,23.698398020723477,21.99100984277101,18.708489820067975,18.298591476053939,17.761365594227481,17.569906351451728,16.719771805410804,16.815718860822678,17.453519440449323,17.259894322812301,17.507023872457054,16.638866701114363,16.146618233482961]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":16.535326200617884},15.856916029266127,17.627349611923204,19.910414380948744,17.232939016323638,22.791013223355723,24.257495111473578,21.24573077684926,19.505658356709894,16.200888420552282,15.781365649457394,15.234493654661099,15.029852624705766,14.166205368632939,14.243099495033581,14.860624867584663,14.654346353955056,14.880929308039534,13.985803221490839,13.48236826346851]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":37.932522331599181},35.227145126327528,38.286019790071329,43.132517484122431,37.251903153015206,49.030688912732643,51.77385066012301,44.941027925353374,41.058749024350028,34.036583155758933,33.166455670589194,32.009288938497669,31.528477313383014,29.636591814687698,29.630754163726863,30.760381848938895,30.240650292316978,30.535644249724118,28.580216908896546,27.453251813209167]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":3864.026859373831},4146.4743675320815,2903.4913388771142,3826.1767585821467,3618.7461009679819,4853.1201667607711,6497.3485050622967,6394.1588972371774,6574.235752257111,6281.2061593945118,6145.6576148762551,6171.5790053695528,6327.6447407063797,6450.1140156508864,7001.7605826952749,8040.1609778024322,8588.9419171787958,9155.9139913550662,9255.845106965844,9714.6894540818812]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":49226.313751753405},52863.269804134085,56415.209666761199,60448.752194078377,65126.708119121882,70162.382047382765,75256.297224897076,80534.234262340993,86156.090139593798,92097.963503505191,98436.301756162982,105250.81871160898,112543.33666097198,120402.58032738499,128803.29973877301,137770.80539749403,147422.427493269,157736.34939089199,168339.123209307,179965.47711998093]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},8.2751639887576509,7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.260179926722321},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657577211,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218757,6.9961688143372225,6.7218328935329197,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},23529.67025119223,26119.978242247202,27210.704452152688,28090.215003962487,29534.420995234315,29667.282454649663,28908.640376845386,28948.051627046698,29283.421550170384,30260.158500073347,31941.13528952366,33574.741046197501,35198.54435128082,37034.385028858866,39180.417586466465,40939.864384825858,42970.056773889497,44726.837310145413,46780.701122141407,49037.127819624598]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},6.2316900043400647,5.262039331479917,2.0632969052931864,1.5589954499947385,2.3891411135088818,0.20400456779165579,-1.0812661367339891,5.2369371939114985E-2,0.41643150418642527,1.1336830029315532,1.8252051679582861,1.6595562079530926,1.5427939895960312,1.6312300061871923,1.7823808690580816,1.3659951273979323,1.473601307044814,1.191664366221433,1.3020865640209804,1.3404053998057417]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.6921751167658288,6.8469852363548123,6.5257517139097834,6.2522176425695548,8.3079860554110763,6.3370630334867855,5.8583623092763188,5.6104494102173508,4.6658281436924005,5.4538258354402869,5.5066548341447348,5.5272799029799957,4.8676709726942127,4.916401059578825,4.9924143056232833,5.056561730329638,5.151038082614499,5.2346703298009798,5.3413307465714643,{"$f":"X52","v":5.3413307465714643}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,{"$f":"A1_historical_ext!D61","v":"Historical"},null,{"$f":"A1_historical_ext!F61","v":"Standard"},null,null,{"$f":"D62","v":"Average"},null,{"$f":"F62","v":"Deviation"},null,{"$f":"H62","v":0}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,{"$f":"A1_historical_ext!D62","v":"Average"},null,{"$f":"A1_historical_ext!F62","v":"Deviation"},null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,{"$f":"+'Baseline - external'!W68","v":" 2018-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D29","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,{"$f":"'Baseline - external'!W70","v":-1.8856819671604821},null,{"$f":"D64+F64","v":-3.9723094412407738},null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D30, 'Input 6(optional)-Standard Test'!C30)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Size of other non-debt flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D32","v":1},"SD"]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D33, 'Input 6(optional)-Standard Test'!C33)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,{"$f":"D69+F69","v":9.6772793814824087}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,27914.664627999489,30687.186903387701,31918.792648316939,32854.720030389173,34397.416304494574,35812.393297622242,36264.377316754268,37608.637762036175,39374.036208490244,41151.072012567362,43597.797576742385,46047.698212041963,48503.066888250556,50836.09553418072,53457.298489874716,55617.967657450128,58003.236702551614,60071.040366934438,62402.108339270148,64937.247511746653]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},2927.9765187441553,2772.5222753882117,1231.6057449292384,935.92738207223374,1542.6962741054012,1414.9769931276678,451.98401913202542,1344.2604452819069,1765.3984464540699,1777.0358040771171,2446.7255641750235,2449.9006352995784,2455.3686762085927,2333.0286459301642,2621.202955693996,2160.6691675754118,2385.269045101486,2067.8036643828236,2331.0679723357098,2535.1391724765053]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},1772.5227179301219,2012.2047670409047,243.07728512951144,269.13639759302896,292.02317065903844,310.40101642346053,296.11876453285367,246.8417273011728,186.91917641504915,115.50668907217187,68.319419569837919,48.477977567759808,26.245610489080718,3.034088487875124,-19.032261370819469,-39.720231224237068,-56.20842255801108,-70.734493485775602,-82.227677076538384,-93.063027739146492]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D66","v":0},{"$f":"'PV Stress'!E66","v":1772.5227179301219},{"$f":"'PV Stress'!F66","v":3784.7274849710266},{"$f":"'PV Stress'!G66","v":4027.804770100538},{"$f":"'PV Stress'!H66","v":4296.941167693567},{"$f":"'PV Stress'!I66","v":4588.9643383526054},{"$f":"'PV Stress'!J66","v":4456.2346752935355},{"$f":"'PV Stress'!K66","v":3806.1715685836325},{"$f":"'PV Stress'!L66","v":3046.0621033596708},{"$f":"'PV Stress'!M66","v":2158.7459878513282},{"$f":"'PV Stress'!N66","v":1570.1422718178792},{"$f":"'PV Stress'!O66","v":1359.8022239364573},{"$f":"'PV Stress'!P66","v":1116.3603642021217},{"$f":"'PV Stress'!Q66","v":856.25980496207103},{"$f":"'PV Stress'!R66","v":599.22372228181212},{"$f":"'PV Stress'!S66","v":368.84487158068077},{"$f":"'PV Stress'!T66","v":174.72788726688577},{"$f":"'PV Stress'!U66","v":13.713649052670007},{"$f":"'PV Stress'!V66","v":-121.65826860781817},{"$f":"'PV Stress'!W66","v":-240.40521971299495},{"$f":"'PV Stress'!X66","v":-348.14960124561549}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},23529.67025119223,26119.978242247202,27210.704452152688,28090.215003962487,29534.420995234315,29667.282454649663,28908.640376845386,28948.051627046698,29283.421550170384,30260.158500073347,31941.13528952366,33574.741046197501,35198.54435128082,37034.385028858866,39180.417586466465,40939.864384825858,42970.056773889497,44726.837310145413,46780.701122141407,49037.127819624598]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},25498.722801262371,28234.509034412571,29467.312838823138,30508.165091725616,32139.489319999197,32473.777736544973,31918.892265841267,32169.420997540339,32729.665155754134,33944.077040213553,35878.587359770179,37784.773794661851,39700.277817719718,41850.488241954255,44332.549576017373,46450.696600725598,48866.953873620259,51036.291285781081,53514.266050513696,56234.746904423861]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E68","v":0},{"$f":"'PV Stress'!F68","v":141.7308548044216},{"$f":"'PV Stress'!G68","v":302.62667790973791},{"$f":"'PV Stress'!H68","v":322.06312916446421},{"$f":"'PV Stress'!I68","v":343.58326614436521},{"$f":"'PV Stress'!J68","v":810.06410818421114},{"$f":"'PV Stress'!K68","v":1302.502240708033},{"$f":"'PV Stress'!L68","v":1311.2925386138288},{"$f":"'PV Stress'!M68","v":1317.7983116406601},{"$f":"'PV Stress'!N68","v":876.7236591242056},{"$f":"'PV Stress'!O68","v":404.20798883166538},{"$f":"'PV Stress'!P68","v":400.64957577818382},{"$f":"'PV Stress'!Q68","v":375.61030557778668},{"$f":"'PV Stress'!R68","v":328.53667535695422},{"$f":"'PV Stress'!S68","v":259.2604972983093},{"$f":"'PV Stress'!T68","v":183.88957617754832},{"$f":"'PV Stress'!U68","v":118.77705143783973},{"$f":"'PV Stress'!V68","v":65.733967075439111},{"$f":"'PV Stress'!W68","v":26.791483107037489},{"$f":"'PV Stress'!X68","v":-4.5414392035919668}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D69","v":0},{"$f":"'PV Stress'!E69","v":0},{"$f":"'PV Stress'!F69","v":141.7308548044216},{"$f":"'PV Stress'!G69","v":302.62667790973791},{"$f":"'PV Stress'!H69","v":322.06312916446421},{"$f":"'PV Stress'!I69","v":343.58326614436521},{"$f":"'PV Stress'!J69","v":366.93342870168073},{"$f":"'PV Stress'!K69","v":356.32036946527637},{"$f":"'PV Stress'!L69","v":304.34134608869437},{"$f":"'PV Stress'!M69","v":243.56301971726845},{"$f":"'PV Stress'!N69","v":172.61325401858468},{"$f":"'PV Stress'!O69","v":125.54852138040556},{"$f":"'PV Stress'!P69","v":108.72973847608841},{"$f":"'PV Stress'!Q69","v":89.2641358486553},{"$f":"'PV Stress'!R69","v":68.466504188820196},{"$f":"'PV Stress'!S69","v":47.913907967997446},{"$f":"'PV Stress'!T69","v":29.492823087990399},{"$f":"'PV Stress'!U69","v":13.97123578163505},{"$f":"'PV Stress'!V69","v":1.0965429007265286},{"$f":"'PV Stress'!W69","v":-9.7277909216009029},{"$f":"'PV Stress'!X69","v":-19.222792997066012}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,3963.4719108653121,4589.934970226318,5439.6944806397232,5119.1086184844362,6982.7228166333643,7790.438697576963,7271.4865404421807,7125.8699152849604,6427.8570574444284,6694.9218148049749,6919.080923170688,7280.3461151416059,7368.9052303074095,7870.0174920043119,8670.120719567054,9126.3318516925792,9828.0084519069387,9892.5416281704402,10202.149148209228]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3471.2087733477774,4061.3022721849752,4875.5423839721097,4514.6210965436539,6331.455735442144,7088.8148771031347,6518.9235681932105,6320.52757266155,5566.296156048491,5773.9421797699215,5934.7179056090581,6227.8379280255167,6243.4718636976831,6665.9916887304635,7382.0877221793298,7748.6237977176434,8353.7841769742499,8315.1781342615268,8518.7579161161539]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1868.0982401636145,2101.1471567275635,2082.9411583068527,2054.1486021568253,2857.7325499991052,2269.4539370705184,2124.4986124184829,2110.0135955109386,1837.124862723374,2244.3077969820361,2400.7802278403205,2545.1851690590743,2360.9697077858305,2499.3063394909645,2668.809817208245,2812.3568677537387,2987.7688116974641,3144.5209268906865,3333.1029992342724]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.6921751167658288,6.8469852363548123,6.5257517139097834,6.2522176425695548,8.3079860554110763,6.3370630334867855,5.8583623092763188,5.6104494102173508,4.6658281436924005,5.4538258354402869,5.5066548341447348,5.5272799029799957,4.8676709726942127,4.916401059578825,4.9924143056232833,5.056561730329638,5.151038082614499,5.2346703298009798,5.3413307465714643]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"E19/100*E46","v":20529.677235928699},{"$f":"F19/100*F46","v":21890.818914227599},23039.778308123503,24487.397854648705,26197.6270691102,27780.492571316703,29223.1940871347,30683.451826927299,32403.559300972302,34357.968597494597,36587.088266144099,38955.793609807901,41436.453726687403,44073.001211192997,46801.552506565196,49675.48664983669,52875.942812873196,56137.516710472206,59454.419618061504,63184.432806203396]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8949.1784100709174},{"$f":"'Baseline - external'!P60/100*F46","v":9853.7896298429205},{"$f":"'Baseline - external'!Q60/100*G46","v":10607.794423274545},{"$f":"'Baseline - external'!R60/100*H46","v":11303.63509564878},{"$f":"'Baseline - external'!S60/100*I46","v":12119.168993861824},{"$f":"'Baseline - external'!T60/100*J46","v":12913.250610676096},{"$f":"'Baseline - external'!U60/100*K46","v":13691.882652574353},{"$f":"'Baseline - external'!V60/100*L46","v":14505.506146902295},{"$f":"'Baseline - external'!W60/100*M46","v":15393.862995955235},{"$f":"'Baseline - external'!X60/100*N46","v":16353.862932057218},{"$f":"'Baseline - external'!Y60/100*O46","v":17408.98164433664},{"$f":"'Baseline - external'!Z60/100*P46","v":18540.611498780767},{"$f":"'Baseline - external'!AA60/100*Q46","v":19753.056470576721},{"$f":"'Baseline - external'!AB60/100*R46","v":21066.767402733065},{"$f":"'Baseline - external'!AC60/100*S46","v":22496.868125249352},{"$f":"'Baseline - external'!AD60/100*T46","v":23998.686877269636},{"$f":"'Baseline - external'!AE60/100*U46","v":25623.204933811492},{"$f":"'Baseline - external'!AF60/100*V46","v":27357.48461259246},{"$f":"'Baseline - external'!AG60/100*W46","v":29094.174340129488},{"$f":"'Baseline - external'!AH60/100*X46","v":31030.050553127345}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["English"]

{"sheet":"B5_depreciation_ext","index":65,"n_rows":108,"n_cols":31,"rows_kept":108,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1828,IF(START!L10=\"French\",translation!D1828,IF(START!L10=\"Portuguese\",translation!E1828,translation!F1828)))","v":"Bounds Test 5: Exchange Rate Shock"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":64.417665998164566},58.604805203641241,56.780763597551548,54.022971421145407,52.207014009561803,50.090727357014465,46.637258915348546,45.05445137877372,44.257156978113024,43.584406762694108,43.783389181495842,43.80268001087218,43.681008230960494,43.280594060943628,43.068265532746075,42.313239679225838,41.673776092071705,40.704438029004585,39.99824739313086,39.308141068320602]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,59.347102444691629,53.534241650168298,51.710200044078618,48.952407867672491,47.136450456088866,45.020163803541536,41.566695361875624,39.983887825300791,39.186593424640101,38.513843209221179,38.712825628022912,38.732116457399265,38.610444677487543,38.210030507470712,37.99770197927316,37.242676125752929,36.603212538598775,35.633874475531663,34.927683839657924,34.238281894881347]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/B5_depreciation_ext!E46","v":5.0705635534729367},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/B5_depreciation_ext!F46","v":5.0705635534729421},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":5.0705635534729323},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/B5_depreciation_ext!H46","v":5.0705635534729163},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/B5_depreciation_ext!I46","v":5.0705635534729367},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/B5_depreciation_ext!J46","v":5.0705635534729261},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/B5_depreciation_ext!K46","v":5.0705635534729234},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/B5_depreciation_ext!L46","v":5.0705635534729288},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/B5_depreciation_ext!M46","v":5.0705635534729252},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/B5_depreciation_ext!N46","v":5.0705635534729332},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":5.0705635534729305},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":5.0705635534729181},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":5.070563553472951},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":5.0705635534729181},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":5.0705635534729181},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":5.070563553472911},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":5.0705635534729279},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":5.0705635534729216},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":5.0705635534729359},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":5.069859173439256}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,9.4584877381593415,-5.8128607945233259,-1.8240416060896916,-2.7577921764061442,-1.8159574115836015,-2.1162866525473372,-3.4534684416659203,-1.5828075365748238,-0.79729440066069635,-0.67275021541891566,0.19898241880173417,1.9290829376338081E-2,-0.12167177991168465,-0.40041417001686574,-0.21232852819755554,-0.75502585352023743,-0.63946358715413043,-0.96933806306711678,-0.70619063587372144,-0.69010632481026024,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,4.4307408863302591,-8.7742420462156367,-4.7329903981696262,-4.6036534068779318,-4.4957467762312069,-4.1250394150255847,-3.3049543772981593,-2.3673684642113337,-1.6840702363827391,-1.3502102401662732,-1.313821936532479,-1.5038391465758598,-1.673205975789789,-1.9266213451860938,-1.7785256852392808,-1.4727952051286368,-1.3374514743338408,-1.3795943913848132,-1.1790534978265599,-1.0815265542057735,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,2.861674849405849,-0.79265544018027367,1.9448718781348862,2.0320846285349492,2.1768021709385246,0.93096505435499144,2.2500196376349066,2.696764589020896,2.9156485208729297,3.1750052318604718,2.669525978119772,2.4765649179186537,2.3674876910660596,2.473234676468556,2.3312027552698256,2.287510785044411,2.0864853933580454,2.0086689320671924,2.0761204133593876,1.8948394910963386,{"$f":"-(Y24+Y25)","v":2.4484334960303094}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},6.771623414109051,6.9595999992388684,{"$f":"'Baseline - external'!P18-$AA$68*E43","v":3.1087617425014429},5.7067986516672917,5.3761312441409714,5.7374592930140196,5.716546382699434,6.0644348768896137,6.3869867340335702,6.5589854089958237,6.5135295147548078,6.3490355061305479,6.1032276924415001,5.9083965234739608,5.6012784469276937,5.3606035636906526,5.246213246517776,4.9404698826341473,4.7705377294895897,4.8029741225097311,4.6440086505087166]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19*'Baseline - external'!O48/E46","v":52.866559175048437},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":52.493342236218311},{"$f":"'Baseline - external'!Q19*'Baseline - external'!Q48/G46","v":51.770019494449429},{"$f":"'Baseline - external'!R19*'Baseline - external'!R48/H46","v":51.351311058715353},{"$f":"'Baseline - external'!S19*'Baseline - external'!S48/I46","v":50.991650292356674},{"$f":"'Baseline - external'!T19*'Baseline - external'!T48/J46","v":50.191694259508964},{"$f":"'Baseline - external'!U19*'Baseline - external'!U48/K46","v":49.224473007047237},{"$f":"'Baseline - external'!V19*'Baseline - external'!V48/L46","v":48.296973937055405},{"$f":"'Baseline - external'!W19*'Baseline - external'!W48/M46","v":47.676347234448535},{"$f":"'Baseline - external'!X19*'Baseline - external'!X48/N46","v":47.290476551957923},{"$f":"'Baseline - external'!Y19*'Baseline - external'!Y48/O46","v":47.11604179054612},{"$f":"'Baseline - external'!Z19*'Baseline - external'!Z48/P46","v":46.918358852803522},{"$f":"'Baseline - external'!AA19*'Baseline - external'!AA48/Q46","v":46.672281603982711},{"$f":"'Baseline - external'!AB19*'Baseline - external'!AB48/R46","v":46.401612205069817},{"$f":"'Baseline - external'!AC19*'Baseline - external'!AC48/S46","v":46.060591395373784},{"$f":"'Baseline - external'!AD19*'Baseline - external'!AD48/T46","v":45.706837413950879},{"$f":"'Baseline - external'!AE19*'Baseline - external'!AE48/U46","v":45.466424790541978},{"$f":"'Baseline - external'!AF19*'Baseline - external'!AF48/V46","v":45.11465608811568},{"$f":"'Baseline - external'!AG19*'Baseline - external'!AG48/W46","v":44.770848193351121},{"$f":"'Baseline - external'!AH19*'Baseline - external'!AH48/X46","v":44.505852908722048}]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":59.826159174287305},{"$f":"F19+F18","v":55.602103978719754},{"$f":"'Baseline - external'!Q20*'Baseline - external'!Q48/G46","v":57.47681814611672},{"$f":"'Baseline - external'!R20*'Baseline - external'!R48/H46","v":56.727442302856325},{"$f":"'Baseline - external'!S20*'Baseline - external'!S48/I46","v":56.729109585370693},{"$f":"'Baseline - external'!T20*'Baseline - external'!T48/J46","v":55.908240642208398},{"$f":"'Baseline - external'!U20*'Baseline - external'!U48/K46","v":55.288907883936851},{"$f":"'Baseline - external'!V20*'Baseline - external'!V48/L46","v":54.683960671088975},{"$f":"'Baseline - external'!W20*'Baseline - external'!W48/M46","v":54.235332643444359},{"$f":"'Baseline - external'!X20*'Baseline - external'!X48/N46","v":53.804006066712731},{"$f":"'Baseline - external'!Y20*'Baseline - external'!Y48/O46","v":53.465077296676668},{"$f":"'Baseline - external'!Z20*'Baseline - external'!Z48/P46","v":53.021586545245022},{"$f":"'Baseline - external'!AA20*'Baseline - external'!AA48/Q46","v":52.580678127456672},{"$f":"'Baseline - external'!AB20*'Baseline - external'!AB48/R46","v":52.002890651997511},{"$f":"'Baseline - external'!AC20*'Baseline - external'!AC48/S46","v":51.421194959064437},{"$f":"'Baseline - external'!AD20*'Baseline - external'!AD48/T46","v":50.953050660468655},{"$f":"'Baseline - external'!AE20*'Baseline - external'!AE48/U46","v":50.406894673176126},{"$f":"'Baseline - external'!AF20*'Baseline - external'!AF48/V46","v":49.88519381760527},{"$f":"'Baseline - external'!AG20*'Baseline - external'!AG48/W46","v":49.573822315860852},{"$f":"'Baseline - external'!AH20*'Baseline - external'!AH48/X46","v":49.149861559230764}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-5.7341821491910236},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-5.4912889767314006},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-5.2999203093995595},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-5.094662631699908},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-5.2454197059271452},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.9663259191783613},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.7227707813120112},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-4.5015217416162692},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-4.2919442839936552},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-4.0953422532913475},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.9082749772389063},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.7283363921460766},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.5564848060753844},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-3.3908230129858112},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-3.2298928211035531},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-3.0770325262138294},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.9302178539186841},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.7906531852783871},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.6645678008880922},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.5397842063222953}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-9.3373753402014939E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.6362569993580043},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.589871794049684},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.5379935358671539},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.7506160160938857},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.6847625838516502},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.18074459083391869},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.90835554205730429},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.81129959660359485},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.64860739587076111},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.75681797039701126},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.22876544922813039},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":0.1016736176232302},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.5575973667483369E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.26277924252667351},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.20049201268272626},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.11833006474046445},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":7.6233364642582166E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.8784387855989926E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-6.228590826225143E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.20938495309008268}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-7.6457122584139672},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-6.3714268820116606},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-5.7342841938104749},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-5.4157128497098981},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-5.0971415056093274},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.7785701615087479},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-4.4281416829981088},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-4.0777132044874529},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.7272847259768178},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-3.3768562474661783},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-3.376856247466177},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-3.3768562474661645},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-3.4405705162863098},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-3.4405705162862859},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-3.1857134410058205},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.8671420969052388},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.5485707528046602},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.5487945418783071},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.5555707801984946},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-2.2381963668683027},{"$f":"X24","v":-2.2381963668683027}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},9.2147782953383768,-1.6101597240237022,-0.94357808249403741,-1.2200251857029827,-1.5754074415604042,-0.27743430787182799,-1.1268323319349569,-0.98641984874477684,-0.872434031278851,-1.1483592245605667,-0.60649166718607406,-0.60354781702834903,-0.6001231505695388,-0.95928550536836399,-0.92401499950328581,-0.89316389326780898,-0.87536611488722604,-0.83946878157369853,-0.69960313098745286,-0.73816967843380943,-0.21023712916200676]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":0.85414698265322342},1.0738823563088986,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":4.0309822317896646},3.9237047389654345,3.5987170956251835,3.2531232802868302,2.8942669578445348,4.0687531630793758,2.8310458856188148,2.5523391236089159,2.5120364790381471,2.135503973144472,2.62303251744077,2.675081839179732,2.7005852082509705,2.3665114815920636,2.3817223289364469,2.4106701854455697,2.3983367367459403,2.3995867505809678,2.3799590803902047,2.3700884787081948,2.3291963607751138]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-5.7004612520131248},-3.5671813169448425,-2.8069082168425936,-2.7664100631126818,-2.6895152907170878,-2.5866114340931028,-2.187659337222597,-1.9163631687965392,-1.888159357864871,-1.8530110354772493,-1.8713290888307208,-1.9050616612066678,-1.9084632681903912,-1.9388782519679315,-1.9186673115446347,-1.8993141336648698,-1.8922802355222459,-1.8548275904150386,-1.6420211798640159,-1.7183143132651482,-1.6886675248961178]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":10.884257315561836},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.9666831460442942},-1.7353869612766273,-1.7067384028771311,-1.7801591086878512,-1.759576036858101,-1.7702188803311747,-1.6223958035571535,-1.4963111524521271,-1.4308521622277894,-1.3581950957961233,-1.3735679950014132,-1.392245090630118,-1.3869187349924961,-1.387070016895098,-1.4045199450485089,-1.3814226161109204,{"$f":"-(V51/100*(1+V50/100))*U12/V26+U56*(-V58/100)*(1+V52/100)*U12/V26","v":-1.3842279417396277},{"$f":"-(W51/100*(1+W50/100))*V12/W26+V56*(-W58/100)*(1+W52/100)*V12/W26","v":-1.4375410315136417},{"$f":"-(X51/100*(1+X50/100))*W12/X26+W56*(-X58/100)*(1+X52/100)*W12/X26","v":-1.3899438438768561},{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26+X56*(-Y58/100)*(1+Y52/100)*X12/Y26","v":-0.85076596504100277}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/B5_depreciation_ext!E46","v":5.0277468518290824},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/B5_depreciation_ext!F46","v":2.9613812516923104},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/B5_depreciation_ext!G46","v":2.9089487920799346},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/B5_depreciation_ext!H46","v":1.8458612304717879},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/B5_depreciation_ext!I46","v":2.6797893646476054},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/B5_depreciation_ext!J46","v":2.0087527624782475},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/B5_depreciation_ext!K46","v":-0.14851406436776082},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/B5_depreciation_ext!L46","v":0.78456092763650997},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/B5_depreciation_ext!M46","v":0.88677583572204277},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/B5_depreciation_ext!N46","v":0.67746002474735756},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/B5_depreciation_ext!O46","v":1.5128043553342132},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/B5_depreciation_ext!P46","v":1.5231299759521979},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/B5_depreciation_ext!Q46","v":1.5515341958781044},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/B5_depreciation_ext!R46","v":1.5262071751692281},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/B5_depreciation_ext!S46","v":1.5661971570417252},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/B5_depreciation_ext!T46","v":0.71776935160839939},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/B5_depreciation_ext!U46","v":0.69798788717971039},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/B5_depreciation_ext!V46","v":0.41025632831769643},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/B5_depreciation_ext!W46","v":0.47286286195283844},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/B5_depreciation_ext!X46","v":0.39142022939551324},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E93/E46*100","v":58.196305083481157},52.723377958923976,51.272327021883832,49.102127104124534,47.812134165088374,45.36834831835094,43.169504707466224,42.708843311029291,42.900576432519408,43.149979802369302,43.309701255905154,43.285366349710813,43.121865778896009,43.01792085893203,43.029725411088535,42.473051012658217,41.998878831108954,41.175863163604177,40.596127755725924,40.015132423124435]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":110.08150708425188},100.4382188538701,99.038647314747578,95.620006756947078,93.764633799771545,90.390151174774843,87.699272476286026,88.429646475762596,89.982934769636884,91.24454424763627,91.92134909897139,92.256778387133153,92.39288137826172,92.707815126802672,93.419828333794115,92.924939496457853,92.37339206808636,91.269371716325509,90.675359958346334,89.909820412142821]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E91/E46*100","v":53.12574153000822},47.652814405451039,46.201763468410903,44.031563550651619,42.741570611615444,40.29778476487801,38.098941153993302,37.638279757556361,37.830012879046478,38.079416248896365,38.239137702432217,38.214802796237898,38.051302225423058,37.947357305459107,37.959161857615612,37.402487459185309,36.928315277636024,36.105299610131254,35.525564202252994,34.945273249685179]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":100.49025765815702},90.778777603862494,89.24424583878023,85.745743668171798,83.820724307920926,80.287755493018594,77.398372855182942,77.930927528937261,79.347548781405834,80.5223779190692,81.159486767636196,81.44957268460476,81.528695229195748,81.780256120740987,82.411364482454601,81.831274214936442,81.221066859248481,80.030089422852285,79.34976806521361,78.518376720821749]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C107","v":259.04342764467685},251.28893817278905,292.2262023414076,255.64617060754549,245.71386558223926,235.46877188345633,229.68718360024329,218.95250511122379,209.40766965306219,208.96685772484327,211.72632239519774,214.44699044475087,216.21708694239459,216.93671114737609,216.79786736412584,216.87996306399492,217.33093137046922,214.71886555602626,212.46607891279359,208.17404212465777,205.55119589953611,202.67265638836906]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E101/E106*100","v":18.749880552872373},17.046600331397162,17.753487943937213,20.043119557947627,17.375342802373453,20.345785760486031,19.298908492478752,16.641713897529719,15.27563946612543,14.474755228095013,16.474323278537277,16.062728962438761,16.07236655373006,15.487810995186383,15.899632109450989,16.841155327099262,16.888120654698366,17.313067720291841,16.564094097374976,16.158149866297894]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E102/E106*100","v":16.535326200617884},14.79788072229384,15.459053114870503,17.739272901735792,15.067929538011285,18.001453385819456,16.897994278988612,14.189046653655504,12.79028798006431,11.967153828579317,13.957097451940733,13.535857022872378,13.5323128269841,12.934244558408517,13.327012743661893,14.248260754234595,14.282572685841119,14.68697315587432,13.911030617751452,13.493899896283443]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E102/E107*100","v":48.084816306476171},41.672972908600578,42.563009675245461,48.714310770246342,41.289434407162204,49.091711310958495,45.718914664971841,38.047031997978166,34.128850581823102,31.870893396957918,37.183120216984058,36.052052924497133,35.984588654912763,34.301414732019552,35.145299560994282,37.386322217835939,37.361762565940616,38.203713009492844,36.035757247883218,34.830630117869831]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E101+D108","v":2091.504141443711},744.06861245391519,2403.9206328933615,3294.5207065799691,3051.5649918288209,3522.5568518952432,4346.6672929409224,4228.924623718598,4398.2167299808352,4826.5809577831733,5478.2109992396399,5509.8616249093475,5707.1173553847211,5907.1519128392511,6573.0177607463565,7735.9661244268354,8392.3630850335521,9047.031824022326,9211.3894893792767,9721.9756508693044,null,null,null,null,null,null,-19.8]
[null,null,null,null,"Real depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28.6]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$67*E58)-100","v":11.603756678103139}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"},null,null,{"$f":"B5_depreciation_pub!F53","v":22.641490855058393},{"$f":"B5_depreciation_pub!G53","v":-0.13716992326331479},"From fiscal"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":38833.011938515083},{"$f":"E46*(1+F50/100)*(1+F51/100)","v":41702.086363104172},44504.094325469079,47686.022712545127,51376.307530562626,55348.784258370804,59367.205582781869,63530.795670379885,67965.691963832141,72653.039475602636,77653.1450345333,83028.892233898252,88781.718618940373,94981.616191296052,101608.66608253284,108682.83491142286,116296.68058675369,124432.99268607351,132797.17051885344,141968.81685604277]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},-14.585301734677669,7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571372,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111828926,6.8966376657576989,6.8821698238925366,6.9227681595823265,6.9287042501253726,6.9833042982263338,6.9771921735777731,6.9621707494358143,7.0055641091218757,6.9961688143372225,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C89","v":18361.960658950429},{"$f":"D91","v":20696.489343803707},20630.325550772759,19872.217817810939,20561.676394011702,20996.901395452474,21959.040760816126,22304.333950414948,22618.276719754289,23911.898606619085,25711.430023250759,27665.85331938972,29693.893060024595,31729.327431085097,33782.600072617694,36043.013270610914,38569.798019632821,40650.083698032009,42946.404864501732,44926.904823159552,47176.944071450656,49611.390979689255]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},-0.14552979889315687,-1.9522249115318278,1.6532951617757901,0.97794373312681815,2.0176548821517337,0.67208642698468546,0.56720806707124916,2.179017648154189,2.8325340453286256,2.8756027337719225,2.7914038494093614,2.6211872940308085,2.4729616237060976,2.5460345138114868,2.6602882224417828,2.0473506430144961,2.1128646196441578,1.7029720441422476,1.8082336522819387,1.8332069115079346]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$5,'Baseline - external'!O59-(1-$AA$67)*E58,  (0*'Baseline - external'!O59)-(1-$AA$67)*E58)","v":-21.536652609270526},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E105","v":6.2647430682519296},6.5410586137359426,6.5532489157353089,6.1388981316737681,5.7720741976058667,8.3961016395427901,6.0621697287004572,5.8565660823108336,5.9647697573841691,5.1579950009871522,6.4324704133099679,6.5327778558405232,6.5925207536081398,5.7960479442633774,5.8869332275791884,5.9870188131944095,6.0651317976280579,6.1608669318222233,6.2399484569683201,6.3347245910390955,{"$f":"X52","v":6.3347245910390955}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"((F19*F$46)/(E19*E$46)-1)*100","v":6.6301172817114784},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"((F20*F$46)/(E20*E$46)-1)*100","v":-0.19396320855110671},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA64","v":30},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,"Exchange rate dollar / NC (baseline)",{"$f":"'Macro-Debt_Data'!T113","v":0.25567194494668788},{"$f":"'Macro-Debt_Data'!U113","v":0.22463686975644676},{"$f":"'Macro-Debt_Data'!V113","v":0.20379454263096838},{"$f":"'Macro-Debt_Data'!W113","v":0.18925141944448928},{"$f":"'Macro-Debt_Data'!X113","v":0.17883239403137791},{"$f":"'Macro-Debt_Data'!Y113","v":0.17124845178224479},{"$f":"'Macro-Debt_Data'!Z113","v":0.16479712425379753},{"$f":"'Macro-Debt_Data'!AA113","v":0.15864703275592493},{"$f":"'Macro-Debt_Data'!AB113","v":0.15272645755333641},{"$f":"'Macro-Debt_Data'!AC113","v":0.14702683328894386},{"$f":"'Macro-Debt_Data'!AD113","v":0.14153991425765677},{"$f":"'Macro-Debt_Data'!AE113","v":0.13625776247723453},{"$f":"'Macro-Debt_Data'!AF113","v":0.13117273620432601},{"$f":"'Macro-Debt_Data'!AG113","v":0.1262774788790795},{"$f":"'Macro-Debt_Data'!AH113","v":0.1215649084823348},{"$f":"'Macro-Debt_Data'!AI113","v":0.11702820728999209},{"$f":"'Macro-Debt_Data'!AJ113","v":0.11266081200973804},{"$f":"'Macro-Debt_Data'!AK113","v":0.10845640428586616},{"$f":"'Macro-Debt_Data'!AL113","v":0.10440890155844536},{"$f":"'Macro-Debt_Data'!AM113","v":0.10051244826361787},{"$f":"'Macro-Debt_Data'!AN113","v":9.6761407362294605E-2},{"$f":"'Macro-Debt_Data'!AO113","v":9.3150352184992929E-2}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C107/C46*100","v":16.570182797648243},18.115688640724322,18.179663939902781,18.640144028836296,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765093,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C36","v":20}]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D37, 'Input 6(optional)-Standard Test'!C37)","v":27.788070682246872}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D38, 'Input 6(optional)-Standard Test'!C38)","v":30}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H36","v":0.3}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H37","v":0.15}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[null,{"$f":"+IF(START!L10=\"English\",translation!#REF!,IF(START!L10=\"French\",translation!#REF!,IF(START!L10=\"Portuguese\",translation!#REF!,translation!#REF!)))","v":{"$error":"#REF!"}}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B130,IF(START!L10=\"French\",B162,IF(START!L10=\"Portuguese\",B194,B226)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D83-C83","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,25015.319927580018,24439.426478951438,25269.764590175953,25761.406421879161,26822.036070076385,27724.608618282658,27687.237378449237,28623.451445859384,30079.682983693936,31665.396250507372,33999.178702141129,36368.879981786355,38780.749817527532,41108.607736278347,43761.090112706544,45987.22842624769,48465.218270235557,50649.750395538606,53116.540795208835,55805.302802799008]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D85-C85","v":2193.4924183688054},28.631818324683991,-575.89344862857979,830.33811122451516,491.64183170320757,1060.629648197224,902.5725482062735,-37.371239833420987,936.21406741014653,1456.231537834552,1585.7132668134363,2333.7824516337569,2369.7012796452254,2411.8698357411777,2327.8579187508149,2652.4823764281973,2226.1383135411452,2477.9898439878671,2184.5321253030488,2466.7903996702298,2688.7620075901723]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D86-D84","v":0},-1126.8219824893495,-1336.2109569758868,-158.19034857521183,-175.14915277599721,-190.04345524913879,-202.00342849793378,-193.23649443259274,-161.20465057058755,-122.24773220446878,-75.815848191508849,-44.623692971428682,-31.721378086593177,-17.253229978334275,-2.1366386914742179,12.247159363381797,25.748914741496264,36.51237632837001,45.993967434449587,53.49475025798165,60.55980737452046]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D117","v":0},{"$f":"'PV Stress'!E117","v":-1126.8219824893495},{"$f":"'PV Stress'!F117","v":-2463.0329394652363},{"$f":"'PV Stress'!G117","v":-2621.2232880404481},{"$f":"'PV Stress'!H117","v":-2796.3724408164453},{"$f":"'PV Stress'!I117","v":-2986.4158960655841},{"$f":"'PV Stress'!J117","v":-2906.7138289411805},{"$f":"'PV Stress'!K117","v":-2484.1920885074642},{"$f":"'PV Stress'!L117","v":-1990.0909170679397},{"$f":"'PV Stress'!M117","v":-1413.2455390682971},{"$f":"'PV Stress'!N117","v":-1024.1629088657473},{"$f":"'PV Stress'!O117","v":-887.44000556260562},{"$f":"'PV Stress'!P117","v":-729.05325091028317},{"$f":"'PV Stress'!Q117","v":-559.68447370105423},{"$f":"'PV Stress'!R117","v":-392.14803596613274},{"$f":"'PV Stress'!S117","v":-241.77469525296146},{"$f":"'PV Stress'!T117","v":-115.05279952696674},{"$f":"'PV Stress'!U117","v":-9.9382603350968566},{"$f":"'PV Stress'!V117","v":78.409244406318976},{"$f":"'PV Stress'!W117","v":155.83772959625821},{"$f":"'PV Stress'!X117","v":226.11355881903364}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D89+D90","v":20696.489343803707},20630.325550772759,19872.217817810939,20561.676394011702,20996.901395452474,21959.040760816126,22304.333950414948,22618.276719754289,23911.898606619085,25711.430023250759,27665.85331938972,29693.893060024595,31729.327431085097,33782.600072617694,36043.013270610914,38569.798019632821,40650.083698032009,42946.404864501732,44926.904823159552,47176.944071450656,49611.390979689255]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D91+D92","v":22515.052786731936},22599.3781008429,21986.748609976308,22818.284780682152,23414.851483215603,24564.109085581007,25110.829232310258,25628.52860875017,27133.267977112726,29157.673628834509,31349.77185952993,33631.345130271118,35939.360179549447,38284.333539056592,40859.116483706304,43721.930009183729,46160.915913931749,48843.301964232494,51236.35879879522,53910.508999822945,56809.010064488517]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E119","v":0},{"$f":"'PV Stress'!F119","v":-90.100646482616497},{"$f":"'PV Stress'!G119","v":-196.94402807401264},{"$f":"'PV Stress'!H119","v":-209.59292283771748},{"$f":"'PV Stress'!I119","v":-223.59784299479213},{"$f":"'PV Stress'!J119","v":-520.49920668131995},{"$f":"'PV Stress'!K119","v":-848.17897141334151},{"$f":"'PV Stress'!L119","v":-853.94173490475544},{"$f":"'PV Stress'!M119","v":-858.22071063561896},{"$f":"'PV Stress'!N119","v":-577.90154248713156},{"$f":"'PV Stress'!O119","v":-263.23862680495017},{"$f":"'PV Stress'!P119","v":-261.0678046820243},{"$f":"'PV Stress'!Q119","v":-244.91707974388032},{"$f":"'PV Stress'!R119","v":-214.42542745467767},{"$f":"'PV Stress'!S119","v":-169.48232465059775},{"$f":"'PV Stress'!T119","v":-120.30527719805349},{"$f":"'PV Stress'!U119","v":-77.801780707405896},{"$f":"'PV Stress'!V119","v":-43.148200257298981},{"$f":"'PV Stress'!W119","v":-17.664134479528009},{"$f":"'PV Stress'!X119","v":2.7447575838136267}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D120","v":0},{"$f":"'PV Stress'!E120","v":0},{"$f":"'PV Stress'!F120","v":-90.100646482616497},{"$f":"'PV Stress'!G120","v":-196.94402807401264},{"$f":"'PV Stress'!H120","v":-209.59292283771748},{"$f":"'PV Stress'!I120","v":-223.59784299479213},{"$f":"'PV Stress'!J120","v":-238.79371105898252},{"$f":"'PV Stress'!K120","v":-232.42073654703245},{"$f":"'PV Stress'!L120","v":-198.63591289464338},{"$f":"'PV Stress'!M120","v":-159.12760043150766},{"$f":"'PV Stress'!N120","v":-113.00306409307291},{"$f":"'PV Stress'!O120","v":-81.892030530379785},{"$f":"'PV Stress'!P120","v":-70.959671943108646},{"$f":"'PV Stress'!Q120","v":-58.295072556317123},{"$f":"'PV Stress'!R120","v":-44.752351028281964},{"$f":"'PV Stress'!S120","v":-31.356143300808267},{"$f":"'PV Stress'!T120","v":-19.332296213555026},{"$f":"'PV Stress'!U120","v":-9.1996178439060206},{"$f":"'PV Stress'!V120","v":-0.79466295033273837},{"$f":"'PV Stress'!W120","v":6.2696004524295796},{"$f":"'PV Stress'!X120","v":12.460779432068595}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D99+D95","v":3639.9940621759897},3849.2899596268612,3731.6404095782741,4090.3642642425675,4908.038428637542,4551.9275093452788,5652.1595017678328,5639.7574854555878,5106.2522669235968,4949.8508930086809,4973.2318558330917,6027.4751991683588,6257.36354271048,6659.8187298199391,6825.9431274957778,7441.2746700554053,8365.9258661914537,8929.7530195473337,9719.1262845742003,9848.0860105838747,10209.435344996635]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D97+D99","v":3212.2153436925501},3394.6490988948035,3239.3772720607394,3561.7315662012247,4343.8863319699285,3947.4399874044962,5000.8924205766125,4938.1336649817604,4353.6892946746266,4144.5085503852706,4111.6709544371543,5106.4955641333054,5273.0005251488501,5607.3105427038499,5700.5097608860515,6237.2488667815569,7077.8928688037277,7552.0449655723978,8244.9020096415115,8270.7225166749613,8526.0441129035607]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D96+D100","v":1102.0779560439544},1565.3518113103028,1636.2667388765765,1601.576450743813,1551.285106304671,1486.9674930176679,2252.005410238442,1680.7128310582095,1621.5213534351453,1707.3229753621622,1551.5085446117164,2036.8672450712509,2221.0908174211231,2397.6259606541016,2247.7508525687281,2420.0362882221589,2619.9846979066997,2789.1860141281977,2985.877605846405,3160.518318264717,3364.7865716634069]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D104/C85*100","v":4.835118212426007},6.2647430682519296,6.5410586137359426,6.5532489157353089,6.1388981316737681,5.7720741976058667,8.3961016395427901,6.0621697287004572,5.8565660823108336,5.9647697573841691,5.1579950009871522,6.4324704133099679,6.5327778558405232,6.5925207536081398,5.7960479442633774,5.8869332275791884,5.9870188131944095,6.0651317976280579,6.1608669318222233,6.2399484569683201,6.3347245910390955]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},20529.677235928699,21890.818914227599,23039.778308123503,24487.397854648701,26197.6270691102,27780.492571316703,29223.194087134703,30683.451826927296,32403.559300972294,34357.968597494597,36587.088266144099,38955.793609807894,41436.453726687403,44073.001211193005,46801.552506565204,49675.48664983669,52875.942812873196,56137.516710472199,59454.419618061504,63184.432806203389]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":7059.711068164369},{"$f":"'Baseline - external'!P60/100*F46","v":7773.3289611123182},{"$f":"'Baseline - external'!Q60/100*G46","v":8368.1384220174605},{"$f":"'Baseline - external'!R60/100*H46","v":8917.0641302043859},{"$f":"'Baseline - external'!S60/100*I46","v":9560.4118682714634},{"$f":"'Baseline - external'!T60/100*J46","v":10186.83661056299},{"$f":"'Baseline - external'!U60/100*K46","v":10801.073693827595},{"$f":"'Baseline - external'!V60/100*L46","v":11442.914377410525},{"$f":"'Baseline - external'!W60/100*M46","v":12143.709734521855},{"$f":"'Baseline - external'!X60/100*N46","v":12901.021955128545},{"$f":"'Baseline - external'!Y60/100*O46","v":13733.37023448834},{"$f":"'Baseline - external'!Z60/100*P46","v":14626.075625130023},{"$f":"'Baseline - external'!AA60/100*Q46","v":15582.533390827901},{"$f":"'Baseline - external'!AB60/100*R46","v":16618.876525710064},{"$f":"'Baseline - external'!AC60/100*S46","v":17747.035719405038},{"$f":"'Baseline - external'!AD60/100*T46","v":18931.770896221155},{"$f":"'Baseline - external'!AE60/100*U46","v":20213.299499036279},{"$f":"'Baseline - external'!AF60/100*V46","v":21581.415417901451},{"$f":"'Baseline - external'!AG60/100*W46","v":22951.432544575691},{"$f":"'Baseline - external'!AH60/100*X46","v":24478.581306311997}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"B6_Combo_mkt_ext","index":66,"n_rows":112,"n_cols":28,"rows_kept":112,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1832,IF(START!L10=\"French\",translation!D1832,IF(START!L10=\"Portuguese\",translation!E1832,translation!F1832)))","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":61.698878809513666},61.553153991545436,59.993868848180469,57.60968272975947,55.985667459680521,54.096069350357354,51.006039343557397,49.421217946640162,48.388736188781614,47.348250995221278,47.013069623380922,46.511683193542723,45.882641140080331,45.007673266403401,44.3010369271081,43.139533889904854,42.093322023431845,40.784815227401332,39.74096263446657,38.724888548881836]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,57.385103730351304,57.184348864224646,55.625063720859686,53.240877602438701,51.616862332359737,49.727264223036578,46.637234216236628,45.052412819319386,44.019931061460845,42.979445867900502,42.644264496060146,42.142878066221954,41.51383601275954,40.638868139082632,39.932231799787338,38.770728762584099,37.724516896111069,36.416010100080562,35.372157507145786,34.356690316449615]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":4.3137750791623635},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":4.3688051273207904},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":4.3688051273207815},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":4.3688051273207673},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":4.3688051273207842},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":4.3688051273207744},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":4.3688051273207718},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":4.3688051273207753},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":4.3688051273207718},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":4.368805127320778},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":4.3688051273207762},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":4.3688051273207655},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":4.368805127320794},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":4.3688051273207655},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":4.3688051273207646},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":4.3688051273207584},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":4.3688051273207726},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":4.3688051273207673},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":4.3688051273207806},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":4.3681982324322188}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,6.7397005495084406,-0.14572481796822867,-1.5592851433649675,-2.3841861184210007,-1.6240152700789525,-1.8895981093231691,-3.0900300067999549,-1.5848213969172367,-1.0324817578585461,-1.0404851935603383,-0.33518137184035579,-0.50138642983820025,-0.62904205346239195,-0.87496787367693329,-0.70663633929530367,-1.1615030372032464,-1.0462118664730053,-1.3085067960305157,-1.04385259293476,-1.0160740855847354,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,2.4623517213091848,-2.6972553253580251,-4.0656397652783465,-3.9745829102104366,-3.9329257872133772,-3.6203424882638471,-2.9620700672297811,-2.2608002634095623,-1.7965291417500553,-1.6241857622365685,-1.6386158628035101,-1.8137174909405307,-1.9658462328564461,-2.1899502542184885,-2.0560741479177018,-1.7799341820791872,-1.6475992720662034,-1.661984260964871,-1.4512719407120298,-1.3533223395680531,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.0767660451479166,1.9931834884439836,1.6757045136251381,1.7508471495663709,1.8755360001445249,0.80212088063403164,1.9386202787536555,2.3235363957961024,2.5121271182431828,2.7355892476136749,2.300067567980228,2.1338120304468284,2.0398309289534504,2.1309426894418406,2.0085677741030499,1.9709227073307654,1.7977189297507532,1.7306721505333653,1.7887884475104328,1.6325965342612996,{"$f":"-(Y24+Y25)","v":2.4555461598984984}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":8.4011740740512124},{"$f":"'Baseline - external'!P18-$AA$93*E43","v":4.1481886374757542},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.916986237735852},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.6320827057705634},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.9434034920922754},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.9253848973451468},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":5.2251261432887066},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.5030373049291441},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.6512316200467998},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.6120667537093993},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.4703384703119813},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":5.2585500910805045},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":5.0906832650421405},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.8260698718051707},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.6187040331139029},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.5201451650688531},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":4.2567162263142624},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":4.1103024294797637},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":4.1382496741289572},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":4.0012847861394665}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":42.495849857594251},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":45.228342036009018},{"$f":"G105/G46*100","v":39.753665439232954},{"$f":"H105/H46*100","v":39.432143538462924},39.155963735614399,38.541685726711322,37.798966476234661,37.086749481075756,36.610176620199532,36.313870492360707,36.179923833389864,36.028125138956185,35.839164950851981,35.631320703658382,35.369454331791822,35.097810288335545,34.913199907816164,34.643080339679869,34.379073793858453,34.175586640656817]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":50.897023931645464},{"$f":"F18+F19","v":49.376530673484773},44.670651676968802,44.064226244233488,44.099367227706672,43.467070624056468,43.024092619523365,42.5897867860049,42.261408240246332,41.925937246070106,41.650262303701844,41.286675230036693,40.929848215894118,40.457390575463549,39.988158364905722,39.617955453404399,39.169916134130425,38.753382769159636,38.51732346798741,38.176871426796282]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$83='Input 6(optional)-Standard Test'!$C$7,MAX(-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)),IF($AA$83='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$82*$F$68),'Baseline - external'!O21+($AA$82*$F68)))","v":-3.7164514561276851},{"$f":"IF(E21=-(D68-AA82*F68),-(D68-AA82*F68),'Baseline - external'!P21+AA82*F68)","v":-3.5248410602431788},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.5664192506250059},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.3895689290977256},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.5194614493113274},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.2789938260002387},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.0691463556205321},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.8785178527245336},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.6979456023667963},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.5285529992141083},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.3673755549018143},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.2123402013624682},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.0642726182533635},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.9215381700172944},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.7828804764450723},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.6511758181688556},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.5246800773454039},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.4044309504942203},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.2957955950755418},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.1882818637130419}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},"...","...",{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.3920434272243893},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.3698359112114082},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.325137526514292},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.5083333728935331},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.451593957363577},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.15572980928912356},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.78264049108548084},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.69901694359149213},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.55884110056317926},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.65207549311838386},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.19710465257006116},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.7602140728792174E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.3420282164673203E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.22641098765396428},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.17274421743421947},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.10195336043076779},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.5682780781894656E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.4800671547821864E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.3665631542982734E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.18040638816512503}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$85='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)), IF($AA$85='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$84*$F$69),'Baseline - external'!O24+($AA$84*$F$69)))","v":-5.0381236994158174},{"$f":"IF(E24=-(D69-AA82*F69),-(D69-AA82*F69),'Baseline - external'!P24+AA82*F69)","v":-4.0328820824128906},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.9406678218785194},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.666186276218605},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.3917047305586969},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.1172231848987808},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.8152934846728712},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.5133637844469483},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.2114340842210427},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.9095043839951336},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.9095043839951327},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.9095043839951225},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.9644006931271307},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.9644006931271099},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.7448154565991754},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.4703339109392584},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.1958523652793431},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.1960451822792835},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.2018835993319419},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.9284333310106441},{"$f":"X24","v":-1.9284333310106441}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},1.4237093755770855,-0.65755673138911797,-0.80067645702496515,-1.0592437835582027,-1.4167570567992047,-0.30524018399909814,-1.0853968613105653,-1.0709728747587162,-1.0972221757721954,-1.4502706258551099,-1.0291790467886055,-1.0380251373922367,-1.0412764686827658,-1.3564922505332191,-1.3198264654215763,-1.2805229784706942,-1.2494658365376135,-1.1966112292189528,-1.0381767888905207,-1.0574855428187087,-0.52711282888785427]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0039945245340185},1.0603555918820311,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4293526770077887},3.9253381303787096,3.9729515924915155,3.6698616093995398,3.3526272087479736,4.3554276807972441,3.1904843876060065,2.7993649588486735,2.6138668579070461,2.1382185632102582,2.475593369417898,2.4784441170247566,2.4592416683191316,2.1330583631305293,2.1137314195990893,2.1135852849104801,2.0838281879755569,2.0706628903565267,2.0431188491538181,2.0264518101896907,1.9746406553125748]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-2.8049541692371283},-2.9815536224691597,-2.9481209452209143,-2.9229554516562652,-2.8680784954824152,-2.7738258995241716,-2.3625883964086243,-2.0958799350021806,-2.0711634985525764,-2.0259968844124492,-2.0329325548708872,-2.0455884797743042,-2.0264933308772939,-2.0366026026454365,-1.9952302721014636,-1.9536794558789552,-1.9292327405879832,-1.8735008531213959,-1.6452636042417101,-1.7072614268960884,-1.663611148236682]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":0.79931086780642513},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.6013412392986679},-1.8255071042955664,-1.8061499413014772,-1.9013057700647631,-1.8868419652721706,-1.9132928525079476,-1.7744578986052091,-1.6399255351266651,-1.5624923046529189,-1.4718398613356163,-1.4708807746426891,-1.4740248061246035,-1.4529480110183119,-1.438327612919202,-1.4404288075022191,-1.4040612839251871,-1.3937732664540836,-1.4360320338026287,-1.3766759261123109,{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":-0.8381423359637471}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":4.2773488281992558},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.5515305073897965},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.506354621913379},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.5903967917894357},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.3089105171344246},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.730744378940678},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":-0.12795993957017371},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.67597886649232553},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.76404738389150917},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.5837005686762301},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.3034344909631543},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.3123310611023304},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.3368041793940542},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.3149823805415553},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.3494378086223981},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.61843114487594086},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.60138740559319814},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.35347746493435517},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.40741934777726979},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.33724825398331759},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E92/E46*100","v":56.406064433120648},56.485707497341465,55.247791671252934,53.369875920075849,52.199032424735833,48.802326927703938,44.934087429778494,42.579305841999862,40.772972374989109,39.930771749631987,39.551015135856566,39.017632270493181,38.398147985664956,37.888922011543272,37.563380394368792,36.827934325600388,36.228786933222629,35.377651303663207,34.768845330200158,34.184425525022391]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":132.73311305019251},124.89006882536127,138.97533991099297,135.34611900572378,133.31055462506234,126.62219103167425,118.87649747786067,114.81002362778325,111.37059730133278,109.96010947946779,109.31757434866564,108.29770386332018,107.14018599016532,106.33600232408196,106.20288354464367,104.92943583389255,103.76816513204206,102.12039736876967,101.13374647228378,100.02586315330446]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":52.092289353958286},52.116902370020668,50.87898654393215,49.001070792755087,47.830227297415043,44.433521800383161,40.565282302457724,38.210500714679085,36.404167247668333,35.561966622311218,35.18221000853579,34.648827143172419,34.029342858344165,33.520116884222503,33.19457526704803,32.459129198279626,31.859981805901853,31.008846176342441,30.400040202879381,29.816227292590174]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":122.58206278618309},115.23062757535362,127.9856485729731,124.26681989772743,122.15310960131201,115.28691846913301,107.31849593814246,103.03006127343876,99.437289323489537,97.929430655959223,97.242355098787414,96.171607624698822,94.950155521230158,94.074865096933905,93.850968000971108,92.481921041858101,91.254831668320463,89.509494745550072,88.426001192359365,87.244229648773455]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,286.54154183576645,279.59495532543008,270.58864255612144,262.04433888138834,257.03290828337475,241.42346696901663,222.96370918659809,212.14381522939635,203.74617571113026,200.26979055048798,198.93217832046776,196.69348146665669,193.88269331194059,191.57702216868552,190.05182428145022,186.34021082144622,183.30555720293992,178.78917831607154,175.89487343594513,172.92564707368774]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":19.844232120431286},20.478163686349269,22.114331231362648,24.687770153844273,21.689389113467563,28.21179428880675,28.779595650903815,25.519265182889285,23.668272070736837,19.849890055756759,20.363883418280608,19.756938505858702,19.550387376486984,18.615214056567257,18.753741360834127,19.516923546481209,19.335782737121459,19.638535653282783,18.680372736714624,18.133659054235942]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":17.500423556663286},17.95501467408587,19.53988800187933,22.102766495987098,19.100383585481627,25.581364113514361,26.085678498328097,22.767279159936574,20.879613083730892,17.036265818779849,17.539460207708085,16.921691989297514,16.700350392867403,15.750015297850425,15.867164490403942,16.607597121816227,16.41225872042623,16.691957574140897,15.70353450797989,15.144269157402485]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":40.908092380955502},38.827513165682106,41.311442564691525,46.608618766114908,40.190766803464534,53.570185551754271,54.195314459016551,46.878914791316667,42.78215290341101,34.839877700053378,35.88110368306004,34.608826782537498,34.101143864880598,32.07382786852137,32.131619117065625,33.46235798363454,32.967659626410118,33.34105937756668,31.237092908559461,30.017257921180285]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4423.3854611178067},3008.0357708554243,2854.4832962029636,3774.3498161588473,3563.7306008202936,4855.3434225301799,6202.481760383952,6101.2158143083479,6283.5729254374201,5931.5911586872435,6090.9311674867668,6111.8662153778905,6267.1848562727737,6393.1563289846144,6954.1533433592822,8010.6800029680562,8574.5802270841214,9153.4065805174268,9261.6371279265568,9724.0027484269158]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$92*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":4.6742440449410623}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45645.693480441856},48400.666327319697,51652.759070403787,55345.798617618202,59628.851570279723,64239.424742124611,68903.322562294226,73735.707512987312,78882.978415134858,84323.251616384572,90126.520993652361,96365.77109234019,103042.67036968126,110238.45359861442,117930.00235537013,126140.49048416469,134977.34341259365,144420.58621884638,154128.29668833787,164773.17882141113]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},0.39945245340184954,6.0355591882031101,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},23777.886725452645,25224.928016248676,26280.400337000436,27120.033961434761,28520.615240903033,28543.838797232675,27950.827313167698,28174.783046223696,28716.691392187808,29987.006594666182,31708.501889373871,33389.609450970165,35064.743590492246,36952.05849761494,39146.363394284854,40944.104777598637,43003.757053342,44783.157427574086,46855.064157267923,49129.145514618001]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},6.7776516538511524,3.170159505663015,2.1806979135657061,1.6255348979323399,2.5306009027800442,3.8946844888115929E-2,-0.92312701498416905,0.32502893144742628,0.7349334050516344,1.6103793594013753,2.0415428268105247,1.865275107772878,1.7383082400875758,1.8315857890247458,1.9905076904103938,1.5244139297958053,1.6328240581892504,1.3182955963156586,1.4346339285413183,1.475447017979111]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":5.1240915833203289},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":5.1240915833203289},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+$AA$92*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":-4.4943447869642483},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":0.86703969675721848},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.7460775898783796,6.8881904519822168,6.5544152426466358,6.2699137747301847,8.3810637648051625,6.3260036002182858,5.8732110586391721,5.6581631569909838,4.7235863757622791,5.5883118249020667,5.6367752168500331,5.6537090678281219,4.9735940712734319,5.0240555857965745,5.1031236697702154,5.1688368105663258,5.2633763629024042,5.3462394566526577,5.4513245520758531,{"$f":"X52","v":5.4513245520758531}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":3.6726861991803803},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":0.57917917918926509},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA90","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.6401440288363,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,{"$f":"+'Baseline - external'!W68","v":" 2018-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,{"$f":"'Baseline - external'!W70","v":-1.8856819671604821},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional market borrowing costs (100 bps/ppt, 400 bps, whichever is lower)",{"$f":"'Input 6(optional)-Standard Test'!H48","v":"Whichever is lower"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314},null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,28162.881102259904,29792.136677389175,30988.488533164687,31884.538987861448,33383.610550163292,34751.003758770355,35144.855815142051,36441.084714490586,38170.476323153147,39925.584822657751,42371.244063876809,44821.342157483843,47278.698666876742,49615.763009600101,52244.213891591979,54416.419641308436,56816.447821336515,58901.669239686329,61252.068796052132,63808.229857041231,null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},3176.1929930045699,1629.2555751292712,1196.3518557755124,896.05045469676043,1499.0715623018441,1367.3932086070636,393.85205637169565,1296.2288993485345,1729.3916086625613,1755.108499504604,2445.6592412190585,2450.0980936070337,2457.3565093928992,2337.064342723359,2628.4508819918774,2172.2057497164569,2400.0281800280791,2085.2214183498145,2350.3995563658027,2556.1610609890995,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2020.7391921905364,868.93806678196415,207.82339597578539,229.25947021755564,248.39845885548129,262.81723190285629,237.9868017725239,198.8101813678004,150.91233862354056,93.579384499658772,67.253096613872913,48.675435875215044,28.233443673387228,7.069785281069926,-11.78433507293812,-28.183649083191995,-41.449287631417974,-53.316739518784743,-62.896093046445458,-72.041139226552332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218},null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D83","v":0},{"$f":"'PV Stress'!E83","v":2020.7391921905364},{"$f":"'PV Stress'!F83","v":2889.6772589725006},{"$f":"'PV Stress'!G83","v":3097.500654948286},{"$f":"'PV Stress'!H83","v":3326.7601251658416},{"$f":"'PV Stress'!I83","v":3575.1585840213229},{"$f":"'PV Stress'!J83","v":3332.7910178765451},{"$f":"'PV Stress'!K83","v":2848.3585049059438},{"$f":"'PV Stress'!L83","v":2272.7935225366728},{"$f":"'PV Stress'!M83","v":1592.0158298687529},{"$f":"'PV Stress'!N83","v":1296.9903664107151},{"$f":"'PV Stress'!O83","v":1127.1688237866683},{"$f":"'PV Stress'!P83","v":931.22876897477909},{"$f":"'PV Stress'!Q83","v":722.45904417350084},{"$f":"'PV Stress'!R83","v":516.89719103789048},{"$f":"'PV Stress'!S83","v":334.79067939907145},{"$f":"'PV Stress'!T83","v":178.96828003966129},{"$f":"'PV Stress'!U83","v":47.413928505171498},{"$f":"'PV Stress'!V83","v":-65.338151179146735},{"$f":"'PV Stress'!W83","v":-166.04218458647847},{"$f":"'PV Stress'!X83","v":-256.13190625221432},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},23777.886725452645,25224.928016248676,26280.400337000436,27120.033961434761,28520.615240903033,28543.838797232675,27950.827313167698,28174.783046223696,28716.691392187808,29987.006594666182,31708.501889373871,33389.609450970165,35064.743590492246,36952.05849761494,39146.363394284854,40944.104777598637,43003.757053342,44783.157427574086,46855.064157267923,49129.145514618001,null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4,'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602},null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},25746.939275522785,27339.458808414045,28537.008723670886,29537.98404919789,31125.683565667914,31350.334079127984,30961.079202163579,31396.152416717337,32162.934997771557,33670.925134806392,35645.95395962039,37599.642199434515,39566.477056931144,41768.16171071033,44298.495383835761,46454.936993498377,48900.654153072763,51092.611403209754,53588.629085640212,56326.764599417264,null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E85+E111","v":0},{"$f":"'PV Stress'!F85+F111","v":173.52242534445577},{"$f":"'PV Stress'!G85+G111","v":253.61863523558756},{"$f":"'PV Stress'!H85+H111","v":270.23618674116273},{"$f":"'PV Stress'!I85+I111","v":288.5677659966812},{"$f":"'PV Stress'!J85+J111","v":812.28736395361932},{"$f":"'PV Stress'!K85+K111","v":1007.6354960296881},{"$f":"'PV Stress'!L85+L111","v":1018.3494556849981},{"$f":"'PV Stress'!M85+M111","v":1027.1354848209699},{"$f":"'PV Stress'!N85+N111","v":527.10865841693612},{"$f":"'PV Stress'!O85+O111","v":349.48154144217705},{"$f":"'PV Stress'!P85+P111","v":340.93678578652145},{"$f":"'PV Stress'!Q85+Q111","v":315.15042114417912},{"$f":"'PV Stress'!R85+R111","v":271.57898869068265},{"$f":"'PV Stress'!S85+S111","v":211.65325796231849},{"$f":"'PV Stress'!T85+T111","v":154.40860134317305},{"$f":"'PV Stress'!U85+U111","v":104.41536134316267},{"$f":"'PV Stress'!V85+V111","v":63.226556237799713},{"$f":"'PV Stress'!W85+W111","v":32.583504067750951},{"$f":"'PV Stress'!X85+X111","v":4.7718551414277197}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D86+D112","v":0},{"$f":"'PV Stress'!E86+E112","v":0},{"$f":"'PV Stress'!F86+F112","v":173.52242534445577},{"$f":"'PV Stress'!G86+G112","v":253.61863523558756},{"$f":"'PV Stress'!H86+H112","v":270.23618674116273},{"$f":"'PV Stress'!I86+I112","v":288.5677659966812},{"$f":"'PV Stress'!J86+J112","v":307.10256590598522},{"$f":"'PV Stress'!K86+K112","v":285.21618128656291},{"$f":"'PV Stress'!L86+L112","v":243.97429194792656},{"$f":"'PV Stress'!M86+M112","v":195.44545352950951},{"$f":"'PV Stress'!N86+N112","v":138.50381045923953},{"$f":"'PV Stress'!O86+O112","v":112.40690220425735},{"$f":"'PV Stress'!P86+P112","v":96.321295099417185},{"$f":"'PV Stress'!Q86+Q112","v":78.147252669513634},{"$f":"'PV Stress'!R86+R112","v":58.947350274002346},{"$f":"'PV Stress'!S86+S112","v":41.331081396437575},{"$f":"'PV Stress'!T86+T112","v":26.769851066954889},{"$f":"'PV Stress'!U86+U112","v":14.310297440090848},{"$f":"'PV Stress'!V86+V112","v":3.7912160722662214},{"$f":"'PV Stress'!W86+W112","v":-5.2244362931353248},{"$f":"'PV Stress'!X86+X112","v":-13.2767272977558}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,3995.2634814053463,4540.9269275521674,5387.867538216422,5064.093118336752,6984.9460724027722,7495.5719528986174,6978.5434575133504,6835.2070884652694,6078.2420567371591,6640.1953674154865,6859.3681331790258,7219.886230707998,7311.9475436411376,7822.4102526683209,8640.6397447326799,9111.9701615979029,9825.5010410692994,9898.3336491311529,10211.462442554248]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3503.0003438878116,4012.2942295108251,4823.7154415488085,4459.6055963959698,6333.6789912115519,6793.9481324247899,6225.9804852643801,6029.86474584186,5216.6811553412217,5719.2157323804331,5875.0051156173959,6167.3780435919089,6186.5141770314112,6618.3844493944725,7352.6067473449548,7734.2621076229661,8351.2767661366106,8320.9701552222396,8528.0712104611739]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1899.8898107036487,2052.1391140534133,2031.1142158835512,1999.1331020091411,2797.9016872034094,2198.3497488918047,2064.1315582777152,2061.8960293231794,1803.0154191640288,2231.1661778058879,2388.371784463649,2534.0682858799328,2351.4505538710127,2492.7235129194046,2666.0868451872093,2812.6959294121943,2990.4634848690039,3149.0242815191523,3339.0490649335825]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.7460775898783796,6.8881904519822168,6.5544152426466358,6.2699137747301847,8.3810637648051625,6.3260036002182858,5.8732110586391721,5.6581631569909838,4.7235863757622791,5.5883118249020667,5.6367752168500331,5.6537090678281219,4.9735940712734319,5.0240555857965745,5.1031236697702154,5.1688368105663258,5.2633763629024042,5.3462394566526577,5.4513245520758531]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":19397.525367906259},{"$f":"E105*(1+F53/100)","v":19509.871796115127},20533.865030981375,21824.034753407839,23348.251496822064,24758.957196756903,26044.743796333431,27346.17712344036,28879.197721054745,30621.036386921347,32607.706649187548,34718.780600268386,36929.632603552745,39279.416940475938,41711.198326563659,44272.550046908073,47124.909735898349,50031.739710831578,52987.880855700765,56312.200488675757]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8298.2336777824439},{"$f":"'Baseline - external'!P60/100*F46","v":9021.9539143288639},{"$f":"'Baseline - external'!Q60/100*G46","v":9712.3072456929713},{"$f":"'Baseline - external'!R60/100*H46","v":10349.406545932046},{"$f":"'Baseline - external'!S60/100*I46","v":11096.094827460574},{"$f":"'Baseline - external'!T60/100*J46","v":11823.1417830214},{"$f":"'Baseline - external'!U60/100*K46","v":12536.043383533632},{"$f":"'Baseline - external'!V60/100*L46","v":13280.982533361912},{"$f":"'Baseline - external'!W60/100*M46","v":14094.346208933073},{"$f":"'Baseline - external'!X60/100*N46","v":14973.305016318209},{"$f":"'Baseline - external'!Y60/100*O46","v":15939.352877488418},{"$f":"'Baseline - external'!Z60/100*P46","v":16975.452974851301},{"$f":"'Baseline - external'!AA60/100*Q46","v":18085.545951270695},{"$f":"'Baseline - external'!AB60/100*R46","v":19288.35623359793},{"$f":"'Baseline - external'!AC60/100*S46","v":20597.730930649996},{"$f":"'Baseline - external'!AD60/100*T46","v":21972.769375490214},{"$f":"'Baseline - external'!AE60/100*U46","v":23460.149113609245},{"$f":"'Baseline - external'!AF60/100*V46","v":25048.024634021422},{"$f":"'Baseline - external'!AG60/100*W46","v":26638.106752060019},{"$f":"'Baseline - external'!AH60/100*X46","v":28410.560461099736}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[null,"Additional borrowing costs"]
[null,"Debt services associated with new external borrowing",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":0},{"$f":"'PV_Base-add.cost.mkt'!F13","v":11.944189901353321},{"$f":"'PV_Base-add.cost.mkt'!G13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!H13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!I13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!J13","v":21.233010018756403},{"$f":"'PV_Base-add.cost.mkt'!K13","v":18.726327548754416},{"$f":"'PV_Base-add.cost.mkt'!L13","v":16.219645078752428},{"$f":"'PV_Base-add.cost.mkt'!M13","v":13.712962608750441},{"$f":"'PV_Base-add.cost.mkt'!N13","v":11.206280138748452},{"$f":"'PV_Base-add.cost.mkt'!O13","v":8.6995976687464651},{"$f":"'PV_Base-add.cost.mkt'!P13","v":6.1929151987444788},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":3.6862327287424921},{"$f":"'PV_Base-add.cost.mkt'!R13","v":1.1795502587405053},{"$f":"'PV_Base-add.cost.mkt'!S13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!T13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!U13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!V13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!W13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!X13","v":-1.5631940186722204E-15}]
[null,"o/w: interest",null,{"$f":"'PV_Base-add.cost.mkt'!D13","v":0},{"$f":"'PV_Base-add.cost.mkt'!E13","v":0},{"$f":"'PV_Base-add.cost.mkt'!F13","v":11.944189901353321},{"$f":"'PV_Base-add.cost.mkt'!G13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!H13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!I13","v":22.560142230017881},{"$f":"'PV_Base-add.cost.mkt'!J13","v":21.233010018756403},{"$f":"'PV_Base-add.cost.mkt'!K13","v":18.726327548754416},{"$f":"'PV_Base-add.cost.mkt'!L13","v":16.219645078752428},{"$f":"'PV_Base-add.cost.mkt'!M13","v":13.712962608750441},{"$f":"'PV_Base-add.cost.mkt'!N13","v":11.206280138748452},{"$f":"'PV_Base-add.cost.mkt'!O13","v":8.6995976687464651},{"$f":"'PV_Base-add.cost.mkt'!P13","v":6.1929151987444788},{"$f":"'PV_Base-add.cost.mkt'!Q13","v":3.6862327287424921},{"$f":"'PV_Base-add.cost.mkt'!R13","v":1.1795502587405053},{"$f":"'PV_Base-add.cost.mkt'!S13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!T13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!U13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!V13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!W13","v":-1.5631940186722204E-15},{"$f":"'PV_Base-add.cost.mkt'!X13","v":-1.5631940186722204E-15}]

{"sheet":"B6_Combo_non-mkt_ext","index":67,"n_rows":107,"n_cols":28,"rows_kept":107,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1835,IF(START!L10=\"French\",translation!D1835,IF(START!L10=\"Portuguese\",translation!E1835,translation!F1835)))","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":61.698878809513666},61.528901764601962,59.92664379033328,57.502484966761848,55.84199370430759,53.921010707364658,50.804932380306646,49.198933913536926,48.150532958706805,47.099291091749848,46.758614346491541,46.256927012509081,45.632128864145244,44.76548733245059,44.069403855137786,42.919372815391554,41.885365551677346,40.589454180041734,39.557859101124563,38.554327674454456]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,57.385103730351304,57.160096637281171,55.557838663012497,53.133679839441079,51.473188576986807,49.552205580043882,46.436127252985877,44.83012878621615,43.781727831386036,42.730485964429072,42.389809219170765,41.888121885188312,41.263323736824447,40.396682205129821,39.700598727817024,38.550567688070799,37.51656042435657,36.220649052720965,35.18905397380378,34.186129442022235]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O14*'Baseline - external'!O48/E46","v":4.3137750791623635},{"$f":"'Baseline - external'!P14*'Baseline - external'!P48/F46","v":4.3688051273207904},{"$f":"'Baseline - external'!Q14*'Baseline - external'!Q48/G46","v":4.3688051273207815},{"$f":"'Baseline - external'!R14*'Baseline - external'!R48/H46","v":4.3688051273207673},{"$f":"'Baseline - external'!S14*'Baseline - external'!S48/I46","v":4.3688051273207842},{"$f":"'Baseline - external'!T14*'Baseline - external'!T48/J46","v":4.3688051273207744},{"$f":"'Baseline - external'!U14*'Baseline - external'!U48/K46","v":4.3688051273207718},{"$f":"'Baseline - external'!V14*'Baseline - external'!V48/L46","v":4.3688051273207753},{"$f":"'Baseline - external'!W14*'Baseline - external'!W48/M46","v":4.3688051273207718},{"$f":"'Baseline - external'!X14*'Baseline - external'!X48/N46","v":4.368805127320778},{"$f":"'Baseline - external'!Y14*'Baseline - external'!Y48/O46","v":4.3688051273207762},{"$f":"'Baseline - external'!Z14*'Baseline - external'!Z48/P46","v":4.3688051273207655},{"$f":"'Baseline - external'!AA14*'Baseline - external'!AA48/Q46","v":4.368805127320794},{"$f":"'Baseline - external'!AB14*'Baseline - external'!AB48/R46","v":4.3688051273207655},{"$f":"'Baseline - external'!AC14*'Baseline - external'!AC48/S46","v":4.3688051273207646},{"$f":"'Baseline - external'!AD14*'Baseline - external'!AD48/T46","v":4.3688051273207584},{"$f":"'Baseline - external'!AE14*'Baseline - external'!AE48/U46","v":4.3688051273207726},{"$f":"'Baseline - external'!AF14*'Baseline - external'!AF48/V46","v":4.3688051273207673},{"$f":"'Baseline - external'!AG14*'Baseline - external'!AG48/W46","v":4.3688051273207806},{"$f":"'Baseline - external'!AH14*'Baseline - external'!AH48/X46","v":4.3681982324322188}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,6.7397005495084406,-0.16997704491170129,-1.6022579742686811,-2.4241588235714326,-1.6604912624542556,-1.9209829969429313,-3.116078327058013,-1.6059984667697198,-1.0484009548301223,-1.0512418669569601,-0.34067674525831015,-0.50168733398245635,-0.62479814836383363,-0.86664153169465408,-0.69608347731280529,-1.1500310397462292,-1.0340072637142099,-1.295911371635611,-1.0315950789171691,-1.0035314266701088,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,2.4623517213091848,-2.7215075523014978,-4.1086125961820601,-4.0145556153608686,-3.9694017795886802,-3.6517273758836093,-2.9881183874878392,-2.2819773332620454,-1.8124483387216315,-1.6349424356331901,-1.6441112362214645,-1.8140183950847868,-1.9616023277578878,-2.1816239122362093,-2.0455212859352034,-1.76846218462217,-1.635394669307408,-1.649388836569966,-1.4390144266944389,-1.3407796806534265,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,6.0767660451479166,1.9931834884439836,1.6757045136251381,1.7508471495663709,1.8755360001445249,0.80212088063403164,1.9386202787536555,2.3235363957961024,2.5121271182431828,2.7355892476136749,2.300067567980228,2.1338120304468284,2.0398309289534504,2.1309426894418406,2.0085677741030499,1.9709227073307654,1.7977189297507532,1.7306721505333653,1.7887884475104328,1.6325965342612996,{"$f":"-(Y24+Y25)","v":2.4456489209383059}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":8.4011740740512124},{"$f":"'Baseline - external'!P18-$AA$92*E43","v":4.1481886374757542},{"$f":"'Baseline - external'!Q18*'Baseline - external'!Q48/G46","v":4.916986237735852},{"$f":"'Baseline - external'!R18*'Baseline - external'!R48/H46","v":4.6320827057705634},{"$f":"'Baseline - external'!S18*'Baseline - external'!S48/I46","v":4.9434034920922754},{"$f":"'Baseline - external'!T18*'Baseline - external'!T48/J46","v":4.9253848973451468},{"$f":"'Baseline - external'!U18*'Baseline - external'!U48/K46","v":5.2251261432887066},{"$f":"'Baseline - external'!V18*'Baseline - external'!V48/L46","v":5.5030373049291441},{"$f":"'Baseline - external'!W18*'Baseline - external'!W48/M46","v":5.6512316200467998},{"$f":"'Baseline - external'!X18*'Baseline - external'!X48/N46","v":5.6120667537093993},{"$f":"'Baseline - external'!Y18*'Baseline - external'!Y48/O46","v":5.4703384703119813},{"$f":"'Baseline - external'!Z18*'Baseline - external'!Z48/P46","v":5.2585500910805045},{"$f":"'Baseline - external'!AA18*'Baseline - external'!AA48/Q46","v":5.0906832650421405},{"$f":"'Baseline - external'!AB18*'Baseline - external'!AB48/R46","v":4.8260698718051707},{"$f":"'Baseline - external'!AC18*'Baseline - external'!AC48/S46","v":4.6187040331139029},{"$f":"'Baseline - external'!AD18*'Baseline - external'!AD48/T46","v":4.5201451650688531},{"$f":"'Baseline - external'!AE18*'Baseline - external'!AE48/U46","v":4.2567162263142624},{"$f":"'Baseline - external'!AF18*'Baseline - external'!AF48/V46","v":4.1103024294797637},{"$f":"'Baseline - external'!AG18*'Baseline - external'!AG48/W46","v":4.1382496741289572},{"$f":"'Baseline - external'!AH18*'Baseline - external'!AH48/X46","v":4.0012847861394665}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E105/E46*100","v":42.495849857594251},{"$f":"'Baseline - external'!P19*'Baseline - external'!P48/F46","v":45.228342036009018},{"$f":"G105/G46*100","v":39.753665439232954},39.432143538462924,39.155963735614399,38.541685726711322,37.798966476234661,37.086749481075756,36.610176620199532,36.313870492360707,36.179923833389864,36.028125138956185,35.839164950851981,35.631320703658382,35.369454331791822,35.097810288335545,34.913199907816164,34.643080339679869,34.379073793858453,34.175586640656817]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":50.897023931645464},{"$f":"F18+F19","v":49.376530673484773},44.670651676968802,44.064226244233488,44.099367227706672,43.467070624056468,43.024092619523365,42.5897867860049,42.261408240246332,41.925937246070106,41.650262303701844,41.286675230036693,40.929848215894118,40.457390575463549,39.988158364905722,39.617955453404399,39.169916134130425,38.753382769159636,38.51732346798741,38.176871426796282]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"IF($AA$82='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)),IF($AA$82='Input 6(optional)-Standard Test'!$C$5,-($D$68-$AA$81*$F$68),'Baseline - external'!O21+($AA$81*$F68)))","v":-3.7164514561276851},{"$f":"IF(E21=-(D68-AA81*F68),-(D68-AA81*F68),'Baseline - external'!P21+AA81*F68)","v":-3.5248410602431788},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.5664192506250059},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.3895689290977256},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.5194614493113274},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.2789938260002387},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-4.0691463556205321},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.8785178527245336},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.6979456023667963},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.5285529992141083},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.3673755549018143},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.2123402013624682},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-3.0642726182533635},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.9215381700172944},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.7828804764450723},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.6511758181688556},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.5246800773454039},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.4044309504942203},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.2957955950755418},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.1882818637130419}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.9437594307950679E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.3920434272243893},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.3698359112114082},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.325137526514292},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.5083333728935331},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.451593957363577},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.15572980928912356},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.78264049108548084},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.69901694359149213},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.55884110056317926},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.65207549311838386},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.19710465257006116},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.7602140728792174E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.3420282164673203E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.22641098765396428},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.17274421743421947},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":0.10195336043076779},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.5682780781894656E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.4800671547821864E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.3665631542982734E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.18040638816512503}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"IF($AA$84='Input 6(optional)-Standard Test'!$C$7, MAX(-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)), IF($AA$84='Input 6(optional)-Standard Test'!$C$5,-($D$69-$AA$83*$F$69),'Baseline - external'!O24+($AA$83*$F$69)))","v":-5.0381236994158174},{"$f":"IF(E24=-(D69-AA83*F69),-(D69-AA83*F69),'Baseline - external'!P24+AA83*F69)","v":-4.0328820824128906},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.9406678218785194},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.666186276218605},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.3917047305586969},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-4.1172231848987808},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.8152934846728712},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.5133637844469483},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.2114340842210427},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.9095043839951336},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.9095043839951327},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.9095043839951225},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.9644006931271307},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.9644006931271099},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.7448154565991754},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.4703339109392584},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.1958523652793431},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.1960451822792835},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.2018835993319419},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.9284333310106441},{"$f":"X24","v":-1.9284333310106441}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},1.4237093755770855,-0.68180895833259059,-0.84364928792867855,-1.0992164887086346,-1.4532330491745078,-0.33662507161886035,-1.1114451815686235,-1.0921499446111995,-1.1131413727437716,-1.4610272992517315,-1.0346744202065599,-1.0383260415364928,-1.0370325635842075,-1.3481659085509399,-1.3092736034390782,-1.269050981013677,-1.237261233778818,-1.1840158048240479,-1.0259192748729298,-1.044942883904082,-0.51721558992766181]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0039945245340185},1.0603555918820311,1.0671910737982639,1.0714974304118143,1.0773871379515716,1.0773211801070959,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.4293526770077887},3.9006603918108591,3.9274579308366553,3.6240828141105865,3.3068370871721853,4.311711129575226,3.1502564892215625,2.7626595396511271,2.5810462849977123,2.1096189371193428,2.4515623184763236,2.4590497007780519,2.4442967349972879,2.1223425069443005,2.1058476783742783,2.1073674839985435,2.0790922564865757,2.0672009326187251,2.0407107476491855,2.0248878796566436,1.9735191082192358]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-2.8049541692371283},-2.9815536224691597,-2.9469593719531963,-2.9196801861483914,-2.8627416912465802,-2.7667075422406335,-2.3549428960313796,-2.0876162851581412,-2.0618479334005491,-2.0160235096149393,-2.022243275288508,-2.0345168610267415,-2.015393717480888,-2.0254830606904211,-1.9844939537843709,-1.9434644179159584,-1.9193869700185082,-1.8642450707664824,-1.637382719674374,-1.6993953466886584,-1.6562838973966383]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":0.79931086780642513},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.60091572767429},-1.8241478468121375,-1.8036191166708297,-1.8973284451001129,-1.8816286589534528,-1.9067587747588064,-1.7671931991041854,-1.6323397243409348,-1.554622726756135,-1.4639934633943754,-1.4628588812878032,-1.4659355811006074,-1.4450253548048193,-1.4306273280289856,-1.4329540470962621,-1.3969665202468855,-1.3869716666762906,-1.4292473028477413,-1.3704354168720672,{"$f":"-(Y51/100*(1+Y50/100))*X12/Y26","v":-0.83445080075025935}]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":4.2773488281992558},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.5515305073897965},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.506354621913379},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.5903967917894357},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.3089105171344246},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.730744378940678},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":-0.12795993957017371},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.67597886649232553},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.76404738389150917},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.5837005686762301},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.3034344909631543},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.3123310611023304},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.3368041793940542},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.3149823805415553},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.3494378086223981},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.61843114487594086},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.60138740559319814},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.35347746493435517},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.40741934777726979},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.33724825398331759},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E92/E46*100","v":56.406064433120648},56.461455270397977,55.180566613405745,53.262678157078234,52.055358669362896,48.627268284711228,44.737239419145467,42.372774636858715,40.5682970671484,39.738576232407091,39.377607237566558,38.865616540940053,38.269090190150848,37.783446665453894,37.480205085157365,36.764556231396995,36.182461723636386,35.34551059352242,34.74793557234247,34.172230717831376]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":132.73311305019251},124.8364470787932,138.80623586208469,135.07426525044147,132.94362774684006,126.16798504744719,118.35572130595979,114.25313684738066,110.81153059710995,109.43084747952395,108.83828119401844,107.87576758723914,106.78008330448307,106.03998369775429,105.96772212985005,104.7488601977411,103.63547832674045,102.02762065888811,101.07292529372887,99.990180350491926]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E90/E46*100","v":52.092289353958286},52.092650143077194,50.811761486084961,48.893873029757465,47.686553542042112,44.258463157390452,40.368434291824698,38.003969509537932,36.199491939827624,35.369771105086315,35.008802110245782,34.496811413619284,33.900285062830058,33.414641538133125,33.111399957836603,32.395751104076233,31.81365659631561,30.976705466201654,30.379130445021691,29.804032485399155]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":122.58206278618309},115.17700582878561,127.81654452406484,123.99496614244512,121.78618272308974,114.83271248490597,106.7977197662416,102.47317449303613,98.878222619266708,97.400168656015339,96.763061944140205,95.749671348617767,94.590052835547908,93.778846470606226,93.61580658617747,92.301345405706641,91.122144863018846,89.416718035668481,88.365180013804448,87.208546845960896]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C106","v":259.04342764467685},251.28893817278905,286.54154183576645,279.46484781710848,270.23112094682364,261.47107453267483,256.26082574741127,240.47230976153583,221.88175042517508,210.99715876054412,202.6006527013239,199.18742757579173,197.95167110001643,195.83052287472665,193.14738457878821,190.97420050234683,189.57561336073098,185.97637211945332,183.03902634276926,178.60386309589572,175.77388941133825,172.85492065670169]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E100/E105*100","v":19.844232120431286},20.41694242346157,21.999892320756022,24.571675031487306,21.572446208205498,28.098367617404772,28.661902350929232,25.388548923462061,23.527263271444887,19.701188729391369,20.220242661447354,19.62833080824435,19.437895139041178,18.520073407552527,18.673029459198993,19.447955886439917,19.278931279792076,19.593448347043203,18.646451203733772,18.109622988147748]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E101/E105*100","v":17.500423556663286},17.893793411198171,19.425449091272704,21.986671373630131,18.983440680219562,25.467937442112383,25.967985198353503,22.63656290050935,20.738604284438939,16.887564492414462,17.395819450874832,16.793084291683165,16.587858155421596,15.654874648835692,15.78645258876881,16.538629461774935,16.355407263096847,16.646870267901317,15.669612974999039,15.120233091314294]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E101/E106*100","v":40.908092380955502},38.695122887314767,41.069494582070703,46.363806276261037,39.944697136137023,53.332657646418212,53.950796172775661,46.609763772238743,42.49322705081773,34.535777254596908,35.587252627895744,34.345793893601154,33.871441260888524,31.880080450370329,31.968174408143458,33.323396247468402,32.853460872513566,33.251000524503375,31.169617011538627,29.969616348801921]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E100+D107","v":4423.3854611178067},2996.0915809540711,2830.9845647560737,3749.0131763086515,3536.4264771920166,4827.2601615080575,6171.8288419401215,6065.4699144762435,6242.8507154858125,5886.0572714330629,6044.0932108699062,6067.2151910081075,6225.6418862765204,6355.7856367782424,6920.4874419951111,7980.1462611600928,8547.7890291341064,9130.8486168170148,9243.6628264462361,9710.4675107017429]
[null,null,null,null,"Real depreciation"]
[null,null,null,null,{"$f":"(100+E58)*(100+'Macro-Debt_Data'!V112)/(100+'Macro-Debt_Data'!V109+$AA$91*E58-('Baseline - external'!O52-E50)*$AA$66)-100","v":4.6742440449410623}]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":45645.693480441856},48400.666327319697,51652.759070403787,55345.798617618202,59628.851570279723,64239.424742124611,68903.322562294226,73735.707512987312,78882.978415134858,84323.251616384572,90126.520993652361,96365.77109234019,103042.67036968126,110238.45359861442,117930.00235537013,126140.49048416469,134977.34341259365,144420.58621884638,154128.29668833787,164773.17882141113]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},0.39945245340184954,6.0355591882031101,6.7191073798263945,7.1497430411814555,7.7387137951571594,7.7321180107095877,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.0132829172703692},6.9807032111829148,6.8966376657576989,6.8821698238925366,6.9227681595823043,6.9287042501253726,6.983304298226356,6.9771921735777953,6.9621707494358365,7.0055641091218979,6.9961688143372225,6.7218328935329197,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C88","v":18361.960658950429},{"$f":"D90","v":20696.489343803707},23777.886725452645,25213.189776808817,26245.67673983569,27060.704503403507,28434.94423056626,28431.38213201279,27815.192493443767,28022.495800877768,28555.23741328271,29824.941085081216,31552.215383516872,33243.118321004644,34931.758991674273,36835.78410715823,39048.274750172728,40864.159338710961,42941.228516112169,44736.739625573857,46822.836303640208,49109.051743158212]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},6.7776516538511524,3.144443521207902,2.1332081588391008,1.5778978281816809,2.4830064096776647,-5.9737835958006621E-3,-0.95920790237861642,0.30086111921030051,0.72250152656514199,1.6096041215843535,2.0483962196970529,1.8761435799866975,1.7523241411637014,1.8478025740724471,2.0070044261236872,1.5397986536676629,1.6466316005501482,1.3302314774215382,1.4444593618427806,1.4833197333912993]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"IF($AA$64='Input 6(optional)-Standard Test'!$C$7,MIN($D65-($AA$63*$F65),'Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),IF($AA$64='Input 6(optional)-Standard Test'!$C$5,MIN($D65-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100),MIN('Baseline - external'!O52-($AA$63*$F65),+'Baseline - external'!O52+$AA$69*E53*D19/100)))","v":5.1240915833203289},{"$f":"IF(E50=D65-AA63*F65,D65-AA63*F65,'Baseline - external'!P52-AA63*F65)","v":5.1240915833203289},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53+$AA$91*('Baseline - external'!O59-E58)-('Baseline - external'!O52-E50)*$AA$66","v":-4.4943447869642483},{"$f":"'Baseline - external'!P53-('Baseline - external'!P52-F50)*$AA$66","v":0.86703969675721848},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E104","v":6.2647430682519296},6.7036664819452678,6.8119987945541265,6.4799147379341573,6.1958083152057242,8.3182877513138713,6.2665197372325689,5.8191449741084682,5.6123603628267311,4.6834615792822554,5.5633172810777261,5.6231007852547776,5.6502993077208092,4.9757751807167576,5.0323962767277539,5.1148547730804417,5.1835435875817444,5.280664906379716,5.3656398144358866,5.4723308060729412,{"$f":"X52","v":5.4723308060729412}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"IF($AA$70='Input 6(optional)-Standard Test'!$C$7, MIN($D$67-($AA$69*$F67),'Baseline - external'!O55-($AA$69*$F67)), IF($AA$70='Input 6(optional)-Standard Test'!$C$5, $D$67-($AA$69*$F$67), 'Baseline - external'!O55-($AA$69*$F$67)))","v":3.6726861991803803},{"$f":"IF(E53=D67-AA69*F67,D67-AA69*F67,'Baseline - external'!P55-AA69*F67)","v":0.57917917918926509},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"AA89","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C106/C46*100","v":16.570182797648243},{"$f":"D106/D46*100","v":18.115688640724322},18.179663939902785,18.6401440288363,18.803075422272979,18.699534209336576,18.608600593929772,18.404806441656142,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "},null,{"$f":"+'Baseline - external'!W68","v":" 2018-2038 "},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6(optional)-Standard Test'!D41","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,{"$f":"'Baseline - external'!W70","v":-1.8856819671604821},null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D42, 'Input 6(optional)-Standard Test'!C42)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,{"$f":"'Baseline - external'!W71","v":5.0630715842093013},null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,{"$f":"'Baseline - external'!W72","v":1.9274885630000651},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation elasticity to real GDP growth",{"$f":"'Input 6(optional)-Standard Test'!H41","v":0.6}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369},null,{"$f":"'Baseline - external'!W73","v":6.3170371185918714}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,{"$f":"'Baseline - external'!W74","v":3.2658775306037766},null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,{"$f":"'Baseline - external'!W75","v":3.3250569162042374},null,null,null,null,null,null,null,null,null,null,null,null,"Size of exports growth shock",{"$f":"'Input 6(optional)-Standard Test'!D44","v":0.5},"SD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D45, 'Input 6(optional)-Standard Test'!C45)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth elasticity to exports growth",{"$f":"'Input 6(optional)-Standard Test'!H44","v":0.8}]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of PB shock",{"$f":"'Input 6(optional)-Standard Test'!D47","v":0.5},"SD"]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D48, 'Input 6(optional)-Standard Test'!C48)","v":"Whichever is lower"}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional domestic borrowing costs (bps/ppt)",{"$f":"'Input 6(optional)-Standard Test'!H47","v":25}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B129,IF(START!L10=\"French\",B161,IF(START!L10=\"Portuguese\",B193,B225)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of other flows (current transfers) shock",{"$f":"'Input 6(optional)-Standard Test'!D50","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314},null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D51, 'Input 6(optional)-Standard Test'!C51)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D82-C82","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518,null,"Size of other flows (FDI) shock",{"$f":"'Input 6(optional)-Standard Test'!D53","v":0.5},"SD"]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,28162.881102259904,29780.398437949316,30953.764935999941,31825.209529830194,33297.939539826519,34638.547093550471,35006.286435558155,36277.182009993507,37982.574520589085,39715.653736829627,42141.912375331645,44575.844399225374,47020.564128149359,49348.780981177159,51971.049004361565,54138.707382062152,56535.75370030773,58619.52766984632,60969.85443893593,63527.191282421642,null,"Historical average, baseline projection, whichever is lower",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D54, 'Input 6(optional)-Standard Test'!C54)","v":"Whichever is lower"}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D84-C84","v":2193.4924183688054},3176.1929930045699,1617.517335689412,1173.3664980506255,871.44459383025242,1472.730009996325,1340.6075537239522,367.73934200768417,1270.8955744353516,1705.3925105955786,1733.0792162405414,2426.2586385020186,2433.9320238937289,2444.7197289239848,2328.2168530277995,2622.268023184406,2167.6583777005872,2397.0463182455787,2083.7739695385899,2350.32676908961,2557.3368434857111]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D85-D83","v":0},2020.7391921905364,857.19982734210498,184.83803825089853,204.65360935104763,222.05690654996215,236.03157701974487,211.87408740851242,173.47685645461752,126.91324055655787,71.55010123559623,47.852493896833039,32.509366161910293,15.596663204472861,-1.7777044144895626,-17.967193880409468,-32.731021099061763,-44.43114941391832,-54.764188330009347,-62.968880322638142,-70.865356729940686,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real overvaluation (EBA …)",{"$f":"'Input 6(optional)-Standard Test'!C56","v":10}]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218},null,"Nominal dep to close real overvaluation",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D57, 'Input 6(optional)-Standard Test'!C57)","v":13.894035341123436}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D100","v":0},{"$f":"'PV Stress'!E100","v":2020.7391921905364},{"$f":"'PV Stress'!F100","v":2877.9390195326414},{"$f":"'PV Stress'!G100","v":3062.7770577835399},{"$f":"'PV Stress'!H100","v":3267.4306671345876},{"$f":"'PV Stress'!I100","v":3489.4875736845497},{"$f":"'PV Stress'!J100","v":3220.3343526566605},{"$f":"'PV Stress'!K100","v":2712.7236851820126},{"$f":"'PV Stress'!L100","v":2120.5062771907451},{"$f":"'PV Stress'!M100","v":1430.5618509636561},{"$f":"'PV Stress'!N100","v":1134.924856825749},{"$f":"'PV Stress'!O100","v":970.88231792966872},{"$f":"'PV Stress'!P100","v":784.73763900926224},{"$f":"'PV Stress'!Q100","v":589.47444535552586},{"$f":"'PV Stress'!R100","v":400.62280058117813},{"$f":"'PV Stress'!S100","v":236.70203528694765},{"$f":"'PV Stress'!T100","v":99.022841151984721},{"$f":"'PV Stress'!U100","v":-15.114608724657955},{"$f":"'PV Stress'!V100","v":-111.75595317937041},{"$f":"'PV Stress'!W100","v":-198.27003821419021},{"$f":"'PV Stress'!X100","v":-276.22567771200193},null,"Size of FX depreciation shock",{"$f":"IF('Input 6(optional)-Standard Test'!$C$4=lookup!$AF$4, 'Input 6(optional)-Standard Test'!D58, 'Input 6(optional)-Standard Test'!C58)","v":15}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D88+D89","v":20696.489343803707},23777.886725452645,25213.189776808817,26245.67673983569,27060.704503403507,28434.94423056626,28431.38213201279,27815.192493443767,28022.495800877768,28555.23741328271,29824.941085081216,31552.215383516872,33243.118321004644,34931.758991674273,36835.78410715823,39048.274750172728,40864.159338710961,42941.228516112169,44736.739625573857,46822.836303640208,49109.051743158212,null,"Interaction:"]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602},null,"Exchange rate pass through to inflation",{"$f":"'Input 6(optional)-Standard Test'!H56","v":0.3}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D90+D91","v":22515.052786731936},25746.939275522785,27327.720568974186,28502.28512650614,29478.654591166636,31040.012555331141,31237.8774139081,30825.444382439648,31243.86517137141,32001.48101886646,33508.859625221427,35489.667453763395,37453.151069468993,39433.492458113171,41651.88732025362,44200.406739723636,46374.9915546107,48838.125615842931,51046.193601209525,53556.401232012497,56306.670827957474,null,"Net exports elasticity to real depreciation",{"$f":"'Input 6(optional)-Standard Test'!H57","v":0.15}]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[null,null,null,{"$f":"(D94-D96)/D107*100","v":427.77871848343966}]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,null,{"$f":"'PV Stress'!E102","v":0},{"$f":"'PV Stress'!F102","v":161.57823544310244},{"$f":"'PV Stress'!G102","v":230.11990378869748},{"$f":"'PV Stress'!H102","v":244.89954689096717},{"$f":"'PV Stress'!I102","v":261.26364236840391},{"$f":"'PV Stress'!J102","v":784.20410293149712},{"$f":"'PV Stress'!K102","v":976.9825775858568},{"$f":"'PV Stress'!L102","v":982.60355585289335},{"$f":"'PV Stress'!M102","v":986.41327486936189},{"$f":"'PV Stress'!N102","v":481.57477116275533},{"$f":"'PV Stress'!O102","v":302.64358482531691},{"$f":"'PV Stress'!P102","v":296.28576141673892},{"$f":"'PV Stress'!Q102","v":273.60745114792655},{"$f":"'PV Stress'!R102","v":234.20829648431075},{"$f":"'PV Stress'!S102","v":177.9873565981473},{"$f":"'PV Stress'!T102","v":123.87485953520955},{"$f":"'PV Stress'!U102","v":77.624163393148322},{"$f":"'PV Stress'!V102","v":40.66859253738744},{"$f":"'PV Stress'!W102","v":14.609202587429474},{"$f":"'PV Stress'!X102","v":-8.763382583745825}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D103","v":0},{"$f":"'PV Stress'!E103","v":0},{"$f":"'PV Stress'!F103","v":161.57823544310244},{"$f":"'PV Stress'!G103","v":230.11990378869748},{"$f":"'PV Stress'!H103","v":244.89954689096717},{"$f":"'PV Stress'!I103","v":261.26364236840391},{"$f":"'PV Stress'!J103","v":279.01930488386307},{"$f":"'PV Stress'!K103","v":257.49782270269645},{"$f":"'PV Stress'!L103","v":216.90929140700837},{"$f":"'PV Stress'!M103","v":169.55560808571497},{"$f":"'PV Stress'!N103","v":114.38767578925199},{"$f":"'PV Stress'!O103","v":90.748552032403637},{"$f":"'PV Stress'!P103","v":77.631716334422137},{"$f":"'PV Stress'!Q103","v":62.747594289717327},{"$f":"'PV Stress'!R103","v":47.134356124452587},{"$f":"'PV Stress'!S103","v":32.033785184326291},{"$f":"'PV Stress'!T103","v":18.926686499308392},{"$f":"'PV Stress'!U103","v":7.9178629304239667},{"$f":"'PV Stress'!V103","v":-1.2085635873156648},{"$f":"'PV Stress'!W103","v":-8.9360021247521839},{"$f":"'PV Stress'!X103","v":-15.853665351616856}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D98+D94","v":3639.9940621759897},3849.2899596268612,3983.3192915039931,4517.4281961052775,5362.5308983662262,5036.788994708475,6956.8628113806499,7464.9190344547869,6942.797557681246,6794.4848785136619,6032.7081694829785,6593.357410798626,6814.7171088092427,7178.3432607117456,7274.5768514347665,7788.7443513041499,8610.1060029247164,9085.1789636478879,9802.9430773688873,9880.3593476508322,10197.927204829075]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D96+D98","v":3212.2153436925501},3394.6490988948035,3491.0561539864584,3988.7954980639352,4798.3788016986127,4432.3014727676928,6305.5957301894296,6763.2952139809586,6190.2345854322757,5989.1425358902516,5171.1472680870411,5672.3777757635726,5830.3540912476128,6125.8350735956565,6149.1434848250401,6584.7185480303015,7322.0730055369913,7707.4709096729521,8328.7188024361985,8302.9958537419188,8514.535972736001]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D95+D99","v":1102.0779560439544},1565.3518113103028,1887.9456208022953,2028.6403826065232,2005.7775760333557,1971.8289783808639,2769.8184261812876,2170.6313903079385,2037.066557736797,2036.0061838793849,1778.8992844940412,2209.5078276340341,2369.6822056986539,2518.6686275001362,2339.6375597214628,2483.4262167072934,2658.2436806195628,2806.3034949025273,2985.4637052094222,3145.3127156875353,3336.4721268797216]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D103/C84*100","v":4.835118212426007},6.2647430682519296,6.7036664819452678,6.8119987945541265,6.4799147379341573,6.1958083152057242,8.3182877513138713,6.2665197372325689,5.8191449741084682,5.6123603628267311,4.6834615792822554,5.5633172810777261,5.6231007852547776,5.6502993077208092,4.9757751807167576,5.0323962767277539,5.1148547730804417,5.1835435875817444,5.280664906379716,5.3656398144358866,5.4723308060729412]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},null,{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"D105*(1+E53/100)","v":19397.525367906259},{"$f":"E105*(1+F53/100)","v":19509.871796115127},20533.865030981375,21824.034753407839,23348.251496822064,24758.957196756903,26044.743796333431,27346.17712344036,28879.197721054745,30621.036386921347,32607.706649187548,34718.780600268386,36929.632603552745,39279.416940475938,41711.198326563659,44272.550046908073,47124.909735898349,50031.739710831578,52987.880855700765,56312.200488675757]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*E46","v":8298.2336777824439},{"$f":"'Baseline - external'!P60/100*F46","v":9021.9539143288639},{"$f":"'Baseline - external'!Q60/100*G46","v":9712.3072456929713},{"$f":"'Baseline - external'!R60/100*H46","v":10349.406545932046},{"$f":"'Baseline - external'!S60/100*I46","v":11096.094827460574},{"$f":"'Baseline - external'!T60/100*J46","v":11823.1417830214},{"$f":"'Baseline - external'!U60/100*K46","v":12536.043383533632},{"$f":"'Baseline - external'!V60/100*L46","v":13280.982533361912},{"$f":"'Baseline - external'!W60/100*M46","v":14094.346208933073},{"$f":"'Baseline - external'!X60/100*N46","v":14973.305016318209},{"$f":"'Baseline - external'!Y60/100*O46","v":15939.352877488418},{"$f":"'Baseline - external'!Z60/100*P46","v":16975.452974851301},{"$f":"'Baseline - external'!AA60/100*Q46","v":18085.545951270695},{"$f":"'Baseline - external'!AB60/100*R46","v":19288.35623359793},{"$f":"'Baseline - external'!AC60/100*S46","v":20597.730930649996},{"$f":"'Baseline - external'!AD60/100*T46","v":21972.769375490214},{"$f":"'Baseline - external'!AE60/100*U46","v":23460.149113609245},{"$f":"'Baseline - external'!AF60/100*V46","v":25048.024634021422},{"$f":"'Baseline - external'!AG60/100*W46","v":26638.106752060019},{"$f":"'Baseline - external'!AH60/100*X46","v":28410.560461099736}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]

{"sheet":"PV Stress","index":68,"n_rows":173,"n_cols":54,"rows_kept":173,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,{"$f":"+PV_ResFin_pub!C7","v":"Period"},{"$f":"+PV_Base!D41","v":0},{"$f":"+PV_Base!E41","v":1},{"$f":"+PV_Base!F41","v":2},{"$f":"+PV_Base!G41","v":3},{"$f":"+PV_Base!H41","v":4},{"$f":"+PV_Base!I41","v":5},{"$f":"+PV_Base!J41","v":6},{"$f":"+PV_Base!K41","v":7},{"$f":"+PV_Base!L41","v":8},{"$f":"+PV_Base!M41","v":9},{"$f":"+PV_Base!N41","v":10},{"$f":"+PV_Base!O41","v":11},{"$f":"+PV_Base!P41","v":12},{"$f":"+PV_Base!Q41","v":13},{"$f":"+PV_Base!R41","v":14},{"$f":"+PV_Base!S41","v":15},{"$f":"+PV_Base!T41","v":16},{"$f":"+PV_Base!U41","v":17},{"$f":"+PV_Base!V41","v":18},{"$f":"+PV_Base!W41","v":19},{"$f":"+PV_Base!X41","v":20},{"$f":"+PV_Base!Y41","v":21},{"$f":"+PV_Base!Z41","v":22},{"$f":"+PV_Base!AA41","v":23},{"$f":"+PV_Base!AB41","v":24},{"$f":"+PV_Base!AC41","v":25},{"$f":"+PV_Base!AD41","v":26},{"$f":"+PV_Base!AE41","v":27},{"$f":"+PV_Base!AF41","v":28},{"$f":"+PV_Base!AG41","v":29},{"$f":"+PV_Base!AH41","v":30},{"$f":"+PV_Base!AI41","v":31},{"$f":"+PV_Base!AJ41","v":32},{"$f":"+PV_Base!AK41","v":33},{"$f":"+PV_Base!AL41","v":34},{"$f":"+PV_Base!AM41","v":35},{"$f":"+PV_Base!AN41","v":36},{"$f":"+PV_Base!AO41","v":37},{"$f":"+PV_Base!AP41","v":38},{"$f":"+PV_Base!AQ41","v":39},{"$f":"+PV_Base!AR41","v":40},{"$f":"+PV_Base!AS41","v":41},{"$f":"+PV_Base!AT41","v":42},{"$f":"+PV_Base!AU41","v":43},{"$f":"+PV_Base!AV41","v":44},{"$f":"+PV_Base!AW41","v":45},{"$f":"+PV_Base!AX41","v":46},{"$f":"+PV_Base!AY41","v":47},{"$f":"+PV_Base!AZ41","v":48},{"$f":"+PV_Base!BA41","v":49},{"$f":"+PV_Base!BB41","v":50}]
[null,null,{"$f":"+PV_ResFin_pub!C8","v":"First year of projections"},{"$f":"'Macro-Debt_Data'!U5","v":2018},{"$f":"D3+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AJ3+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[{"$f":"+A1_historical_ext!B3","v":"Alternative Scenario 1: Key Variables at Historical Average"},null,{"$f":"+PV_ResFin_pub!C9","v":"Disbursement"},100]
[null,null,{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D4-D6","v":100},{"$f":"D5-E6","v":100},100,100,100,75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ5-AK6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Ext_Debt_Data!A127","v":"Average interest rate on new debt"},{"$f":"'Input 7 - Residual Financing'!E14","v":7.9959965178854786E-2},{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D2-D2-1<B9,0,IF(D2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(E2-D2-1<B9,0,IF(E2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(F2-D2-1<B9,0,IF(F2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(G2-D2-1<B9,0,IF(G2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(H2-D2-1<B9,0,IF(H2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(I2-D2-1<B9,0,IF(I2-D2-1<B8,D4/(B8-B9),0))","v":25},{"$f":"IF(J2-D2-1<B9,0,IF(J2-D2-1<B8,D4/(B8-B9),0))","v":25},{"$f":"IF(K2-D2-1<B9,0,IF(K2-D2-1<B8,D4/(B8-B9),0))","v":25},{"$f":"IF(L2-D2-1<B9,0,IF(L2-D2-1<B8,D4/(B8-B9),0))","v":25},{"$f":"IF(M2-D2-1<B9,0,IF(M2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(N2-D2-1<B9,0,IF(N2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(O2-D2-1<B9,0,IF(O2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(P2-D2-1<B9,0,IF(P2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Q2-D2-1<B9,0,IF(Q2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(R2-D2-1<B9,0,IF(R2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(S2-D2-1<B9,0,IF(S2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(T2-D2-1<B9,0,IF(T2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(U2-D2-1<B9,0,IF(U2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(V2-D2-1<B9,0,IF(V2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(W2-D2-1<B9,0,IF(W2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(X2-D2-1<B9,0,IF(X2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Y2-D2-1<B9,0,IF(Y2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(Z2-D2-1<B9,0,IF(Z2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AA2-D2-1<B9,0,IF(AA2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AB2-D2-1<B9,0,IF(AB2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AC2-D2-1<B9,0,IF(AC2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AD2-D2-1<B9,0,IF(AD2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AE2-D2-1<B9,0,IF(AE2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AF2-D2-1<B9,0,IF(AF2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AG2-D2-1<B9,0,IF(AG2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AH2-D2-1<B9,0,IF(AH2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AI2-D2-1<B9,0,IF(AI2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AJ2-D2-1<B9,0,IF(AJ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AK2-D2-1<B9,0,IF(AK2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AL2-D2-1<B9,0,IF(AL2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AM2-D2-1<B9,0,IF(AM2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AN2-D2-1<B9,0,IF(AN2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AO2-D2-1<B9,0,IF(AO2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AP2-D2-1<B9,0,IF(AP2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AQ2-D2-1<B9,0,IF(AQ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AR2-D2-1<B9,0,IF(AR2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AS2-D2-1<B9,0,IF(AS2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AT2-D2-1<B9,0,IF(AT2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AU2-D2-1<B9,0,IF(AU2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AV2-D2-1<B9,0,IF(AV2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AW2-D2-1<B9,0,IF(AW2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AX2-D2-1<B9,0,IF(AX2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AY2-D2-1<B9,0,IF(AY2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(AZ2-D2-1<B9,0,IF(AZ2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(BA2-D2-1<B9,0,IF(BA2-D2-1<B8,D4/(B8-B9),0))","v":0},{"$f":"IF(BB2-D2-1<B9,0,IF(BB2-D2-1<B8,D4/(B8-B9),0))","v":0}]
[{"$f":"+'Input 7 - Residual Financing'!G15","v":"USD Discount rate"},{"$f":"'Input 7 - Residual Financing'!E15","v":0.05},{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"D5*B6","v":7.9959965178854784},{"$f":"E5*B6","v":7.9959965178854784},{"$f":"F5*B6","v":7.9959965178854784},{"$f":"G5*B6","v":7.9959965178854784},{"$f":"H5*B6","v":7.9959965178854784},{"$f":"I5*B6","v":5.9969973884141092},{"$f":"J5*B6","v":3.9979982589427392},{"$f":"K5*B6","v":1.9989991294713696},{"$f":"L5*B6","v":0},{"$f":"M5*B6","v":0},{"$f":"N5*B6","v":0},{"$f":"O5*B6","v":0},{"$f":"P5*B6","v":0},{"$f":"Q5*B6","v":0},{"$f":"R5*B6","v":0},{"$f":"S5*B6","v":0},{"$f":"T5*B6","v":0},{"$f":"U5*B6","v":0},{"$f":"V5*B6","v":0},{"$f":"W5*B6","v":0},{"$f":"X5*B6","v":0},{"$f":"Y5*B6","v":0},{"$f":"Z5*B6","v":0},{"$f":"AA5*B6","v":0},{"$f":"AB5*B6","v":0},{"$f":"AC5*B6","v":0},{"$f":"AD5*B6","v":0},{"$f":"AE5*B6","v":0},{"$f":"AF5*B6","v":0},{"$f":"AG5*B6","v":0},{"$f":"AH5*B6","v":0},{"$f":"AI5*B6","v":0},{"$f":"AJ5*B6","v":0},{"$f":"AK5*B6","v":0},{"$f":"AL5*B6","v":0},{"$f":"AM5*B6","v":0},{"$f":"AN5*B6","v":0},{"$f":"AO5*B6","v":0},{"$f":"AP5*B6","v":0},{"$f":"AQ5*B6","v":0},{"$f":"AR5*B6","v":0},{"$f":"AS5*B6","v":0},{"$f":"AT5*B6","v":0},{"$f":"AU5*B6","v":0},{"$f":"AV5*B6","v":0},{"$f":"AW5*B6","v":0},{"$f":"AX5*B6","v":0},{"$f":"AY5*B6","v":0},{"$f":"AZ5*B6","v":0},{"$f":"BA5*B6","v":0}]
[{"$f":"+Ext_Debt_Data!A129","v":"Average maturity of new debt"},{"$f":"'Input 7 - Residual Financing'!E16","v":8},{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D6+D7","v":0},7.9959965178854784,7.9959965178854784,7.9959965178854784,7.9959965178854784,32.99599651788548,30.996997388414108,28.99799825894274,26.998999129471368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ6+AJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Ext_Debt_Data!A128","v":"Average grace period on new debt"},{"$f":"'Input 7 - Residual Financing'!E17","v":4},{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B6>=$B7, D5,NPV($B7,E8:$BB8))","v":100},{"$f":"IF($B6>=$B7, E5,NPV($B7,F8:$BB8))","v":100},{"$f":"IF($B6>=$B7, F5,NPV($B7,G8:$BB8))","v":100},{"$f":"IF($B6>=$B7, G5,NPV($B7,H8:$BB8))","v":100},{"$f":"IF($B6>=$B7, H5,NPV($B7,I8:$BB8))","v":100},{"$f":"IF($B6>=$B7, I5,NPV($B7,J8:$BB8))","v":75},{"$f":"IF($B6>=$B7, J5,NPV($B7,K8:$BB8))","v":50},{"$f":"IF($B6>=$B7, K5,NPV($B7,L8:$BB8))","v":25},{"$f":"IF($B6>=$B7, L5,NPV($B7,M8:$BB8))","v":0},{"$f":"IF($B6>=$B7, M5,NPV($B7,N8:$BB8))","v":0},{"$f":"IF($B6>=$B7, N5,NPV($B7,O8:$BB8))","v":0},{"$f":"IF($B6>=$B7, O5,NPV($B7,P8:$BB8))","v":0},{"$f":"IF($B6>=$B7, P5,NPV($B7,Q8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Q5,NPV($B7,R8:$BB8))","v":0},{"$f":"IF($B6>=$B7, R5,NPV($B7,S8:$BB8))","v":0},{"$f":"IF($B6>=$B7, S5,NPV($B7,T8:$BB8))","v":0},{"$f":"IF($B6>=$B7, T5,NPV($B7,U8:$BB8))","v":0},{"$f":"IF($B6>=$B7, U5,NPV($B7,V8:$BB8))","v":0},{"$f":"IF($B6>=$B7, V5,NPV($B7,W8:$BB8))","v":0},{"$f":"IF($B6>=$B7, W5,NPV($B7,X8:$BB8))","v":0},{"$f":"IF($B6>=$B7, X5,NPV($B7,Y8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Y5,NPV($B7,Z8:$BB8))","v":0},{"$f":"IF($B6>=$B7, Z5,NPV($B7,AA8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AA5,NPV($B7,AB8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AB5,NPV($B7,AC8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AC5,NPV($B7,AD8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AD5,NPV($B7,AE8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AE5,NPV($B7,AF8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AF5,NPV($B7,AG8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AG5,NPV($B7,AH8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AH5,NPV($B7,AI8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AI5,NPV($B7,AJ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AJ5,NPV($B7,AK8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AK5,NPV($B7,AL8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AL5,NPV($B7,AM8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AM5,NPV($B7,AN8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AN5,NPV($B7,AO8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AO5,NPV($B7,AP8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AP5,NPV($B7,AQ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AQ5,NPV($B7,AR8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AR5,NPV($B7,AS8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AS5,NPV($B7,AT8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AT5,NPV($B7,AU8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AU5,NPV($B7,AV8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AV5,NPV($B7,AW8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AW5,NPV($B7,AX8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AX5,NPV($B7,AY8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AY5,NPV($B7,AZ8:$BB8))","v":0},{"$f":"IF($B6>=$B7, AZ5,NPV($B7,BA8:$BB8))","v":0},{"$f":"IF($B6>=$B7, BA5,NPV($B7,BB8:$BB8))","v":0},{"$f":"IF($B6>=$B7, BB5,NPV($B7,$BB8:BB8))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D9=0,0,(1-D9/D5)*100)","v":0},{"$f":"IF(E9=0,0,(1-E9/E5)*100)","v":0},0,0,0,0,{"$f":"IF(J9=0,0,(1-J9/J5)*100)","v":0},{"$f":"IF(K9=0,0,(1-K9/K5)*100)","v":0},{"$f":"IF(L9=0,0,(1-L9/L5)*100)","v":0},{"$f":"IF(M9=0,0,(1-M9/M5)*100)","v":0},0,{"$f":"IF(O9=0,0,(1-O9/O5)*100)","v":0},{"$f":"IF(P9=0,0,(1-P9/P5)*100)","v":0},{"$f":"IF(Q9=0,0,(1-Q9/Q5)*100)","v":0},{"$f":"IF(R9=0,0,(1-R9/R5)*100)","v":0},0,{"$f":"IF(T9=0,0,(1-T9/T5)*100)","v":0},{"$f":"IF(U9=0,0,(1-U9/U5)*100)","v":0},{"$f":"IF(V9=0,0,(1-V9/V5)*100)","v":0},{"$f":"IF(W9=0,0,(1-W9/W5)*100)","v":0},0,{"$f":"IF(Y9=0,0,(1-Y9/Y5)*100)","v":0},{"$f":"IF(Z9=0,0,(1-Z9/Z5)*100)","v":0},{"$f":"IF(AA9=0,0,(1-AA9/AA5)*100)","v":0},{"$f":"IF(AB9=0,0,(1-AB9/AB5)*100)","v":0},0,{"$f":"IF(AD9=0,0,(1-AD9/AD5)*100)","v":0},{"$f":"IF(AE9=0,0,(1-AE9/AE5)*100)","v":0},{"$f":"IF(AF9=0,0,(1-AF9/AF5)*100)","v":0},{"$f":"IF(AG9=0,0,(1-AG9/AG5)*100)","v":0},0,{"$f":"IF(AI9=0,0,(1-AI9/AI5)*100)","v":0},{"$f":"IF(AJ9=0,0,(1-AJ9/AJ5)*100)","v":0},{"$f":"IF(AK9=0,0,(1-AK9/AK5)*100)","v":0},{"$f":"IF(AL9=0,0,(1-AL9/AL5)*100)","v":0},0,{"$f":"IF(AN9=0,0,(1-AN9/AN5)*100)","v":0},{"$f":"IF(AO9=0,0,(1-AO9/AO5)*100)","v":0},{"$f":"IF(AP9=0,0,(1-AP9/AP5)*100)","v":0},{"$f":"IF(AQ9=0,0,(1-AQ9/AQ5)*100)","v":0},0,{"$f":"IF(AS9=0,0,(1-AS9/AS5)*100)","v":0},{"$f":"IF(AT9=0,0,(1-AT9/AT5)*100)","v":0},{"$f":"IF(AU9=0,0,(1-AU9/AU5)*100)","v":0},{"$f":"IF(AV9=0,0,(1-AV9/AV5)*100)","v":0},0,{"$f":"IF(AX9=0,0,(1-AX9/AX5)*100)","v":0},{"$f":"IF(AY9=0,0,(1-AY9/AY5)*100)","v":0},{"$f":"IF(AZ9=0,0,(1-AZ9/AZ5)*100)","v":0},{"$f":"IF(BA9=0,0,(1-BA9/BA5)*100)","v":0},0]
[]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},{"$f":"A1_historical_ext!D86","v":0},{"$f":"A1_historical_ext!E86","v":1777.1956279618935},{"$f":"A1_historical_ext!F86","v":1753.2895902617274},{"$f":"A1_historical_ext!G86","v":1852.9197796647786},{"$f":"A1_historical_ext!H86","v":1903.1486901680582},{"$f":"A1_historical_ext!I86","v":1950.4007049635875},{"$f":"A1_historical_ext!J86","v":2693.8906195938871},{"$f":"A1_historical_ext!K86","v":1915.8118072586585},{"$f":"A1_historical_ext!L86","v":1615.1464090596492},{"$f":"A1_historical_ext!M86","v":1308.3371639408397},{"$f":"A1_historical_ext!N86","v":834.09063807251368},{"$f":"A1_historical_ext!O86","v":1240.6029744102852},{"$f":"A1_historical_ext!P86","v":1369.0596099557151},{"$f":"A1_historical_ext!Q86","v":1517.462663267921},{"$f":"A1_historical_ext!R86","v":1435.8536720222473},{"$f":"A1_historical_ext!S86","v":1362.6685040299562},{"$f":"A1_historical_ext!T86","v":908.19088757901773},{"$f":"A1_historical_ext!U86","v":767.55095729623281},{"$f":"A1_historical_ext!V86","v":753.60367932619556},{"$f":"A1_historical_ext!W86","v":678.11887634478626},{"$f":"A1_historical_ext!X86","v":408.64404569315229}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D12","v":0},{"$f":"SUM(D12:E12)","v":1777.1956279618935},{"$f":"SUM(D12:F12)","v":3530.4852182236209},{"$f":"SUM(D12:G12)","v":5383.4049978883995},{"$f":"SUM(D12:H12)","v":7286.5536880564578},{"$f":"SUM(D12:I12)","v":9236.9543930200452},{"$f":"SUM(D12:J12)","v":11930.845012613932},{"$f":"SUM(D12:K12)","v":13846.656819872591},{"$f":"SUM(D12:L12)","v":15461.80322893224},{"$f":"SUM(D12:M12)","v":16770.14039287308},{"$f":"SUM(D12:N12)","v":17604.231030945593},{"$f":"SUM(D12:O12)","v":18844.834005355879},{"$f":"SUM(D12:P12)","v":20213.893615311594},{"$f":"SUM(D12:Q12)","v":21731.356278579515},{"$f":"SUM(D12:R12)","v":23167.209950601762},{"$f":"SUM(D12:S12)","v":24529.878454631718},{"$f":"SUM(D12:T12)","v":25438.069342210736},{"$f":"SUM(D12:U12)","v":26205.620299506969},{"$f":"SUM(D12:V12)","v":26959.223978833164},{"$f":"SUM(D12:W12)","v":27637.342855177951},{"$f":"SUM(D12:X12)","v":28045.986900871103}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D12-D19","v":0},{"$f":"D14+E12-E19","v":1777.1956279618935},3530.4852182236209,5383.4049978883995,7286.5536880564578,9236.9543930200452,11486.54610562346,12519.736608326213,12789.031767913762,12275.730509840487,11244.881456648462,10385.394482461168,9638.6411369208363,9112.2914149698117,8664.8485870288005,8609.1705864758405,8267.8171776840354,7847.3455383854298,7360.6452462850175,6648.0193927157616,5635.4023260899539]
[null,null,{"$f":"+PV_ResFin_pub!C39","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D12, D12*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D15-E19+E12, D15*(1+$B$7)-E17+E12*$D$9/100)","v":1777.1956279618935},{"$f":"IF($B$6>=$B$7,E15-F19+F12, E15*(1+$B$7)-F17+F12*$D$9/100)","v":3530.4852182236209},5383.4049978883995,7286.5536880564578,9236.9543930200452,11486.54610562346,12519.736608326213,12789.031767913762,12275.730509840487,11244.881456648462,10385.394482461168,9638.6411369208363,9112.2914149698117,8664.8485870288005,8609.1705864758405,8267.8171776840354,7847.3455383854298,7360.6452462850166,6648.0193927157607,5635.402326089953]
[]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D18+D19","v":0},0,142.10450052784597,282.29747511362228,430.45687617482923,582.63257917085025,1182.885458615026,1801.0851311868671,2346.9289527222973,2844.2489568477667,2846.5066753763886,2999.2302783115388,2946.2287366823134,2814.5177948986129,2611.9150042038223,2111.1874958817871,1937.933276684251,1849.1169702275913,1867.7774474223493,1979.3016675008953,1952.8365114688636]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"D14*B6","v":0},{"$f":"E14*B6","v":142.10450052784597},{"$f":"F14*B6","v":282.29747511362228},{"$f":"G14*B6","v":430.45687617482923},{"$f":"H14*B6","v":582.63257917085025},{"$f":"I14*B6","v":738.58655162455261},{"$f":"J14*B6","v":918.46382663096188},{"$f":"K14*B6","v":1001.0777032501975},{"$f":"L14*B6","v":1022.6105348336521},{"$f":"M14*B6","v":981.56698411185062},{"$f":"N14*B6","v":899.14032971396091},{"$f":"O14*B6","v":830.41578118626558},{"$f":"P14*B6","v":770.70540967966735},{"$f":"Q14*B6","v":728.61850424056354},{"$f":"R14*B6","v":692.84099129887193},{"$f":"S14*B6","v":688.3889803134291},{"$f":"T14*B6","v":661.09437363275288},{"$f":"U14*B6","v":627.47347599574039},{"$f":"V14*B6","v":588.556937586853},{"$f":"W14*B6","v":531.57539914990366}]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D22-D24)/(B8-B9)","v":0},{"$f":"(E22-E24)/(B8-B9)","v":0},{"$f":"(F22-F24)/(B8-B9)","v":0},{"$f":"(G22-G24)/(B8-B9)","v":0},{"$f":"(H22-H24)/(B8-B9)","v":0},{"$f":"(I22-I24)/(B8-B9)","v":0},{"$f":"(J22-J24)/(B8-B9)","v":444.29890699047337},{"$f":"(K22-K24)/(B8-B9)","v":882.62130455590523},{"$f":"(L22-L24)/(B8-B9)","v":1345.8512494720999},{"$f":"(M22-M24)/(B8-B9)","v":1821.6384220141144},{"$f":"(N22-N24)/(B8-B9)","v":1864.9396912645379},{"$f":"(O22-O24)/(B8-B9)","v":2100.0899485975779},{"$f":"(P22-P24)/(B8-B9)","v":2115.8129554960478},{"$f":"(Q22-Q24)/(B8-B9)","v":2043.8123852189456},{"$f":"(R22-R24)/(B8-B9)","v":1883.2964999632586},{"$f":"(S22-S24)/(B8-B9)","v":1418.3465045829153},{"$f":"(T22-T24)/(B8-B9)","v":1249.5442963708219},{"$f":"(U22-U24)/(B8-B9)","v":1188.0225965948384},{"$f":"(V22-V24)/(B8-B9)","v":1240.3039714266088},{"$f":"(W22-W24)/(B8-B9)","v":1390.7447299140422},{"$f":"(X22-X24)/(B8-B9)","v":1421.2611123189599}]
[]
[null,null,"t-g>0",{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D21=0,0,CHOOSE(D21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(E21=0,0,CHOOSE(E21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(F21=0,0,CHOOSE(F21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(G21=0,0,CHOOSE(G21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(H21=0,0,CHOOSE(H21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(I21=0,0,CHOOSE(I21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":0},{"$f":"IF(J21=0,0,CHOOSE(J21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":1777.1956279618935},{"$f":"IF(K21=0,0,CHOOSE(K21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":3530.4852182236209},{"$f":"IF(L21=0,0,CHOOSE(L21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":5383.4049978883995},{"$f":"IF(M21=0,0,CHOOSE(M21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":7286.5536880564578},{"$f":"IF(N21=0,0,CHOOSE(N21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":9236.9543930200452},{"$f":"IF(O21=0,0,CHOOSE(O21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":11930.845012613932},{"$f":"IF(P21=0,0,CHOOSE(P21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":13846.656819872591},{"$f":"IF(Q21=0,0,CHOOSE(Q21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":15461.80322893224},{"$f":"IF(R21=0,0,CHOOSE(R21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":16770.14039287308},{"$f":"IF(S21=0,0,CHOOSE(S21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":17604.231030945593},{"$f":"IF(T21=0,0,CHOOSE(T21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":18844.834005355879},{"$f":"IF(U21=0,0,CHOOSE(U21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":20213.893615311594},{"$f":"IF(V21=0,0,CHOOSE(V21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":21731.356278579515},{"$f":"IF(W21=0,0,CHOOSE(W21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":23167.209950601762},{"$f":"IF(X21=0,0,CHOOSE(X21,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13,Y13,Z13,AA13,AB13,AC13,AD13,AE13,AF13))","v":24529.878454631718}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":1},{"$f":"IF(N2-B8>0,N2-B8,0)","v":2},{"$f":"IF(O2-B8>0,O2-B8,0)","v":3},{"$f":"IF(P2-B8>0,P2-B8,0)","v":4},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":5},{"$f":"IF(R2-B8>0,R2-B8,0)","v":6},{"$f":"IF(S2-B8>0,S2-B8,0)","v":7},{"$f":"IF(T2-B8>0,T2-B8,0)","v":8},{"$f":"IF(U2-B8>0,U2-B8,0)","v":9},{"$f":"IF(V2-B8>0,V2-B8,0)","v":10},{"$f":"IF(W2-B8>0,W2-B8,0)","v":11},{"$f":"IF(X2-B8>0,X2-B8,0)","v":12}]
[null,null,null,{"$f":"IF(D23=0,0,CHOOSE(D23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(E23=0,0,CHOOSE(E23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(F23=0,0,CHOOSE(F23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(G23=0,0,CHOOSE(G23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(H23=0,0,CHOOSE(H23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(I23=0,0,CHOOSE(I23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(J23=0,0,CHOOSE(J23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(K23=0,0,CHOOSE(K23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(L23=0,0,CHOOSE(L23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(M23=0,0,CHOOSE(M23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":0},{"$f":"IF(N23=0,0,CHOOSE(N23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":1777.1956279618935},{"$f":"IF(O23=0,0,CHOOSE(O23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":3530.4852182236209},{"$f":"IF(P23=0,0,CHOOSE(P23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":5383.4049978883995},{"$f":"IF(Q23=0,0,CHOOSE(Q23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":7286.5536880564578},{"$f":"IF(R23=0,0,CHOOSE(R23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":9236.9543930200452},{"$f":"IF(S23=0,0,CHOOSE(S23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":11930.845012613932},{"$f":"IF(T23=0,0,CHOOSE(T23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":13846.656819872591},{"$f":"IF(U23=0,0,CHOOSE(U23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":15461.80322893224},{"$f":"IF(V23=0,0,CHOOSE(V23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":16770.14039287308},{"$f":"IF(W23=0,0,CHOOSE(W23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":17604.231030945593},{"$f":"IF(X23=0,0,CHOOSE(X23,D13,E13,F13,G13,H13,I13,J13,K13,L13,M13,N13,O13,P13,Q13,R13,S13,T13,U13,V13,W13,X13))","v":18844.834005355879}]
[]
[]
[{"$f":"+B1_GDP_ext!B3","v":"Bounds Test 1: Real GDP Growth Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B1_GDP_ext!D86","v":0},{"$f":"B1_GDP_ext!E86","v":0},{"$f":"B1_GDP_ext!F86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!G86","v":0},{"$f":"B1_GDP_ext!H86","v":-1.0913936421275139E-11},{"$f":"B1_GDP_ext!I86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!J86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!K86","v":3.637978807091713E-12},{"$f":"B1_GDP_ext!L86","v":-3.637978807091713E-12},{"$f":"B1_GDP_ext!M86","v":1.0913936421275139E-11},{"$f":"B1_GDP_ext!N86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!O86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!P86","v":0},{"$f":"B1_GDP_ext!Q86","v":7.2759576141834259E-12},{"$f":"B1_GDP_ext!R86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!S86","v":0},{"$f":"B1_GDP_ext!T86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!U86","v":-7.2759576141834259E-12},{"$f":"B1_GDP_ext!V86","v":0},{"$f":"B1_GDP_ext!W86","v":-2.1827872842550278E-11},{"$f":"B1_GDP_ext!X86","v":-4.3655745685100555E-11}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D29","v":0},{"$f":"SUM(D29:E29)","v":0},{"$f":"SUM(D29:F29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:G29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:H29)","v":-1.8189894035458565E-11},{"$f":"SUM(D29:I29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:J29)","v":-1.8189894035458565E-11},{"$f":"SUM(D29:K29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:L29)","v":-1.8189894035458565E-11},{"$f":"SUM(D29:M29)","v":-7.2759576141834259E-12},{"$f":"SUM(D29:N29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:O29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:P29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:Q29)","v":-1.4551915228366852E-11},{"$f":"SUM(D29:R29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:S29)","v":-2.1827872842550278E-11},{"$f":"SUM(D29:T29)","v":-2.9103830456733704E-11},{"$f":"SUM(D29:U29)","v":-3.637978807091713E-11},{"$f":"SUM(D29:V29)","v":-3.637978807091713E-11},{"$f":"SUM(D29:W29)","v":-5.8207660913467407E-11},{"$f":"SUM(D29:X29)","v":-1.0186340659856796E-10}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D29-D36","v":0},{"$f":"D31+E29-E36","v":0},-7.2759576141834259E-12,-7.2759576141834259E-12,-1.8189894035458565E-11,-1.4551915228366852E-11,-1.8189894035458565E-11,-1.2732925824820995E-11,-1.4551915228366852E-11,9.0949470177292824E-13,-2.7284841053187847E-12,-7.2759576141834259E-12,-5.4569682106375694E-12,1.8189894035458565E-12,-7.2759576141834259E-12,-8.1854523159563541E-12,-1.3642420526593924E-11,-2.0008883439004421E-11,-1.8189894035458565E-11,-3.8198777474462986E-11,{"$f":"W31+X29-X36","v":-8.1854523159563541E-11}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D29, D29*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D32-E36+E29, D32*(1+$B$7)-E34+E29*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,E32-F36+F29, E32*(1+$B$7)-F34+F29*$D$9/100)","v":-7.2759576141834259E-12},-7.2759576141834259E-12,-1.8189894035458565E-11,-1.4551915228366852E-11,-1.8189894035458565E-11,-1.2732925824820995E-11,-1.4551915228366852E-11,9.0949470177292824E-13,-2.7284841053187847E-12,-7.2759576141834259E-12,-5.4569682106375694E-12,1.8189894035458565E-12,-7.2759576141834259E-12,-8.1854523159563541E-12,-1.3642420526593924E-11,-2.0008883439004421E-11,-1.8189894035458565E-11,-3.8198777474462986E-11,-8.1854523159563541E-11]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D35+D36","v":0},0,0,-5.8178531747293008E-13,-5.8178531747293008E-13,-1.4544632936823252E-12,-1.1635706349458602E-12,-3.2734526972281815E-12,-2.8371137091234842E-12,-5.7110441438105014E-12,-3.5652556424075967E-12,-2.9466535993711333E-12,-2.4007747210187866E-12,-4.3633898810469756E-13,1.9644357329140889E-12,3.2770938429999816E-13,-2.4734978857029028E-12,-2.0003421720346722E-12,-3.4188990265964143E-12,-3.2734526972281815E-12,{"$f":"X35+X36","v":-3.0543729167328828E-12}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D31*B6","v":0},{"$f":"E31*B6","v":0},{"$f":"F31*B6","v":-5.8178531747293008E-13},{"$f":"G31*B6","v":-5.8178531747293008E-13},{"$f":"H31*B6","v":-1.4544632936823252E-12},{"$f":"I31*B6","v":-1.1635706349458602E-12},{"$f":"J31*B6","v":-1.4544632936823252E-12},{"$f":"K31*B6","v":-1.0181243055776277E-12},{"$f":"L31*B6","v":-1.1635706349458602E-12},{"$f":"M31*B6","v":7.272316468411626E-14},{"$f":"N31*B6","v":-2.1816949405234878E-13},{"$f":"O31*B6","v":-5.8178531747293008E-13},{"$f":"P31*B6","v":-4.3633898810469756E-13},{"$f":"Q31*B6","v":1.4544632936823252E-13},{"$f":"R31*B6","v":-5.8178531747293008E-13},{"$f":"S31*B6","v":-6.5450848215704629E-13},{"$f":"T31*B6","v":-1.090847470261744E-12},{"$f":"U31*B6","v":-1.5999096230505578E-12},{"$f":"V31*B6","v":-1.4544632936823252E-12},{"$f":"W31*B6","v":-3.0543729167328828E-12}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D39-D41)/(B8-B9)","v":0},{"$f":"(E39-E41)/(B8-B9)","v":0},{"$f":"(F39-F41)/(B8-B9)","v":0},{"$f":"(G39-G41)/(B8-B9)","v":0},{"$f":"(H39-H41)/(B8-B9)","v":0},{"$f":"(I39-I41)/(B8-B9)","v":0},{"$f":"(J39-J41)/(B8-B9)","v":0},{"$f":"(K39-K41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(L39-L41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(M39-M41)/(B8-B9)","v":-4.5474735088646412E-12},{"$f":"(N39-N41)/(B8-B9)","v":-3.637978807091713E-12},{"$f":"(O39-O41)/(B8-B9)","v":-2.7284841053187847E-12},{"$f":"(P39-P41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(Q39-Q41)/(B8-B9)","v":0},{"$f":"(R39-R41)/(B8-B9)","v":1.8189894035458565E-12},{"$f":"(S39-S41)/(B8-B9)","v":9.0949470177292824E-13},{"$f":"(T39-T41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(U39-U41)/(B8-B9)","v":-9.0949470177292824E-13},{"$f":"(V39-V41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(W39-W41)/(B8-B9)","v":-1.8189894035458565E-12},{"$f":"(X39-X41)/(B8-B9)","v":0}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D38=0,0,CHOOSE(D38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(E38=0,0,CHOOSE(E38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(F38=0,0,CHOOSE(F38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(G38=0,0,CHOOSE(G38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(H38=0,0,CHOOSE(H38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(I38=0,0,CHOOSE(I38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(J38=0,0,CHOOSE(J38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":0},{"$f":"IF(K38=0,0,CHOOSE(K38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(L38=0,0,CHOOSE(L38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(M38=0,0,CHOOSE(M38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.8189894035458565E-11},{"$f":"IF(N38=0,0,CHOOSE(N38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(O38=0,0,CHOOSE(O38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.8189894035458565E-11},{"$f":"IF(P38=0,0,CHOOSE(P38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(Q38=0,0,CHOOSE(Q38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.8189894035458565E-11},{"$f":"IF(R38=0,0,CHOOSE(R38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-7.2759576141834259E-12},{"$f":"IF(S38=0,0,CHOOSE(S38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(T38=0,0,CHOOSE(T38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-2.1827872842550278E-11},{"$f":"IF(U38=0,0,CHOOSE(U38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-2.1827872842550278E-11},{"$f":"IF(V38=0,0,CHOOSE(V38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-1.4551915228366852E-11},{"$f":"IF(W38=0,0,CHOOSE(W38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-2.1827872842550278E-11},{"$f":"IF(X38=0,0,CHOOSE(X38,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30,Y30,Z30,AA30,AB30,AC30,AD30,AE30,AF30))","v":-2.1827872842550278E-11}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":1},{"$f":"IF(N2-B8>0,N2-B8,0)","v":2},{"$f":"IF(O2-B8>0,O2-B8,0)","v":3},{"$f":"IF(P2-B8>0,P2-B8,0)","v":4},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":5},{"$f":"IF(R2-B8>0,R2-B8,0)","v":6},{"$f":"IF(S2-B8>0,S2-B8,0)","v":7},{"$f":"IF(T2-B8>0,T2-B8,0)","v":8},{"$f":"IF(U2-B8>0,U2-B8,0)","v":9},{"$f":"IF(V2-B8>0,V2-B8,0)","v":10},{"$f":"IF(W2-B8>0,W2-B8,0)","v":11},{"$f":"IF(X2-B8>0,X2-B8,0)","v":12}]
[null,null,null,{"$f":"IF(D40=0,0,CHOOSE(D40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(E40=0,0,CHOOSE(E40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(F40=0,0,CHOOSE(F40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(G40=0,0,CHOOSE(G40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(H40=0,0,CHOOSE(H40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(I40=0,0,CHOOSE(I40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(J40=0,0,CHOOSE(J40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(K40=0,0,CHOOSE(K40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(L40=0,0,CHOOSE(L40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(M40=0,0,CHOOSE(M40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(N40=0,0,CHOOSE(N40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":0},{"$f":"IF(O40=0,0,CHOOSE(O40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-7.2759576141834259E-12},{"$f":"IF(P40=0,0,CHOOSE(P40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-7.2759576141834259E-12},{"$f":"IF(Q40=0,0,CHOOSE(Q40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.8189894035458565E-11},{"$f":"IF(R40=0,0,CHOOSE(R40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.4551915228366852E-11},{"$f":"IF(S40=0,0,CHOOSE(S40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.8189894035458565E-11},{"$f":"IF(T40=0,0,CHOOSE(T40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.4551915228366852E-11},{"$f":"IF(U40=0,0,CHOOSE(U40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.8189894035458565E-11},{"$f":"IF(V40=0,0,CHOOSE(V40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-7.2759576141834259E-12},{"$f":"IF(W40=0,0,CHOOSE(W40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-1.4551915228366852E-11},{"$f":"IF(X40=0,0,CHOOSE(X40,D30,E30,F30,G30,H30,I30,J30,K30,L30,M30,N30,O30,P30,Q30,R30,S30,T30,U30,V30,W30,X30))","v":-2.1827872842550278E-11}]
[]
[]
[{"$f":"+B3_Exports_ext!B3","v":"Bound Test 2: Exports Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B3_Exports_ext!D86","v":0},{"$f":"B3_Exports_ext!E86","v":2264.3037360448725},{"$f":"B3_Exports_ext!F86","v":4763.7716253808139},{"$f":"B3_Exports_ext!G86","v":451.38401254114797},{"$f":"B3_Exports_ext!H86","v":499.77465809561181},{"$f":"B3_Exports_ext!I86","v":542.27440649927667},{"$f":"B3_Exports_ext!J86","v":576.40127178244074},{"$f":"B3_Exports_ext!K86","v":570.17814968915627},{"$f":"B3_Exports_ext!L86","v":480.08722486843908},{"$f":"B3_Exports_ext!M86","v":370.33710480440277},{"$f":"B3_Exports_ext!N86","v":239.34604327194393},{"$f":"B3_Exports_ext!O86","v":133.12216940450162},{"$f":"B3_Exports_ext!P86","v":96.667535946246062},{"$f":"B3_Exports_ext!Q86","v":55.393709884665441},{"$f":"B3_Exports_ext!R86","v":11.869792509547551},{"$f":"B3_Exports_ext!S86","v":-30.007039434924081},{"$f":"B3_Exports_ext!T86","v":-69.900588239623175},{"$f":"B3_Exports_ext!U86","v":-101.79711312580912},{"$f":"B3_Exports_ext!V86","v":-129.85936629915523},{"$f":"B3_Exports_ext!W86","v":-152.01813093294186},{"$f":"B3_Exports_ext!X86","v":-172.66222630712582}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D46","v":0},{"$f":"SUM(D46:E46)","v":2264.3037360448725},{"$f":"SUM(D46:F46)","v":7028.0753614256864},{"$f":"SUM(D46:G46)","v":7479.4593739668344},{"$f":"SUM(D46:H46)","v":7979.2340320624462},{"$f":"SUM(D46:I46)","v":8521.5084385617229},{"$f":"SUM(D46:J46)","v":9097.9097103441636},{"$f":"SUM(D46:K46)","v":9668.0878600333199},{"$f":"SUM(D46:L46)","v":10148.175084901759},{"$f":"SUM(D46:M46)","v":10518.512189706162},{"$f":"SUM(D46:N46)","v":10757.858232978106},{"$f":"SUM(D46:O46)","v":10890.980402382607},{"$f":"SUM(D46:P46)","v":10987.647938328853},{"$f":"SUM(D46:Q46)","v":11043.041648213519},{"$f":"SUM(D46:R46)","v":11054.911440723066},{"$f":"SUM(D46:S46)","v":11024.904401288142},{"$f":"SUM(D46:T46)","v":10955.003813048519},{"$f":"SUM(D46:U46)","v":10853.20669992271},{"$f":"SUM(D46:V46)","v":10723.347333623555},{"$f":"SUM(D46:W46)","v":10571.329202690613},{"$f":"SUM(D46:X46)","v":10398.666976383487}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D46-D53","v":0},{"$f":"D48+E46-E53","v":2264.3037360448725},7028.0753614256864,7479.4593739668344,7979.2340320624462,8521.5084385617229,8531.8337763329455,7344.9930856656802,5955.2154670424106,4330.7440638312019,3005.7889314739332,2621.4525136488155,2170.9629280784402,1684.1213747532775,1196.7402294767153,751.74605938330569,376.12233555636067,64.457009073777954,-196.53472185221653,-422.81615472139856,{"$f":"W48+X46-X53","v":-628.95938075490812}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D46, D46*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D49-E53+E46, D49*(1+$B$7)-E51+E46*$D$9/100)","v":2264.3037360448725},{"$f":"IF($B$6>=$B$7,E49-F53+F46, E49*(1+$B$7)-F51+F46*$D$9/100)","v":7028.0753614256864},7479.4593739668344,7979.2340320624462,8521.5084385617229,8531.8337763329455,7344.9930856656802,5955.2154670424106,4330.7440638312019,3005.7889314739332,2621.4525136488155,2170.9629280784402,1684.1213747532775,1196.7402294767153,751.74605938330569,376.12233555636067,64.457009073777954,-196.53472185221653,-422.81615472139856,-628.95938075490812]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D52+D53","v":0},0,181.0536478884988,561.96466117396517,598.05731109904707,638.01927535764628,1247.4554520299307,2439.2239720237812,2457.1702348604658,2470.9873293929004,1910.5873201716877,757.8013655252621,756.76837322600204,715.82538334356491,633.91322426834677,510.67843773557837,365.83272431895227,239.94294221084974,136.28634482791168,58.548392420501024,{"$f":"X52+X53","v":-0.32736528219656691}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D48*B6","v":0},{"$f":"E48*B6","v":181.0536478884988},{"$f":"F48*B6","v":561.96466117396517},{"$f":"G48*B6","v":598.05731109904707},{"$f":"H48*B6","v":638.01927535764628},{"$f":"I48*B6","v":681.37951801871259},{"$f":"J48*B6","v":682.20513166735941},{"$f":"K48*B6","v":587.305391368757},{"$f":"L48*B6","v":476.17882137728861},{"$f":"M48*B6","v":346.28614454247497},{"$f":"N48*B6","v":240.34277829564283},{"$f":"O48*B6","v":209.61125170938064},{"$f":"P48*B6","v":173.59012013373672},{"$f":"Q48*B6","v":134.66228648223711},{"$f":"R48*B6","v":95.691307077092844},{"$f":"S48*B6","v":60.109588731630424},{"$f":"T48*B6","v":30.074728854076135},{"$f":"U48*B6","v":5.1539802010724118},{"$f":"V48*B6","v":-15.714909515739144},{"$f":"W48*B6","v":-33.80836500858031}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D56-D58)/(B8-B9)","v":0},{"$f":"(E56-E58)/(B8-B9)","v":0},{"$f":"(F56-F58)/(B8-B9)","v":0},{"$f":"(G56-G58)/(B8-B9)","v":0},{"$f":"(H56-H58)/(B8-B9)","v":0},{"$f":"(I56-I58)/(B8-B9)","v":0},{"$f":"(J56-J58)/(B8-B9)","v":566.07593401121812},{"$f":"(K56-K58)/(B8-B9)","v":1757.0188403564216},{"$f":"(L56-L58)/(B8-B9)","v":1869.8648434917086},{"$f":"(M56-M58)/(B8-B9)","v":1994.8085080156116},{"$f":"(N56-N58)/(B8-B9)","v":1564.3011756292126},{"$f":"(O56-O58)/(B8-B9)","v":517.4585872296193},{"$f":"(P56-P58)/(B8-B9)","v":547.15712151662137},{"$f":"(Q56-Q58)/(B8-B9)","v":542.23526320982819},{"$f":"(R56-R58)/(B8-B9)","v":499.25093778610972},{"$f":"(S56-S58)/(B8-B9)","v":414.98713065848551},{"$f":"(T56-T58)/(B8-B9)","v":305.72313558732185},{"$f":"(U56-U58)/(B8-B9)","v":209.86821335677359},{"$f":"(V56-V58)/(B8-B9)","v":131.13236462683926},{"$f":"(W56-W58)/(B8-B9)","v":74.263301936240168},{"$f":"(X56-X58)/(B8-B9)","v":33.480999726383743}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":0},{"$f":"IF(J55=0,0,CHOOSE(J55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":2264.3037360448725},{"$f":"IF(K55=0,0,CHOOSE(K55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7028.0753614256864},{"$f":"IF(L55=0,0,CHOOSE(L55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7479.4593739668344},{"$f":"IF(M55=0,0,CHOOSE(M55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":7979.2340320624462},{"$f":"IF(N55=0,0,CHOOSE(N55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":8521.5084385617229},{"$f":"IF(O55=0,0,CHOOSE(O55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":9097.9097103441636},{"$f":"IF(P55=0,0,CHOOSE(P55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":9668.0878600333199},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10148.175084901759},{"$f":"IF(R55=0,0,CHOOSE(R55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10518.512189706162},{"$f":"IF(S55=0,0,CHOOSE(S55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10757.858232978106},{"$f":"IF(T55=0,0,CHOOSE(T55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10890.980402382607},{"$f":"IF(U55=0,0,CHOOSE(U55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":10987.647938328853},{"$f":"IF(V55=0,0,CHOOSE(V55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11043.041648213519},{"$f":"IF(W55=0,0,CHOOSE(W55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11054.911440723066},{"$f":"IF(X55=0,0,CHOOSE(X55,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47,Y47,Z47,AA47,AB47,AC47,AD47,AE47,AF47))","v":11024.904401288142}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":1},{"$f":"IF(N2-B8>0,N2-B8,0)","v":2},{"$f":"IF(O2-B8>0,O2-B8,0)","v":3},{"$f":"IF(P2-B8>0,P2-B8,0)","v":4},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":5},{"$f":"IF(R2-B8>0,R2-B8,0)","v":6},{"$f":"IF(S2-B8>0,S2-B8,0)","v":7},{"$f":"IF(T2-B8>0,T2-B8,0)","v":8},{"$f":"IF(U2-B8>0,U2-B8,0)","v":9},{"$f":"IF(V2-B8>0,V2-B8,0)","v":10},{"$f":"IF(W2-B8>0,W2-B8,0)","v":11},{"$f":"IF(X2-B8>0,X2-B8,0)","v":12}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":2264.3037360448725},{"$f":"IF(O57=0,0,CHOOSE(O57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7028.0753614256864},{"$f":"IF(P57=0,0,CHOOSE(P57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7479.4593739668344},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":7979.2340320624462},{"$f":"IF(R57=0,0,CHOOSE(R57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":8521.5084385617229},{"$f":"IF(S57=0,0,CHOOSE(S57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":9097.9097103441636},{"$f":"IF(T57=0,0,CHOOSE(T57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":9668.0878600333199},{"$f":"IF(U57=0,0,CHOOSE(U57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10148.175084901759},{"$f":"IF(V57=0,0,CHOOSE(V57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10518.512189706162},{"$f":"IF(W57=0,0,CHOOSE(W57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10757.858232978106},{"$f":"IF(X57=0,0,CHOOSE(X57,D47,E47,F47,G47,H47,I47,J47,K47,L47,M47,N47,O47,P47,Q47,R47,S47,T47,U47,V47,W47,X47))","v":10890.980402382607}]
[]
[]
[{"$f":"+'B4_other flows_ext'!B3","v":"Bound Test 4: Other Flows Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B4_other flows_ext'!D86","v":0},{"$f":"'B4_other flows_ext'!E86","v":1772.5227179301219},{"$f":"'B4_other flows_ext'!F86","v":2012.2047670409047},{"$f":"'B4_other flows_ext'!G86","v":243.07728512951144},{"$f":"'B4_other flows_ext'!H86","v":269.13639759302896},{"$f":"'B4_other flows_ext'!I86","v":292.02317065903844},{"$f":"'B4_other flows_ext'!J86","v":310.40101642346053},{"$f":"'B4_other flows_ext'!K86","v":296.11876453285367},{"$f":"'B4_other flows_ext'!L86","v":246.8417273011728},{"$f":"'B4_other flows_ext'!M86","v":186.91917641504915},{"$f":"'B4_other flows_ext'!N86","v":115.50668907217187},{"$f":"'B4_other flows_ext'!O86","v":68.319419569837919},{"$f":"'B4_other flows_ext'!P86","v":48.477977567759808},{"$f":"'B4_other flows_ext'!Q86","v":26.245610489080718},{"$f":"'B4_other flows_ext'!R86","v":3.034088487875124},{"$f":"'B4_other flows_ext'!S86","v":-19.032261370819469},{"$f":"'B4_other flows_ext'!T86","v":-39.720231224237068},{"$f":"'B4_other flows_ext'!U86","v":-56.20842255801108},{"$f":"'B4_other flows_ext'!V86","v":-70.734493485775602},{"$f":"'B4_other flows_ext'!W86","v":-82.227677076538384},{"$f":"'B4_other flows_ext'!X86","v":-93.063027739146492}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D63","v":0},{"$f":"SUM(D63:E63)","v":1772.5227179301219},{"$f":"SUM(D63:F63)","v":3784.7274849710266},{"$f":"SUM(D63:G63)","v":4027.804770100538},{"$f":"SUM(D63:H63)","v":4296.941167693567},{"$f":"SUM(D63:I63)","v":4588.9643383526054},{"$f":"SUM(D63:J63)","v":4899.3653547760659},{"$f":"SUM(D63:K63)","v":5195.4841193089196},{"$f":"SUM(D63:L63)","v":5442.3258466100924},{"$f":"SUM(D63:M63)","v":5629.2450230251416},{"$f":"SUM(D63:N63)","v":5744.7517120973134},{"$f":"SUM(D63:O63)","v":5813.0711316671513},{"$f":"SUM(D63:P63)","v":5861.5491092349112},{"$f":"SUM(D63:Q63)","v":5887.7947197239919},{"$f":"SUM(D63:R63)","v":5890.828808211867},{"$f":"SUM(D63:S63)","v":5871.7965468410475},{"$f":"SUM(D63:T63)","v":5832.0763156168105},{"$f":"SUM(D63:U63)","v":5775.8678930587994},{"$f":"SUM(D63:V63)","v":5705.1333995730238},{"$f":"SUM(D63:W63)","v":5622.9057224964854},{"$f":"SUM(D63:X63)","v":5529.8426947573389}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D63-D70","v":0},{"$f":"D65+E63-E70","v":1772.5227179301219},3784.7274849710266,4027.804770100538,4296.941167693567,4588.9643383526054,4456.2346752935355,3806.1715685836325,3046.0621033596708,2158.7459878513282,1570.1422718178792,1359.8022239364573,1116.3603642021217,856.25980496207103,599.22372228181212,368.84487158068077,174.72788726688577,13.713649052670007,-121.65826860781817,-240.40521971299495,{"$f":"W65+X63-X70","v":-348.14960124561549}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D63, D63*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D66-E70+E63, D66*(1+$B$7)-E68+E63*$D$9/100)","v":1772.5227179301219},{"$f":"IF($B$6>=$B$7,E66-F70+F63, E66*(1+$B$7)-F68+F63*$D$9/100)","v":3784.7274849710266},4027.804770100538,4296.941167693567,4588.9643383526054,4456.2346752935355,3806.1715685836325,3046.0621033596708,2158.7459878513282,1570.1422718178792,1359.8022239364573,1116.3603642021217,856.25980496207103,599.22372228181212,368.84487158068077,174.72788726688577,13.713649052670007,-121.65826860781817,-240.40521971299495,-348.14960124561549]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D69+D70","v":0},0,141.7308548044216,302.62667790973791,322.06312916446421,343.58326614436521,810.06410818421114,1302.502240708033,1311.2925386138288,1317.7983116406601,876.7236591242056,404.20798883166538,400.64957577818382,375.61030557778668,328.53667535695422,259.2604972983093,183.88957617754832,118.77705143783973,65.733967075439111,26.791483107037489,{"$f":"X69+X70","v":-4.5414392035919668}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D65*B6","v":0},{"$f":"E65*B6","v":141.7308548044216},{"$f":"F65*B6","v":302.62667790973791},{"$f":"G65*B6","v":322.06312916446421},{"$f":"H65*B6","v":343.58326614436521},{"$f":"I65*B6","v":366.93342870168073},{"$f":"J65*B6","v":356.32036946527637},{"$f":"K65*B6","v":304.34134608869437},{"$f":"L65*B6","v":243.56301971726845},{"$f":"M65*B6","v":172.61325401858468},{"$f":"N65*B6","v":125.54852138040556},{"$f":"O65*B6","v":108.72973847608841},{"$f":"P65*B6","v":89.2641358486553},{"$f":"Q65*B6","v":68.466504188820196},{"$f":"R65*B6","v":47.913907967997446},{"$f":"S65*B6","v":29.492823087990399},{"$f":"T65*B6","v":13.97123578163505},{"$f":"U65*B6","v":1.0965429007265286},{"$f":"V65*B6","v":-9.7277909216009029},{"$f":"W65*B6","v":-19.222792997066012}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D73-D75)/(B8-B9)","v":0},{"$f":"(E73-E75)/(B8-B9)","v":0},{"$f":"(F73-F75)/(B8-B9)","v":0},{"$f":"(G73-G75)/(B8-B9)","v":0},{"$f":"(H73-H75)/(B8-B9)","v":0},{"$f":"(I73-I75)/(B8-B9)","v":0},{"$f":"(J73-J75)/(B8-B9)","v":443.13067948253047},{"$f":"(K73-K75)/(B8-B9)","v":946.18187124275664},{"$f":"(L73-L75)/(B8-B9)","v":1006.9511925251345},{"$f":"(M73-M75)/(B8-B9)","v":1074.2352919233917},{"$f":"(N73-N75)/(B8-B9)","v":704.11040510562088},{"$f":"(O73-O75)/(B8-B9)","v":278.65946745125984},{"$f":"(P73-P75)/(B8-B9)","v":291.9198373020954},{"$f":"(Q73-Q75)/(B8-B9)","v":286.34616972913136},{"$f":"(R73-R75)/(B8-B9)","v":260.07017116813404},{"$f":"(S73-S75)/(B8-B9)","v":211.34658933031187},{"$f":"(T73-T75)/(B8-B9)","v":154.39675308955793},{"$f":"(U73-U75)/(B8-B9)","v":104.80581565620469},{"$f":"(V73-V75)/(B8-B9)","v":64.637424174712578},{"$f":"(W73-W75)/(B8-B9)","v":36.519274028638392},{"$f":"(X73-X75)/(B8-B9)","v":14.681353793474045}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D72=0,0,CHOOSE(D72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(E72=0,0,CHOOSE(E72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(F72=0,0,CHOOSE(F72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(G72=0,0,CHOOSE(G72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(H72=0,0,CHOOSE(H72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(I72=0,0,CHOOSE(I72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":0},{"$f":"IF(J72=0,0,CHOOSE(J72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":1772.5227179301219},{"$f":"IF(K72=0,0,CHOOSE(K72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":3784.7274849710266},{"$f":"IF(L72=0,0,CHOOSE(L72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4027.804770100538},{"$f":"IF(M72=0,0,CHOOSE(M72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4296.941167693567},{"$f":"IF(N72=0,0,CHOOSE(N72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4588.9643383526054},{"$f":"IF(O72=0,0,CHOOSE(O72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":4899.3653547760659},{"$f":"IF(P72=0,0,CHOOSE(P72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5195.4841193089196},{"$f":"IF(Q72=0,0,CHOOSE(Q72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5442.3258466100924},{"$f":"IF(R72=0,0,CHOOSE(R72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5629.2450230251416},{"$f":"IF(S72=0,0,CHOOSE(S72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5744.7517120973134},{"$f":"IF(T72=0,0,CHOOSE(T72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5813.0711316671513},{"$f":"IF(U72=0,0,CHOOSE(U72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5861.5491092349112},{"$f":"IF(V72=0,0,CHOOSE(V72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5887.7947197239919},{"$f":"IF(W72=0,0,CHOOSE(W72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5890.828808211867},{"$f":"IF(X72=0,0,CHOOSE(X72,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64,Y64,Z64,AA64,AB64,AC64,AD64,AE64,AF64))","v":5871.7965468410475}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":1},{"$f":"IF(N2-B8>0,N2-B8,0)","v":2},{"$f":"IF(O2-B8>0,O2-B8,0)","v":3},{"$f":"IF(P2-B8>0,P2-B8,0)","v":4},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":5},{"$f":"IF(R2-B8>0,R2-B8,0)","v":6},{"$f":"IF(S2-B8>0,S2-B8,0)","v":7},{"$f":"IF(T2-B8>0,T2-B8,0)","v":8},{"$f":"IF(U2-B8>0,U2-B8,0)","v":9},{"$f":"IF(V2-B8>0,V2-B8,0)","v":10},{"$f":"IF(W2-B8>0,W2-B8,0)","v":11},{"$f":"IF(X2-B8>0,X2-B8,0)","v":12}]
[null,null,null,{"$f":"IF(D74=0,0,CHOOSE(D74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(E74=0,0,CHOOSE(E74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(F74=0,0,CHOOSE(F74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(G74=0,0,CHOOSE(G74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(H74=0,0,CHOOSE(H74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(I74=0,0,CHOOSE(I74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(J74=0,0,CHOOSE(J74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(K74=0,0,CHOOSE(K74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(L74=0,0,CHOOSE(L74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(M74=0,0,CHOOSE(M74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":0},{"$f":"IF(N74=0,0,CHOOSE(N74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":1772.5227179301219},{"$f":"IF(O74=0,0,CHOOSE(O74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":3784.7274849710266},{"$f":"IF(P74=0,0,CHOOSE(P74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4027.804770100538},{"$f":"IF(Q74=0,0,CHOOSE(Q74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4296.941167693567},{"$f":"IF(R74=0,0,CHOOSE(R74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4588.9643383526054},{"$f":"IF(S74=0,0,CHOOSE(S74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":4899.3653547760659},{"$f":"IF(T74=0,0,CHOOSE(T74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5195.4841193089196},{"$f":"IF(U74=0,0,CHOOSE(U74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5442.3258466100924},{"$f":"IF(V74=0,0,CHOOSE(V74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5629.2450230251416},{"$f":"IF(W74=0,0,CHOOSE(W74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5744.7517120973134},{"$f":"IF(X74=0,0,CHOOSE(X74,D64,E64,F64,G64,H64,I64,J64,K64,L64,M64,N64,O64,P64,Q64,R64,S64,T64,U64,V64,W64,X64))","v":5813.0711316671513}]
[]
[]
[{"$f":"B6_Combo_mkt_ext!B3","v":"Bounds Test 6: Combined Shock for Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B6_Combo_mkt_ext!D86","v":0},{"$f":"B6_Combo_mkt_ext!E86","v":2020.7391921905364},{"$f":"B6_Combo_mkt_ext!F86","v":868.93806678196415},{"$f":"B6_Combo_mkt_ext!G86","v":207.82339597578539},{"$f":"B6_Combo_mkt_ext!H86","v":229.25947021755564},{"$f":"B6_Combo_mkt_ext!I86","v":248.39845885548129},{"$f":"B6_Combo_mkt_ext!J86","v":262.81723190285629},{"$f":"B6_Combo_mkt_ext!K86","v":237.9868017725239},{"$f":"B6_Combo_mkt_ext!L86","v":198.8101813678004},{"$f":"B6_Combo_mkt_ext!M86","v":150.91233862354056},{"$f":"B6_Combo_mkt_ext!N86","v":93.579384499658772},{"$f":"B6_Combo_mkt_ext!O86","v":67.253096613872913},{"$f":"B6_Combo_mkt_ext!P86","v":48.675435875215044},{"$f":"B6_Combo_mkt_ext!Q86","v":28.233443673387228},{"$f":"B6_Combo_mkt_ext!R86","v":7.069785281069926},{"$f":"B6_Combo_mkt_ext!S86","v":-11.78433507293812},{"$f":"B6_Combo_mkt_ext!T86","v":-28.183649083191995},{"$f":"B6_Combo_mkt_ext!U86","v":-41.449287631417974},{"$f":"B6_Combo_mkt_ext!V86","v":-53.316739518784743},{"$f":"B6_Combo_mkt_ext!W86","v":-62.896093046445458},{"$f":"B6_Combo_mkt_ext!X86","v":-72.041139226552332}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D80","v":0},{"$f":"SUM(D80:E80)","v":2020.7391921905364},{"$f":"SUM(D80:F80)","v":2889.6772589725006},{"$f":"SUM(D80:G80)","v":3097.500654948286},{"$f":"SUM(D80:H80)","v":3326.7601251658416},{"$f":"SUM(D80:I80)","v":3575.1585840213229},{"$f":"SUM(D80:J80)","v":3837.9758159241792},{"$f":"SUM(D80:K80)","v":4075.9626176967031},{"$f":"SUM(D80:L80)","v":4274.7727990645035},{"$f":"SUM(D80:M80)","v":4425.6851376880441},{"$f":"SUM(D80:N80)","v":4519.2645221877028},{"$f":"SUM(D80:O80)","v":4586.5176188015757},{"$f":"SUM(D80:P80)","v":4635.1930546767908},{"$f":"SUM(D80:Q80)","v":4663.426498350178},{"$f":"SUM(D80:R80)","v":4670.4962836312479},{"$f":"SUM(D80:S80)","v":4658.7119485583098},{"$f":"SUM(D80:T80)","v":4630.5282994751178},{"$f":"SUM(D80:U80)","v":4589.0790118436998},{"$f":"SUM(D80:V80)","v":4535.7622723249151},{"$f":"SUM(D80:W80)","v":4472.8661792784696},{"$f":"SUM(D80:X80)","v":4400.8250400519173}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D80-D87","v":0},{"$f":"D82+E80-E87","v":2020.7391921905364},{"$f":"E82+F80-F87","v":2889.6772589725006},{"$f":"F82+G80-G87","v":3097.500654948286},{"$f":"G82+H80-H87","v":3326.7601251658416},{"$f":"H82+I80-I87","v":3575.1585840213229},{"$f":"I82+J80-J87","v":3332.7910178765451},{"$f":"J82+K80-K87","v":2848.3585049059438},{"$f":"K82+L80-L87","v":2272.7935225366728},{"$f":"L82+M80-M87","v":1592.0158298687529},{"$f":"M82+N80-N87","v":1296.9903664107151},{"$f":"N82+O80-O87","v":1127.1688237866683},{"$f":"O82+P80-P87","v":931.22876897477909},{"$f":"P82+Q80-Q87","v":722.45904417350084},{"$f":"Q82+R80-R87","v":516.89719103789048},{"$f":"R82+S80-S87","v":334.79067939907145},{"$f":"S82+T80-T87","v":178.96828003966129},{"$f":"T82+U80-U87","v":47.413928505171498},{"$f":"U82+V80-V87","v":-65.338151179146735},{"$f":"V82+W80-W87","v":-166.04218458647847},{"$f":"W82+X80-X87","v":-256.13190625221432}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D80, D80*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D83-E87+E80, D83*(1+$B$7)-E85+E80*$D$9/100)","v":2020.7391921905364},{"$f":"IF($B$6>=$B$7,E83-F87+F80, E83*(1+$B$7)-F85+F80*$D$9/100)","v":2889.6772589725006},3097.500654948286,3326.7601251658416,3575.1585840213229,3332.7910178765451,2848.3585049059438,2272.7935225366728,1592.0158298687529,1296.9903664107151,1127.1688237866683,931.22876897477909,722.45904417350084,516.89719103789048,334.79067939907145,178.96828003966129,47.413928505171498,-65.338151179146735,-166.04218458647847,-256.13190625221432]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D86+D87","v":0},0,161.57823544310244,231.05849300556969,247.67604451114485,266.0076237666633,791.05435393486289,988.90916848093366,1002.1298106062457,1013.4225222122195,515.90237827818771,340.78194377343056,334.743870587777,311.46418841543664,270.39943843194214,211.65325796231849,154.40860134317305,104.41536134316267,63.226556237799713,32.583504067750951,{"$f":"X86+X87","v":4.7718551414277215}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D82*$B6","v":0},{"$f":"E82*$B6","v":161.57823544310244},231.05849300556969,247.67604451114485,266.0076237666633,285.86955588722878,266.48985373780852,227.75464686917414,181.73249092075906,127.29753032049109,103.70730453551089,90.128379900672712,74.461019940771138,57.767800015261841,41.331081396437575,26.769851066954889,14.310297440090849,3.7912160722662231,-5.224436293135323,-13.276727297755798]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D90-D92)/($B$8-$B$9)","v":0},{"$f":"(E90-E92)/($B$8-$B$9)","v":0},0,0,0,0,505.1847980476341,722.41931474312514,774.37516373707149,831.6900312914604,388.60484795769662,237.07463923791965,244.61549068710428,237.00316847466547,212.63163841668029,170.32217656588091,127.63875027621816,90.105063903071823,59.435340165533489,37.807940360886278,18.048582439183519]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":0},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D89=0,0,CHOOSE(D89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(E89=0,0,CHOOSE(E89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(F89=0,0,CHOOSE(F89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(G89=0,0,CHOOSE(G89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(H89=0,0,CHOOSE(H89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(I89=0,0,CHOOSE(I89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":0},{"$f":"IF(J89=0,0,CHOOSE(J89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":2020.7391921905364},{"$f":"IF(K89=0,0,CHOOSE(K89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":2889.6772589725006},{"$f":"IF(L89=0,0,CHOOSE(L89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3097.500654948286},{"$f":"IF(M89=0,0,CHOOSE(M89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3326.7601251658416},{"$f":"IF(N89=0,0,CHOOSE(N89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3575.1585840213229},{"$f":"IF(O89=0,0,CHOOSE(O89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":3837.9758159241792},{"$f":"IF(P89=0,0,CHOOSE(P89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4075.9626176967031},{"$f":"IF(Q89=0,0,CHOOSE(Q89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4274.7727990645035},{"$f":"IF(R89=0,0,CHOOSE(R89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4425.6851376880441},{"$f":"IF(S89=0,0,CHOOSE(S89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4519.2645221877028},{"$f":"IF(T89=0,0,CHOOSE(T89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4586.5176188015757},{"$f":"IF(U89=0,0,CHOOSE(U89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4635.1930546767908},{"$f":"IF(V89=0,0,CHOOSE(V89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4663.426498350178},{"$f":"IF(W89=0,0,CHOOSE(W89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4670.4962836312479},{"$f":"IF(X89=0,0,CHOOSE(X89,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81,Y81,Z81,AA81,AB81,AC81,AD81,AE81,AF81))","v":4658.7119485583098}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":0},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D91=0,0,CHOOSE(D91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(E91=0,0,CHOOSE(E91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(F91=0,0,CHOOSE(F91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(G91=0,0,CHOOSE(G91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(H91=0,0,CHOOSE(H91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(I91=0,0,CHOOSE(I91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(J91=0,0,CHOOSE(J91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(K91=0,0,CHOOSE(K91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(L91=0,0,CHOOSE(L91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(M91=0,0,CHOOSE(M91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":0},{"$f":"IF(N91=0,0,CHOOSE(N91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":2020.7391921905364},{"$f":"IF(O91=0,0,CHOOSE(O91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":2889.6772589725006},{"$f":"IF(P91=0,0,CHOOSE(P91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3097.500654948286},{"$f":"IF(Q91=0,0,CHOOSE(Q91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3326.7601251658416},{"$f":"IF(R91=0,0,CHOOSE(R91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3575.1585840213229},{"$f":"IF(S91=0,0,CHOOSE(S91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":3837.9758159241792},{"$f":"IF(T91=0,0,CHOOSE(T91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4075.9626176967031},{"$f":"IF(U91=0,0,CHOOSE(U91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4274.7727990645035},{"$f":"IF(V91=0,0,CHOOSE(V91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4425.6851376880441},{"$f":"IF(W91=0,0,CHOOSE(W91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4519.2645221877028},{"$f":"IF(X91=0,0,CHOOSE(X91,D81,E81,F81,G81,H81,I81,J81,K81,L81,M81,N81,O81,P81,Q81,R81,S81,T81,U81,V81,W81,X81))","v":4586.5176188015757}]
[]
[]
[{"$f":"+'B6_Combo_non-mkt_ext'!B3","v":"Bounds Test 6: Combined Shock for Non-Market Access Countries"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'B6_Combo_non-mkt_ext'!D86","v":0},{"$f":"'B6_Combo_non-mkt_ext'!E86","v":2020.7391921905364},{"$f":"'B6_Combo_non-mkt_ext'!F86","v":857.19982734210498},{"$f":"'B6_Combo_non-mkt_ext'!G86","v":184.83803825089853},{"$f":"'B6_Combo_non-mkt_ext'!H86","v":204.65360935104763},{"$f":"'B6_Combo_non-mkt_ext'!I86","v":222.05690654996215},{"$f":"'B6_Combo_non-mkt_ext'!J86","v":236.03157701974487},{"$f":"'B6_Combo_non-mkt_ext'!K86","v":211.87408740851242},{"$f":"'B6_Combo_non-mkt_ext'!L86","v":173.47685645461752},{"$f":"'B6_Combo_non-mkt_ext'!M86","v":126.91324055655787},{"$f":"'B6_Combo_non-mkt_ext'!N86","v":71.55010123559623},{"$f":"'B6_Combo_non-mkt_ext'!O86","v":47.852493896833039},{"$f":"'B6_Combo_non-mkt_ext'!P86","v":32.509366161910293},{"$f":"'B6_Combo_non-mkt_ext'!Q86","v":15.596663204472861},{"$f":"'B6_Combo_non-mkt_ext'!R86","v":-1.7777044144895626},{"$f":"'B6_Combo_non-mkt_ext'!S86","v":-17.967193880409468},{"$f":"'B6_Combo_non-mkt_ext'!T86","v":-32.731021099061763},{"$f":"'B6_Combo_non-mkt_ext'!U86","v":-44.43114941391832},{"$f":"'B6_Combo_non-mkt_ext'!V86","v":-54.764188330009347},{"$f":"'B6_Combo_non-mkt_ext'!W86","v":-62.968880322638142},{"$f":"'B6_Combo_non-mkt_ext'!X86","v":-70.865356729940686}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D97","v":0},{"$f":"SUM(D97:E97)","v":2020.7391921905364},{"$f":"SUM(D97:F97)","v":2877.9390195326414},{"$f":"SUM(D97:G97)","v":3062.7770577835399},{"$f":"SUM(D97:H97)","v":3267.4306671345876},{"$f":"SUM(D97:I97)","v":3489.4875736845497},{"$f":"SUM(D97:J97)","v":3725.5191507042946},{"$f":"SUM(D97:K97)","v":3937.393238112807},{"$f":"SUM(D97:L97)","v":4110.8700945674245},{"$f":"SUM(D97:M97)","v":4237.7833351239824},{"$f":"SUM(D97:N97)","v":4309.3334363595786},{"$f":"SUM(D97:O97)","v":4357.1859302564117},{"$f":"SUM(D97:P97)","v":4389.695296418322},{"$f":"SUM(D97:Q97)","v":4405.2919596227948},{"$f":"SUM(D97:R97)","v":4403.5142552083053},{"$f":"SUM(D97:S97)","v":4385.5470613278958},{"$f":"SUM(D97:T97)","v":4352.816040228834},{"$f":"SUM(D97:U97)","v":4308.3848908149157},{"$f":"SUM(D97:V97)","v":4253.6207024849064},{"$f":"SUM(D97:W97)","v":4190.6518221622682},{"$f":"SUM(D97:X97)","v":4119.7864654323275}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D97-D104","v":0},{"$f":"D99+E97-E104","v":2020.7391921905364},2877.9390195326414,3062.7770577835399,3267.4306671345876,3489.4875736845497,3220.3343526566605,2712.7236851820126,2120.5062771907451,1430.5618509636561,1134.924856825749,970.88231792966872,784.73763900926224,589.47444535552586,400.62280058117813,236.70203528694765,99.022841151984721,-15.114608724657955,-111.75595317937041,-198.27003821419021,{"$f":"W99+X97-X104","v":-276.22567771200193}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D97, D97*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D100-E104+E97, D100*(1+$B$7)-E102+E97*$D$9/100)","v":2020.7391921905364},{"$f":"IF($B$6>=$B$7,E100-F104+F97, E100*(1+$B$7)-F102+F97*$D$9/100)","v":2877.9390195326414},3062.7770577835399,3267.4306671345876,3489.4875736845497,3220.3343526566605,2712.7236851820126,2120.5062771907451,1430.5618509636561,1134.924856825749,970.88231792966872,784.73763900926224,589.47444535552586,400.62280058117813,236.70203528694765,99.022841151984721,-15.114608724657955,-111.75595317937041,-198.27003821419021,-276.22567771200193]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D103+D104","v":0},0,161.57823544310244,230.11990378869748,244.89954689096717,261.26364236840391,784.20410293149712,976.9825775858568,982.60355585289335,986.41327486936189,481.57477116275533,302.64358482531691,296.28576141673892,273.60745114792655,234.20829648431075,177.9873565981473,123.87485953520955,77.624163393148322,40.66859253738744,14.609202587429474,{"$f":"X103+X104","v":-8.763382583745825}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D99*B6","v":0},{"$f":"E99*B6","v":161.57823544310244},{"$f":"F99*B6","v":230.11990378869748},{"$f":"G99*B6","v":244.89954689096717},{"$f":"H99*B6","v":261.26364236840391},{"$f":"I99*B6","v":279.01930488386307},{"$f":"J99*B6","v":257.49782270269645},{"$f":"K99*B6","v":216.90929140700837},{"$f":"L99*B6","v":169.55560808571497},{"$f":"M99*B6","v":114.38767578925199},{"$f":"N99*B6","v":90.748552032403637},{"$f":"O99*B6","v":77.631716334422137},{"$f":"P99*B6","v":62.747594289717327},{"$f":"Q99*B6","v":47.134356124452587},{"$f":"R99*B6","v":32.033785184326291},{"$f":"S99*B6","v":18.926686499308392},{"$f":"T99*B6","v":7.9178629304239667},{"$f":"U99*B6","v":-1.2085635873156648},{"$f":"V99*B6","v":-8.9360021247521839},{"$f":"W99*B6","v":-15.853665351616856}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D107-D109)/($B$8-$B$9)","v":0},{"$f":"(E107-E109)/($B$8-$B$9)","v":0},0,0,0,0,505.1847980476341,719.48475488316035,765.69426444588498,816.85766678364689,367.18709537350333,211.8950327929133,218.65404508231677,210.85985685820924,187.07394035985817,145.95357141382101,104.94817303590116,69.706300462724357,41.877156124703106,23.545204712181658,7.090282767871031]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D$2-$B$9>0,D$2-$B$9,0)","v":0},{"$f":"IF(E$2-$B$9>0,E$2-$B$9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(E106=0,0,CHOOSE(E106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(F106=0,0,CHOOSE(F106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(G106=0,0,CHOOSE(G106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(H106=0,0,CHOOSE(H106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(I106=0,0,CHOOSE(I106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":0},{"$f":"IF(J106=0,0,CHOOSE(J106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":2020.7391921905364},{"$f":"IF(K106=0,0,CHOOSE(K106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":2877.9390195326414},{"$f":"IF(L106=0,0,CHOOSE(L106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3062.7770577835399},{"$f":"IF(M106=0,0,CHOOSE(M106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3267.4306671345876},{"$f":"IF(N106=0,0,CHOOSE(N106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3489.4875736845497},{"$f":"IF(O106=0,0,CHOOSE(O106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3725.5191507042946},{"$f":"IF(P106=0,0,CHOOSE(P106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":3937.393238112807},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4110.8700945674245},{"$f":"IF(R106=0,0,CHOOSE(R106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4237.7833351239824},{"$f":"IF(S106=0,0,CHOOSE(S106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4309.3334363595786},{"$f":"IF(T106=0,0,CHOOSE(T106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4357.1859302564117},{"$f":"IF(U106=0,0,CHOOSE(U106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4389.695296418322},{"$f":"IF(V106=0,0,CHOOSE(V106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4405.2919596227948},{"$f":"IF(W106=0,0,CHOOSE(W106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4403.5142552083053},{"$f":"IF(X106=0,0,CHOOSE(X106,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98,Y98,Z98,AA98,AB98,AC98,AD98,AE98,AF98))","v":4385.5470613278958}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D$2-$B$8>0,D$2-$B$8,0)","v":0},{"$f":"IF(E$2-$B$8>0,E$2-$B$8,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(E108=0,0,CHOOSE(E108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(F108=0,0,CHOOSE(F108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(G108=0,0,CHOOSE(G108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(H108=0,0,CHOOSE(H108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(I108=0,0,CHOOSE(I108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(J108=0,0,CHOOSE(J108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(K108=0,0,CHOOSE(K108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(L108=0,0,CHOOSE(L108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(M108=0,0,CHOOSE(M108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":0},{"$f":"IF(N108=0,0,CHOOSE(N108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":2020.7391921905364},{"$f":"IF(O108=0,0,CHOOSE(O108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":2877.9390195326414},{"$f":"IF(P108=0,0,CHOOSE(P108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3062.7770577835399},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3267.4306671345876},{"$f":"IF(R108=0,0,CHOOSE(R108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3489.4875736845497},{"$f":"IF(S108=0,0,CHOOSE(S108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3725.5191507042946},{"$f":"IF(T108=0,0,CHOOSE(T108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":3937.393238112807},{"$f":"IF(U108=0,0,CHOOSE(U108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4110.8700945674245},{"$f":"IF(V108=0,0,CHOOSE(V108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4237.7833351239824},{"$f":"IF(W108=0,0,CHOOSE(W108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4309.3334363595786},{"$f":"IF(X108=0,0,CHOOSE(X108,D98,E98,F98,G98,H98,I98,J98,K98,L98,M98,N98,O98,P98,Q98,R98,S98,T98,U98,V98,W98,X98))","v":4357.1859302564117}]
[]
[]
[{"$f":"+B5_depreciation_ext!B3","v":"Bounds Test 5: Exchange Rate Shock"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"B5_depreciation_ext!D87","v":0},{"$f":"B5_depreciation_ext!E87","v":-1126.8219824893495},{"$f":"B5_depreciation_ext!F87","v":-1336.2109569758868},{"$f":"B5_depreciation_ext!G87","v":-158.19034857521183},{"$f":"B5_depreciation_ext!H87","v":-175.14915277599721},{"$f":"B5_depreciation_ext!I87","v":-190.04345524913879},{"$f":"B5_depreciation_ext!J87","v":-202.00342849793378},{"$f":"B5_depreciation_ext!K87","v":-193.23649443259274},{"$f":"B5_depreciation_ext!L87","v":-161.20465057058755},{"$f":"B5_depreciation_ext!M87","v":-122.24773220446878},{"$f":"B5_depreciation_ext!N87","v":-75.815848191508849},{"$f":"B5_depreciation_ext!O87","v":-44.623692971428682},{"$f":"B5_depreciation_ext!P87","v":-31.721378086593177},{"$f":"B5_depreciation_ext!Q87","v":-17.253229978334275},{"$f":"B5_depreciation_ext!R87","v":-2.1366386914742179},{"$f":"B5_depreciation_ext!S87","v":12.247159363381797},{"$f":"B5_depreciation_ext!T87","v":25.748914741496264},{"$f":"B5_depreciation_ext!U87","v":36.51237632837001},{"$f":"B5_depreciation_ext!V87","v":45.993967434449587},{"$f":"B5_depreciation_ext!W87","v":53.49475025798165},{"$f":"B5_depreciation_ext!X87","v":60.55980737452046}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D114","v":0},{"$f":"SUM(D114:E114)","v":-1126.8219824893495},{"$f":"SUM(D114:F114)","v":-2463.0329394652363},{"$f":"SUM(D114:G114)","v":-2621.2232880404481},{"$f":"SUM(D114:H114)","v":-2796.3724408164453},{"$f":"SUM(D114:I114)","v":-2986.4158960655841},{"$f":"SUM(D114:J114)","v":-3188.4193245635179},{"$f":"SUM(D114:K114)","v":-3381.6558189961106},{"$f":"SUM(D114:L114)","v":-3542.8604695666982},{"$f":"SUM(D114:M114)","v":-3665.1082017711669},{"$f":"SUM(D114:N114)","v":-3740.9240499626758},{"$f":"SUM(D114:O114)","v":-3785.5477429341045},{"$f":"SUM(D114:P114)","v":-3817.2691210206976},{"$f":"SUM(D114:Q114)","v":-3834.5223509990319},{"$f":"SUM(D114:R114)","v":-3836.6589896905061},{"$f":"SUM(D114:S114)","v":-3824.4118303271243},{"$f":"SUM(D114:T114)","v":-3798.6629155856281},{"$f":"SUM(D114:U114)","v":-3762.1505392572581},{"$f":"SUM(D114:V114)","v":-3716.1565718228085},{"$f":"SUM(D114:W114)","v":-3662.6618215648268},{"$f":"SUM(D114:X114)","v":-3602.1020141903064}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D121","v":0},{"$f":"D116+E114-E121","v":-1126.8219824893495},-2463.0329394652363,-2621.2232880404481,-2796.3724408164453,-2986.4158960655841,-2906.7138289411805,-2484.1920885074642,-1990.0909170679397,-1413.2455390682971,-1024.1629088657473,-887.44000556260562,-729.05325091028317,-559.68447370105423,-392.14803596613274,-241.77469525296146,-115.05279952696674,-9.9382603350968566,78.409244406318976,155.83772959625821,226.11355881903364]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D114, D114*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D117-E121+E114, D117*(1+$B$7)-E119+E114*$D$9/100)","v":-1126.8219824893495},{"$f":"IF($B$6>=$B$7,E117-F121+F114, E117*(1+$B$7)-F119+F114*$D$9/100)","v":-2463.0329394652363},-2621.2232880404481,-2796.3724408164453,-2986.4158960655841,-2906.7138289411805,-2484.1920885074642,-1990.0909170679397,-1413.2455390682971,-1024.1629088657473,-887.44000556260562,-729.05325091028317,-559.68447370105423,-392.14803596613274,-241.77469525296146,-115.05279952696674,-9.9382603350968566,78.409244406318976,155.83772959625821,226.11355881903364]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D120+D121","v":0},0,-90.100646482616497,-196.94402807401264,-209.59292283771748,-223.59784299479213,-520.49920668131995,-848.17897141334151,-853.94173490475544,-858.22071063561896,-577.90154248713156,-263.23862680495017,-261.0678046820243,-244.91707974388032,-214.42542745467767,-169.48232465059775,-120.30527719805349,-77.801780707405896,-43.148200257298981,-17.664134479528009,{"$f":"X120+X121","v":2.7447575838136267}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D116*B6","v":0},{"$f":"E116*B6","v":-90.100646482616497},{"$f":"F116*B6","v":-196.94402807401264},{"$f":"G116*B6","v":-209.59292283771748},{"$f":"H116*B6","v":-223.59784299479213},{"$f":"I116*B6","v":-238.79371105898252},{"$f":"J116*B6","v":-232.42073654703245},{"$f":"K116*B6","v":-198.63591289464338},{"$f":"L116*B6","v":-159.12760043150766},{"$f":"M116*B6","v":-113.00306409307291},{"$f":"N116*B6","v":-81.892030530379785},{"$f":"O116*B6","v":-70.959671943108646},{"$f":"P116*B6","v":-58.295072556317123},{"$f":"Q116*B6","v":-44.752351028281964},{"$f":"R116*B6","v":-31.356143300808267},{"$f":"S116*B6","v":-19.332296213555026},{"$f":"T116*B6","v":-9.1996178439060206},{"$f":"U116*B6","v":-0.79466295033273837},{"$f":"V116*B6","v":6.2696004524295796},{"$f":"W116*B6","v":12.460779432068595}]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D124-D126)/(B8-B9)","v":0},{"$f":"(E124-E126)/(B8-B9)","v":0},{"$f":"(F124-F126)/(B8-B9)","v":0},{"$f":"(G124-G126)/(B8-B9)","v":0},{"$f":"(H124-H126)/(B8-B9)","v":0},{"$f":"(I124-I126)/(B8-B9)","v":0},{"$f":"(J124-J126)/(B8-B9)","v":-281.70549562233737},{"$f":"(K124-K126)/(B8-B9)","v":-615.75823486630907},{"$f":"(L124-L126)/(B8-B9)","v":-655.30582201011202},{"$f":"(M124-M126)/(B8-B9)","v":-699.09311020411133},{"$f":"(N124-N126)/(B8-B9)","v":-464.89847839405866},{"$f":"(O124-O126)/(B8-B9)","v":-181.3465962745704},{"$f":"(P124-P126)/(B8-B9)","v":-190.10813273891563},{"$f":"(Q124-Q126)/(B8-B9)","v":-186.62200718756321},{"$f":"(R124-R126)/(B8-B9)","v":-169.67307642639571},{"$f":"(S124-S126)/(B8-B9)","v":-138.12618134978948},{"$f":"(T124-T126)/(B8-B9)","v":-100.97298098449846},{"$f":"(U124-U126)/(B8-B9)","v":-68.602162863499871},{"$f":"(V124-V126)/(B8-B9)","v":-42.353537306966246},{"$f":"(W124-W126)/(B8-B9)","v":-23.933734931957588},{"$f":"(X124-X126)/(B8-B9)","v":-9.7160218482549681}]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-B9>0,D2-B9,0)","v":0},{"$f":"IF(E2-B9>0,E2-B9,0)","v":0},{"$f":"IF(F2-B9>0,F2-B9,0)","v":0},{"$f":"IF(G2-B9>0,G2-B9,0)","v":0},{"$f":"IF(H2-B9>0,H2-B9,0)","v":0},{"$f":"IF(I2-B9>0,I2-B9,0)","v":1},{"$f":"IF(J2-B9>0,J2-B9,0)","v":2},{"$f":"IF(K2-B9>0,K2-B9,0)","v":3},{"$f":"IF(L2-B9>0,L2-B9,0)","v":4},{"$f":"IF(M2-B9>0,M2-B9,0)","v":5},{"$f":"IF(N2-B9>0,N2-B9,0)","v":6},{"$f":"IF(O2-B9>0,O2-B9,0)","v":7},{"$f":"IF(P2-B9>0,P2-B9,0)","v":8},{"$f":"IF(Q2-B9>0,Q2-B9,0)","v":9},{"$f":"IF(R2-B9>0,R2-B9,0)","v":10},{"$f":"IF(S2-B9>0,S2-B9,0)","v":11},{"$f":"IF(T2-B9>0,T2-B9,0)","v":12},{"$f":"IF(U2-B9>0,U2-B9,0)","v":13},{"$f":"IF(V2-B9>0,V2-B9,0)","v":14},{"$f":"IF(W2-B9>0,W2-B9,0)","v":15},{"$f":"IF(X2-B9>0,X2-B9,0)","v":16}]
[null,null,null,{"$f":"IF(D123=0,0,CHOOSE(D123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(E123=0,0,CHOOSE(E123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(F123=0,0,CHOOSE(F123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(G123=0,0,CHOOSE(G123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(H123=0,0,CHOOSE(H123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(I123=0,0,CHOOSE(I123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(J123=0,0,CHOOSE(J123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-1126.8219824893495},{"$f":"IF(K123=0,0,CHOOSE(K123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2463.0329394652363},{"$f":"IF(L123=0,0,CHOOSE(L123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2621.2232880404481},{"$f":"IF(M123=0,0,CHOOSE(M123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2796.3724408164453},{"$f":"IF(N123=0,0,CHOOSE(N123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-2986.4158960655841},{"$f":"IF(O123=0,0,CHOOSE(O123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3188.4193245635179},{"$f":"IF(P123=0,0,CHOOSE(P123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3381.6558189961106},{"$f":"IF(Q123=0,0,CHOOSE(Q123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3542.8604695666982},{"$f":"IF(R123=0,0,CHOOSE(R123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3665.1082017711669},{"$f":"IF(S123=0,0,CHOOSE(S123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3740.9240499626758},{"$f":"IF(T123=0,0,CHOOSE(T123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3785.5477429341045},{"$f":"IF(U123=0,0,CHOOSE(U123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3817.2691210206976},{"$f":"IF(V123=0,0,CHOOSE(V123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3834.5223509990319},{"$f":"IF(W123=0,0,CHOOSE(W123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3836.6589896905061},{"$f":"IF(X123=0,0,CHOOSE(X123,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":-3824.4118303271243}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-B8>0,D2-B8,0)","v":0},{"$f":"IF(E2-B8>0,E2-B8,0)","v":0},{"$f":"IF(F2-B8>0,F2-B8,0)","v":0},{"$f":"IF(G2-B8>0,G2-B8,0)","v":0},{"$f":"IF(H2-B8>0,H2-B8,0)","v":0},{"$f":"IF(I2-B8>0,I2-B8,0)","v":0},{"$f":"IF(J2-B8>0,J2-B8,0)","v":0},{"$f":"IF(K2-B8>0,K2-B8,0)","v":0},{"$f":"IF(L2-B8>0,L2-B8,0)","v":0},{"$f":"IF(M2-B8>0,M2-B8,0)","v":1},{"$f":"IF(N2-B8>0,N2-B8,0)","v":2},{"$f":"IF(O2-B8>0,O2-B8,0)","v":3},{"$f":"IF(P2-B8>0,P2-B8,0)","v":4},{"$f":"IF(Q2-B8>0,Q2-B8,0)","v":5},{"$f":"IF(R2-B8>0,R2-B8,0)","v":6},{"$f":"IF(S2-B8>0,S2-B8,0)","v":7},{"$f":"IF(T2-B8>0,T2-B8,0)","v":8},{"$f":"IF(U2-B8>0,U2-B8,0)","v":9},{"$f":"IF(V2-B8>0,V2-B8,0)","v":10},{"$f":"IF(W2-B8>0,W2-B8,0)","v":11},{"$f":"IF(X2-B8>0,X2-B8,0)","v":12}]
[null,null,null,{"$f":"IF(D125=0,0,CHOOSE(D125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(E125=0,0,CHOOSE(E125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(F125=0,0,CHOOSE(F125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(G125=0,0,CHOOSE(G125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(H125=0,0,CHOOSE(H125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(I125=0,0,CHOOSE(I125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(J125=0,0,CHOOSE(J125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(K125=0,0,CHOOSE(K125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(L125=0,0,CHOOSE(L125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(M125=0,0,CHOOSE(M125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":0},{"$f":"IF(N125=0,0,CHOOSE(N125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-1126.8219824893495},{"$f":"IF(O125=0,0,CHOOSE(O125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2463.0329394652363},{"$f":"IF(P125=0,0,CHOOSE(P125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2621.2232880404481},{"$f":"IF(Q125=0,0,CHOOSE(Q125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2796.3724408164453},{"$f":"IF(R125=0,0,CHOOSE(R125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-2986.4158960655841},{"$f":"IF(S125=0,0,CHOOSE(S125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3188.4193245635179},{"$f":"IF(T125=0,0,CHOOSE(T125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3381.6558189961106},{"$f":"IF(U125=0,0,CHOOSE(U125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3542.8604695666982},{"$f":"IF(V125=0,0,CHOOSE(V125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3665.1082017711669},{"$f":"IF(W125=0,0,CHOOSE(W125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3740.9240499626758},{"$f":"IF(X125=0,0,CHOOSE(X125,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115))","v":-3785.5477429341045}]
[]
[]
[{"$f":"'C3_Commodity prices_ext'!B3","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},{"$f":"'C3_Commodity prices_ext'!D92","v":0},{"$f":"'C3_Commodity prices_ext'!E92","v":634.41071490724789},{"$f":"'C3_Commodity prices_ext'!F92","v":743.67596170739853},{"$f":"'C3_Commodity prices_ext'!G92","v":46.766189054458664},{"$f":"'C3_Commodity prices_ext'!H92","v":42.470197406160878},{"$f":"'C3_Commodity prices_ext'!I92","v":31.00022176409766},{"$f":"'C3_Commodity prices_ext'!J92","v":23.2574408200162},{"$f":"'C3_Commodity prices_ext'!K92","v":1.4491751819659839},{"$f":"'C3_Commodity prices_ext'!L92","v":-35.370407034199161},{"$f":"'C3_Commodity prices_ext'!M92","v":-75.102750177702546},{"$f":"'C3_Commodity prices_ext'!N92","v":-115.94189390828251},{"$f":"'C3_Commodity prices_ext'!O92","v":-145.84462900577637},{"$f":"'C3_Commodity prices_ext'!P92","v":-162.67658871542517},{"$f":"'C3_Commodity prices_ext'!Q92","v":-180.62902496605966},{"$f":"'C3_Commodity prices_ext'!R92","v":-195.54720117082616},{"$f":"'C3_Commodity prices_ext'!S92","v":-210.44914819436235},{"$f":"'C3_Commodity prices_ext'!T92","v":-226.70467440087668},{"$f":"'C3_Commodity prices_ext'!U92","v":-235.71159702134173},{"$f":"'C3_Commodity prices_ext'!V92","v":-246.26903607765416},{"$f":"'C3_Commodity prices_ext'!W92","v":-261.49629704155086},{"$f":"'C3_Commodity prices_ext'!X92","v":-270.29319599509472}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D131","v":0},{"$f":"SUM(D131:E131)","v":634.41071490724789},{"$f":"SUM(D131:F131)","v":1378.0866766146464},{"$f":"SUM(D131:G131)","v":1424.8528656691051},{"$f":"SUM(D131:H131)","v":1467.323063075266},{"$f":"SUM(D131:I131)","v":1498.3232848393636},{"$f":"SUM(D131:J131)","v":1521.5807256593798},{"$f":"SUM(D131:K131)","v":1523.0299008413458},{"$f":"SUM(D131:L131)","v":1487.6594938071466},{"$f":"SUM(D131:M131)","v":1412.5567436294441},{"$f":"SUM(D131:N131)","v":1296.6148497211616},{"$f":"SUM(D131:O131)","v":1150.7702207153852},{"$f":"SUM(D131:P131)","v":988.09363199996005},{"$f":"SUM(D131:Q131)","v":807.46460703390039},{"$f":"SUM(D131:R131)","v":611.91740586307424},{"$f":"SUM(D131:S131)","v":401.46825766871189},{"$f":"SUM(D131:T131)","v":174.7635832678352},{"$f":"SUM(D131:U131)","v":-60.94801375350653},{"$f":"SUM(D131:V131)","v":-307.21704983116069},{"$f":"SUM(D131:W131)","v":-568.71334687271155},{"$f":"SUM(D131:X131)","v":-839.00654286780627}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D131-D138","v":0},{"$f":"D133+E131-E138","v":634.41071490724789},{"$f":"E133+F131-F138","v":1378.0866766146464},{"$f":"F133+G131-G138","v":1424.8528656691051},{"$f":"G133+H131-H138","v":1467.323063075266},{"$f":"H133+I131-I138","v":1498.3232848393636},{"$f":"I133+J131-J138","v":1362.9780469325678},{"$f":"J133+K131-K138","v":1019.9055529608722},{"$f":"K133+L131-L138","v":628.3219295093968},{"$f":"L133+M131-M138","v":186.38841356287776},{"$f":"M133+N131-N138","v":-145.53162282843368},{"$f":"N133+O131-O138","v":-327.2497640953934},{"$f":"O133+P131-P138","v":-514.47061160387875},{"$f":"P133+Q131-Q138","v":-700.18374425290858},{"$f":"Q133+R131-R138","v":-874.28931012125486},{"$f":"R133+S131-S138","v":-1028.4969893310627},{"$f":"S133+T131-T138","v":-1162.1367437004492},{"$f":"T133+U131-U138","v":-1272.9568752699943},{"$f":"U133+V131-V138","v":-1367.9528771987625},{"$f":"V133+W131-W138","v":-1458.2748132757915},{"$f":"W133+X131-X138","v":-1541.2425185092179}]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D131, D131*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D134-E138+E131, D134*(1+$B$7)-E136+E131*$D$9/100)","v":634.41071490724789},{"$f":"IF($B$6>=$B$7,E134-F138+F131, E134*(1+$B$7)-F136+F131*$D$9/100)","v":1378.0866766146464},1424.8528656691051,1467.323063075266,1498.3232848393636,1362.9780469325678,1019.9055529608722,628.3219295093968,186.38841356287776,-145.53162282843368,-327.2497640953934,-514.47061160387875,-700.18374425290858,-874.28931012125486,-1028.4969893310627,-1162.1367437004492,-1272.9568752699943,-1367.9528771987625,-1458.2748132757915,-1541.2425185092179]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D137+D138","v":0},0,50.727458673075915,110.19176267555085,113.93118552389309,117.32710102962881,278.40855640923479,453.50534632593326,437.76482891774822,417.07136537349868,230.88175354125863,24.236808767399566,-1.6226209487959196,-36.052944506420097,-77.428303111742622,-126.14961177809506,-175.3035034849589,-217.81587901115225,-253.05862156965847,-280.55582539164914,{"$f":"X137+X138","v":-303.92909405240158}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D133*$B$6","v":0},{"$f":"E133*$B$6","v":50.727458673075915},110.19176267555085,113.93118552389309,117.32710102962881,119.80587768242283,108.98367717227163,81.551612500471975,50.240599604682217,14.903611058229691,-11.636703493783786,-26.1668797418561,-41.137052189390268,-55.986667809262734,-69.908142793540506,-82.238583453468749,-92.9244135593556,-101.78558742077254,-109.38146442712727,-116.60360329073326]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D141-D143)/($B$8-$B$9)","v":0},{"$f":"(E141-E143)/($B$8-$B$9)","v":0},0,0,0,0,158.60267872681197,344.52166915366161,356.21321641727627,366.83076576881649,215.97814248302893,35.87351226118335,24.54425879306018,5.0841076829701706,-21.441635302479881,-56.241468984554558,-93.064920031490146,-124.89146545179665,-151.27303414888593,-171.17436096452184,-187.32549076166833]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B$9>0,D2-$B$9,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D140=0,0,CHOOSE(D140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(E140=0,0,CHOOSE(E140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(F140=0,0,CHOOSE(F140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(G140=0,0,CHOOSE(G140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(H140=0,0,CHOOSE(H140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(I140=0,0,CHOOSE(I140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":0},{"$f":"IF(J140=0,0,CHOOSE(J140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":634.41071490724789},{"$f":"IF(K140=0,0,CHOOSE(K140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1378.0866766146464},{"$f":"IF(L140=0,0,CHOOSE(L140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1424.8528656691051},{"$f":"IF(M140=0,0,CHOOSE(M140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1467.323063075266},{"$f":"IF(N140=0,0,CHOOSE(N140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1498.3232848393636},{"$f":"IF(O140=0,0,CHOOSE(O140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1521.5807256593798},{"$f":"IF(P140=0,0,CHOOSE(P140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1523.0299008413458},{"$f":"IF(Q140=0,0,CHOOSE(Q140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1487.6594938071466},{"$f":"IF(R140=0,0,CHOOSE(R140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1412.5567436294441},{"$f":"IF(S140=0,0,CHOOSE(S140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1296.6148497211616},{"$f":"IF(T140=0,0,CHOOSE(T140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":1150.7702207153852},{"$f":"IF(U140=0,0,CHOOSE(U140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":988.09363199996005},{"$f":"IF(V140=0,0,CHOOSE(V140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":807.46460703390039},{"$f":"IF(W140=0,0,CHOOSE(W140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":611.91740586307424},{"$f":"IF(X140=0,0,CHOOSE(X140,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132,Y132,Z132,AA132,AB132,AC132,AD132,AE132,AF132))","v":401.46825766871189}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D142=0,0,CHOOSE(D142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(E142=0,0,CHOOSE(E142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(F142=0,0,CHOOSE(F142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(G142=0,0,CHOOSE(G142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(H142=0,0,CHOOSE(H142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(I142=0,0,CHOOSE(I142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(J142=0,0,CHOOSE(J142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(K142=0,0,CHOOSE(K142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(L142=0,0,CHOOSE(L142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(M142=0,0,CHOOSE(M142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":0},{"$f":"IF(N142=0,0,CHOOSE(N142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":634.41071490724789},{"$f":"IF(O142=0,0,CHOOSE(O142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1378.0866766146464},{"$f":"IF(P142=0,0,CHOOSE(P142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1424.8528656691051},{"$f":"IF(Q142=0,0,CHOOSE(Q142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1467.323063075266},{"$f":"IF(R142=0,0,CHOOSE(R142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1498.3232848393636},{"$f":"IF(S142=0,0,CHOOSE(S142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1521.5807256593798},{"$f":"IF(T142=0,0,CHOOSE(T142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1523.0299008413458},{"$f":"IF(U142=0,0,CHOOSE(U142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1487.6594938071466},{"$f":"IF(V142=0,0,CHOOSE(V142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1412.5567436294441},{"$f":"IF(W142=0,0,CHOOSE(W142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1296.6148497211616},{"$f":"IF(X142=0,0,CHOOSE(X142,D132,E132,F132,G132,H132,I132,J132,K132,L132,M132,N132,O132,P132,Q132,R132,S132,T132,U132,V132,W132,X132))","v":1150.7702207153852}]
[]
[{"$f":"'C4_Market_financing'!B3","v":"Tailored stress test 4: Market Financing Stress Test"}]
[]
[{"$f":"A6","v":"Average interest rate on new debt"},{"$f":"'C4_Market_financing'!K41","v":9.8696684010889948E-2},{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,{"$f":"'C4_Market_financing'!E73","v":0},{"$f":"'C4_Market_financing'!F73","v":11.944189901353319},{"$f":"'C4_Market_financing'!G73","v":22.560142230017878}]
[{"$f":"A7","v":"USD Discount rate"},{"$f":"B7","v":0.05},{"$f":"$C$13","v":"cumulative"},{"$f":"D147","v":0},{"$f":"SUM(D147:E147)","v":0},{"$f":"SUM(D147:F147)","v":11.944189901353319},{"$f":"SUM(D147:G147)","v":34.5043321313712},{"$f":"SUM(D147:H147)","v":34.5043321313712},{"$f":"SUM(D147:I147)","v":34.5043321313712},{"$f":"SUM(D147:J147)","v":34.5043321313712},{"$f":"SUM(D147:K147)","v":34.5043321313712},{"$f":"SUM(D147:L147)","v":34.5043321313712},{"$f":"SUM(D147:M147)","v":34.5043321313712},{"$f":"SUM(D147:N147)","v":34.5043321313712},{"$f":"SUM(D147:O147)","v":34.5043321313712},{"$f":"SUM(D147:P147)","v":34.5043321313712},{"$f":"SUM(D147:Q147)","v":34.5043321313712},{"$f":"SUM(D147:R147)","v":34.5043321313712},{"$f":"SUM(D147:S147)","v":34.5043321313712},{"$f":"SUM(D147:T147)","v":34.5043321313712},{"$f":"SUM(D147:U147)","v":34.5043321313712},{"$f":"SUM(D147:V147)","v":34.5043321313712},{"$f":"SUM(D147:W147)","v":34.5043321313712},{"$f":"SUM(D147:X147)","v":34.5043321313712}]
[{"$f":"A8","v":"Average maturity of new debt"},{"$f":"'C4_Market_financing'!H41","v":5},{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D147-D154","v":0},{"$f":"D149+E147-E154","v":0},{"$f":"E149+F147-F154","v":11.944189901353319},{"$f":"F149+G147-G154","v":34.5043321313712},{"$f":"G149+H147-H154","v":34.5043321313712},{"$f":"H149+I147-I154","v":34.5043321313712},{"$f":"I149+J147-J154","v":28.532237180694541},{"$f":"J149+K147-K154","v":11.280071115008941},{"$f":"K149+L147-L154","v":0},{"$f":"L149+M147-M154","v":0},{"$f":"M149+N147-N154","v":0},{"$f":"N149+O147-O154","v":0},{"$f":"O149+P147-P154","v":0},{"$f":"P149+Q147-Q154","v":0},{"$f":"Q149+R147-R154","v":0},{"$f":"R149+S147-S154","v":0},{"$f":"S149+T147-T154","v":0},{"$f":"T149+U147-U154","v":0},{"$f":"U149+V147-V154","v":0},{"$f":"V149+W147-W154","v":0},{"$f":"W149+X147-X154","v":0}]
[{"$f":"A9","v":"Average grace period on new debt"},{"$f":"'C4_Market_financing'!I41","v":3},{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$147>=$B$148, D147, D147*$D$9/100)","v":0},{"$f":"IF($B$147>=$B$148,D150-E154+E147, D150*(1+$B$7)-E152+E147*$D$9/100)","v":0},{"$f":"IF($B$147>=$B$148,E150-F154+F147, E150*(1+$B$7)-F152+F147*$D$9/100)","v":11.944189901353319},34.5043321313712,34.5043321313712,34.5043321313712,28.532237180694541,11.280071115008941,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D153+D154","v":0},0,0,1.1788519364599312,3.40546316537674,3.40546316537674,9.3775581160534003,20.068203262832373,12.393376729467345,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X153+X154","v":0}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D149*$B147","v":0},{"$f":"E149*$B147","v":0},1.1788519364599312,3.40546316537674,3.40546316537674,3.40546316537674,2.8160371971467746,1.1133056144584044,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"(D157-D159)/($B149-$B150)","v":0},{"$f":"(E157-E159)/($B149-$B150)","v":0},0,0,0,0,5.9720949506766594,17.2521660656856,11.280071115008941,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B150>0,D2-$B150,0)","v":0},{"$f":"IF(E2-$B150>0,E2-$B150,0)","v":0},0,{"$f":"IF(G2-$B150>0,G2-$B150,0)","v":0},{"$f":"IF(H2-$B150>0,H2-$B150,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,{"$f":"IF(D156=0,0,CHOOSE(D156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(E156=0,0,CHOOSE(E156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(F156=0,0,CHOOSE(F156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(G156=0,0,CHOOSE(G156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(H156=0,0,CHOOSE(H156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(I156=0,0,CHOOSE(I156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":0},{"$f":"IF(J156=0,0,CHOOSE(J156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":11.944189901353319},{"$f":"IF(K156=0,0,CHOOSE(K156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(L156=0,0,CHOOSE(L156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(M156=0,0,CHOOSE(M156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(N156=0,0,CHOOSE(N156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(O156=0,0,CHOOSE(O156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(P156=0,0,CHOOSE(P156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(Q156=0,0,CHOOSE(Q156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(R156=0,0,CHOOSE(R156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(S156=0,0,CHOOSE(S156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(T156=0,0,CHOOSE(T156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(U156=0,0,CHOOSE(U156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(V156=0,0,CHOOSE(V156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(W156=0,0,CHOOSE(W156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712},{"$f":"IF(X156=0,0,CHOOSE(X156,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148,Y148,Z148,AA148,AB148,AC148,AD148,AE148,AF148))","v":34.5043321313712}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B149>0,D2-$B149,0)","v":0},{"$f":"IF(E2-$B149>0,E2-$B149,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D158=0,0,CHOOSE(D158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(E158=0,0,CHOOSE(E158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(F158=0,0,CHOOSE(F158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(G158=0,0,CHOOSE(G158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(H158=0,0,CHOOSE(H158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(I158=0,0,CHOOSE(I158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(J158=0,0,CHOOSE(J158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(K158=0,0,CHOOSE(K158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":0},{"$f":"IF(L158=0,0,CHOOSE(L158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":11.944189901353319},{"$f":"IF(M158=0,0,CHOOSE(M158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(N158=0,0,CHOOSE(N158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(O158=0,0,CHOOSE(O158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(P158=0,0,CHOOSE(P158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(Q158=0,0,CHOOSE(Q158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(R158=0,0,CHOOSE(R158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(S158=0,0,CHOOSE(S158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(T158=0,0,CHOOSE(T158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(U158=0,0,CHOOSE(U158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(V158=0,0,CHOOSE(V158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(W158=0,0,CHOOSE(W158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712},{"$f":"IF(X158=0,0,CHOOSE(X158,D148,E148,F148,G148,H148,I148,J148,K148,L148,M148,N148,O148,P148,Q148,R148,S148,T148,U148,V148,W148,X148))","v":34.5043321313712}]
[]
[null,null,{"$f":"$C$12","v":"New forex borrowing (gross, USD)"},null,null,null,null,{"$f":"'C4_Market_financing'!H73","v":45.994542230017871},{"$f":"'C4_Market_financing'!I73","v":162.11861071539741},{"$f":"'C4_Market_financing'!J73","v":253.55095998024609},{"$f":"'C4_Market_financing'!K73","v":337.61400151428415},{"$f":"'C4_Market_financing'!L73","v":166.60719301262091},{"$f":"'C4_Market_financing'!M73","v":-152.68726501098772},{"$f":"'C4_Market_financing'!N73","v":-147.68802303459634},{"$f":"'C4_Market_financing'!O73","v":-142.688781058205},{"$f":"'C4_Market_financing'!P73","v":-137.68953908181362},{"$f":"'C4_Market_financing'!Q73","v":-216.02363043875556},{"$f":"'C4_Market_financing'!R73","v":-170.34608318082718},{"$f":"'C4_Market_financing'!S73","v":-130.017},{"$f":"'C4_Market_financing'!T73","v":0},{"$f":"'C4_Market_financing'!U73","v":0},{"$f":"'C4_Market_financing'!V73","v":0},{"$f":"'C4_Market_financing'!W73","v":0},{"$f":"'C4_Market_financing'!X73","v":0}]
[null,null,{"$f":"$C$13","v":"cumulative"},{"$f":"D161","v":0},{"$f":"SUM(D161:E161)","v":0},{"$f":"SUM(D161:F161)","v":0},{"$f":"SUM(D161:G161)","v":0},{"$f":"SUM(D161:H161)","v":45.994542230017871},{"$f":"SUM(D161:I161)","v":208.11315294541527},{"$f":"SUM(D161:J161)","v":461.66411292566136},{"$f":"SUM(D161:K161)","v":799.27811443994551},{"$f":"SUM(D161:L161)","v":965.88530745256639},{"$f":"SUM(D161:M161)","v":813.19804244157865},{"$f":"SUM(D161:N161)","v":665.51001940698234},{"$f":"SUM(D161:O161)","v":522.82123834877734},{"$f":"SUM(D161:P161)","v":385.13169926696372},{"$f":"SUM(D161:Q161)","v":169.10806882820816},{"$f":"SUM(D161:R161)","v":-1.2380143526190182},{"$f":"SUM(D161:S161)","v":-131.25501435261901},{"$f":"SUM(D161:T161)","v":-131.25501435261901},{"$f":"SUM(D161:U161)","v":-131.25501435261901},{"$f":"SUM(D161:V161)","v":-131.25501435261901},{"$f":"SUM(D161:W161)","v":-131.25501435261901},{"$f":"SUM(D161:X161)","v":-131.25501435261901}]
[null,null,{"$f":"$C$14","v":"Stock of new forex debt (in USD)"},{"$f":"D161-D168","v":0},{"$f":"D163+E161-E168","v":0},{"$f":"E163+F161-F168","v":0},{"$f":"F163+G161-G168","v":0},45.994542230017871,208.11315294541527,461.66411292566136,799.27811443994551,965.88530745256639,801.69940688407416,601.98309561312408,343.87828632350374,6.3692186317037454,-439.62710311268893,-761.24440866755708,-942.22288528788738,-873.10866626509528,-727.92026421869468,-566.89777081535203,-400.21076237545168,-236.69169920010259]
[null,null,{"$f":"$C$15","v":"PV of new forex debt (in USD)"},{"$f":"IF($B$6>=$B$7, D161, D161*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,D164-E168+E161, D164*(1+$B$7)-E166+E161*$D$9/100)","v":0},{"$f":"IF($B$6>=$B$7,E164-F168+F161, E164*(1+$B$7)-F166+F161*$D$9/100)","v":0},0,45.994542230017871,208.11315294541527,461.66411292566136,799.27811443994551,965.88530745256639,801.69940688407416,601.98309561312408,343.87828632350374,6.3692186317037454,-439.62710311268893,-761.24440866755708,-942.22288528788727,-873.10866626509528,-727.92026421869468,-566.89777081535203,-400.21076237545168,-236.69169920010259]
[]
[null,null,{"$f":"$C$17","v":"Total debt service (in USD)"},{"$f":"D167+D168","v":0},0,0,0,0,3.6777219951295947,16.640720462777086,36.914646393862768,63.910250198838753,88.730791108179133,116.13214489471292,163.55057559489995,227.31602441017799,230.48197380564469,116.11865451746945,-9.9075997893255234,-144.4543281211316,-215.00214059831401,-219.22697238325222,-212.01613445426631,{"$f":"X167+X168","v":-195.51990179909313}]
[null,null,{"$f":"$C$18","v":"Interest"},0,{"$f":"D163*$B$6","v":0},{"$f":"E163*$B$6","v":0},0,0,3.6777219951295947,16.640720462777086,36.914646393862768,63.910250198838753,77.232155550674662,64.103856658359106,48.134547363484614,27.496495800191614,0.5092825000075446,-35.152567856571409,-60.869076409655769,-75.340109098339568,-69.81373855191336,-58.204478979909602,-45.329126014365947,-32.000838623744045]
[null,null,{"$f":"$C$19","v":"Amortization"},{"$f":"IF(($B$8-$B$9)=0, 0, (D171-D173)/($B$8-$B$9))","v":0},{"$f":"IF(($B$8-$B$9)=0, 0, (E171-E173)/($B$8-$B$9))","v":0},0,0,0,0,0,0,0,11.498635557504468,52.028288236353816,115.41602823141534,199.81952860998638,229.97269130563714,151.27122237404086,50.961476620330245,-69.114219022792042,-145.18840204640065,-161.02249340334262,-166.68700843990035,-163.51906317534909]
[]
[null,null,{"$f":"$C$21","v":"t-g>0"},{"$f":"IF(D2-$B9>0,D2-$B9,0)","v":0},{"$f":"IF(E2-$B9>0,E2-$B9,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,{"$f":"IF(D170=0,0,CHOOSE(D170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(E170=0,0,CHOOSE(E170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(F170=0,0,CHOOSE(F170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(G170=0,0,CHOOSE(G170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(H170=0,0,CHOOSE(H170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(I170=0,0,CHOOSE(I170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(J170=0,0,CHOOSE(J170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(K170=0,0,CHOOSE(K170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(L170=0,0,CHOOSE(L170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":0},{"$f":"IF(M170=0,0,CHOOSE(M170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":45.994542230017871},{"$f":"IF(N170=0,0,CHOOSE(N170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":208.11315294541527},{"$f":"IF(O170=0,0,CHOOSE(O170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":461.66411292566136},{"$f":"IF(P170=0,0,CHOOSE(P170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":799.27811443994551},{"$f":"IF(Q170=0,0,CHOOSE(Q170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":965.88530745256639},{"$f":"IF(R170=0,0,CHOOSE(R170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":813.19804244157865},{"$f":"IF(S170=0,0,CHOOSE(S170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":665.51001940698234},{"$f":"IF(T170=0,0,CHOOSE(T170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":522.82123834877734},{"$f":"IF(U170=0,0,CHOOSE(U170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":385.13169926696372},{"$f":"IF(V170=0,0,CHOOSE(V170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":169.10806882820816},{"$f":"IF(W170=0,0,CHOOSE(W170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":-1.2380143526190182},{"$f":"IF(X170=0,0,CHOOSE(X170,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162,Y162,Z162,AA162,AB162,AC162,AD162,AE162,AF162))","v":-131.25501435261901}]
[null,null,{"$f":"$C$23","v":"t-m condition"},{"$f":"IF(D2-$B$8>0,D2-$B$8,0)","v":0},{"$f":"IF(E2-$B$8>0,E2-$B$8,0)","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"IF(D172=0,0,CHOOSE(D172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(E172=0,0,CHOOSE(E172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(F172=0,0,CHOOSE(F172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(G172=0,0,CHOOSE(G172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(H172=0,0,CHOOSE(H172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(I172=0,0,CHOOSE(I172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(J172=0,0,CHOOSE(J172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(K172=0,0,CHOOSE(K172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(L172=0,0,CHOOSE(L172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(M172=0,0,CHOOSE(M172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(N172=0,0,CHOOSE(N172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(O172=0,0,CHOOSE(O172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(P172=0,0,CHOOSE(P172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":0},{"$f":"IF(Q172=0,0,CHOOSE(Q172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":45.994542230017871},{"$f":"IF(R172=0,0,CHOOSE(R172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":208.11315294541527},{"$f":"IF(S172=0,0,CHOOSE(S172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":461.66411292566136},{"$f":"IF(T172=0,0,CHOOSE(T172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":799.27811443994551},{"$f":"IF(U172=0,0,CHOOSE(U172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":965.88530745256639},{"$f":"IF(V172=0,0,CHOOSE(V172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":813.19804244157865},{"$f":"IF(W172=0,0,CHOOSE(W172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":665.51001940698234},{"$f":"IF(X172=0,0,CHOOSE(X172,D162,E162,F162,G162,H162,I162,J162,K162,L162,M162,N162,O162,P162,Q162,R162,S162,T162,U162,V162,W162,X162))","v":522.82123834877734}]

{"sheet":"PV_Base-add.cost.mkt","index":69,"n_rows":145,"n_cols":56,"rows_kept":145,"cut":false,"hidden":true,"merged":[]}
[null,null,null,0,{"$f":"D1+1","v":1},{"$f":"E1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Calculate an increase in interest payments associated with increased borrowing costs",null,null,{"$f":"ProjectionYear","v":2018},{"$f":"D2+1","v":2019},{"$f":"E2+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["=> Used for the combo shock for external DSA only. "]
[null,null,"Increase in FX borrowing"]
[null,null,{"$f":"B2_PB_mkt_pub!AA67","v":"Whichever is lower"},100,"bps / ppt (of worsening in PB)"]
[null,null,"or",{"$f":"'Input 6 - Tailored Tests'!H52","v":400},"bps"]
[null,null,"PB - baseline",{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151}]
[null,null,"      - shock",{"$f":"B6_combo_mkt_pub!F17","v":4.9190022985169968},{"$f":"B6_combo_mkt_pub!G17","v":4.9190022985169968}]
[null,null,"Deviation from baseline",{"$f":"D8-D7","v":7.0694874658331095},{"$f":"E8-E7","v":7.1211162277879119}]
[null,null,"Increase in borrowing costs",{"$f":"IF(C5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*D9,$D6),IF($C$5=400,$D6,$D5*D9)))","v":400},{"$f":"IF(D5=0,0,IF($C$5=\"Whichever is lower\",MIN($D5*E9,$D6),IF($C$5=400,$D6,$D5*E9)))","v":400}]
[null,null,"Average",{"$f":"AVERAGE(D10:E10)","v":400}]
[]
[null,null,"Addition nominal interest payments on external debt",{"$f":"D40+D66+D92+D118+D144","v":0},{"$f":"E40+E66+E92+E118+E144","v":0},{"$f":"F40+F66+F92+F118+F144","v":11.944189901353321},22.560142230017881,22.560142230017881,22.560142230017881,21.233010018756403,18.726327548754416,16.219645078752428,13.712962608750441,11.206280138748452,8.6995976687464651,6.1929151987444788,3.6862327287424921,1.1795502587405053,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,"Additional PV associated with additional interest costs on external debt",{"$f":"D38+D64+D90+D116+D142","v":0},{"$f":"E38+E64+E90+E116+E142","v":140.16919027166784},135.23345988389789,119.4349906480749,102.84659795046076,85.428785617965929,68.467214880107832,53.164248075358799,39.602815400374311,27.869993561642591,18.057213100976266,10.260476087278601,4.5805846928980563,1.1233811988004672,-1.4683977107386446E-14,-1.3854981944083546E-14,-1.2984537022615502E-14,-1.2070569855074058E-14,-1.1110904329155539E-14,-1.0103255526941097E-14,-9.0452242846159327E-15,-7.9342914801745098E-15,-6.7678120355110149E-15,-5.5430086186143457E-15,-4.2569650308728434E-15,-2.9066192637442648E-15,-1.4887562082592576E-15,-1.4887562082592576E-15]
[]
["Only new commercial borrowing is subject to an increase in borrowing costs. An increase in PV is assumend to be zero as an adjusted interest will be larger than the discount rate. "]
[]
["COMMERCIAL "]
[{"$f":"+Ext_Debt_Data!A96","v":"Eurobond"}]
[{"$f":"+\"Grace \"& A19&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":9},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A19&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":12},null,{"$f":"D2","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AJ2","v":2050},2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Interest \"& A19&\"\"","v":"Interest Eurobond"},{"$f":"$D$11/10000","v":0.04},"Base",100]
[{"$f":"+\"Discount \"& A19&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"+PV_ResFin_pub!C10","v":"Debt stock"},{"$f":"D22-D24","v":100},{"$f":"D23-E24","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23-AR24","v":0},{"$f":"AR23-AS24","v":0},{"$f":"AS23-AT24","v":0},{"$f":"AT23-AU24","v":0},{"$f":"AU23-AV24","v":0},{"$f":"AV23-AW24","v":0},{"$f":"AW23-AX24","v":0},{"$f":"AX23-AY24","v":0},{"$f":"AY23-AZ24","v":0},{"$f":"AZ23-BA24","v":0},{"$f":"BA23-BB24","v":0},{"$f":"BB23-BC24","v":0},{"$f":"BC23-BD24","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C11","v":"Amortization"},{"$f":"IF(D20-D20-1<B20,0,IF(D20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(E20-D20-1<B20,0,IF(E20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(F20-D20-1<B20,0,IF(F20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(G20-D20-1<B20,0,IF(G20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(H20-D20-1<B20,0,IF(H20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(I20-D20-1<B20,0,IF(I20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(J20-D20-1<B20,0,IF(J20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(K20-D20-1<B20,0,IF(K20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(L20-D20-1<B20,0,IF(L20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(M20-D20-1<B20,0,IF(M20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(N20-D20-1<B20,0,IF(N20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(O20-D20-1<B20,0,IF(O20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(P20-D20-1<B20,0,IF(P20-D20-1<B21,D22/(B21-B20),0))","v":33.333333333333336},{"$f":"IF(Q20-D20-1<B20,0,IF(Q20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(R20-D20-1<B20,0,IF(R20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(S20-D20-1<B20,0,IF(S20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(T20-D20-1<B20,0,IF(T20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(U20-D20-1<B20,0,IF(U20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(V20-D20-1<B20,0,IF(V20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(W20-D20-1<B20,0,IF(W20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(X20-D20-1<B20,0,IF(X20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Y20-D20-1<B20,0,IF(Y20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(Z20-D20-1<B20,0,IF(Z20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AA20-D20-1<B20,0,IF(AA20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AB20-D20-1<B20,0,IF(AB20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AC20-D20-1<B20,0,IF(AC20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AD20-D20-1<B20,0,IF(AD20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AE20-D20-1<B20,0,IF(AE20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AF20-D20-1<B20,0,IF(AF20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AG20-D20-1<B20,0,IF(AG20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AH20-D20-1<B20,0,IF(AH20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AI20-D20-1<B20,0,IF(AI20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AJ20-D20-1<B20,0,IF(AJ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AK20-D20-1<B20,0,IF(AK20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AL20-D20-1<B20,0,IF(AL20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AM20-D20-1<B20,0,IF(AM20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AN20-D20-1<B20,0,IF(AN20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AO20-D20-1<B20,0,IF(AO20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AP20-D20-1<B20,0,IF(AP20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AQ20-D20-1<B20,0,IF(AQ20-D20-1<B21,D22/(B21-B20),0))","v":0},{"$f":"IF(AR20-E20-1<C20,0,IF(AR20-E20-1<C21,E22/(C21-C20),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C12","v":"Interest"},null,{"$f":"$B22*D23","v":4},{"$f":"$B22*E23","v":4},4,4,4,4,4,4,4,4,2.6666666666666665,1.3333333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C13","v":"Total debt service"},{"$f":"D24+D25","v":0},4,4,4,4,4,4,4,4,4,37.333333333333336,36,34.666666666666671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR24+AR25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C14","v":"PV of debt"},{"$f":"IF($B22>$B23, D23, NPV($B23,E26:$BD26))","v":91.702866405365015},{"$f":"IF($B22>$B23, E23, NPV($B23,F26:$BD26))","v":92.288009725633273},{"$f":"IF($B22>$B23, F23, NPV($B23,G26:$BD26))","v":92.90241021191494},{"$f":"IF($B22>$B23, G23, NPV($B23,H26:$BD26))","v":93.547530722510686},{"$f":"IF($B22>$B23, H23, NPV($B23,I26:$BD26))","v":94.224907258636222},{"$f":"IF($B22>$B23, I23, NPV($B23,J26:$BD26))","v":94.936152621568027},{"$f":"IF($B22>$B23, J23, NPV($B23,K26:$BD26))","v":95.682960252646438},{"$f":"IF($B22>$B23, K23, NPV($B23,L26:$BD26))","v":96.467108265278782},{"$f":"IF($B22>$B23, L23, NPV($B23,M26:$BD26))","v":97.290463678542721},{"$f":"IF($B22>$B23, M23, NPV($B23,N26:$BD26))","v":98.154986862469855},{"$f":"IF($B22>$B23, N23, NPV($B23,O26:$BD26))","v":65.72940287226001},{"$f":"IF($B22>$B23, O23, NPV($B23,P26:$BD26))","v":33.015873015873019},{"$f":"IF($B22>$B23, P23, NPV($B23,Q26:$BD26))","v":0},{"$f":"IF($B22>$B23, Q23, NPV($B23,R26:$BD26))","v":0},{"$f":"IF($B22>$B23, R23, NPV($B23,S26:$BD26))","v":0},{"$f":"IF($B22>$B23, S23, NPV($B23,T26:$BD26))","v":0},{"$f":"IF($B22>$B23, T23, NPV($B23,U26:$BD26))","v":0},{"$f":"IF($B22>$B23, U23, NPV($B23,V26:$BD26))","v":0},{"$f":"IF($B22>$B23, V23, NPV($B23,W26:$BD26))","v":0},{"$f":"IF($B22>$B23, W23, NPV($B23,X26:$BD26))","v":0},{"$f":"IF($B22>$B23, X23, NPV($B23,Y26:$BD26))","v":0},{"$f":"IF($B22>$B23, Y23, NPV($B23,Z26:$BD26))","v":0},{"$f":"IF($B22>$B23, Z23, NPV($B23,AA26:$BD26))","v":0},{"$f":"IF($B22>$B23, AA23, NPV($B23,AB26:$BD26))","v":0},{"$f":"IF($B22>$B23, AB23, NPV($B23,AC26:$BD26))","v":0},{"$f":"IF($B22>$B23, AC23, NPV($B23,AD26:$BD26))","v":0},{"$f":"IF($B22>$B23, AD23, NPV($B23,AE26:$BD26))","v":0},{"$f":"IF($B22>$B23, AE23, NPV($B23,AF26:$BD26))","v":0},{"$f":"IF($B22>$B23, AF23, NPV($B23,AG26:$BD26))","v":0},{"$f":"IF($B22>$B23, AG23, NPV($B23,AH26:$BD26))","v":0},{"$f":"IF($B22>$B23, AH23, NPV($B23,AI26:$BD26))","v":0},{"$f":"IF($B22>$B23, AI23, NPV($B23,AJ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AJ23, NPV($B23,AK26:$BD26))","v":0},{"$f":"IF($B22>$B23, AK23, NPV($B23,AL26:$BD26))","v":0},{"$f":"IF($B22>$B23, AL23, NPV($B23,AM26:$BD26))","v":0},{"$f":"IF($B22>$B23, AM23, NPV($B23,AN26:$BD26))","v":0},{"$f":"IF($B22>$B23, AN23, NPV($B23,AO26:$BD26))","v":0},{"$f":"IF($B22>$B23, AO23, NPV($B23,AP26:$BD26))","v":0},{"$f":"IF($B22>$B23, AP23, NPV($B23,AQ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AQ23, NPV($B23,AR26:$BD26))","v":0},{"$f":"IF($B22>$B23, AR23, NPV($B23,AS26:$BD26))","v":0},{"$f":"IF($B22>$B23, AS23, NPV($B23,AT26:$BD26))","v":0},{"$f":"IF($B22>$B23, AT23, NPV($B23,AU26:$BD26))","v":0},{"$f":"IF($B22>$B23, AU23, NPV($B23,AV26:$BD26))","v":0},{"$f":"IF($B22>$B23, AV23, NPV($B23,AW26:$BD26))","v":0},{"$f":"IF($B22>$B23, AW23, NPV($B23,AX26:$BD26))","v":0},{"$f":"IF($B22>$B23, AX23, NPV($B23,AY26:$BD26))","v":0},{"$f":"IF($B22>$B23, AY23, NPV($B23,AZ26:$BD26))","v":0},{"$f":"IF($B22>$B23, AZ23, NPV($B23,BA26:$BD26))","v":0},{"$f":"IF($B22>$B23, BA23, NPV($B23,BB26:$BD26))","v":0},{"$f":"IF($B22>$B23, BB23, NPV($B23,BC26:$BD26))","v":0},{"$f":"IF($B22>$B23, BC23, NPV($B23,BD26:$BD26))","v":0},{"$f":"IF($B22>$B23, BD23, NPV($B23,$BD26:BE26))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C15","v":"Grant element"},{"$f":"IF(D27=0,0,(1-D27/D23)*100)","v":8.2971335946349871},7.7119902743667312,7.0975897880850569,6.452469277489314,5.7750927413637747,5.0638473784319737,4.3170397473535571,3.5328917347212219,2.7095363214572732,1.8450131375301493,1.4058956916099707,0.95238095238090459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR27=0,0,(1-AR27/AR23)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"t-g>0",{"$f":"IF(D1-B20>0,D1-B20,0)","v":0},{"$f":"IF(E1-B20>0,E1-B20,0)","v":0},{"$f":"IF(F1-B20>0,F1-B20,0)","v":0},{"$f":"IF(G1-B20>0,G1-B20,0)","v":0},{"$f":"IF(H1-B20>0,H1-B20,0)","v":0},{"$f":"IF(I1-B20>0,I1-B20,0)","v":0},{"$f":"IF(J1-B20>0,J1-B20,0)","v":0},{"$f":"IF(K1-B20>0,K1-B20,0)","v":0},{"$f":"IF(L1-B20>0,L1-B20,0)","v":0},{"$f":"IF(M1-B20>0,M1-B20,0)","v":0},{"$f":"IF(N1-B20>0,N1-B20,0)","v":1},{"$f":"IF(O1-B20>0,O1-B20,0)","v":2},{"$f":"IF(P1-B20>0,P1-B20,0)","v":3},{"$f":"IF(Q1-B20>0,Q1-B20,0)","v":4},{"$f":"IF(R1-B20>0,R1-B20,0)","v":5},{"$f":"IF(S1-B20>0,S1-B20,0)","v":6},{"$f":"IF(T1-B20>0,T1-B20,0)","v":7},{"$f":"IF(U1-B20>0,U1-B20,0)","v":8},{"$f":"IF(V1-B20>0,V1-B20,0)","v":9},{"$f":"IF(W1-B20>0,W1-B20,0)","v":10},{"$f":"IF(X1-B20>0,X1-B20,0)","v":11},{"$f":"IF(Y1-B20>0,Y1-B20,0)","v":12},{"$f":"IF(Z1-B20>0,Z1-B20,0)","v":13},{"$f":"IF(AA1-B20>0,AA1-B20,0)","v":14},{"$f":"IF(AB1-B20>0,AB1-B20,0)","v":15},{"$f":"IF(AC1-B20>0,AC1-B20,0)","v":16},{"$f":"IF(AD1-B20>0,AD1-B20,0)","v":17},{"$f":"IF(AE1-B20>0,AE1-B20,0)","v":18}]
[null,null,null,{"$f":"IF(D29=0,0,CHOOSE(D29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(E29=0,0,CHOOSE(E29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(F29=0,0,CHOOSE(F29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(G29=0,0,CHOOSE(G29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(H29=0,0,CHOOSE(H29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(I29=0,0,CHOOSE(I29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(J29=0,0,CHOOSE(J29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(K29=0,0,CHOOSE(K29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(L29=0,0,CHOOSE(L29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(M29=0,0,CHOOSE(M29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(N29=0,0,CHOOSE(N29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(O29=0,0,CHOOSE(O29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(P29=0,0,CHOOSE(P29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Q29=0,0,CHOOSE(Q29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(R29=0,0,CHOOSE(R29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(S29=0,0,CHOOSE(S29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(T29=0,0,CHOOSE(T29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(U29=0,0,CHOOSE(U29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(V29=0,0,CHOOSE(V29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(W29=0,0,CHOOSE(W29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(X29=0,0,CHOOSE(X29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Y29=0,0,CHOOSE(Y29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(Z29=0,0,CHOOSE(Z29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AA29=0,0,CHOOSE(AA29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AB29=0,0,CHOOSE(AB29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AC29=0,0,CHOOSE(AC29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AD29=0,0,CHOOSE(AD29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0},{"$f":"IF(AE29=0,0,CHOOSE(AE29,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36,AF36))","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C46","v":"t-m condition"},{"$f":"IF(D1-B21>0,D1-B21,0)","v":0},{"$f":"IF(E1-B21>0,E1-B21,0)","v":0},{"$f":"IF(F1-B21>0,F1-B21,0)","v":0},{"$f":"IF(G1-B21>0,G1-B21,0)","v":0},{"$f":"IF(H1-B21>0,H1-B21,0)","v":0},{"$f":"IF(I1-B21>0,I1-B21,0)","v":0},{"$f":"IF(J1-B21>0,J1-B21,0)","v":0},{"$f":"IF(K1-B21>0,K1-B21,0)","v":0},{"$f":"IF(L1-B21>0,L1-B21,0)","v":0},{"$f":"IF(M1-B21>0,M1-B21,0)","v":0},{"$f":"IF(N1-B21>0,N1-B21,0)","v":0},{"$f":"IF(O1-B21>0,O1-B21,0)","v":0},{"$f":"IF(P1-B21>0,P1-B21,0)","v":0},{"$f":"IF(Q1-B21>0,Q1-B21,0)","v":1},{"$f":"IF(R1-B21>0,R1-B21,0)","v":2},{"$f":"IF(S1-B21>0,S1-B21,0)","v":3},{"$f":"IF(T1-B21>0,T1-B21,0)","v":4},{"$f":"IF(U1-B21>0,U1-B21,0)","v":5},{"$f":"IF(V1-B21>0,V1-B21,0)","v":6},{"$f":"IF(W1-B21>0,W1-B21,0)","v":7},{"$f":"IF(X1-B21>0,X1-B21,0)","v":8},{"$f":"IF(Y1-B21>0,Y1-B21,0)","v":9},{"$f":"IF(Z1-B21>0,Z1-B21,0)","v":10},{"$f":"IF(AA1-B21>0,AA1-B21,0)","v":11},{"$f":"IF(AB1-B21>0,AB1-B21,0)","v":12},{"$f":"IF(AC1-B21>0,AC1-B21,0)","v":13},{"$f":"IF(AD1-B21>0,AD1-B21,0)","v":14},{"$f":"IF(AE1-B21>0,AE1-B21,0)","v":15}]
[null,null,null,{"$f":"IF(D31=0,0,CHOOSE(D31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(E31=0,0,CHOOSE(E31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(F31=0,0,CHOOSE(F31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(G31=0,0,CHOOSE(G31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(H31=0,0,CHOOSE(H31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(I31=0,0,CHOOSE(I31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(J31=0,0,CHOOSE(J31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(K31=0,0,CHOOSE(K31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(L31=0,0,CHOOSE(L31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(M31=0,0,CHOOSE(M31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(N31=0,0,CHOOSE(N31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(O31=0,0,CHOOSE(O31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(P31=0,0,CHOOSE(P31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Q31=0,0,CHOOSE(Q31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(R31=0,0,CHOOSE(R31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(S31=0,0,CHOOSE(S31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(T31=0,0,CHOOSE(T31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(U31=0,0,CHOOSE(U31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(V31=0,0,CHOOSE(V31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(W31=0,0,CHOOSE(W31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(X31=0,0,CHOOSE(X31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Y31=0,0,CHOOSE(Y31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(Z31=0,0,CHOOSE(Z31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AA31=0,0,CHOOSE(AA31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AB31=0,0,CHOOSE(AB31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AC31=0,0,CHOOSE(AC31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AD31=0,0,CHOOSE(AD31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0},{"$f":"IF(AE31=0,0,CHOOSE(AE31,D36,E36,F36,G36,H36,I36,J36,K36,L36,M36,N36,O36,P36,Q36,R36,S36,T36,U36,V36,W36,X36,Y36,Z36,AA36,AB36,AC36,AD36,AE36))","v":0}]
[]
[{"$f":"+\"Output \"& A19&\"\"","v":"Output Eurobond"},null,null,{"$f":"D21","v":2018},{"$f":"D34+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"+PV_ResFin_pub!C36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C37","v":"cumulative"},{"$f":"D35","v":0},{"$f":"SUM(D35:E35)","v":0},{"$f":"SUM(D35:F35)","v":0},{"$f":"SUM(D35:G35)","v":0},{"$f":"SUM(D35:H35)","v":0},{"$f":"SUM(D35:I35)","v":0},{"$f":"SUM(D35:J35)","v":0},{"$f":"SUM(D35:K35)","v":0},{"$f":"SUM(D35:L35)","v":0},{"$f":"SUM(D35:M35)","v":0},{"$f":"SUM(D35:N35)","v":0},{"$f":"SUM(D35:O35)","v":0},{"$f":"SUM(D35:P35)","v":0},{"$f":"SUM(D35:Q35)","v":0},{"$f":"SUM(D35:R35)","v":0},{"$f":"SUM(D35:S35)","v":0},{"$f":"SUM(D35:T35)","v":0},{"$f":"SUM(D35:U35)","v":0},{"$f":"SUM(D35:V35)","v":0},{"$f":"SUM(D35:W35)","v":0},{"$f":"SUM(D35:X35)","v":0},{"$f":"SUM(D35:Y35)","v":0},{"$f":"SUM(D35:Z35)","v":0},{"$f":"SUM(D35:AA35)","v":0},{"$f":"SUM(D35:AB35)","v":0},{"$f":"SUM(D35:AC35)","v":0},{"$f":"SUM(D35:AD35)","v":0},{"$f":"SUM(D35:AE35)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C38","v":"Stock of new forex debt (in USD)"},{"$f":"D35-D41","v":0},{"$f":"D37+E35-E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C27,\"#\")&\" \"&TEXT(A19,\"#\")","v":"PV of debt Eurobond"},{"$f":"D35*D27/100","v":0},{"$f":"NPV($B$23,F40:$AE40)","v":0},{"$f":"NPV($B$23,G40:$AE40)","v":0},{"$f":"NPV($B$23,H40:$AE40)","v":0},{"$f":"NPV($B$23,I40:$AE40)","v":0},{"$f":"NPV($B$23,J40:$AE40)","v":0},{"$f":"NPV($B$23,K40:$AE40)","v":0},{"$f":"NPV($B$23,L40:$AE40)","v":0},{"$f":"NPV($B$23,M40:$AE40)","v":0},{"$f":"NPV($B$23,N40:$AE40)","v":0},{"$f":"NPV($B$23,O40:$AE40)","v":0},{"$f":"NPV($B$23,P40:$AE40)","v":0},{"$f":"NPV($B$23,Q40:$AE40)","v":0},{"$f":"NPV($B$23,R40:$AE40)","v":0},{"$f":"NPV($B$23,S40:$AE40)","v":0},{"$f":"NPV($B$23,T40:$AE40)","v":0},{"$f":"NPV($B$23,U40:$AE40)","v":0},{"$f":"NPV($B$23,V40:$AE40)","v":0},{"$f":"NPV($B$23,W40:$AE40)","v":0},{"$f":"NPV($B$23,X40:$AE40)","v":0},{"$f":"NPV($B$23,Y40:$AE40)","v":0},{"$f":"NPV($B$23,Z40:$AE40)","v":0},{"$f":"NPV($B$23,AA40:$AE40)","v":0},{"$f":"NPV($B$23,AB40:$AE40)","v":0},{"$f":"NPV($B$23,AC40:$AE40)","v":0},{"$f":"NPV($B$23,AD40:$AE40)","v":0},{"$f":"NPV($B$23,AE40:$AE40)","v":0},{"$f":"NPV($B$23,$AE40:AF40)","v":0}]
[null,null,{"$f":"+PV_ResFin_pub!C40","v":"Total debt service (in USD)"},{"$f":"D40+D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C41","v":"Interest"},null,{"$f":"$B22*D37","v":0},{"$f":"$B22*E37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+PV_ResFin_pub!C42","v":"Amortization"},{"$f":"(D30-D32)/(B21-B20)","v":0},{"$f":"(E30-E32)/(B21-B20)","v":0},{"$f":"(F30-F32)/(B21-B20)","v":0},{"$f":"(G30-G32)/(B21-B20)","v":0},{"$f":"(H30-H32)/(B21-B20)","v":0},{"$f":"(I30-I32)/(B21-B20)","v":0},{"$f":"(J30-J32)/(B21-B20)","v":0},{"$f":"(K30-K32)/(B21-B20)","v":0},{"$f":"(L30-L32)/(B21-B20)","v":0},{"$f":"(M30-M32)/(B21-B20)","v":0},{"$f":"(N30-N32)/(B21-B20)","v":0},{"$f":"(O30-O32)/(B21-B20)","v":0},{"$f":"(P30-P32)/(B21-B20)","v":0},{"$f":"(Q30-Q32)/(B21-B20)","v":0},{"$f":"(R30-R32)/(B21-B20)","v":0},{"$f":"(S30-S32)/(B21-B20)","v":0},{"$f":"(T30-T32)/(B21-B20)","v":0},{"$f":"(U30-U32)/(B21-B20)","v":0},{"$f":"(V30-V32)/(B21-B20)","v":0},{"$f":"(W30-W32)/(B21-B20)","v":0},{"$f":"(X30-X32)/(B21-B20)","v":0},{"$f":"(Y30-Y32)/(B21-B20)","v":0},{"$f":"(Z30-Z32)/(B21-B20)","v":0},{"$f":"(AA30-AA32)/(B21-B20)","v":0},{"$f":"(AB30-AB32)/(B21-B20)","v":0},{"$f":"(AC30-AC32)/(B21-B20)","v":0},{"$f":"(AD30-AD32)/(B21-B20)","v":0},{"$f":"(AE30-AE32)/(B21-B20)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A97","v":"Commecial Bank"}]
[{"$f":"+\"Grace \"& A45&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":3},null,{"$f":"D1","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AJ1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A45&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":12},null,{"$f":"D21","v":2018},{"$f":"E21","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Interest \"& A45&\"\"","v":"Interest Commecial Bank"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A45&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D48-D50","v":100},{"$f":"D49-E50","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D46-D46-1<B46,0,IF(D46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(E46-D46-1<B46,0,IF(E46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(F46-D46-1<B46,0,IF(F46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(G46-D46-1<B46,0,IF(G46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(H46-D46-1<B46,0,IF(H46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(I46-D46-1<B46,0,IF(I46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(J46-D46-1<B46,0,IF(J46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(K46-D46-1<B46,0,IF(K46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(L46-D46-1<B46,0,IF(L46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(M46-D46-1<B46,0,IF(M46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(N46-D46-1<B46,0,IF(N46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(O46-D46-1<B46,0,IF(O46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(P46-D46-1<B46,0,IF(P46-D46-1<B47,D48/(B47-B46),0))","v":11.111111111111111},{"$f":"IF(Q46-D46-1<B46,0,IF(Q46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(R46-D46-1<B46,0,IF(R46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(S46-D46-1<B46,0,IF(S46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(T46-D46-1<B46,0,IF(T46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(U46-D46-1<B46,0,IF(U46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(V46-D46-1<B46,0,IF(V46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(W46-D46-1<B46,0,IF(W46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(X46-D46-1<B46,0,IF(X46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Y46-D46-1<B46,0,IF(Y46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(Z46-D46-1<B46,0,IF(Z46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AA46-D46-1<B46,0,IF(AA46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AB46-D46-1<B46,0,IF(AB46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AC46-D46-1<B46,0,IF(AC46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AD46-D46-1<B46,0,IF(AD46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AE46-D46-1<B46,0,IF(AE46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AF46-D46-1<B46,0,IF(AF46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AG46-D46-1<B46,0,IF(AG46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AH46-D46-1<B46,0,IF(AH46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AI46-D46-1<B46,0,IF(AI46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AJ46-D46-1<B46,0,IF(AJ46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AK46-D46-1<B46,0,IF(AK46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AL46-D46-1<B46,0,IF(AL46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AM46-D46-1<B46,0,IF(AM46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AN46-D46-1<B46,0,IF(AN46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AO46-D46-1<B46,0,IF(AO46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AP46-D46-1<B46,0,IF(AP46-D46-1<B47,D48/(B47-B46),0))","v":0},{"$f":"IF(AQ46-D46-1<B46,0,IF(AQ46-D46-1<B47,D48/(B47-B46),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B48*D49","v":4},{"$f":"$B48*E49","v":4},4,4,3.5555555555555554,3.1111111111111107,2.6666666666666665,2.2222222222222219,1.7777777777777772,1.3333333333333326,0.88888888888888817,0.44444444444444375,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D50+D51","v":0},4,4,4,15.111111111111111,14.666666666666666,14.222222222222221,13.777777777777777,13.333333333333332,12.888888888888888,12.444444444444443,11.999999999999998,11.555555555555554,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16,-7.1054273576010023E-16]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B48>$B49, D49, NPV($B49,E52:$BD52))","v":93.644452460174051},{"$f":"IF($B48>$B49, E49, NPV($B49,F52:$BD52))","v":94.326675083182749},{"$f":"IF($B48>$B49, F49, NPV($B49,G52:$BD52))","v":95.043008837341887},{"$f":"IF($B48>$B49, G49, NPV($B49,H52:$BD52))","v":95.795159279208974},{"$f":"IF($B48>$B49, H49, NPV($B49,I52:$BD52))","v":85.473806132058328},{"$f":"IF($B48>$B49, I49, NPV($B49,J52:$BD52))","v":75.080829771994587},{"$f":"IF($B48>$B49, J49, NPV($B49,K52:$BD52))","v":64.612649038372084},{"$f":"IF($B48>$B49, K49, NPV($B49,L52:$BD52))","v":54.065503712512921},{"$f":"IF($B48>$B49, L49, NPV($B49,M52:$BD52))","v":43.435445564805235},{"$f":"IF($B48>$B49, M49, NPV($B49,N52:$BD52))","v":32.718328954156611},{"$f":"IF($B48>$B49, N49, NPV($B49,O52:$BD52))","v":21.90980095742},{"$f":"IF($B48>$B49, O49, NPV($B49,P52:$BD52))","v":11.005291005291003},{"$f":"IF($B48>$B49, P49, NPV($B49,Q52:$BD52))","v":-1.040450116817854E-14},{"$f":"IF($B48>$B49, Q49, NPV($B49,R52:$BD52))","v":-1.0214183490827366E-14},{"$f":"IF($B48>$B49, R49, NPV($B49,S52:$BD52))","v":-1.0014349929608636E-14},{"$f":"IF($B48>$B49, S49, NPV($B49,T52:$BD52))","v":-9.804524690328967E-15},{"$f":"IF($B48>$B49, T49, NPV($B49,U52:$BD52))","v":-9.5842081890853157E-15},{"$f":"IF($B48>$B49, U49, NPV($B49,V52:$BD52))","v":-9.3528758627794826E-15},{"$f":"IF($B48>$B49, V49, NPV($B49,W52:$BD52))","v":-9.1099769201583555E-15},{"$f":"IF($B48>$B49, W49, NPV($B49,X52:$BD52))","v":-8.854933030406175E-15},{"$f":"IF($B48>$B49, X49, NPV($B49,Y52:$BD52))","v":-8.5871369461663828E-15},{"$f":"IF($B48>$B49, Y49, NPV($B49,Z52:$BD52))","v":-8.3059510577146019E-15},{"$f":"IF($B48>$B49, Z49, NPV($B49,AA52:$BD52))","v":-8.0107058748402323E-15},{"$f":"IF($B48>$B49, AA49, NPV($B49,AB52:$BD52))","v":-7.7006984328221437E-15},{"$f":"IF($B48>$B49, AB49, NPV($B49,AC52:$BD52))","v":-7.3751906187031511E-15},{"$f":"IF($B48>$B49, AC49, NPV($B49,AD52:$BD52))","v":-7.0334074138782087E-15},{"$f":"IF($B48>$B49, AD49, NPV($B49,AE52:$BD52))","v":-6.6745350488120195E-15},{"$f":"IF($B48>$B49, AE49, NPV($B49,AF52:$BD52))","v":-6.2977190654925208E-15},{"$f":"IF($B48>$B49, AF49, NPV($B49,AG52:$BD52))","v":-5.9020622830070469E-15},{"$f":"IF($B48>$B49, AG49, NPV($B49,AH52:$BD52))","v":-5.4866226613972994E-15},{"$f":"IF($B48>$B49, AH49, NPV($B49,AI52:$BD52))","v":-5.0504110587070646E-15},{"$f":"IF($B48>$B49, AI49, NPV($B49,AJ52:$BD52))","v":-4.5923888758823179E-15},{"$f":"IF($B48>$B49, AJ49, NPV($B49,AK52:$BD52))","v":-4.1114655839163328E-15},{"$f":"IF($B48>$B49, AK49, NPV($B49,AL52:$BD52))","v":-3.60649612735205E-15},{"$f":"IF($B48>$B49, AL49, NPV($B49,AM52:$BD52))","v":-3.0762781979595524E-15},{"$f":"IF($B48>$B49, AM49, NPV($B49,AN52:$BD52))","v":-2.5195493720974299E-15},{"$f":"IF($B48>$B49, AN49, NPV($B49,AO52:$BD52))","v":-1.9349841049422011E-15},{"$f":"IF($B48>$B49, AO49, NPV($B49,AP52:$BD52))","v":-1.3211905744292112E-15},{"$f":"IF($B48>$B49, AP49, NPV($B49,AQ52:$BD52))","v":-6.7670736739057157E-16},{"$f":"IF($B48>$B49, AQ49, NPV($B49,AR52:$BD52))","v":0},{"$f":"IF($B48>$B49, AR49, NPV($B49,AS52:$BD52))","v":0},{"$f":"IF($B48>$B49, AS49, NPV($B49,AT52:$BD52))","v":0},{"$f":"IF($B48>$B49, AT49, NPV($B49,AU52:$BD52))","v":0},{"$f":"IF($B48>$B49, AU49, NPV($B49,AV52:$BD52))","v":0},{"$f":"IF($B48>$B49, AV49, NPV($B49,AW52:$BD52))","v":0},{"$f":"IF($B48>$B49, AW49, NPV($B49,AX52:$BD52))","v":0},{"$f":"IF($B48>$B49, AX49, NPV($B49,AY52:$BD52))","v":0},{"$f":"IF($B48>$B49, AY49, NPV($B49,AZ52:$BD52))","v":0},{"$f":"IF($B48>$B49, AZ49, NPV($B49,BA52:$BD52))","v":0},{"$f":"IF($B48>$B49, BA49, NPV($B49,BB52:$BD52))","v":0},{"$f":"IF($B48>$B49, BB49, NPV($B49,BC52:$BD52))","v":0},{"$f":"IF($B48>$B49, BC49, NPV($B49,BD52:$BD52))","v":0},{"$f":"IF($B48>$B49, BD49, NPV($B49,$BD52:BE52))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D53=0,0,(1-D53/D49)*100)","v":6.3555475398259453},5.6733249168172462,4.9569911626581087,4.2048407207910259,3.8419681014343787,3.4675045788641001,3.0810264424418587,2.6820933174767192,2.270247479188181,1.845013137530116,1.4058956916099152,0.95238095238081577,41.427865520019047,42.499258796020001,43.624221735820988,44.805432822612048,46.045704463742645,47.347989686929772,48.715389171276271,50.151158629840062,51.658716561332071,53.241652389398674,54.903735008868601,56.648921759312046,58.481367847277646,60.405436239641517,62.425708051623594,64.546993454204767,66.774343126914999,69.113060283260751,71.568713297423798,74.147148962294978,76.854506410409726,79.697231730930213,82.682093317476728,85.816197983350563,89.10700788251809,92.562358276643991,96.19047619047619,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B46>0,D1-B46,0)","v":0},{"$f":"IF(E1-B46>0,E1-B46,0)","v":0},{"$f":"IF(F1-B46>0,F1-B46,0)","v":0},{"$f":"IF(G1-B46>0,G1-B46,0)","v":0},{"$f":"IF(H1-B46>0,H1-B46,0)","v":1},{"$f":"IF(I1-B46>0,I1-B46,0)","v":2},{"$f":"IF(J1-B46>0,J1-B46,0)","v":3},{"$f":"IF(K1-B46>0,K1-B46,0)","v":4},{"$f":"IF(L1-B46>0,L1-B46,0)","v":5},{"$f":"IF(M1-B46>0,M1-B46,0)","v":6},{"$f":"IF(N1-B46>0,N1-B46,0)","v":7},{"$f":"IF(O1-B46>0,O1-B46,0)","v":8},{"$f":"IF(P1-B46>0,P1-B46,0)","v":9},{"$f":"IF(Q1-B46>0,Q1-B46,0)","v":10},{"$f":"IF(R1-B46>0,R1-B46,0)","v":11},{"$f":"IF(S1-B46>0,S1-B46,0)","v":12},{"$f":"IF(T1-B46>0,T1-B46,0)","v":13},{"$f":"IF(U1-B46>0,U1-B46,0)","v":14},{"$f":"IF(V1-B46>0,V1-B46,0)","v":15},{"$f":"IF(W1-B46>0,W1-B46,0)","v":16},{"$f":"IF(X1-B46>0,X1-B46,0)","v":17},{"$f":"IF(Y1-B46>0,Y1-B46,0)","v":18},{"$f":"IF(Z1-B46>0,Z1-B46,0)","v":19},{"$f":"IF(AA1-B46>0,AA1-B46,0)","v":20},{"$f":"IF(AB1-B46>0,AB1-B46,0)","v":21},{"$f":"IF(AC1-B46>0,AC1-B46,0)","v":22},{"$f":"IF(AD1-B46>0,AD1-B46,0)","v":23},{"$f":"IF(AE1-B46>0,AE1-B46,0)","v":24}]
[null,null,null,{"$f":"IF(D55=0,0,CHOOSE(D55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(E55=0,0,CHOOSE(E55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(F55=0,0,CHOOSE(F55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(G55=0,0,CHOOSE(G55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(H55=0,0,CHOOSE(H55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":0},{"$f":"IF(I55=0,0,CHOOSE(I55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":298.60474753383301},{"$f":"IF(J55=0,0,CHOOSE(J55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(K55=0,0,CHOOSE(K55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(L55=0,0,CHOOSE(L55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(M55=0,0,CHOOSE(M55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(N55=0,0,CHOOSE(N55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(O55=0,0,CHOOSE(O55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(P55=0,0,CHOOSE(P55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Q55=0,0,CHOOSE(Q55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(R55=0,0,CHOOSE(R55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(S55=0,0,CHOOSE(S55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(T55=0,0,CHOOSE(T55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(U55=0,0,CHOOSE(U55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(V55=0,0,CHOOSE(V55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(W55=0,0,CHOOSE(W55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(X55=0,0,CHOOSE(X55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Y55=0,0,CHOOSE(Y55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(Z55=0,0,CHOOSE(Z55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AA55=0,0,CHOOSE(AA55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AB55=0,0,CHOOSE(AB55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AC55=0,0,CHOOSE(AC55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AD55=0,0,CHOOSE(AD55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705},{"$f":"IF(AE55=0,0,CHOOSE(AE55,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62,AF62))","v":564.00355575044705}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B47>0,D1-B47,0)","v":0},{"$f":"IF(E1-B47>0,E1-B47,0)","v":0},{"$f":"IF(F1-B47>0,F1-B47,0)","v":0},{"$f":"IF(G1-B47>0,G1-B47,0)","v":0},{"$f":"IF(H1-B47>0,H1-B47,0)","v":0},{"$f":"IF(I1-B47>0,I1-B47,0)","v":0},{"$f":"IF(J1-B47>0,J1-B47,0)","v":0},{"$f":"IF(K1-B47>0,K1-B47,0)","v":0},{"$f":"IF(L1-B47>0,L1-B47,0)","v":0},{"$f":"IF(M1-B47>0,M1-B47,0)","v":0},{"$f":"IF(N1-B47>0,N1-B47,0)","v":0},{"$f":"IF(O1-B47>0,O1-B47,0)","v":0},{"$f":"IF(P1-B47>0,P1-B47,0)","v":0},{"$f":"IF(Q1-B47>0,Q1-B47,0)","v":1},{"$f":"IF(R1-B47>0,R1-B47,0)","v":2},{"$f":"IF(S1-B47>0,S1-B47,0)","v":3},{"$f":"IF(T1-B47>0,T1-B47,0)","v":4},{"$f":"IF(U1-B47>0,U1-B47,0)","v":5},{"$f":"IF(V1-B47>0,V1-B47,0)","v":6},{"$f":"IF(W1-B47>0,W1-B47,0)","v":7},{"$f":"IF(X1-B47>0,X1-B47,0)","v":8},{"$f":"IF(Y1-B47>0,Y1-B47,0)","v":9},{"$f":"IF(Z1-B47>0,Z1-B47,0)","v":10},{"$f":"IF(AA1-B47>0,AA1-B47,0)","v":11},{"$f":"IF(AB1-B47>0,AB1-B47,0)","v":12},{"$f":"IF(AC1-B47>0,AC1-B47,0)","v":13},{"$f":"IF(AD1-B47>0,AD1-B47,0)","v":14},{"$f":"IF(AE1-B47>0,AE1-B47,0)","v":15}]
[null,null,null,{"$f":"IF(D57=0,0,CHOOSE(D57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(E57=0,0,CHOOSE(E57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(F57=0,0,CHOOSE(F57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(G57=0,0,CHOOSE(G57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(H57=0,0,CHOOSE(H57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(I57=0,0,CHOOSE(I57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(J57=0,0,CHOOSE(J57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(K57=0,0,CHOOSE(K57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(L57=0,0,CHOOSE(L57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(M57=0,0,CHOOSE(M57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(N57=0,0,CHOOSE(N57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(O57=0,0,CHOOSE(O57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(P57=0,0,CHOOSE(P57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(Q57=0,0,CHOOSE(Q57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":0},{"$f":"IF(R57=0,0,CHOOSE(R57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":298.60474753383301},{"$f":"IF(S57=0,0,CHOOSE(S57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(T57=0,0,CHOOSE(T57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(U57=0,0,CHOOSE(U57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(V57=0,0,CHOOSE(V57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(W57=0,0,CHOOSE(W57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(X57=0,0,CHOOSE(X57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(Y57=0,0,CHOOSE(Y57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(Z57=0,0,CHOOSE(Z57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AA57=0,0,CHOOSE(AA57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AB57=0,0,CHOOSE(AB57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AC57=0,0,CHOOSE(AC57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AD57=0,0,CHOOSE(AD57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705},{"$f":"IF(AE57=0,0,CHOOSE(AE57,D62,E62,F62,G62,H62,I62,J62,K62,L62,M62,N62,O62,P62,Q62,R62,S62,T62,U62,V62,W62,X62,Y62,Z62,AA62,AB62,AC62,AD62,AE62))","v":564.00355575044705}]
[]
[{"$f":"+\"Output \"& A45&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D47","v":2018},{"$f":"D60+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G97","v":298.60474753383301},{"$f":"Ext_Debt_Data!H97","v":265.39880821661399}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D61","v":0},{"$f":"SUM(D61:E61)","v":298.60474753383301},{"$f":"SUM(D61:F61)","v":564.00355575044705},{"$f":"SUM(D61:G61)","v":564.00355575044705},{"$f":"SUM(D61:H61)","v":564.00355575044705},{"$f":"SUM(D61:I61)","v":564.00355575044705},{"$f":"SUM(D61:J61)","v":564.00355575044705},{"$f":"SUM(D61:K61)","v":564.00355575044705},{"$f":"SUM(D61:L61)","v":564.00355575044705},{"$f":"SUM(D61:M61)","v":564.00355575044705},{"$f":"SUM(D61:N61)","v":564.00355575044705},{"$f":"SUM(D61:O61)","v":564.00355575044705},{"$f":"SUM(D61:P61)","v":564.00355575044705},{"$f":"SUM(D61:Q61)","v":564.00355575044705},{"$f":"SUM(D61:R61)","v":564.00355575044705},{"$f":"SUM(D61:S61)","v":564.00355575044705},{"$f":"SUM(D61:T61)","v":564.00355575044705},{"$f":"SUM(D61:U61)","v":564.00355575044705},{"$f":"SUM(D61:V61)","v":564.00355575044705},{"$f":"SUM(D61:W61)","v":564.00355575044705},{"$f":"SUM(D61:X61)","v":564.00355575044705},{"$f":"SUM(D61:Y61)","v":564.00355575044705},{"$f":"SUM(D61:Z61)","v":564.00355575044705},{"$f":"SUM(D61:AA61)","v":564.00355575044705},{"$f":"SUM(D61:AB61)","v":564.00355575044705},{"$f":"SUM(D61:AC61)","v":564.00355575044705},{"$f":"SUM(D61:AD61)","v":564.00355575044705},{"$f":"SUM(D61:AE61)","v":564.00355575044705}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D61-D67","v":0},{"$f":"D63+E61-E67","v":298.60474753383301},564.00355575044705,564.00355575044705,564.00355575044705,530.8252504689101,468.1581887188604,405.4911269688107,342.82406521876101,280.15700346871131,217.48994171866164,154.82287996861197,92.155818218562302,29.488756468512634,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14,-3.907985046680551E-14]
[null,null,{"$f":"+TEXT(C53,\"#\")&\" \"&TEXT(A45,\"#\")","v":"PV of debt Commecial Bank"},{"$f":"D61*D53/100","v":0},{"$f":"NPV($B$49,F66:$AE66)","v":140.16919027166784},{"$f":"NPV($B$49,G66:$AE66)","v":135.23345988389789},{"$f":"NPV($B$49,H66:$AE66)","v":119.4349906480749},{"$f":"NPV($B$49,I66:$AE66)","v":102.84659795046076},{"$f":"NPV($B$49,J66:$AE66)","v":85.428785617965929},{"$f":"NPV($B$49,K66:$AE66)","v":68.467214880107832},{"$f":"NPV($B$49,L66:$AE66)","v":53.164248075358799},{"$f":"NPV($B$49,M66:$AE66)","v":39.602815400374311},{"$f":"NPV($B$49,N66:$AE66)","v":27.869993561642591},{"$f":"NPV($B$49,O66:$AE66)","v":18.057213100976266},{"$f":"NPV($B$49,P66:$AE66)","v":10.260476087278601},{"$f":"NPV($B$49,Q66:$AE66)","v":4.5805846928980563},{"$f":"NPV($B$49,R66:$AE66)","v":1.1233811988004672},{"$f":"NPV($B$49,S66:$AE66)","v":-1.4683977107386446E-14},{"$f":"NPV($B$49,T66:$AE66)","v":-1.3854981944083546E-14},{"$f":"NPV($B$49,U66:$AE66)","v":-1.2984537022615502E-14},{"$f":"NPV($B$49,V66:$AE66)","v":-1.2070569855074058E-14},{"$f":"NPV($B$49,W66:$AE66)","v":-1.1110904329155539E-14},{"$f":"NPV($B$49,X66:$AE66)","v":-1.0103255526941097E-14},{"$f":"NPV($B$49,Y66:$AE66)","v":-9.0452242846159327E-15},{"$f":"NPV($B$49,Z66:$AE66)","v":-7.9342914801745098E-15},{"$f":"NPV($B$49,AA66:$AE66)","v":-6.7678120355110149E-15},{"$f":"NPV($B$49,AB66:$AE66)","v":-5.5430086186143457E-15},{"$f":"NPV($B$49,AC66:$AE66)","v":-4.2569650308728434E-15},{"$f":"NPV($B$49,AD66:$AE66)","v":-2.9066192637442648E-15},{"$f":"NPV($B$49,AE66:$AE66)","v":-1.4887562082592576E-15},{"$f":"NPV($B$49,$AE66:AF66)","v":-1.4887562082592576E-15}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D66+D67","v":0},0,11.944189901353321,22.560142230017881,22.560142230017881,55.738447511554881,83.900071768806072,81.393389298804081,78.88670682880209,76.380024358800114,73.873341888798123,71.366659418796132,68.859976948794142,66.353294478792165,30.668306727253178,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B48*D63","v":0},{"$f":"$B48*E63","v":11.944189901353321},22.560142230017881,22.560142230017881,22.560142230017881,21.233010018756403,18.726327548754416,16.219645078752428,13.712962608750441,11.206280138748452,8.6995976687464651,6.1929151987444788,3.6862327287424921,1.1795502587405053,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15,-1.5631940186722204E-15]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D56-D58)/(B47-B46)","v":0},{"$f":"(E56-E58)/(B47-B46)","v":0},{"$f":"(F56-F58)/(B47-B46)","v":0},{"$f":"(G56-G58)/(B47-B46)","v":0},{"$f":"(H56-H58)/(B47-B46)","v":0},{"$f":"(I56-I58)/(B47-B46)","v":33.178305281537},{"$f":"(J56-J58)/(B47-B46)","v":62.667061750049669},{"$f":"(K56-K58)/(B47-B46)","v":62.667061750049669},{"$f":"(L56-L58)/(B47-B46)","v":62.667061750049669},{"$f":"(M56-M58)/(B47-B46)","v":62.667061750049669},{"$f":"(N56-N58)/(B47-B46)","v":62.667061750049669},{"$f":"(O56-O58)/(B47-B46)","v":62.667061750049669},{"$f":"(P56-P58)/(B47-B46)","v":62.667061750049669},{"$f":"(Q56-Q58)/(B47-B46)","v":62.667061750049669},{"$f":"(R56-R58)/(B47-B46)","v":29.488756468512673},{"$f":"(S56-S58)/(B47-B46)","v":0},{"$f":"(T56-T58)/(B47-B46)","v":0},{"$f":"(U56-U58)/(B47-B46)","v":0},{"$f":"(V56-V58)/(B47-B46)","v":0},{"$f":"(W56-W58)/(B47-B46)","v":0},{"$f":"(X56-X58)/(B47-B46)","v":0},{"$f":"(Y56-Y58)/(B47-B46)","v":0},{"$f":"(Z56-Z58)/(B47-B46)","v":0},{"$f":"(AA56-AA58)/(B47-B46)","v":0},{"$f":"(AB56-AB58)/(B47-B46)","v":0},{"$f":"(AC56-AC58)/(B47-B46)","v":0},{"$f":"(AD56-AD58)/(B47-B46)","v":0},{"$f":"(AE56-AE58)/(B47-B46)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A98","v":"COM3"}]
[{"$f":"+\"Grace \"& A71&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A71&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":5},null,{"$f":"D$2","v":2018},{"$f":"E2","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AK2","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[{"$f":"+\"Interest \"& A71&\"\"","v":"Interest COM3"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A71&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D74-D76","v":100},{"$f":"D75-E76","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D72-D72-1<B72,0,IF(D72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(E72-D72-1<B72,0,IF(E72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(F72-D72-1<B72,0,IF(F72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(G72-D72-1<B72,0,IF(G72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(H72-D72-1<B72,0,IF(H72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(I72-D72-1<B72,0,IF(I72-D72-1<B73,D74/(B73-B72),0))","v":25},{"$f":"IF(J72-D72-1<B72,0,IF(J72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(K72-D72-1<B72,0,IF(K72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(L72-D72-1<B72,0,IF(L72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(M72-D72-1<B72,0,IF(M72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(N72-D72-1<B72,0,IF(N72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(O72-D72-1<B72,0,IF(O72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(P72-D72-1<B72,0,IF(P72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Q72-D72-1<B72,0,IF(Q72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(R72-D72-1<B72,0,IF(R72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(S72-D72-1<B72,0,IF(S72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(T72-D72-1<B72,0,IF(T72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(U72-D72-1<B72,0,IF(U72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(V72-D72-1<B72,0,IF(V72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(W72-D72-1<B72,0,IF(W72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(X72-D72-1<B72,0,IF(X72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Y72-D72-1<B72,0,IF(Y72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(Z72-D72-1<B72,0,IF(Z72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AA72-D72-1<B72,0,IF(AA72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AB72-D72-1<B72,0,IF(AB72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AC72-D72-1<B72,0,IF(AC72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AD72-D72-1<B72,0,IF(AD72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AE72-D72-1<B72,0,IF(AE72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AF72-D72-1<B72,0,IF(AF72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AG72-D72-1<B72,0,IF(AG72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AH72-D72-1<B72,0,IF(AH72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AI72-D72-1<B72,0,IF(AI72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AJ72-D72-1<B72,0,IF(AJ72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AK72-D72-1<B72,0,IF(AK72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AL72-D72-1<B72,0,IF(AL72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AM72-D72-1<B72,0,IF(AM72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AN72-D72-1<B72,0,IF(AN72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AO72-D72-1<B72,0,IF(AO72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AP72-D72-1<B72,0,IF(AP72-D72-1<B73,D74/(B73-B72),0))","v":0},{"$f":"IF(AQ72-D72-1<B72,0,IF(AQ72-D72-1<B73,D74/(B73-B72),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B74*D75","v":4},{"$f":"$B74*E75","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D76+D77","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B74>$B75, D75, NPV($B75,E78:$BD78))","v":96.88547859124931},{"$f":"IF($B74>$B75, E75, NPV($B75,F78:$BD78))","v":97.729752520811786},{"$f":"IF($B74>$B75, F75, NPV($B75,G78:$BD78))","v":73.616240146852377},{"$f":"IF($B74>$B75, G75, NPV($B75,H78:$BD78))","v":49.297052154195008},{"$f":"IF($B74>$B75, H75, NPV($B75,I78:$BD78))","v":24.761904761904759},{"$f":"IF($B74>$B75, I75, NPV($B75,J78:$BD78))","v":0},{"$f":"IF($B74>$B75, J75, NPV($B75,K78:$BD78))","v":0},{"$f":"IF($B74>$B75, K75, NPV($B75,L78:$BD78))","v":0},{"$f":"IF($B74>$B75, L75, NPV($B75,M78:$BD78))","v":0},{"$f":"IF($B74>$B75, M75, NPV($B75,N78:$BD78))","v":0},{"$f":"IF($B74>$B75, N75, NPV($B75,O78:$BD78))","v":0},{"$f":"IF($B74>$B75, O75, NPV($B75,P78:$BD78))","v":0},{"$f":"IF($B74>$B75, P75, NPV($B75,Q78:$BD78))","v":0},{"$f":"IF($B74>$B75, Q75, NPV($B75,R78:$BD78))","v":0},{"$f":"IF($B74>$B75, R75, NPV($B75,S78:$BD78))","v":0},{"$f":"IF($B74>$B75, S75, NPV($B75,T78:$BD78))","v":0},{"$f":"IF($B74>$B75, T75, NPV($B75,U78:$BD78))","v":0},{"$f":"IF($B74>$B75, U75, NPV($B75,V78:$BD78))","v":0},{"$f":"IF($B74>$B75, V75, NPV($B75,W78:$BD78))","v":0},{"$f":"IF($B74>$B75, W75, NPV($B75,X78:$BD78))","v":0},{"$f":"IF($B74>$B75, X75, NPV($B75,Y78:$BD78))","v":0},{"$f":"IF($B74>$B75, Y75, NPV($B75,Z78:$BD78))","v":0},{"$f":"IF($B74>$B75, Z75, NPV($B75,AA78:$BD78))","v":0},{"$f":"IF($B74>$B75, AA75, NPV($B75,AB78:$BD78))","v":0},{"$f":"IF($B74>$B75, AB75, NPV($B75,AC78:$BD78))","v":0},{"$f":"IF($B74>$B75, AC75, NPV($B75,AD78:$BD78))","v":0},{"$f":"IF($B74>$B75, AD75, NPV($B75,AE78:$BD78))","v":0},{"$f":"IF($B74>$B75, AE75, NPV($B75,AF78:$BD78))","v":0},{"$f":"IF($B74>$B75, AF75, NPV($B75,AG78:$BD78))","v":0},{"$f":"IF($B74>$B75, AG75, NPV($B75,AH78:$BD78))","v":0},{"$f":"IF($B74>$B75, AH75, NPV($B75,AI78:$BD78))","v":0},{"$f":"IF($B74>$B75, AI75, NPV($B75,AJ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AJ75, NPV($B75,AK78:$BD78))","v":0},{"$f":"IF($B74>$B75, AK75, NPV($B75,AL78:$BD78))","v":0},{"$f":"IF($B74>$B75, AL75, NPV($B75,AM78:$BD78))","v":0},{"$f":"IF($B74>$B75, AM75, NPV($B75,AN78:$BD78))","v":0},{"$f":"IF($B74>$B75, AN75, NPV($B75,AO78:$BD78))","v":0},{"$f":"IF($B74>$B75, AO75, NPV($B75,AP78:$BD78))","v":0},{"$f":"IF($B74>$B75, AP75, NPV($B75,AQ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AQ75, NPV($B75,AR78:$BD78))","v":0},{"$f":"IF($B74>$B75, AR75, NPV($B75,AS78:$BD78))","v":0},{"$f":"IF($B74>$B75, AS75, NPV($B75,AT78:$BD78))","v":0},{"$f":"IF($B74>$B75, AT75, NPV($B75,AU78:$BD78))","v":0},{"$f":"IF($B74>$B75, AU75, NPV($B75,AV78:$BD78))","v":0},{"$f":"IF($B74>$B75, AV75, NPV($B75,AW78:$BD78))","v":0},{"$f":"IF($B74>$B75, AW75, NPV($B75,AX78:$BD78))","v":0},{"$f":"IF($B74>$B75, AX75, NPV($B75,AY78:$BD78))","v":0},{"$f":"IF($B74>$B75, AY75, NPV($B75,AZ78:$BD78))","v":0},{"$f":"IF($B74>$B75, AZ75, NPV($B75,BA78:$BD78))","v":0},{"$f":"IF($B74>$B75, BA75, NPV($B75,BB78:$BD78))","v":0},{"$f":"IF($B74>$B75, BB75, NPV($B75,BC78:$BD78))","v":0},{"$f":"IF($B74>$B75, BC75, NPV($B75,BD78:$BD78))","v":0},{"$f":"IF($B74>$B75, BD75, NPV($B75,$BD78:BE78))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D79=0,0,(1-D79/D75)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D1-B72>0,D1-B72,0)","v":0},{"$f":"IF(E1-B72>0,E1-B72,0)","v":0},{"$f":"IF(F1-B72>0,F1-B72,0)","v":1},{"$f":"IF(G1-B72>0,G1-B72,0)","v":2},{"$f":"IF(H1-B72>0,H1-B72,0)","v":3},{"$f":"IF(I1-B72>0,I1-B72,0)","v":4},{"$f":"IF(J1-B72>0,J1-B72,0)","v":5},{"$f":"IF(K1-B72>0,K1-B72,0)","v":6},{"$f":"IF(L1-B72>0,L1-B72,0)","v":7},{"$f":"IF(M1-B72>0,M1-B72,0)","v":8},{"$f":"IF(N1-B72>0,N1-B72,0)","v":9},{"$f":"IF(O1-B72>0,O1-B72,0)","v":10},{"$f":"IF(P1-B72>0,P1-B72,0)","v":11},{"$f":"IF(Q1-B72>0,Q1-B72,0)","v":12},{"$f":"IF(R1-B72>0,R1-B72,0)","v":13},{"$f":"IF(S1-B72>0,S1-B72,0)","v":14},{"$f":"IF(T1-B72>0,T1-B72,0)","v":15},{"$f":"IF(U1-B72>0,U1-B72,0)","v":16},{"$f":"IF(V1-B72>0,V1-B72,0)","v":17},{"$f":"IF(W1-B72>0,W1-B72,0)","v":18},{"$f":"IF(X1-B72>0,X1-B72,0)","v":19},{"$f":"IF(Y1-B72>0,Y1-B72,0)","v":20},{"$f":"IF(Z1-B72>0,Z1-B72,0)","v":21},{"$f":"IF(AA1-B72>0,AA1-B72,0)","v":22},{"$f":"IF(AB1-B72>0,AB1-B72,0)","v":23},{"$f":"IF(AC1-B72>0,AC1-B72,0)","v":24},{"$f":"IF(AD1-B72>0,AD1-B72,0)","v":25},{"$f":"IF(AE1-B72>0,AE1-B72,0)","v":26}]
[null,null,null,{"$f":"IF(D81=0,0,CHOOSE(D81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(E81=0,0,CHOOSE(E81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(F81=0,0,CHOOSE(F81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(G81=0,0,CHOOSE(G81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(H81=0,0,CHOOSE(H81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(I81=0,0,CHOOSE(I81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(J81=0,0,CHOOSE(J81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(K81=0,0,CHOOSE(K81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(L81=0,0,CHOOSE(L81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(M81=0,0,CHOOSE(M81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(N81=0,0,CHOOSE(N81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(O81=0,0,CHOOSE(O81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(P81=0,0,CHOOSE(P81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Q81=0,0,CHOOSE(Q81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(R81=0,0,CHOOSE(R81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(S81=0,0,CHOOSE(S81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(T81=0,0,CHOOSE(T81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(U81=0,0,CHOOSE(U81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(V81=0,0,CHOOSE(V81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(W81=0,0,CHOOSE(W81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(X81=0,0,CHOOSE(X81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Y81=0,0,CHOOSE(Y81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(Z81=0,0,CHOOSE(Z81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AA81=0,0,CHOOSE(AA81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AB81=0,0,CHOOSE(AB81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AC81=0,0,CHOOSE(AC81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AD81=0,0,CHOOSE(AD81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88,AF88))","v":0},{"$f":"IF(AE81=0,0,CHOOSE(AE81,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D1-B73>0,D1-B73,0)","v":0},{"$f":"IF(E1-B73>0,E1-B73,0)","v":0},{"$f":"IF(F1-B73>0,F1-B73,0)","v":0},{"$f":"IF(G1-B73>0,G1-B73,0)","v":0},{"$f":"IF(H1-B73>0,H1-B73,0)","v":0},{"$f":"IF(I1-B73>0,I1-B73,0)","v":0},{"$f":"IF(J1-B73>0,J1-B73,0)","v":1},{"$f":"IF(K1-B73>0,K1-B73,0)","v":2},{"$f":"IF(L1-B73>0,L1-B73,0)","v":3},{"$f":"IF(M1-B73>0,M1-B73,0)","v":4},{"$f":"IF(N1-B73>0,N1-B73,0)","v":5},{"$f":"IF(O1-B73>0,O1-B73,0)","v":6},{"$f":"IF(P1-B73>0,P1-B73,0)","v":7},{"$f":"IF(Q1-B73>0,Q1-B73,0)","v":8},{"$f":"IF(R1-B73>0,R1-B73,0)","v":9},{"$f":"IF(S1-B73>0,S1-B73,0)","v":10},{"$f":"IF(T1-B73>0,T1-B73,0)","v":11},{"$f":"IF(U1-B73>0,U1-B73,0)","v":12},{"$f":"IF(V1-B73>0,V1-B73,0)","v":13},{"$f":"IF(W1-B73>0,W1-B73,0)","v":14},{"$f":"IF(X1-B73>0,X1-B73,0)","v":15},{"$f":"IF(Y1-B73>0,Y1-B73,0)","v":16},{"$f":"IF(Z1-B73>0,Z1-B73,0)","v":17},{"$f":"IF(AA1-B73>0,AA1-B73,0)","v":18},{"$f":"IF(AB1-B73>0,AB1-B73,0)","v":19},{"$f":"IF(AC1-B73>0,AC1-B73,0)","v":20},{"$f":"IF(AD1-B73>0,AD1-B73,0)","v":21},{"$f":"IF(AE1-B73>0,AE1-B73,0)","v":22}]
[null,null,null,{"$f":"IF(D83=0,0,CHOOSE(D83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(E83=0,0,CHOOSE(E83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(F83=0,0,CHOOSE(F83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(G83=0,0,CHOOSE(G83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(H83=0,0,CHOOSE(H83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(I83=0,0,CHOOSE(I83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(J83=0,0,CHOOSE(J83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(K83=0,0,CHOOSE(K83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(L83=0,0,CHOOSE(L83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(M83=0,0,CHOOSE(M83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(N83=0,0,CHOOSE(N83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(O83=0,0,CHOOSE(O83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(P83=0,0,CHOOSE(P83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Q83=0,0,CHOOSE(Q83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(R83=0,0,CHOOSE(R83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(S83=0,0,CHOOSE(S83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(T83=0,0,CHOOSE(T83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(U83=0,0,CHOOSE(U83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(V83=0,0,CHOOSE(V83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(W83=0,0,CHOOSE(W83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(X83=0,0,CHOOSE(X83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Y83=0,0,CHOOSE(Y83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(Z83=0,0,CHOOSE(Z83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AA83=0,0,CHOOSE(AA83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AB83=0,0,CHOOSE(AB83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AC83=0,0,CHOOSE(AC83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AD83=0,0,CHOOSE(AD83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0},{"$f":"IF(AE83=0,0,CHOOSE(AE83,D88,E88,F88,G88,H88,I88,J88,K88,L88,M88,N88,O88,P88,Q88,R88,S88,T88,U88,V88,W88,X88,Y88,Z88,AA88,AB88,AC88,AD88,AE88))","v":0}]
[]
[{"$f":"+\"Output \"& A71&\"\"","v":"Output COM3"},null,null,{"$f":"D73","v":2018},{"$f":"D86+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D87","v":0},{"$f":"SUM(D87:E87)","v":0},{"$f":"SUM(D87:F87)","v":0},{"$f":"SUM(D87:G87)","v":0},{"$f":"SUM(D87:H87)","v":0},{"$f":"SUM(D87:I87)","v":0},{"$f":"SUM(D87:J87)","v":0},{"$f":"SUM(D87:K87)","v":0},{"$f":"SUM(D87:L87)","v":0},{"$f":"SUM(D87:M87)","v":0},{"$f":"SUM(D87:N87)","v":0},{"$f":"SUM(D87:O87)","v":0},{"$f":"SUM(D87:P87)","v":0},{"$f":"SUM(D87:Q87)","v":0},{"$f":"SUM(D87:R87)","v":0},{"$f":"SUM(D87:S87)","v":0},{"$f":"SUM(D87:T87)","v":0},{"$f":"SUM(D87:U87)","v":0},{"$f":"SUM(D87:V87)","v":0},{"$f":"SUM(D87:W87)","v":0},{"$f":"SUM(D87:X87)","v":0},{"$f":"SUM(D87:Y87)","v":0},{"$f":"SUM(D87:Z87)","v":0},{"$f":"SUM(D87:AA87)","v":0},{"$f":"SUM(D87:AB87)","v":0},{"$f":"SUM(D87:AC87)","v":0},{"$f":"SUM(D87:AD87)","v":0},{"$f":"SUM(D87:AE87)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D87-D93","v":0},{"$f":"D89+E87-E93","v":0},0,0,0,0,0,{"$f":"J89+K87-K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+TEXT(C79,\"#\")&\" \"&TEXT(A71,\"#\")","v":"PV of debt COM3"},{"$f":"D87*D79/100","v":0},{"$f":"NPV($B$75,F92:$AE92)","v":0},{"$f":"NPV($B$75,G92:$AE92)","v":0},{"$f":"NPV($B$75,H92:$AE92)","v":0},{"$f":"NPV($B$75,I92:$AE92)","v":0},{"$f":"NPV($B$75,J92:$AE92)","v":0},{"$f":"NPV($B$75,K92:$AE92)","v":0},{"$f":"NPV($B$75,L92:$AE92)","v":0},{"$f":"NPV($B$75,M92:$AE92)","v":0},{"$f":"NPV($B$75,N92:$AE92)","v":0},{"$f":"NPV($B$75,O92:$AE92)","v":0},{"$f":"NPV($B$75,P92:$AE92)","v":0},{"$f":"NPV($B$75,Q92:$AE92)","v":0},{"$f":"NPV($B$75,R92:$AE92)","v":0},{"$f":"NPV($B$75,S92:$AE92)","v":0},{"$f":"NPV($B$75,T92:$AE92)","v":0},{"$f":"NPV($B$75,U92:$AE92)","v":0},{"$f":"NPV($B$75,V92:$AE92)","v":0},{"$f":"NPV($B$75,W92:$AE92)","v":0},{"$f":"NPV($B$75,X92:$AE92)","v":0},{"$f":"NPV($B$75,Y92:$AE92)","v":0},{"$f":"NPV($B$75,Z92:$AE92)","v":0},{"$f":"NPV($B$75,AA92:$AE92)","v":0},{"$f":"NPV($B$75,AB92:$AE92)","v":0},{"$f":"NPV($B$75,AC92:$AE92)","v":0},{"$f":"NPV($B$75,AD92:$AE92)","v":0},{"$f":"NPV($B$75,AE92:$AE92)","v":0},{"$f":"NPV($B$75,$AE92:AF92)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D92+D93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B74*D89","v":0},{"$f":"$B74*E89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D82-D84)/(B73-B72)","v":0},{"$f":"(E82-E84)/(B73-B72)","v":0},{"$f":"(F82-F84)/(B73-B72)","v":0},{"$f":"(G82-G84)/(B73-B72)","v":0},{"$f":"(H82-H84)/(B73-B72)","v":0},{"$f":"(I82-I84)/(B73-B72)","v":0},{"$f":"(J82-J84)/(B73-B72)","v":0},{"$f":"(K82-K84)/(B73-B72)","v":0},{"$f":"(L82-L84)/(B73-B72)","v":0},{"$f":"(M82-M84)/(B73-B72)","v":0},{"$f":"(N82-N84)/(B73-B72)","v":0},{"$f":"(O82-O84)/(B73-B72)","v":0},{"$f":"(P82-P84)/(B73-B72)","v":0},{"$f":"(Q82-Q84)/(B73-B72)","v":0},{"$f":"(R82-R84)/(B73-B72)","v":0},{"$f":"(S82-S84)/(B73-B72)","v":0},{"$f":"(T82-T84)/(B73-B72)","v":0},{"$f":"(U82-U84)/(B73-B72)","v":0},{"$f":"(V82-V84)/(B73-B72)","v":0},{"$f":"(W82-W84)/(B73-B72)","v":0},{"$f":"(X82-X84)/(B73-B72)","v":0},{"$f":"(Y82-Y84)/(B73-B72)","v":0},{"$f":"(Z82-Z84)/(B73-B72)","v":0},{"$f":"(AA82-AA84)/(B73-B72)","v":0},{"$f":"(AB82-AB84)/(B73-B72)","v":0},{"$f":"(AC82-AC84)/(B73-B72)","v":0},{"$f":"(AD82-AD84)/(B73-B72)","v":0},{"$f":"(AE82-AE84)/(B73-B72)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A99","v":"COM4"}]
[{"$f":"+\"Grace \"& A97&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A97&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":5},null,{"$f":"D$2","v":2018},{"$f":"E$2","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[{"$f":"+\"Interest \"& A97&\"\"","v":"Interest COM4"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A97&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D100-D102","v":100},{"$f":"D101-E102","v":100},{"$f":"E101-F102","v":75},{"$f":"F101-G102","v":50},{"$f":"G101-H102","v":25},{"$f":"H101-I102","v":0},{"$f":"I101-J102","v":0},{"$f":"J101-K102","v":0},{"$f":"K101-L102","v":0},{"$f":"L101-M102","v":0},{"$f":"M101-N102","v":0},{"$f":"N101-O102","v":0},{"$f":"O101-P102","v":0},{"$f":"P101-Q102","v":0},{"$f":"Q101-R102","v":0},{"$f":"R101-S102","v":0},{"$f":"S101-T102","v":0},{"$f":"T101-U102","v":0},{"$f":"U101-V102","v":0},{"$f":"V101-W102","v":0},{"$f":"W101-X102","v":0},{"$f":"X101-Y102","v":0},{"$f":"Y101-Z102","v":0},{"$f":"Z101-AA102","v":0},{"$f":"AA101-AB102","v":0},{"$f":"AB101-AC102","v":0},{"$f":"AC101-AD102","v":0},{"$f":"AD101-AE102","v":0},{"$f":"AE101-AF102","v":0},{"$f":"AF101-AG102","v":0},{"$f":"AG101-AH102","v":0},{"$f":"AH101-AI102","v":0},{"$f":"AI101-AJ102","v":0},{"$f":"AJ101-AK102","v":0},{"$f":"AK101-AL102","v":0},{"$f":"AL101-AM102","v":0},{"$f":"AM101-AN102","v":0},{"$f":"AN101-AO102","v":0},{"$f":"AO101-AP102","v":0},{"$f":"AP101-AQ102","v":0}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D98-D98-1<B98,0,IF(D98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(E98-D98-1<B98,0,IF(E98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(F98-D98-1<B98,0,IF(F98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(G98-D98-1<B98,0,IF(G98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(H98-D98-1<B98,0,IF(H98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(I98-D98-1<B98,0,IF(I98-D98-1<B99,D100/(B99-B98),0))","v":25},{"$f":"IF(J98-D98-1<B98,0,IF(J98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(K98-D98-1<B98,0,IF(K98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(L98-D98-1<B98,0,IF(L98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(M98-D98-1<B98,0,IF(M98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(N98-D98-1<B98,0,IF(N98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(O98-D98-1<B98,0,IF(O98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(P98-D98-1<B98,0,IF(P98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Q98-D98-1<B98,0,IF(Q98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(R98-D98-1<B98,0,IF(R98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(S98-D98-1<B98,0,IF(S98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(T98-D98-1<B98,0,IF(T98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(U98-D98-1<B98,0,IF(U98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(V98-D98-1<B98,0,IF(V98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(W98-D98-1<B98,0,IF(W98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(X98-D98-1<B98,0,IF(X98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Y98-D98-1<B98,0,IF(Y98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(Z98-D98-1<B98,0,IF(Z98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AA98-D98-1<B98,0,IF(AA98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AB98-D98-1<B98,0,IF(AB98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AC98-D98-1<B98,0,IF(AC98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AD98-D98-1<B98,0,IF(AD98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AE98-D98-1<B98,0,IF(AE98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AF98-D98-1<B98,0,IF(AF98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AG98-D98-1<B98,0,IF(AG98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AH98-D98-1<B98,0,IF(AH98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AI98-D98-1<B98,0,IF(AI98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AJ98-D98-1<B98,0,IF(AJ98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AK98-D98-1<B98,0,IF(AK98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AL98-D98-1<B98,0,IF(AL98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AM98-D98-1<B98,0,IF(AM98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AN98-D98-1<B98,0,IF(AN98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AO98-D98-1<B98,0,IF(AO98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AP98-D98-1<B98,0,IF(AP98-D98-1<B99,D100/(B99-B98),0))","v":0},{"$f":"IF(AQ98-D98-1<B98,0,IF(AQ98-D98-1<B99,D100/(B99-B98),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B100*D101","v":4},{"$f":"$B100*E101","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D102+D103","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B100>$B101, D101, NPV($B101,E104:$BD104))","v":96.88547859124931},{"$f":"IF($B100>$B101, E101, NPV($B101,F104:$BD104))","v":97.729752520811786},{"$f":"IF($B100>$B101, F101, NPV($B101,G104:$BD104))","v":73.616240146852377},{"$f":"IF($B100>$B101, G101, NPV($B101,H104:$BD104))","v":49.297052154195008},{"$f":"IF($B100>$B101, H101, NPV($B101,I104:$BD104))","v":24.761904761904759},{"$f":"IF($B100>$B101, I101, NPV($B101,J104:$BD104))","v":0},{"$f":"IF($B100>$B101, J101, NPV($B101,K104:$BD104))","v":0},{"$f":"IF($B100>$B101, K101, NPV($B101,L104:$BD104))","v":0},{"$f":"IF($B100>$B101, L101, NPV($B101,M104:$BD104))","v":0},{"$f":"IF($B100>$B101, M101, NPV($B101,N104:$BD104))","v":0},{"$f":"IF($B100>$B101, N101, NPV($B101,O104:$BD104))","v":0},{"$f":"IF($B100>$B101, O101, NPV($B101,P104:$BD104))","v":0},{"$f":"IF($B100>$B101, P101, NPV($B101,Q104:$BD104))","v":0},{"$f":"IF($B100>$B101, Q101, NPV($B101,R104:$BD104))","v":0},{"$f":"IF($B100>$B101, R101, NPV($B101,S104:$BD104))","v":0},{"$f":"IF($B100>$B101, S101, NPV($B101,T104:$BD104))","v":0},{"$f":"IF($B100>$B101, T101, NPV($B101,U104:$BD104))","v":0},{"$f":"IF($B100>$B101, U101, NPV($B101,V104:$BD104))","v":0},{"$f":"IF($B100>$B101, V101, NPV($B101,W104:$BD104))","v":0},{"$f":"IF($B100>$B101, W101, NPV($B101,X104:$BD104))","v":0},{"$f":"IF($B100>$B101, X101, NPV($B101,Y104:$BD104))","v":0},{"$f":"IF($B100>$B101, Y101, NPV($B101,Z104:$BD104))","v":0},{"$f":"IF($B100>$B101, Z101, NPV($B101,AA104:$BD104))","v":0},{"$f":"IF($B100>$B101, AA101, NPV($B101,AB104:$BD104))","v":0},{"$f":"IF($B100>$B101, AB101, NPV($B101,AC104:$BD104))","v":0},{"$f":"IF($B100>$B101, AC101, NPV($B101,AD104:$BD104))","v":0},{"$f":"IF($B100>$B101, AD101, NPV($B101,AE104:$BD104))","v":0},{"$f":"IF($B100>$B101, AE101, NPV($B101,AF104:$BD104))","v":0},{"$f":"IF($B100>$B101, AF101, NPV($B101,AG104:$BD104))","v":0},{"$f":"IF($B100>$B101, AG101, NPV($B101,AH104:$BD104))","v":0},{"$f":"IF($B100>$B101, AH101, NPV($B101,AI104:$BD104))","v":0},{"$f":"IF($B100>$B101, AI101, NPV($B101,AJ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AJ101, NPV($B101,AK104:$BD104))","v":0},{"$f":"IF($B100>$B101, AK101, NPV($B101,AL104:$BD104))","v":0},{"$f":"IF($B100>$B101, AL101, NPV($B101,AM104:$BD104))","v":0},{"$f":"IF($B100>$B101, AM101, NPV($B101,AN104:$BD104))","v":0},{"$f":"IF($B100>$B101, AN101, NPV($B101,AO104:$BD104))","v":0},{"$f":"IF($B100>$B101, AO101, NPV($B101,AP104:$BD104))","v":0},{"$f":"IF($B100>$B101, AP101, NPV($B101,AQ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AQ101, NPV($B101,AR104:$BD104))","v":0},{"$f":"IF($B100>$B101, AR101, NPV($B101,AS104:$BD104))","v":0},{"$f":"IF($B100>$B101, AS101, NPV($B101,AT104:$BD104))","v":0},{"$f":"IF($B100>$B101, AT101, NPV($B101,AU104:$BD104))","v":0},{"$f":"IF($B100>$B101, AU101, NPV($B101,AV104:$BD104))","v":0},{"$f":"IF($B100>$B101, AV101, NPV($B101,AW104:$BD104))","v":0},{"$f":"IF($B100>$B101, AW101, NPV($B101,AX104:$BD104))","v":0},{"$f":"IF($B100>$B101, AX101, NPV($B101,AY104:$BD104))","v":0},{"$f":"IF($B100>$B101, AY101, NPV($B101,AZ104:$BD104))","v":0},{"$f":"IF($B100>$B101, AZ101, NPV($B101,BA104:$BD104))","v":0},{"$f":"IF($B100>$B101, BA101, NPV($B101,BB104:$BD104))","v":0},{"$f":"IF($B100>$B101, BB101, NPV($B101,BC104:$BD104))","v":0},{"$f":"IF($B100>$B101, BC101, NPV($B101,BD104:$BD104))","v":0},{"$f":"IF($B100>$B101, BD101, NPV($B101,$BD104:BE104))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D105=0,0,(1-D105/D101)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D29-B98>0,D29-B98,0)","v":0},{"$f":"IF(E29-B98>0,E29-B98,0)","v":0},{"$f":"IF(F29-B98>0,F29-B98,0)","v":0},{"$f":"IF(G29-B98>0,G29-B98,0)","v":0},{"$f":"IF(H29-B98>0,H29-B98,0)","v":0},{"$f":"IF(I29-B98>0,I29-B98,0)","v":0},{"$f":"IF(J29-B98>0,J29-B98,0)","v":0},{"$f":"IF(K29-B98>0,K29-B98,0)","v":0},{"$f":"IF(L29-B98>0,L29-B98,0)","v":0},{"$f":"IF(M29-B98>0,M29-B98,0)","v":0},{"$f":"IF(N29-B98>0,N29-B98,0)","v":0},{"$f":"IF(O29-B98>0,O29-B98,0)","v":1},{"$f":"IF(P29-B98>0,P29-B98,0)","v":2},{"$f":"IF(Q29-B98>0,Q29-B98,0)","v":3},{"$f":"IF(R29-B98>0,R29-B98,0)","v":4},{"$f":"IF(S29-B98>0,S29-B98,0)","v":5},{"$f":"IF(T29-B98>0,T29-B98,0)","v":6},{"$f":"IF(U29-B98>0,U29-B98,0)","v":7},{"$f":"IF(V29-B98>0,V29-B98,0)","v":8},{"$f":"IF(W29-B98>0,W29-B98,0)","v":9},{"$f":"IF(X29-B98>0,X29-B98,0)","v":10},{"$f":"IF(Y29-B98>0,Y29-B98,0)","v":11},{"$f":"IF(Z29-B98>0,Z29-B98,0)","v":12},{"$f":"IF(AA29-B98>0,AA29-B98,0)","v":13},{"$f":"IF(AB29-B98>0,AB29-B98,0)","v":14},{"$f":"IF(AC29-B98>0,AC29-B98,0)","v":15},{"$f":"IF(AD29-B98>0,AD29-B98,0)","v":16},{"$f":"IF(AE29-B98>0,AE29-B98,0)","v":17}]
[null,null,null,{"$f":"IF(D107=0,0,CHOOSE(D107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(E107=0,0,CHOOSE(E107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(F107=0,0,CHOOSE(F107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(G107=0,0,CHOOSE(G107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(H107=0,0,CHOOSE(H107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(I107=0,0,CHOOSE(I107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(J107=0,0,CHOOSE(J107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(K107=0,0,CHOOSE(K107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(L107=0,0,CHOOSE(L107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(M107=0,0,CHOOSE(M107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(N107=0,0,CHOOSE(N107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(O107=0,0,CHOOSE(O107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(P107=0,0,CHOOSE(P107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Q107=0,0,CHOOSE(Q107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(R107=0,0,CHOOSE(R107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(S107=0,0,CHOOSE(S107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(T107=0,0,CHOOSE(T107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(U107=0,0,CHOOSE(U107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(V107=0,0,CHOOSE(V107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(W107=0,0,CHOOSE(W107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(X107=0,0,CHOOSE(X107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Y107=0,0,CHOOSE(Y107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(Z107=0,0,CHOOSE(Z107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AA107=0,0,CHOOSE(AA107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AB107=0,0,CHOOSE(AB107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AC107=0,0,CHOOSE(AC107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AD107=0,0,CHOOSE(AD107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114,AF114))","v":0},{"$f":"IF(AE107=0,0,CHOOSE(AE107,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D29-B99>0,D29-B99,0)","v":0},{"$f":"IF(E29-B99>0,E29-B99,0)","v":0},{"$f":"IF(F29-B99>0,F29-B99,0)","v":0},{"$f":"IF(G29-B99>0,G29-B99,0)","v":0},{"$f":"IF(H29-B99>0,H29-B99,0)","v":0},{"$f":"IF(I29-B99>0,I29-B99,0)","v":0},{"$f":"IF(J29-B99>0,J29-B99,0)","v":0},{"$f":"IF(K29-B99>0,K29-B99,0)","v":0},{"$f":"IF(L29-B99>0,L29-B99,0)","v":0},{"$f":"IF(M29-B99>0,M29-B99,0)","v":0},{"$f":"IF(N29-B99>0,N29-B99,0)","v":0},{"$f":"IF(O29-B99>0,O29-B99,0)","v":0},{"$f":"IF(P29-B99>0,P29-B99,0)","v":0},{"$f":"IF(Q29-B99>0,Q29-B99,0)","v":0},{"$f":"IF(R29-B99>0,R29-B99,0)","v":0},{"$f":"IF(S29-B99>0,S29-B99,0)","v":1},{"$f":"IF(T29-B99>0,T29-B99,0)","v":2},{"$f":"IF(U29-B99>0,U29-B99,0)","v":3},{"$f":"IF(V29-B99>0,V29-B99,0)","v":4},{"$f":"IF(W29-B99>0,W29-B99,0)","v":5},{"$f":"IF(X29-B99>0,X29-B99,0)","v":6},{"$f":"IF(Y29-B99>0,Y29-B99,0)","v":7},{"$f":"IF(Z29-B99>0,Z29-B99,0)","v":8},{"$f":"IF(AA29-B99>0,AA29-B99,0)","v":9},{"$f":"IF(AB29-B99>0,AB29-B99,0)","v":10},{"$f":"IF(AC29-B99>0,AC29-B99,0)","v":11},{"$f":"IF(AD29-B99>0,AD29-B99,0)","v":12},{"$f":"IF(AE29-B99>0,AE29-B99,0)","v":13}]
[null,null,null,{"$f":"IF(D109=0,0,CHOOSE(D109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(E109=0,0,CHOOSE(E109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(F109=0,0,CHOOSE(F109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(G109=0,0,CHOOSE(G109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(H109=0,0,CHOOSE(H109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(I109=0,0,CHOOSE(I109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(J109=0,0,CHOOSE(J109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(K109=0,0,CHOOSE(K109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(L109=0,0,CHOOSE(L109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(M109=0,0,CHOOSE(M109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(N109=0,0,CHOOSE(N109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(O109=0,0,CHOOSE(O109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(P109=0,0,CHOOSE(P109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Q109=0,0,CHOOSE(Q109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(R109=0,0,CHOOSE(R109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(S109=0,0,CHOOSE(S109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(T109=0,0,CHOOSE(T109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(U109=0,0,CHOOSE(U109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(V109=0,0,CHOOSE(V109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(W109=0,0,CHOOSE(W109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(X109=0,0,CHOOSE(X109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Y109=0,0,CHOOSE(Y109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(Z109=0,0,CHOOSE(Z109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AA109=0,0,CHOOSE(AA109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AB109=0,0,CHOOSE(AB109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AC109=0,0,CHOOSE(AC109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AD109=0,0,CHOOSE(AD109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0},{"$f":"IF(AE109=0,0,CHOOSE(AE109,D114,E114,F114,G114,H114,I114,J114,K114,L114,M114,N114,O114,P114,Q114,R114,S114,T114,U114,V114,W114,X114,Y114,Z114,AA114,AB114,AC114,AD114,AE114))","v":0}]
[]
[{"$f":"+\"Output \"& A97&\"\"","v":"Output COM4"},null,null,{"$f":"D99","v":2018},{"$f":"D112+1","v":2019},{"$f":"E112+1","v":2020},{"$f":"F112+1","v":2021},{"$f":"G112+1","v":2022},{"$f":"H112+1","v":2023},{"$f":"I112+1","v":2024},{"$f":"J112+1","v":2025},{"$f":"K112+1","v":2026},{"$f":"L112+1","v":2027},{"$f":"M112+1","v":2028},{"$f":"N112+1","v":2029},{"$f":"O112+1","v":2030},{"$f":"P112+1","v":2031},{"$f":"Q112+1","v":2032},{"$f":"R112+1","v":2033},{"$f":"S112+1","v":2034},{"$f":"T112+1","v":2035},{"$f":"U112+1","v":2036},{"$f":"V112+1","v":2037},{"$f":"W112+1","v":2038},{"$f":"X112+1","v":2039},{"$f":"Y112+1","v":2040},{"$f":"Z112+1","v":2041},{"$f":"AA112+1","v":2042},{"$f":"AB112+1","v":2043},{"$f":"AC112+1","v":2044},{"$f":"AD112+1","v":2045}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D113","v":0},{"$f":"SUM(D113:E113)","v":0},{"$f":"SUM(D113:F113)","v":0},{"$f":"SUM(D113:G113)","v":0},{"$f":"SUM(D113:H113)","v":0},{"$f":"SUM(D113:I113)","v":0},{"$f":"SUM(D113:J113)","v":0},{"$f":"SUM(D113:K113)","v":0},{"$f":"SUM(D113:L113)","v":0},{"$f":"SUM(D113:M113)","v":0},{"$f":"SUM(D113:N113)","v":0},{"$f":"SUM(D113:O113)","v":0},{"$f":"SUM(D113:P113)","v":0},{"$f":"SUM(D113:Q113)","v":0},{"$f":"SUM(D113:R113)","v":0},{"$f":"SUM(D113:S113)","v":0},{"$f":"SUM(D113:T113)","v":0},{"$f":"SUM(D113:U113)","v":0},{"$f":"SUM(D113:V113)","v":0},{"$f":"SUM(D113:W113)","v":0},{"$f":"SUM(D113:X113)","v":0},{"$f":"SUM(D113:Y113)","v":0},{"$f":"SUM(D113:Z113)","v":0},{"$f":"SUM(D113:AA113)","v":0},{"$f":"SUM(D113:AB113)","v":0},{"$f":"SUM(D113:AC113)","v":0},{"$f":"SUM(D113:AD113)","v":0},{"$f":"SUM(D113:AE113)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D113-D119","v":0},{"$f":"D115+E113-E119","v":0},{"$f":"E115+F113-F119","v":0},{"$f":"F115+G113-G119","v":0},{"$f":"G115+H113-H119","v":0},{"$f":"H115+I113-I119","v":0},{"$f":"I115+J113-J119","v":0},{"$f":"J115+K113-K119","v":0},{"$f":"K115+L113-L119","v":0},{"$f":"L115+M113-M119","v":0},{"$f":"M115+N113-N119","v":0},{"$f":"N115+O113-O119","v":0},{"$f":"O115+P113-P119","v":0},{"$f":"P115+Q113-Q119","v":0},{"$f":"Q115+R113-R119","v":0},{"$f":"R115+S113-S119","v":0},{"$f":"S115+T113-T119","v":0},{"$f":"T115+U113-U119","v":0},{"$f":"U115+V113-V119","v":0},{"$f":"V115+W113-W119","v":0},{"$f":"W115+X113-X119","v":0},{"$f":"X115+Y113-Y119","v":0},{"$f":"Y115+Z113-Z119","v":0},{"$f":"Z115+AA113-AA119","v":0},{"$f":"AA115+AB113-AB119","v":0},{"$f":"AB115+AC113-AC119","v":0},{"$f":"AC115+AD113-AD119","v":0},{"$f":"AD115+AE113-AE119","v":0}]
[null,null,{"$f":"+TEXT(C105,\"#\")&\" \"&TEXT(A97,\"#\")","v":"PV of debt COM4"},{"$f":"D113*D105/100","v":0},{"$f":"NPV($B$75,F118:$AE118)","v":0},{"$f":"NPV($B$75,G118:$AE118)","v":0},{"$f":"NPV($B$75,H118:$AE118)","v":0},{"$f":"NPV($B$75,I118:$AE118)","v":0},{"$f":"NPV($B$75,J118:$AE118)","v":0},{"$f":"NPV($B$75,K118:$AE118)","v":0},{"$f":"NPV($B$75,L118:$AE118)","v":0},{"$f":"NPV($B$75,M118:$AE118)","v":0},{"$f":"NPV($B$75,N118:$AE118)","v":0},{"$f":"NPV($B$75,O118:$AE118)","v":0},{"$f":"NPV($B$75,P118:$AE118)","v":0},{"$f":"NPV($B$75,Q118:$AE118)","v":0},{"$f":"NPV($B$75,R118:$AE118)","v":0},{"$f":"NPV($B$75,S118:$AE118)","v":0},{"$f":"NPV($B$75,T118:$AE118)","v":0},{"$f":"NPV($B$75,U118:$AE118)","v":0},{"$f":"NPV($B$75,V118:$AE118)","v":0},{"$f":"NPV($B$75,W118:$AE118)","v":0},{"$f":"NPV($B$75,X118:$AE118)","v":0},{"$f":"NPV($B$75,Y118:$AE118)","v":0},{"$f":"NPV($B$75,Z118:$AE118)","v":0},{"$f":"NPV($B$75,AA118:$AE118)","v":0},{"$f":"NPV($B$75,AB118:$AE118)","v":0},{"$f":"NPV($B$75,AC118:$AE118)","v":0},{"$f":"NPV($B$75,AD118:$AE118)","v":0},{"$f":"NPV($B$75,AE118:$AE118)","v":0},{"$f":"NPV($B$75,$AE118:AF118)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D118+D119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B100*D115","v":0},{"$f":"$B100*E115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D108-D110)/(B99-B98)","v":0},{"$f":"(E108-E110)/(B99-B98)","v":0},{"$f":"(F108-F110)/(B99-B98)","v":0},{"$f":"(G108-G110)/(B99-B98)","v":0},{"$f":"(H108-H110)/(B99-B98)","v":0},{"$f":"(I108-I110)/(B99-B98)","v":0},{"$f":"(J108-J110)/(B99-B98)","v":0},{"$f":"(K108-K110)/(B99-B98)","v":0},{"$f":"(L108-L110)/(B99-B98)","v":0},{"$f":"(M108-M110)/(B99-B98)","v":0},{"$f":"(N108-N110)/(B99-B98)","v":0},{"$f":"(O108-O110)/(B99-B98)","v":0},{"$f":"(P108-P110)/(B99-B98)","v":0},{"$f":"(Q108-Q110)/(B99-B98)","v":0},{"$f":"(R108-R110)/(B99-B98)","v":0},{"$f":"(S108-S110)/(B99-B98)","v":0},{"$f":"(T108-T110)/(B99-B98)","v":0},{"$f":"(U108-U110)/(B99-B98)","v":0},{"$f":"(V108-V110)/(B99-B98)","v":0},{"$f":"(W108-W110)/(B99-B98)","v":0},{"$f":"(X108-X110)/(B99-B98)","v":0},{"$f":"(Y108-Y110)/(B99-B98)","v":0},{"$f":"(Z108-Z110)/(B99-B98)","v":0},{"$f":"(AA108-AA110)/(B99-B98)","v":0},{"$f":"(AB108-AB110)/(B99-B98)","v":0},{"$f":"(AC108-AC110)/(B99-B98)","v":0},{"$f":"(AD108-AD110)/(B99-B98)","v":0},{"$f":"(AE108-AE110)/(B99-B98)","v":0}]
[]
[]
[]
[{"$f":"+Ext_Debt_Data!A100","v":"COM5"}]
[{"$f":"+\"Grace \"& A123&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$1","v":0},{"$f":"E$1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Maturity \"& A123&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},null,{"$f":"D$2","v":2018},{"$f":"E$2","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[{"$f":"+\"Interest \"& A123&\"\"","v":"Interest COM5"},{"$f":"$D$11/10000","v":0.04},{"$f":"$C$22","v":"Base"},100]
[{"$f":"+\"Discount \"& A123&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"$C$23","v":"Debt stock"},{"$f":"D126-D128","v":100},{"$f":"D127-E128","v":100},{"$f":"E127-F128","v":75},{"$f":"F127-G128","v":50},{"$f":"G127-H128","v":25},{"$f":"H127-I128","v":0},{"$f":"I127-J128","v":0},{"$f":"J127-K128","v":0},{"$f":"K127-L128","v":0},{"$f":"L127-M128","v":0},{"$f":"M127-N128","v":0},{"$f":"N127-O128","v":0},{"$f":"O127-P128","v":0},{"$f":"P127-Q128","v":0},{"$f":"Q127-R128","v":0},{"$f":"R127-S128","v":0},{"$f":"S127-T128","v":0},{"$f":"T127-U128","v":0},{"$f":"U127-V128","v":0},{"$f":"V127-W128","v":0},{"$f":"W127-X128","v":0},{"$f":"X127-Y128","v":0},{"$f":"Y127-Z128","v":0},{"$f":"Z127-AA128","v":0},{"$f":"AA127-AB128","v":0},{"$f":"AB127-AC128","v":0},{"$f":"AC127-AD128","v":0},{"$f":"AD127-AE128","v":0},{"$f":"AE127-AF128","v":0},{"$f":"AF127-AG128","v":0},{"$f":"AG127-AH128","v":0},{"$f":"AH127-AI128","v":0},{"$f":"AI127-AJ128","v":0},{"$f":"AJ127-AK128","v":0},{"$f":"AK127-AL128","v":0},{"$f":"AL127-AM128","v":0},{"$f":"AM127-AN128","v":0},{"$f":"AN127-AO128","v":0},{"$f":"AO127-AP128","v":0},{"$f":"AP127-AQ128","v":0}]
[null,null,{"$f":"$C$24","v":"Amortization"},{"$f":"IF(D124-D124-1<B124,0,IF(D124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(E124-D124-1<B124,0,IF(E124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(F124-D124-1<B124,0,IF(F124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(G124-D124-1<B124,0,IF(G124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(H124-D124-1<B124,0,IF(H124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(I124-D124-1<B124,0,IF(I124-D124-1<B125,D126/(B125-B124),0))","v":25},{"$f":"IF(J124-D124-1<B124,0,IF(J124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(K124-D124-1<B124,0,IF(K124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(L124-D124-1<B124,0,IF(L124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(M124-D124-1<B124,0,IF(M124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(N124-D124-1<B124,0,IF(N124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(O124-D124-1<B124,0,IF(O124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(P124-D124-1<B124,0,IF(P124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Q124-D124-1<B124,0,IF(Q124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(R124-D124-1<B124,0,IF(R124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(S124-D124-1<B124,0,IF(S124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(T124-D124-1<B124,0,IF(T124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(U124-D124-1<B124,0,IF(U124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(V124-D124-1<B124,0,IF(V124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(W124-D124-1<B124,0,IF(W124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(X124-D124-1<B124,0,IF(X124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Y124-D124-1<B124,0,IF(Y124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(Z124-D124-1<B124,0,IF(Z124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AA124-D124-1<B124,0,IF(AA124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AB124-D124-1<B124,0,IF(AB124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AC124-D124-1<B124,0,IF(AC124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AD124-D124-1<B124,0,IF(AD124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AE124-D124-1<B124,0,IF(AE124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AF124-D124-1<B124,0,IF(AF124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AG124-D124-1<B124,0,IF(AG124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AH124-D124-1<B124,0,IF(AH124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AI124-D124-1<B124,0,IF(AI124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AJ124-D124-1<B124,0,IF(AJ124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AK124-D124-1<B124,0,IF(AK124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AL124-D124-1<B124,0,IF(AL124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AM124-D124-1<B124,0,IF(AM124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AN124-D124-1<B124,0,IF(AN124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AO124-D124-1<B124,0,IF(AO124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AP124-D124-1<B124,0,IF(AP124-D124-1<B125,D126/(B125-B124),0))","v":0},{"$f":"IF(AQ124-D124-1<B124,0,IF(AQ124-D124-1<B125,D126/(B125-B124),0))","v":0}]
[null,null,{"$f":"$C$25","v":"Interest"},null,{"$f":"$B126*D127","v":4},{"$f":"$B126*E127","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$26","v":"Total debt service"},{"$f":"D128+D129","v":0},4,29,28,27,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$27","v":"PV of debt"},{"$f":"IF($B126>$B127, D127, NPV($B127,E130:$BD130))","v":96.88547859124931},{"$f":"IF($B126>$B127, E127, NPV($B127,F130:$BD130))","v":97.729752520811786},{"$f":"IF($B126>$B127, F127, NPV($B127,G130:$BD130))","v":73.616240146852377},{"$f":"IF($B126>$B127, G127, NPV($B127,H130:$BD130))","v":49.297052154195008},{"$f":"IF($B126>$B127, H127, NPV($B127,I130:$BD130))","v":24.761904761904759},{"$f":"IF($B126>$B127, I127, NPV($B127,J130:$BD130))","v":0},{"$f":"IF($B126>$B127, J127, NPV($B127,K130:$BD130))","v":0},{"$f":"IF($B126>$B127, K127, NPV($B127,L130:$BD130))","v":0},{"$f":"IF($B126>$B127, L127, NPV($B127,M130:$BD130))","v":0},{"$f":"IF($B126>$B127, M127, NPV($B127,N130:$BD130))","v":0},{"$f":"IF($B126>$B127, N127, NPV($B127,O130:$BD130))","v":0},{"$f":"IF($B126>$B127, O127, NPV($B127,P130:$BD130))","v":0},{"$f":"IF($B126>$B127, P127, NPV($B127,Q130:$BD130))","v":0},{"$f":"IF($B126>$B127, Q127, NPV($B127,R130:$BD130))","v":0},{"$f":"IF($B126>$B127, R127, NPV($B127,S130:$BD130))","v":0},{"$f":"IF($B126>$B127, S127, NPV($B127,T130:$BD130))","v":0},{"$f":"IF($B126>$B127, T127, NPV($B127,U130:$BD130))","v":0},{"$f":"IF($B126>$B127, U127, NPV($B127,V130:$BD130))","v":0},{"$f":"IF($B126>$B127, V127, NPV($B127,W130:$BD130))","v":0},{"$f":"IF($B126>$B127, W127, NPV($B127,X130:$BD130))","v":0},{"$f":"IF($B126>$B127, X127, NPV($B127,Y130:$BD130))","v":0},{"$f":"IF($B126>$B127, Y127, NPV($B127,Z130:$BD130))","v":0},{"$f":"IF($B126>$B127, Z127, NPV($B127,AA130:$BD130))","v":0},{"$f":"IF($B126>$B127, AA127, NPV($B127,AB130:$BD130))","v":0},{"$f":"IF($B126>$B127, AB127, NPV($B127,AC130:$BD130))","v":0},{"$f":"IF($B126>$B127, AC127, NPV($B127,AD130:$BD130))","v":0},{"$f":"IF($B126>$B127, AD127, NPV($B127,AE130:$BD130))","v":0},{"$f":"IF($B126>$B127, AE127, NPV($B127,AF130:$BD130))","v":0},{"$f":"IF($B126>$B127, AF127, NPV($B127,AG130:$BD130))","v":0},{"$f":"IF($B126>$B127, AG127, NPV($B127,AH130:$BD130))","v":0},{"$f":"IF($B126>$B127, AH127, NPV($B127,AI130:$BD130))","v":0},{"$f":"IF($B126>$B127, AI127, NPV($B127,AJ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AJ127, NPV($B127,AK130:$BD130))","v":0},{"$f":"IF($B126>$B127, AK127, NPV($B127,AL130:$BD130))","v":0},{"$f":"IF($B126>$B127, AL127, NPV($B127,AM130:$BD130))","v":0},{"$f":"IF($B126>$B127, AM127, NPV($B127,AN130:$BD130))","v":0},{"$f":"IF($B126>$B127, AN127, NPV($B127,AO130:$BD130))","v":0},{"$f":"IF($B126>$B127, AO127, NPV($B127,AP130:$BD130))","v":0},{"$f":"IF($B126>$B127, AP127, NPV($B127,AQ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AQ127, NPV($B127,AR130:$BD130))","v":0},{"$f":"IF($B126>$B127, AR127, NPV($B127,AS130:$BD130))","v":0},{"$f":"IF($B126>$B127, AS127, NPV($B127,AT130:$BD130))","v":0},{"$f":"IF($B126>$B127, AT127, NPV($B127,AU130:$BD130))","v":0},{"$f":"IF($B126>$B127, AU127, NPV($B127,AV130:$BD130))","v":0},{"$f":"IF($B126>$B127, AV127, NPV($B127,AW130:$BD130))","v":0},{"$f":"IF($B126>$B127, AW127, NPV($B127,AX130:$BD130))","v":0},{"$f":"IF($B126>$B127, AX127, NPV($B127,AY130:$BD130))","v":0},{"$f":"IF($B126>$B127, AY127, NPV($B127,AZ130:$BD130))","v":0},{"$f":"IF($B126>$B127, AZ127, NPV($B127,BA130:$BD130))","v":0},{"$f":"IF($B126>$B127, BA127, NPV($B127,BB130:$BD130))","v":0},{"$f":"IF($B126>$B127, BB127, NPV($B127,BC130:$BD130))","v":0},{"$f":"IF($B126>$B127, BC127, NPV($B127,BD130:$BD130))","v":0},{"$f":"IF($B126>$B127, BD127, NPV($B127,$BD130:BE130))","v":0}]
[null,null,{"$f":"$C$28","v":"Grant element"},{"$f":"IF(D131=0,0,(1-D131/D127)*100)","v":3.1145214087506923},2.2702474791882143,1.8450131375301604,1.4058956916099818,0.9523809523809601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$29","v":"t-g>0"},{"$f":"IF(D55-B124>0,D55-B124,0)","v":0},{"$f":"IF(E55-B124>0,E55-B124,0)","v":0},{"$f":"IF(F55-B124>0,F55-B124,0)","v":0},{"$f":"IF(G55-B124>0,G55-B124,0)","v":0},{"$f":"IF(H55-B124>0,H55-B124,0)","v":0},{"$f":"IF(I55-B124>0,I55-B124,0)","v":1},{"$f":"IF(J55-B124>0,J55-B124,0)","v":2},{"$f":"IF(K55-B124>0,K55-B124,0)","v":3},{"$f":"IF(L55-B124>0,L55-B124,0)","v":4},{"$f":"IF(M55-B124>0,M55-B124,0)","v":5},{"$f":"IF(N55-B124>0,N55-B124,0)","v":6},{"$f":"IF(O55-B124>0,O55-B124,0)","v":7},{"$f":"IF(P55-B124>0,P55-B124,0)","v":8},{"$f":"IF(Q55-B124>0,Q55-B124,0)","v":9},{"$f":"IF(R55-B124>0,R55-B124,0)","v":10},{"$f":"IF(S55-B124>0,S55-B124,0)","v":11},{"$f":"IF(T55-B124>0,T55-B124,0)","v":12},{"$f":"IF(U55-B124>0,U55-B124,0)","v":13},{"$f":"IF(V55-B124>0,V55-B124,0)","v":14},{"$f":"IF(W55-B124>0,W55-B124,0)","v":15},{"$f":"IF(X55-B124>0,X55-B124,0)","v":16},{"$f":"IF(Y55-B124>0,Y55-B124,0)","v":17},{"$f":"IF(Z55-B124>0,Z55-B124,0)","v":18},{"$f":"IF(AA55-B124>0,AA55-B124,0)","v":19},{"$f":"IF(AB55-B124>0,AB55-B124,0)","v":20},{"$f":"IF(AC55-B124>0,AC55-B124,0)","v":21},{"$f":"IF(AD55-B124>0,AD55-B124,0)","v":22},{"$f":"IF(AE55-B124>0,AE55-B124,0)","v":23}]
[null,null,null,{"$f":"IF(D133=0,0,CHOOSE(D133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(E133=0,0,CHOOSE(E133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(F133=0,0,CHOOSE(F133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(G133=0,0,CHOOSE(G133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(H133=0,0,CHOOSE(H133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(I133=0,0,CHOOSE(I133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(J133=0,0,CHOOSE(J133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(K133=0,0,CHOOSE(K133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(L133=0,0,CHOOSE(L133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(M133=0,0,CHOOSE(M133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(N133=0,0,CHOOSE(N133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(O133=0,0,CHOOSE(O133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(P133=0,0,CHOOSE(P133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Q133=0,0,CHOOSE(Q133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(R133=0,0,CHOOSE(R133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(S133=0,0,CHOOSE(S133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(T133=0,0,CHOOSE(T133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(U133=0,0,CHOOSE(U133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(V133=0,0,CHOOSE(V133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(W133=0,0,CHOOSE(W133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(X133=0,0,CHOOSE(X133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Y133=0,0,CHOOSE(Y133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(Z133=0,0,CHOOSE(Z133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AA133=0,0,CHOOSE(AA133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AB133=0,0,CHOOSE(AB133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AC133=0,0,CHOOSE(AC133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AD133=0,0,CHOOSE(AD133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140,AF140))","v":0},{"$f":"IF(AE133=0,0,CHOOSE(AE133,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[null,null,{"$f":"$C$31","v":"t-m condition"},{"$f":"IF(D55-B125>0,D55-B125,0)","v":0},{"$f":"IF(E55-B125>0,E55-B125,0)","v":0},{"$f":"IF(F55-B125>0,F55-B125,0)","v":0},{"$f":"IF(G55-B125>0,G55-B125,0)","v":0},{"$f":"IF(H55-B125>0,H55-B125,0)","v":0},{"$f":"IF(I55-B125>0,I55-B125,0)","v":0},{"$f":"IF(J55-B125>0,J55-B125,0)","v":0},{"$f":"IF(K55-B125>0,K55-B125,0)","v":0},{"$f":"IF(L55-B125>0,L55-B125,0)","v":0},{"$f":"IF(M55-B125>0,M55-B125,0)","v":1},{"$f":"IF(N55-B125>0,N55-B125,0)","v":2},{"$f":"IF(O55-B125>0,O55-B125,0)","v":3},{"$f":"IF(P55-B125>0,P55-B125,0)","v":4},{"$f":"IF(Q55-B125>0,Q55-B125,0)","v":5},{"$f":"IF(R55-B125>0,R55-B125,0)","v":6},{"$f":"IF(S55-B125>0,S55-B125,0)","v":7},{"$f":"IF(T55-B125>0,T55-B125,0)","v":8},{"$f":"IF(U55-B125>0,U55-B125,0)","v":9},{"$f":"IF(V55-B125>0,V55-B125,0)","v":10},{"$f":"IF(W55-B125>0,W55-B125,0)","v":11},{"$f":"IF(X55-B125>0,X55-B125,0)","v":12},{"$f":"IF(Y55-B125>0,Y55-B125,0)","v":13},{"$f":"IF(Z55-B125>0,Z55-B125,0)","v":14},{"$f":"IF(AA55-B125>0,AA55-B125,0)","v":15},{"$f":"IF(AB55-B125>0,AB55-B125,0)","v":16},{"$f":"IF(AC55-B125>0,AC55-B125,0)","v":17},{"$f":"IF(AD55-B125>0,AD55-B125,0)","v":18},{"$f":"IF(AE55-B125>0,AE55-B125,0)","v":19}]
[null,null,null,{"$f":"IF(D135=0,0,CHOOSE(D135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(E135=0,0,CHOOSE(E135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(F135=0,0,CHOOSE(F135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(G135=0,0,CHOOSE(G135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(H135=0,0,CHOOSE(H135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(I135=0,0,CHOOSE(I135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(J135=0,0,CHOOSE(J135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(K135=0,0,CHOOSE(K135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(L135=0,0,CHOOSE(L135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(M135=0,0,CHOOSE(M135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(N135=0,0,CHOOSE(N135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(O135=0,0,CHOOSE(O135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(P135=0,0,CHOOSE(P135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Q135=0,0,CHOOSE(Q135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(R135=0,0,CHOOSE(R135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(S135=0,0,CHOOSE(S135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(T135=0,0,CHOOSE(T135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(U135=0,0,CHOOSE(U135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(V135=0,0,CHOOSE(V135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(W135=0,0,CHOOSE(W135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(X135=0,0,CHOOSE(X135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Y135=0,0,CHOOSE(Y135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(Z135=0,0,CHOOSE(Z135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AA135=0,0,CHOOSE(AA135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AB135=0,0,CHOOSE(AB135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AC135=0,0,CHOOSE(AC135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AD135=0,0,CHOOSE(AD135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0},{"$f":"IF(AE135=0,0,CHOOSE(AE135,D140,E140,F140,G140,H140,I140,J140,K140,L140,M140,N140,O140,P140,Q140,R140,S140,T140,U140,V140,W140,X140,Y140,Z140,AA140,AB140,AC140,AD140,AE140))","v":0}]
[]
[{"$f":"+\"Output \"& A123&\"\"","v":"Output COM5"},null,null,{"$f":"D125","v":2018},{"$f":"D138+1","v":2019},{"$f":"E138+1","v":2020},{"$f":"F138+1","v":2021},{"$f":"G138+1","v":2022},{"$f":"H138+1","v":2023},{"$f":"I138+1","v":2024},{"$f":"J138+1","v":2025},{"$f":"K138+1","v":2026},{"$f":"L138+1","v":2027},{"$f":"M138+1","v":2028},{"$f":"N138+1","v":2029},{"$f":"O138+1","v":2030},{"$f":"P138+1","v":2031},{"$f":"Q138+1","v":2032},{"$f":"R138+1","v":2033},{"$f":"S138+1","v":2034},{"$f":"T138+1","v":2035},{"$f":"U138+1","v":2036},{"$f":"V138+1","v":2037},{"$f":"W138+1","v":2038},{"$f":"X138+1","v":2039},{"$f":"Y138+1","v":2040},{"$f":"Z138+1","v":2041},{"$f":"AA138+1","v":2042},{"$f":"AB138+1","v":2043},{"$f":"AC138+1","v":2044},{"$f":"AD138+1","v":2045}]
[null,null,{"$f":"$C$35","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0}]
[null,null,{"$f":"$C$36","v":"cumulative"},{"$f":"D139","v":0},{"$f":"SUM(D139:E139)","v":0},{"$f":"SUM(D139:F139)","v":0},{"$f":"SUM(D139:G139)","v":0},{"$f":"SUM(D139:H139)","v":0},{"$f":"SUM(D139:I139)","v":0},{"$f":"SUM(D139:J139)","v":0},{"$f":"SUM(D139:K139)","v":0},{"$f":"SUM(D139:L139)","v":0},{"$f":"SUM(D139:M139)","v":0},{"$f":"SUM(D139:N139)","v":0},{"$f":"SUM(D139:O139)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"SUM(D139:Q139)","v":0},{"$f":"SUM(D139:R139)","v":0},{"$f":"SUM(D139:S139)","v":0},{"$f":"SUM(D139:T139)","v":0},{"$f":"SUM(D139:U139)","v":0},{"$f":"SUM(D139:V139)","v":0},{"$f":"SUM(D139:W139)","v":0},{"$f":"SUM(D139:X139)","v":0},{"$f":"SUM(D139:Y139)","v":0},{"$f":"SUM(D139:Z139)","v":0},{"$f":"SUM(D139:AA139)","v":0},{"$f":"SUM(D139:AB139)","v":0},{"$f":"SUM(D139:AC139)","v":0},{"$f":"SUM(D139:AD139)","v":0},{"$f":"SUM(D139:AE139)","v":0}]
[null,null,{"$f":"$C$37","v":"Stock of new forex debt (in USD)"},{"$f":"D139-D145","v":0},{"$f":"D141+E139-E145","v":0},{"$f":"E141+F139-F145","v":0},{"$f":"F141+G139-G145","v":0},{"$f":"G141+H139-H145","v":0},{"$f":"H141+I139-I145","v":0},{"$f":"I141+J139-J145","v":0},{"$f":"J141+K139-K145","v":0},{"$f":"K141+L139-L145","v":0},{"$f":"L141+M139-M145","v":0},{"$f":"M141+N139-N145","v":0},{"$f":"N141+O139-O145","v":0},{"$f":"O141+P139-P145","v":0},{"$f":"P141+Q139-Q145","v":0},{"$f":"Q141+R139-R145","v":0},{"$f":"R141+S139-S145","v":0},{"$f":"S141+T139-T145","v":0},{"$f":"T141+U139-U145","v":0},{"$f":"U141+V139-V145","v":0},{"$f":"V141+W139-W145","v":0},{"$f":"W141+X139-X145","v":0},{"$f":"X141+Y139-Y145","v":0},{"$f":"Y141+Z139-Z145","v":0},{"$f":"Z141+AA139-AA145","v":0},{"$f":"AA141+AB139-AB145","v":0},{"$f":"AB141+AC139-AC145","v":0},{"$f":"AC141+AD139-AD145","v":0},{"$f":"AD141+AE139-AE145","v":0}]
[null,null,{"$f":"+TEXT(C131,\"#\")&\" \"&TEXT(A123,\"#\")","v":"PV of debt COM5"},{"$f":"D139*D131/100","v":0},{"$f":"NPV($B$75,F144:$AE144)","v":0},{"$f":"NPV($B$75,G144:$AE144)","v":0},{"$f":"NPV($B$75,H144:$AE144)","v":0},{"$f":"NPV($B$75,I144:$AE144)","v":0},{"$f":"NPV($B$75,J144:$AE144)","v":0},{"$f":"NPV($B$75,K144:$AE144)","v":0},{"$f":"NPV($B$75,L144:$AE144)","v":0},{"$f":"NPV($B$75,M144:$AE144)","v":0},{"$f":"NPV($B$75,N144:$AE144)","v":0},{"$f":"NPV($B$75,O144:$AE144)","v":0},{"$f":"NPV($B$75,P144:$AE144)","v":0},{"$f":"NPV($B$75,Q144:$AE144)","v":0},{"$f":"NPV($B$75,R144:$AE144)","v":0},{"$f":"NPV($B$75,S144:$AE144)","v":0},{"$f":"NPV($B$75,T144:$AE144)","v":0},{"$f":"NPV($B$75,U144:$AE144)","v":0},{"$f":"NPV($B$75,V144:$AE144)","v":0},{"$f":"NPV($B$75,W144:$AE144)","v":0},{"$f":"NPV($B$75,X144:$AE144)","v":0},{"$f":"NPV($B$75,Y144:$AE144)","v":0},{"$f":"NPV($B$75,Z144:$AE144)","v":0},{"$f":"NPV($B$75,AA144:$AE144)","v":0},{"$f":"NPV($B$75,AB144:$AE144)","v":0},{"$f":"NPV($B$75,AC144:$AE144)","v":0},{"$f":"NPV($B$75,AD144:$AE144)","v":0},{"$f":"NPV($B$75,AE144:$AE144)","v":0},{"$f":"NPV($B$75,$AE144:AF144)","v":0}]
[null,null,{"$f":"$C$39","v":"Total debt service (in USD)"},{"$f":"D144+D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$40","v":"Interest"},null,{"$f":"$B126*D141","v":0},{"$f":"$B126*E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$41","v":"Amortization"},{"$f":"(D134-D136)/(B125-B124)","v":0},{"$f":"(E134-E136)/(B125-B124)","v":0},{"$f":"(F134-F136)/(B125-B124)","v":0},{"$f":"(G134-G136)/(B125-B124)","v":0},{"$f":"(H134-H136)/(B125-B124)","v":0},{"$f":"(I134-I136)/(B125-B124)","v":0},{"$f":"(J134-J136)/(B125-B124)","v":0},{"$f":"(K134-K136)/(B125-B124)","v":0},{"$f":"(L134-L136)/(B125-B124)","v":0},{"$f":"(M134-M136)/(B125-B124)","v":0},{"$f":"(N134-N136)/(B125-B124)","v":0},{"$f":"(O134-O136)/(B125-B124)","v":0},{"$f":"(P134-P136)/(B125-B124)","v":0},{"$f":"(Q134-Q136)/(B125-B124)","v":0},{"$f":"(R134-R136)/(B125-B124)","v":0},{"$f":"(S134-S136)/(B125-B124)","v":0},{"$f":"(T134-T136)/(B125-B124)","v":0},{"$f":"(U134-U136)/(B125-B124)","v":0},{"$f":"(V134-V136)/(B125-B124)","v":0},{"$f":"(W134-W136)/(B125-B124)","v":0},{"$f":"(X134-X136)/(B125-B124)","v":0},{"$f":"(Y134-Y136)/(B125-B124)","v":0},{"$f":"(Z134-Z136)/(B125-B124)","v":0},{"$f":"(AA134-AA136)/(B125-B124)","v":0},{"$f":"(AB134-AB136)/(B125-B124)","v":0},{"$f":"(AC134-AC136)/(B125-B124)","v":0},{"$f":"(AD134-AD136)/(B125-B124)","v":0},{"$f":"(AE134-AE136)/(B125-B124)","v":0}]

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

{"sheet":"C1_Combined CL","index":71,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":true,"merged":[[118,1,118,5],[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1885,IF(START!L10=\"French\",translation!D1885,IF(START!L10=\"Portuguese\",translation!E1885,translation!F1885)))","v":"Tailored Stress Test 1: Contingent Liability Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":72.56765300038073},68.805561492139688,65.838048470634277,62.874090456153994,59.956650997570982,58.67471253032258,56.889157700962059,55.664033053159102,54.669259570703311,53.450251311977965,52.899668981955394,52.377837098280644,51.872148330176422,50.973917158471998,50.11566035882214,49.2268967345289,48.391428985222326,47.547052336481272,46.84460508360975,46.071196830494451]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,52.807510766020457,51.381959813641501,50.125446872487359,48.625982445693417,47.446629659516034,45.836144445364404,43.239267040157515,42.025883527224551,41.332724058749513,40.932953921349544,41.17157732555399,41.227674121362554,41.14863734603972,40.809982365385657,40.599440461855139,39.945333211495281,39.367302545226572,38.527135125862095,37.904893989011029,37.262583788042789]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,69.494127417987755,65.552643951422823,62.480476694496581,59.755344997001139,57.217982735605176,55.231111757015903,53.595261239086767,52.497128118982197,51.584030182553661,50.750015124760381,50.172569281614173,49.621982479645624,49.101431864404766,48.48127120406695,47.876727749231108,47.241861770504187,46.656726733656591,46.053933665809645,45.579032399027525,45.023508296935553]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,2.3593187745121531,-3.7620915082410393,-2.9675130215054182,-2.9639580144802848,-2.9174394585830097,-1.281938467248404,-1.7855548293605197,-1.225124647802954,-0.99477348245579367,-1.2190082587253475,-0.55058233002257184,-0.52183188367475142,-0.50568876810421792,-0.89823117170442446,-0.85825679964985802,-0.88876362429324018,-0.83546774930657675,-0.84437664874105356,-0.70244725287152354,-0.77340825311529604]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,3.556303430297314,-2.427457427640213,-1.4946245449149389,-1.4948824750611083,-1.6175372240041801,-0.44170781247450219,-0.68614434574978977,-0.25853968442599062,-0.16152137182533993,-0.51502187993295778,-3.4865630642617329E-2,-5.8782431434924023E-2,-6.6273573438114713E-2,-0.37945406831320777,-0.35656252711014236,-0.40791453286859514,-0.36888176928462224,-0.39703446859471669,-0.26530346094930002,-0.35484020756666984]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-2.1504851673161127,-2.2021139292709115,-1.9900491774291602,-1.7818806498778876,-1.5805879333404462,-1.3708871850123252,-0.91070890558377471,-0.50706038043801271,-0.41276780076686137,-0.27461249857323367,-0.16793761984040856,-0.15763964085343929,-0.14753590581580411,-0.14280625415192816,-0.13841722698580483,-0.20402519982101097,-0.16573400890498391,-0.21713164894303816,-0.23266443261482905,-0.25980588422824269]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.631263840723481},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.971080803364607},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.051156038877441},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.884755832506769},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.746134534438735},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.506936757516296},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.269844264867306},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.068547866783067},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.90999497180384},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.788898952356014},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709383550111326},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633493206926936},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.564864017937516},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.50692502233434},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473531981715851},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424868009223875},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.38498047033745},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346926662171747},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285413618684444},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243975100497025}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45159990082069912},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33093677452831116},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.24808061660445999},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18522162317019367},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13753394050896434},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10213031586015386},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.6173891134568003E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.6945372804575158E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.2583659366802494E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.1869035581794332E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.3853584285801199E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.7847337622385374E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3352700940347901E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":9.9848857934886487E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.4669268023318143E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.584723458781294E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.1752770561247652E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1218142499063275E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3401504005432089E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.751175271655985E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":16.480778673407368},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":16.768966874093696},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.06110686144828},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.102875182628882},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.165546601098288},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.136049572503971},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.359135359283531},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.561487486345055},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.497227171036979},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.51428645378278},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.541445930270918},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.475853566073496},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.417328112121712},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.364118768182411},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.335114754730046},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.220842809402864},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.219246461432466},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.129795013228708},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.052749186069615},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":16.984169216268782}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-1.2932114023865733,-0.2253434983693014,0.49542463251422142,0.28699817481677942,-3.694929066373398E-2,0.92917937253782301,0.22456455983398491,0.24852069601202209,0.25124642894152144,-0.24040938135972412,0.13307198919779123,9.8857209418515266E-2,8.12623323776894E-2,-0.23664781416127961,-0.2181453001243375,-0.20388933304758414,-0.20314776037963836,-0.17990281965167854,-3.2639028334470979E-2,-9.5034323338427151E-2]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-1.7547934231328886,-0.15361713306093661,0.70803594065154618,0.44799879671735798,7.9447585611498894E-2,1.036652018366349,0.41044105344240878,0.44289230620839559,0.39282057760140665,-0.13128196598991204,0.19235341940434125,0.14927037731516535,0.13149023999541409,-0.20104463519520577,-0.18268389989408096,-0.16447342399159037,-0.17414300386243431,-0.14607127056967828,7.0059216211004527E-2,-3.2820110728948748E-2]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,3.959009651001963,3.9195525310750221,4.0539210426203907,3.7145038081367447,3.2801691311863332,4.0747474203751484,3.0360471425204105,2.8390912629342888,2.7813676677382442,2.2107161708154335,2.5375959351127046,2.5009271502356141,2.4630636122052549,2.1505340985447492,2.1252489559206902,2.0930159918385729,2.0739658858706944,2.0536755512758771,2.032551832294943,2.0241315951228995]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.7138030741348516,-4.0731696641359587,-3.3458851019688445,-3.2665050114193868,-3.2007215455748343,-3.0380954020087994,-2.6256060890780017,-2.3961989567258932,-2.3885470901368375,-2.3419981368053455,-2.3452425157083634,-2.3516567729204487,-2.3315733722098408,-2.351578733739955,-2.3079328558147711,-2.2574894158301633,-2.2481088897331287,-2.1997468218455554,-1.9624926160839384,-2.0569517058518483]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.46158202074631527,-7.1726365308364806E-2,-0.21261130813732473,-0.16100062190057857,-0.11639687627523287,-0.10747264582852596,-0.18587649360842387,-0.1943716101963735,-0.14157414865988521,-0.10912741536981209,-5.928143020655003E-2,-5.0413167896650082E-2,-5.02279076177247E-2,-3.5603178966073845E-2,-3.5461400230256547E-2,-3.9415909055993771E-2,-2.900475651720405E-2,-3.383154908200027E-2,-0.10269824454547551,-6.2214212609478403E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0885936058778722},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISTEXT('Baseline - public'!M37),0*'Baseline - public'!M52/C41, +'Baseline - public'!M37*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISTEXT('Baseline - public'!N37),0*'Baseline - public'!N52/D41, +'Baseline - public'!N37*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISTEXT('Baseline - public'!O37),0*'Baseline - public'!O52/E41, +'Baseline - public'!O37*'Baseline - public'!O52/E41)","v":0},{"$f":"+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$60","v":7},{"$f":"'Baseline - public'!Q37*'Baseline - public'!Q52/G41","v":0},{"$f":"'Baseline - public'!R37*'Baseline - public'!R52/H41","v":0},{"$f":"'Baseline - public'!S37*'Baseline - public'!S52/I41","v":0},{"$f":"'Baseline - public'!T37*'Baseline - public'!T52/J41","v":0},{"$f":"'Baseline - public'!U37*'Baseline - public'!U52/K41","v":0},{"$f":"'Baseline - public'!V37*'Baseline - public'!V52/L41","v":0},{"$f":"'Baseline - public'!W37*'Baseline - public'!W52/M41","v":0},{"$f":"'Baseline - public'!X37*'Baseline - public'!X52/N41","v":0},{"$f":"'Baseline - public'!Y37*'Baseline - public'!Y52/O41","v":0},{"$f":"'Baseline - public'!Z37*'Baseline - public'!Z52/P41","v":0},{"$f":"'Baseline - public'!AA37*'Baseline - public'!AA52/Q41","v":0},{"$f":"'Baseline - public'!AB37*'Baseline - public'!AB52/R41","v":0},{"$f":"'Baseline - public'!AC37*'Baseline - public'!AC52/S41","v":0},{"$f":"'Baseline - public'!AD37*'Baseline - public'!AD52/T41","v":0},{"$f":"'Baseline - public'!AE37*'Baseline - public'!AE52/U41","v":0},{"$f":"'Baseline - public'!AF37*'Baseline - public'!AF52/V41","v":0},{"$f":"'Baseline - public'!AG37*'Baseline - public'!AG52/W41","v":0},{"$f":"'Baseline - public'!AH37*'Baseline - public'!AH52/X41","v":0},{"$f":"'Baseline - public'!AI37*'Baseline - public'!AI52/Y41","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.1969846557851607},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3346340806008263},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4728884765904791},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4690755394191766},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.2999022345788298},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.8402306547739018},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.0994104836107299},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.96658496337696354},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.83325211063045379},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.70398637879238968},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.51571669937995446},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.46304945223982741},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.43941519466610318},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.51877710339121663},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50169427253971566},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.4808490914246451},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.46658598002195451},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.44734218014633687},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.43714379192222347},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.4185680455486262}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,389.49399042788076,362.68656596484851,345.58558197874947,332.93568110596038,319.83474186331023,317.04173034736709,311.38282776914104,308.07142590296911,305.24441607477002,300.46969998049747,298.70982709402585,297.03608062017537,295.31767668228895,291.16430837192928,286.80898865359745,282.50943828366786,278.35193181717182,274.09496369271341,271.00656146853021,267.17271720698864]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,14.598396885670759,15.380261429372371,14.452774656225245,16.841034189816696,14.947894492430624,15.172073578720688,16.051730297907124,16.661589306974111,16.954687380885805,15.198021018430591,14.715764296554475,13.311672511939513,12.202634517559924,11.322942768124618,10.72196190838036,10.015328621875316,9.6535658473056003,9.2886282566813545,8.7946365714729033,8.258050097578991]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,6899.8953095579536,7872.1328786308859,7962.1590904842542,9986.5719131832684,9553.4192314846805,10446.45531301767,11854.531249962303,13167.903781506873,14334.925951937483,13735.888390384242,14215.357871291562,13749.211511651711,13476.995279284994,13378.727005221228,13552.547390530593,13540.730256886056,13965.966851065708,14378.151424018004,14528.56242473133,14584.327255855067]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":241548.73391723997},279328.26057159266,315464.15274663601,352988.60553170717,395193.23176309082,442254.61282547971,492752.19520242867,547751.9474562268,608705.25880605495,675909.84784366027,750432.6326076641,833488.43868188781,925788.02605133585,1028833.8436991638,1143283.9639717822,1270287.4146035847,1411971.8270452817,1569321.5329626715,1739734.1336614781,1931989.2292256358]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53","v":8.8593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.167568455661275,9.939853765523651,9.2710600709258095,8.7965635485298108,10.440940800294806,8.7159734258350827,8.607659499264166,8.6106209267641685,7.541325617544806,8.2367827181884969,8.1587966560735303,8.0935745725698442,7.4567226792039758,7.4511920816013726,7.4195895248825448,7.4512951818327444,7.4771415608402485,7.540682633605142,7.5861696878188818]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0827375769616285},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1356543703344171},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.7156587940051224},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.3982073819668148},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.7411267129717647},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.6250904475302592},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.3298271140366404},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.2922769364865694},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.4627714862107135},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.4967975962026223},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.586073487425991},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.6396910993855549},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":5.9644071419998328},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.0501706434447149},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.1487781657534208},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.2344757743528474},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.3391487188715887},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.4330239209493536},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.5406177742283713}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":17.769216459599939},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.691083159437323},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.999568837093989},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":16.558437747523346},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":16.245217671128355},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":15.722364141076934},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":15.434582235020505},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":15.378757548413772},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":13.655042836181753},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":13.514932098064195},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":13.23171357183066},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":12.99344620925492},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":12.739474754076088},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":12.60567910079962},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":12.332835834993739},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":12.168082835165352},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":11.905558632251108},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":11.739272540627731},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":11.481831221542176}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.138519933865024,5.7224353556090524,6.1930050164884571,5.9364107112970874,5.4968727106754827,7.1589086858220412,5.416762791219611,5.2100148869868175,5.2207269768852989,4.2247885905668969,4.9654544532588671,4.9476270993473381,4.9215734179216284,4.342708729060142,4.3670111400678042,4.3733723011097645,4.4146858210187823,4.4459856300798259,4.4588602912083291,4.5193964016165857]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.7144216152097727},7.8969472621599701,9.5363108864040314,10.02051465477369,9.694806135628955,9.4197498472872443,8.7284954261780037,8.4100856842811123,8.4800767702616344,6.9355666946008236,6.9341300886196624,6.691318798172655,6.4675292349490716,6.2651667840924787,6.1387384102346152,5.8708012992462075,5.7416085991633077,5.4800739874982103,5.1334031520885688,4.9986102967052544]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.9087506365140428,5.0592913555445964,4.6561847551572129,4.2668182037817699,6.562803728002133,4.4891563045140899,4.1998077424176614,4.1630097771839658,3.3501211382574638,4.3634334400467578,4.450920939594825,4.503464473327087,3.841707932938629,3.9257534035689479,4.0223856011883763,4.1063664989517816,4.2089426150865998,4.3009372912168304,4.4063758039108638]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total shock",{"$f":"IF(Old_New_Scenario=0,10,SUM(AA62:AA65))","v":7}]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other general government",{"$f":"'Input 2 - Debt Coverage'!F21","v":0}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SoEs",{"$f":"'Input 2 - Debt Coverage'!F22","v":2}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPP",{"$f":"'Input 2 - Debt Coverage'!F23","v":0}]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sector",{"$f":"'Input 2 - Debt Coverage'!F24","v":5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,175286.24705587566,192193.37809251138,207695.44179280597,221938.37514192218,236944.62673421818,259491.62272744137,280322.57340366201,304900.82508135674,332774.65795720357,361275.51231484435,396976.37858202774,436563.21664580196,480226.1380963613,524436.9111855349,572964.30832097691,625323.07381862367,683273.34397596377,746166.13060543162,814971.58441847877,890090.56054049521]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,47730.373387343061,48669.043497471837,49567.625506048556,50294.197780776274,49438.757620111573,56779.159576467413,67260.135873845662,74703.229625298642,81180.193003799795,84605.645747135044,88011.42697177286,92935.319306800549,99276.980663437338,104570.00100278674,108797.41605831578,117902.53331153322,127418.12296968442,141551.50304165273,155527.20536345604,170181.45522433054]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E308+'Macro-Debt_Data'!V16","v":14931.589164925659},{"$f":"PV_ResFin_pub!F308+'Macro-Debt_Data'!W16","v":12329.56566407969},{"$f":"PV_ResFin_pub!G308+'Macro-Debt_Data'!X16","v":11725.381234424822},{"$f":"PV_ResFin_pub!H308+'Macro-Debt_Data'!Y16","v":12631.998782897052},{"$f":"PV_ResFin_pub!I308+'Macro-Debt_Data'!Z16","v":12211.8746856834},{"$f":"PV_ResFin_pub!J308+'Macro-Debt_Data'!AA16","v":12009.244277633263},{"$f":"PV_ResFin_pub!K308+'Macro-Debt_Data'!AB16","v":12261.029382466371},{"$f":"PV_ResFin_pub!L308+'Macro-Debt_Data'!AC16","v":12280.003593629497},{"$f":"PV_ResFin_pub!M308+'Macro-Debt_Data'!AD16","v":12307.95406172161},{"$f":"PV_ResFin_pub!N308+'Macro-Debt_Data'!AE16","v":11720.075495548226},{"$f":"PV_ResFin_pub!O308+'Macro-Debt_Data'!AF16","v":11407.592400428741},{"$f":"PV_ResFin_pub!P308+'Macro-Debt_Data'!AG16","v":11278.284085323014},{"$f":"PV_ResFin_pub!Q308+'Macro-Debt_Data'!AH16","v":10878.275175425091},{"$f":"PV_ResFin_pub!R308+'Macro-Debt_Data'!AI16","v":10563.912716164221},{"$f":"PV_ResFin_pub!S308+'Macro-Debt_Data'!AJ16","v":10360.730273939547},{"$f":"PV_ResFin_pub!T308+'Macro-Debt_Data'!AK16","v":10078.415008628057},{"$f":"PV_ResFin_pub!U308+'Macro-Debt_Data'!AL16","v":9807.0273564969866},{"$f":"PV_ResFin_pub!V308+'Macro-Debt_Data'!AM16","v":9574.3754858361935},{"$f":"PV_ResFin_pub!W308+'Macro-Debt_Data'!AN16","v":9447.8019643623666},{"$f":"PV_ResFin_pub!X308+'Macro-Debt_Data'!AO16","v":9430.4190475023515}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E284)*F49","v":127555.8736685326},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F284)*G49","v":143524.33459503955},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G284)*H49","v":158127.81628675741},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H284)*I49","v":171644.17736114591},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I284)*J49","v":187505.86911410661},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J284)*K49","v":202712.46315097396},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K284)*L49","v":213062.43752981635},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L284)*M49","v":230197.5954560581},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M284)*N49","v":251594.46495340377},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N284)*O49","v":276669.86656770931},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O284)*P49","v":308964.95161025488},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P284)*Q49","v":343627.89733900141},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q284)*R49","v":380949.15743292397},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R284)*S49","v":419866.91018274816},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S284)*T49","v":464166.89226266113},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T284)*U49","v":507420.54050709045},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U284)*V49","v":555855.22100627935},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V284)*W49","v":604614.62756377889},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W284)*X49","v":659444.37905502273},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X284)*Y49","v":719909.10531616467}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E288)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E301","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F288)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F301","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G288)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G301","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H288)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H301","v":34755.816994384659},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I288)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I301","v":33164.494868968482},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J288)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J301","v":36210.884183035836},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K288)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K301","v":48956.326378253478},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L288)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L301","v":57651.37101410886},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M288)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M301","v":67182.755167543044},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N288)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N301","v":67177.479071242415},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O288)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O301","v":70214.6016617352},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P288)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P301","v":68469.071661922731},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q288)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q301","v":67724.545395585417},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R288)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R301","v":71276.099848465208},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S288)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S301","v":74524.25876576305},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T288)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T301","v":76942.835375380411},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U288)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U301","v":81972.664503827706},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V288)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V301","v":88279.594537628989},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W288)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W301","v":91210.641602236195},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X288)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X301","v":93291.130863612998},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,17822.349162765706,19103.7407294156,19255.569173185788,19522.950207933674,24739.24820679922,22617.22087919202,24129.212618162077,26253.854250331919,25095.620529223695,29757.478963396057,32388.495501152276,35333.569495637625,35809.131350896772,39076.801599251397,42511.599801498931,46594.668070335516,51089.31517656974,56266.019828407239,61825.127301491906]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E300+PV_ResFin_pub!E309","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F300+PV_ResFin_pub!F309","v":8481.3133641722725},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G300+PV_ResFin_pub!G309","v":8610.0809580404657},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H300+PV_ResFin_pub!H309","v":8426.2826188136823},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I300+PV_ResFin_pub!I309","v":8327.9334301461076},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J300+PV_ResFin_pub!J309","v":8031.4337892886806},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K300+PV_ResFin_pub!K309","v":8927.0262248553627},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L300+PV_ResFin_pub!L309","v":10381.320982835236},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M300+PV_ResFin_pub!M309","v":11488.428564909487},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N300+PV_ResFin_pub!N309","v":11085.190129163884},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O300+PV_ResFin_pub!O309","v":11434.395573854039},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P300+PV_ResFin_pub!P309","v":11645.419927385901},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q300+PV_ResFin_pub!Q309","v":12075.50072352843},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R300+PV_ResFin_pub!R309","v":12647.365888227599},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S300+PV_ResFin_pub!S309","v":13181.758762114241},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T300+PV_ResFin_pub!T309","v":13417.806715187202},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U300+PV_ResFin_pub!U309","v":14346.477918105784},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V300+PV_ResFin_pub!V309","v":15169.839338269596},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W300+PV_ResFin_pub!W309","v":16617.116727414566},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X300+PV_ResFin_pub!X309","v":17857.371223413313}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E287))*'Macro-Debt_Data'!V60","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F287))*'Macro-Debt_Data'!W60","v":9341.0357985934334},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G287))*'Macro-Debt_Data'!X60","v":10493.659771375134},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H287))*'Macro-Debt_Data'!Y60","v":10829.286554372107},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I287))*'Macro-Debt_Data'!Z60","v":11195.016777787567},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J287))*'Macro-Debt_Data'!AA60","v":16707.814417510541},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K287))*'Macro-Debt_Data'!AB60","v":13690.194654336656},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L287))*'Macro-Debt_Data'!AC60","v":13747.891635326841},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M287))*'Macro-Debt_Data'!AD60","v":14765.42568542243},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N287))*'Macro-Debt_Data'!AE60","v":14010.430400059811},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O287))*'Macro-Debt_Data'!AF60","v":18323.083389542018},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P287))*'Macro-Debt_Data'!AG60","v":20743.075573766375},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q287))*'Macro-Debt_Data'!AH60","v":23258.068772109196},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R287))*'Macro-Debt_Data'!AI60","v":23161.765462669169},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S287))*'Macro-Debt_Data'!AJ60","v":25895.042837137156},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T287))*'Macro-Debt_Data'!AK60","v":29093.793086311725},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U287))*'Macro-Debt_Data'!AL60","v":32248.190152229734},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V287))*'Macro-Debt_Data'!AM60","v":35919.475838300146},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W287))*'Macro-Debt_Data'!AN60","v":39648.903100992677},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X287))*'Macro-Debt_Data'!AO60","v":43967.756078078593}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,-5194.4696947301099,-6151.1265344371895,-6277.8917768182991,-6289.8356582432771,-6246.3765346255568,-6062.8118123503764,-4487.5381241680634,-2777.4331086281672,-2512.539309925985,-1856.1329212660175,-1260.2587017070286,-1313.9081812930665,-1365.869750169091,-1469.2390736340792,-1582.501959503129,-2591.7064359461178,-2340.117513571091,-3407.4937217400129,-4047.7425510899893,-5019.4217001840734]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,35262.242849551505,42961.416722029418,45593.323117641507,59446.931743751993,59073.067325173644,67099.195263168076,79095.253410910693,91264.179906109144,103204.07370157848,102724.92074092171,110431.89741897245,110951.25138221068,112970.52922637697,116494.267301153,122582.47112167554,127223.45901487279,136305.63006922021,145768.44334895568,153003.29436538962,159544.63842928319]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E285)*F49","v":120131.81153763989},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F285)*G49","v":134438.01661072686},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G285)*H49","v":147535.88093030444},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H285)*I49","v":160635.3612547988},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I285)*J49","v":176682.83750237388},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J285)*K49","v":187482.97988373128},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K285)*L49","v":196831.69040623074},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L285)*M49","v":212850.81200501678},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M285)*N49","v":232814.51142150699},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N285)*O49","v":258418.70426326749},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O285)*P49","v":288499.90553514857},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P285)*Q49","v":320658.16770579771},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q285)*R49","v":355298.19615697715},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R285)*S49","v":394221.72500023112},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S285)*T49","v":438569.53477307188},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T285)*U49","v":482204.89118360367},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U285)*V49","v":531361.71393105085},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V285)*W49","v":581182.79475224297},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W285)*X49","v":637426.77907504991},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X285)*Y49","v":699667.87569197488}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":126.38394360695807},89.896650040336127,92.679882294976935,86.308798269772993,98.613479596270579,88.17008325319766,89.387892661460327,92.843917865843366,95.019532360841779,96.970742923125826,86.979152326651345,84.044155880859691,76.384820606627301,70.311790690571456,65.492649381026055,62.15331363304437,58.648098891117563,56.481512147594515,54.797948309503717,52.224963794501214,49.396127819517211,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/(E41)","v":23.827882750836309},16.748882052986872,17.582375358643279,16.442823833654405,18.622914839694584,16.528482425771074,16.542960763733014,16.962439203490899,17.168649687412124,17.367455181652666,15.472633517003823,14.883701916394886,13.46931215279295,12.350170423375728,11.465749022276546,10.860379135366165,10.219353821696327,9.8192998562105807,9.5057599056243927,9.0273010040877324,8.5178559818072319,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":357.20058994455292},372.99738768172148,345.53984894628019,327.96160278669441,316.4210621889157,305.22549931821612,298.43464902199264,293.35368414798052,290.54425682703635,288.01811649731735,285.29036710301227,283.31064793782036,281.40755718301295,279.54347847077901,276.92625142460656,273.99570847684885,271.11747271483864,268.37376558037033,265.48756769831141,263.68493924703927,261.09703844119929]
[]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D91/D49)/(D41/D110)*100","v":42.923969486016617},{"$f":"(E91/E49)/(E41/E110)*100","v":45.522721627964714},47.752188467664489,46.599568565830232,45.670004160570009,44.641708105843875,43.873729445617485,41.60151645119079,39.200006588815626,38.133886225862042,37.533812338903523,37.519311133919977,37.727119673569085,37.753951363028996,37.661804849783614,37.602350861477404,37.644716741634767,37.251974881496821,36.930391635115186,36.3429771219363,35.955646818412859,35.539140381911189]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D91/D49)/D108*100","v":105.10651096132855},{"$f":"(E91/E49)/E108*100","v":110.61517407343602},114.50078755881501,112.53144870933434,111.82758903943019,110.20099264235401,109.0690986692904,105.06874503775525,100.94883325449248,100.08923845888482,99.79664545851719,100.57207362778695,101.50351702118951,102.00367961587691,102.29121464946067,102.72547695135734,103.60262586105064,103.31523510274269,102.96493440113773,102.1172448146704,101.80474552973993,101.22459079250761]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F108*100","v":16.535326200617884},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G108*100","v":15.848504609384001},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H108*100","v":17.111657505581952},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I108*100","v":19.438285070529275},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J108*100","v":16.895715623597241},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K108*100","v":20.919323472953156},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L108*100","v":20.888745930563712},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M108*100","v":18.11822007705895},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N108*100","v":16.625470644154657},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O108*100","v":13.589363721010484},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P108*100","v":14.387476157294074},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q108*100","v":13.8947021741116},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R108*100","v":13.601918850571721},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S108*100","v":12.822098853034786},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T108*100","v":13.074584844394039},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U108*100","v":13.834579657733226},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V108*100","v":13.752548916590953},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W108*100","v":14.078517021691731},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X108*100","v":13.33679051515578},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y108*100","v":13.005292681852076}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D109*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E109*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E286)/F109*100","v":37.932522331599181},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F286)/G109*100","v":35.208458623330394},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G286)/H109*100","v":37.165953607483679},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H286)/I109*100","v":42.109729844106255},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I286)/J109*100","v":36.522937933856966},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J286)/K109*100","v":45.004091367736493},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K286)/L109*100","v":44.583779459352463},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L286)/M109*100","v":38.32541431467569},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M286)/N109*100","v":34.996051612645267},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N286)/O109*100","v":28.550008883294264},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O286)/P109*100","v":30.237027693415087},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P286)/Q109*100","v":29.194244763719627},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q286)/R109*100","v":28.533066864128514},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R286)/S109*100","v":26.824636522380018},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S286)/T109*100","v":27.199824690694214},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T286)/U109*100","v":28.63654501633372},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U286)/V109*100","v":28.379704721689357},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V286)/W109*100","v":28.889095461653003},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W286)/X109*100","v":27.253948861939953},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X286)/Y109*100","v":26.481814464806707}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},{"$f":"'Baseline - external'!Y13","v":34.384951253727458},{"$f":"'Baseline - external'!Z13","v":34.181317347201393},{"$f":"'Baseline - external'!AA13","v":33.865655518017675},{"$f":"'Baseline - external'!AB13","v":33.329155740482314},{"$f":"'Baseline - external'!AC13","v":32.944319003893703},{"$f":"'Baseline - external'!AD13","v":32.13674987105717},{"$f":"'Baseline - external'!AE13","v":31.427017243951848},{"$f":"'Baseline - external'!AF13","v":30.466314947251224},{"$f":"'Baseline - external'!AG13","v":29.729059255094473},{"$f":"'Baseline - external'!AH13","v":29.011000647297685}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,52.807510766020457,51.381959813641501,50.125446872487359,48.625982445693417,47.446629659516034,45.836144445364404,43.239267040157515,42.025883527224551,41.332724058749513,40.932953921349544,41.17157732555399,41.227674121362554,41.14863734603972,40.809982365385657,40.599440461855139,39.945333211495281,39.367302545226572,38.527135125862095,37.904893989011029,37.262583788042789]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D110)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E110)","v":8236.1322763728549},8949.1784100709174,9853.7896298429205,10607.794423274543,11303.635095648782,12119.168993861826,12913.250610676097,13691.882652574348,14505.506146902293,15393.862995955235,16353.862932057222,17408.981644336644,18540.611498780778,19753.056470576728,21066.767402733076,22496.868125249362,23998.686877269636,25623.204933811507,27357.48461259246,29094.174340129481,31030.050553127352]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"C2_Natural disaster","index":72,"n_rows":111,"n_cols":27,"rows_kept":111,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1889,IF(START!L10=\"French\",translation!D1889,IF(START!L10=\"Portuguese\",translation!E1889,translation!F1889)))","v":"Tailored Stress Test 2: Natural Disasters Shock"}]
[null,{"$f":"+A1_Historical_pub!B3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6:Y6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"+A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":76.737751021854194},73.146765156886147,70.389358804485582,67.632299828350384,64.92441651651221,63.875617733865361,62.334326263819413,61.372427157375583,60.644964375577146,59.694038682989856,59.42453479112163,59.186004303707847,58.967530815652054,58.351446701184017,57.780108076927171,57.182360308694669,56.639007978808841,56.090518363562005,55.709881996655035,55.246371330927843]
[null,{"$f":"+A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D83/D41*100","v":49.282677950163006},50.959178260005224,55.214268756718099,54.261491873013142,53.241850732155839,52.207065276087263,51.340447664983998,49.95970989928049,47.620410807827582,46.670018955317779,46.228972820844497,46.197439401194359,46.812826146628659,47.235170799788214,47.518589869178058,47.527797566525045,47.663157898773541,47.345605570904077,47.098898375830771,46.585838316911293,46.305688636011752,45.983491269329114]
[null,{"$f":"+A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C92+C81)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,73.621282855336759,69.848398609353652,66.984875816911511,64.469979983479149,62.147484218970398,60.383903771995705,58.994408247179265,58.161274964503619,57.51662888045287,56.956075424200215,56.659332688455031,56.391645525721287,56.158102544259506,55.823974077626545,55.509893621989825,55.169590898136967,54.880068871107746,54.576538186322665,54.42662702506513,54.184044737010403]
[]
[2,{"$f":"+A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},-3.9662952167759125,6.5294167959856084,-3.5909858649680491,-2.757406352400559,-2.7570589761351947,-2.7078833118381702,-1.0487987826468479,-1.541291470045949,-0.96189910644383092,-0.72746278179843815,-0.95092569258728821,-0.26950389186822488,-0.2385304874137848,-0.21847348805579342,-0.61608411446803868,-0.57133862425684279,-0.59774776823249942,-0.54335232988582471,-0.54848961524683448,-0.38063636690696789,-0.46351066572719252]
[3,{"$f":"+A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},-3.4707584056686009,7.7431254428028282,-2.2377045876072885,-1.2639390208058237,-1.2674578551825206,-1.3898191457687563,-0.19682862071436635,-0.426520279027991,1.8190757084618703E-2,0.11743133339596512,-0.23710337995170899,0.25341828121085241,0.2309885840055626,0.22708111344349607,-9.0058778125112648E-2,-6.2634796102325807E-2,-0.11018036521221841,-7.0247319141247155E-2,-9.4897274271057555E-2,6.2615096337936035E-2,-3.9094484861017006E-2]
[4,{"$f":"+A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},-1.9265292120343247,-1.9724455984020253,-1.7551414876926508,-1.5455111316518746,-1.3426765034377084,-1.1328932295241714,-0.66923539027697032,-0.26249099192306247,-0.16889558390415971,-3.0352231152406262E-2,7.6814103485034479E-2,8.6279559105502557E-2,9.5628388139036957E-2,9.9661665562422286E-2,0.10368063573981701,3.650237958648006E-2,7.4790959157304826E-2,2.2158243040454551E-2,5.5599142281366198E-3,-2.2531491739041343E-2]
[5,{"$f":"+A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19","v":18.637573489435269},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19","v":18.975704574958204},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19","v":19.054622163515937},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19","v":18.887343705918404},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19","v":18.748056126646755},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19","v":18.508363698520334},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.270908548746011},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.06934349427879},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910589940781865},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.789344219104166},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709716826839436},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633742565774522},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.565050578767433},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.507064528834828},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473636307879328},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424946037680289},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385038806336752},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346970279433897},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.285446314721209},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.243999567510361}]
[null,{"$f":"+A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45790954953248647},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33556054612190733},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.25154674124295773},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18780949658182888},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.13945553271698385},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.10355725686419391},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.7238175013274804E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.7741000300297968E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.3178628344826303E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.231430232994717E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.4186861013911414E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.8096696469969864E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3539261770264028E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0124392293976665E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.5712529658090973E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.662751915194485E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.2336130554256005E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1654315120548905E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3728464373079265E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.775642284994204E-3}]
[6,{"$f":"+A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"+'Baseline - public'!O26*'Baseline - public'!O52/E41","v":18.674746818285463},{"$f":"+'Baseline - public'!P26*'Baseline - public'!P52/F41","v":16.711044277400944},{"$f":"+'Baseline - public'!Q26*'Baseline - public'!Q52/G41","v":17.003258976556179},{"$f":"+'Baseline - public'!R26*'Baseline - public'!R52/H41","v":17.299480675823286},{"$f":"+'Baseline - public'!S26*'Baseline - public'!S52/I41","v":17.34183257426653},{"$f":"+'Baseline - public'!T26*'Baseline - public'!T52/J41","v":17.405379623209047},{"$f":"+'Baseline - public'!U26*'Baseline - public'!U52/K41","v":17.375470468996163},{"$f":"+'Baseline - public'!V26*'Baseline - public'!V52/L41","v":17.60167315846904},{"$f":"+'Baseline - public'!W26*'Baseline - public'!W52/M41","v":17.806852502355728},{"$f":"+'Baseline - public'!X26*'Baseline - public'!X52/N41","v":17.741694356877705},{"$f":"+'Baseline - public'!Y26*'Baseline - public'!Y52/O41","v":17.758991987951759},{"$f":"+'Baseline - public'!Z26*'Baseline - public'!Z52/P41","v":17.786530930324471},{"$f":"+'Baseline - public'!AA26*'Baseline - public'!AA52/Q41","v":17.720022124880025},{"$f":"+'Baseline - public'!AB26*'Baseline - public'!AB52/R41","v":17.66067896690647},{"$f":"+'Baseline - public'!AC26*'Baseline - public'!AC52/S41","v":17.60672619439725},{"$f":"+'Baseline - public'!AD26*'Baseline - public'!AD52/T41","v":17.577316943619145},{"$f":"+'Baseline - public'!AE26*'Baseline - public'!AE52/U41","v":17.461448417266769},{"$f":"+'Baseline - public'!AF26*'Baseline - public'!AF52/V41","v":17.459829765494057},{"$f":"+'Baseline - public'!AG26*'Baseline - public'!AG52/W41","v":17.369128522474352},{"$f":"+'Baseline - public'!AH26*'Baseline - public'!AH52/X41","v":17.291006228949346},{"$f":"+'Baseline - public'!AI26*'Baseline - public'!AI52/Y41","v":17.22146807577132}]
[7,{"$f":"+A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},-2.1410855454494273,-0.33034534516284719,-0.26525898920526336,0.49120246688682712,0.27805327646935402,-4.7142642331047896E-2,0.93606460880980502,0.24271511124897932,0.28068174900768117,0.28632691730012483,-0.20675114879930273,0.17660417772581793,0.14470902490006005,0.13145272530445912,-0.18972044368753493,-0.16631543184214281,-0.14668274479869847,-0.14503827829855198,-0.11705551731151211,5.7055182109799416E-2,-1.6562993121975664E-2]
[8,{"$f":"+A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},-2.069304309812324,-0.79837648247737558,-0.19024428615796118,0.71580070110596417,0.44915674892765578,7.7930641428393344E-2,1.0523070990913279,0.44549525484965047,0.49501377805689462,0.44376499735273223,-8.4422679578639581E-2,0.24360560592299141,0.2021117616850856,0.18908376128073501,-0.14850963710901555,-0.12491864318356249,-0.10029927869977495,-0.11057772116372577,-7.648341428900185E-2,0.18152915446301554,5.9616125604044612E-2]
[9,{"$f":"+A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.0143240124511168,4.1169899515897415,4.2727903758955259,3.9414715824695983,3.5208776115851665,4.3421267940724722,3.3038341138424996,3.1205658796843294,3.0772596304381623,2.5135710501615898,2.8628074621790867,2.8438316894006412,2.8237193111047678,2.524732091083953,2.5170447085304097,2.5024396954106258,2.500843698292313,2.498176611392763,2.4966511801527638,2.5058431052380139]
[10,{"$f":"+A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-4.8127004949284924,-4.3072342377477026,-3.5569896747895617,-3.4923148335419425,-3.4429469701567732,-3.2898196949811442,-2.8583388589928491,-2.6255521016274348,-2.6334946330854301,-2.5979937297402294,-2.6192018562560953,-2.6417199277155556,-2.6346355498240328,-2.6732417281929686,-2.6419633517139722,-2.6027389741104008,-2.6114214194560388,-2.5746600256817649,-2.3151220256897482,-2.4462269796339693]
[11,{"$f":"+A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.46803113731452839,-7.5014703047302164E-2,-0.22459823421913705,-0.17110347245830176,-0.12507328375944124,-0.11624249028152284,-0.20278014360067115,-0.21433202904921347,-0.15743808005260737,-0.12232846922066314,-6.700142819717346E-2,-5.740273678502554E-2,-5.7631035976275884E-2,-4.1210806578519402E-2,-4.1396788658580312E-2,-4.6383466098923527E-2,-3.4460557134826195E-2,-4.0572103022510256E-2,-0.12447397235321613,-7.6179118726020276E-2]
["hide",{"$f":"+A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0735936058778723},1.0594671200619246,1.0511136822923746,1.0522043221380426,1.0536373528763079,1.0533761858539796,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"+A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"+A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"+A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0)","v":0}]
[null,{"$f":"+A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"+A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37),+'Baseline - public'!P37*'Baseline - public'!P52/F41+$AA$62,0*'Baseline - public'!P52/F41+$AA$62)","v":10},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0)","v":0}]
[16,{"$f":"+A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.2137086468172196},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3532812773607608},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4934673315947351},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.4896011209526741},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3180641660694137},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.85197016193248154},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.1147711910179581},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.98008986352844962},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.84489411519440327},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.71382231263557916},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.52292217307907729},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.4695190714193474},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.44555460149928949},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.52602533634292603},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.50870382815451698},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.48756740302028095},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.4731050107445775},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.45359234097577689},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.44325146324490394},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.4244161808661755}]
[]
[null,{"$f":"+A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},430.24696157712475,372.38751954280144,411.73681254887117,385.47588506102818,369.40831573800892,358.08264455502871,346.29945674332947,345.11758453812934,341.16708590333133,339.64945752903333,338.59836318116146,335.56064769877122,335.54762830008968,335.64062809095589,335.70942794170935,333.30228837094234,330.67019971608647,328.16377270289166,325.79166839802645,323.34475392548188,322.29356987565615,320.38026395580658]
[]
[null,{"$f":"+A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D91/D41*100","v":24.358466103060628},22.49820989061714,15.056364322968935,16.778397939387602,15.438964291888121,18.345927944934534,16.197834825376322,16.31982638476255,17.299701848747898,17.913925806404805,18.209273695945843,16.249727518201297,15.673738071164717,14.215328939767682,13.003266778516828,12.049326486144297,11.4041946841689,10.643808158882653,10.239360865110733,9.8411212746114387,9.3281980146070573,8.7830420260513069]
[null,{"$f":"+A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D91/D49","v":9703.224191418205},9681.3649333599278,7018.2944816386098,8469.4132960588158,8388.2607002383065,10729.055622767826,10209.627937619163,11081.886098848925,12600.137584412072,13962.562416626452,15183.518687947992,14484.047243674038,14932.127738527466,14480.255305041735,14163.353094875489,14040.817325658485,14216.262514941776,14192.145609461446,14609.327669986214,15023.467847520111,15197.657051457511,15297.765018558686]
[]
[null,{"$f":"+A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"},null,null,{"$f":"+D39*'Baseline - public'!O26","v":0}]
[]
[null,{"$f":"+A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":238220.37428955623},275479.3275207734,311117.29431788053,348124.6884056225,389747.76667452272,436160.6773507875,485962.44107551925,540204.33816706727,600317.7587943055,666596.31921101781,740092.23612881685,822003.59574994142,913031.36432212091,1014657.288213113,1127530.3720280305,1252783.8107644934,1392515.9187142751,1547697.4641941825,1715761.9076039146,1905367.8727507235]
[null,{"$f":"+A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'Baseline - public'!P53-$AA$65","v":7.3593605877872239},{"$f":"'Baseline - public'!Q53","v":5.9467120061924561},{"$f":"'Baseline - public'!R53","v":5.1113682292374563},{"$f":"'Baseline - public'!S53","v":5.2204322138042603},{"$f":"'Baseline - public'!T53","v":5.3637352876307887},{"$f":"'Baseline - public'!U53","v":5.337618585397963},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"+A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F86/E79*100","v":10.653459508792015},10.183752105826983,9.9097208711817828,9.2446810099081684,8.7888372794785123,10.323157067554463,8.7076598189328855,8.60507859509997,8.6035213478288526,7.6227290250590274,8.2541733813863694,8.181440866699198,8.1216352773227953,7.5521036569696349,7.5505184642179461,7.5264289780930511,7.5579359912991588,7.5843947648176355,7.6444502673732275,7.6862598991468163]
[null,{"$f":"+A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F88/E83*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G88/F83*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.1103423578833223},{"$f":"H88/G83*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1699281411184907},{"$f":"I88/H83*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.7737592597161758},{"$f":"J88/I83*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.487013213168801},{"$f":"K88/J83*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6942349387967983},{"$f":"L88/K83*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.720668990766355},{"$f":"M88/L83*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.4619794070818335},{"$f":"N88/M83*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.4403789001312948},{"$f":"O88/N83*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.6994279397687819},{"$f":"P88/O83*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.6490811562543275},{"$f":"Q88/P83*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.7386531012918365},{"$f":"R88/Q83*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.7956498144982991},{"$f":"S88/R83*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.2121655076509024},{"$f":"T88/S83*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.3018594132253378},{"$f":"U88/T83*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.4005533714817764},{"$f":"V88/U83*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.4890425127828122},{"$f":"W88/V83*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.5917822335155689},{"$f":"X88/W83*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":6.6853365716479543},{"$f":"Y88/X83*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":6.7880079352421303}]
[null,{"$f":"+A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E81=0,PV_ResFin_pub!E25*100,F87/E81*100)","v":20.286053954807773},{"$f":"IF(F81=0,PV_ResFin_pub!F25*100,G87/F81*100)","v":17.44899263804702},{"$f":"IF(G81=0,PV_ResFin_pub!G25*100,H87/G81*100)","v":17.274316301693723},{"$f":"IF(H81=0,PV_ResFin_pub!H25*100,I87/H81*100)","v":16.500886265010887},{"$f":"IF(I81=0,PV_ResFin_pub!I25*100,J87/I81*100)","v":16.153853301809551},{"$f":"IF(J81=0,PV_ResFin_pub!J25*100,K87/J81*100)","v":15.842730092786017},{"$f":"IF(K81=0,PV_ResFin_pub!K25*100,L87/K81*100)","v":15.373514397674729},{"$f":"IF(L81=0,PV_ResFin_pub!L25*100,M87/L81*100)","v":15.135679173621867},{"$f":"IF(M81=0,PV_ResFin_pub!M25*100,N87/M81*100)","v":15.073748352357558},{"$f":"IF(N81=0,PV_ResFin_pub!N25*100,O87/N81*100)","v":13.436081629978998},{"$f":"IF(O81=0,PV_ResFin_pub!O25*100,P87/O81*100)","v":13.307096852933576},{"$f":"IF(P81=0,PV_ResFin_pub!P25*100,Q87/P81*100)","v":13.052035476773588},{"$f":"IF(Q81=0,PV_ResFin_pub!Q25*100,R87/Q81*100)","v":12.841921013258171},{"$f":"IF(R81=0,PV_ResFin_pub!R25*100,S87/R81*100)","v":12.613729623741182},{"$f":"IF(S81=0,PV_ResFin_pub!S25*100,T87/S81*100)","v":12.497146176019877},{"$f":"IF(T81=0,PV_ResFin_pub!T25*100,U87/T81*100)","v":12.246193475386159},{"$f":"IF(U81=0,PV_ResFin_pub!U25*100,V87/U81*100)","v":12.097282096009989},{"$f":"IF(V81=0,PV_ResFin_pub!V25*100,W87/V81*100)","v":11.854075207223254},{"$f":"IF(W81=0,PV_ResFin_pub!W25*100,X87/W81*100)","v":11.710284564838846},{"$f":"IF(X81=0,PV_ResFin_pub!X25*100,Y87/X81*100)","v":11.461348678888509}]
[null,{"$f":"+A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},2.938630369087905,6.138519933865024,5.6840543660087999,6.1399686179398438,5.8918471557301615,5.4851427141872726,7.0449504304303634,5.4145877606532364,5.2263104099368594,5.2388756454939509,4.3302363968271287,5.0158837437764738,5.0082612076235069,4.9931935748431222,4.4848813831923815,4.5181620025818354,4.5352646131924361,4.5827389984405755,4.6207467693102338,4.6427387805126292,4.7046022366231544]
[null,{"$f":"+A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.7144216152097727},7.6035669219924262,9.1484216523903665,9.5515786255619783,9.3140459504744602,9.0408947767633645,8.400728982660743,8.129371656733051,8.1933045627352197,6.7295508409692868,6.7383436777129626,6.5220191177556348,6.3247553504820102,6.1466428396047643,6.0364385279899286,5.7891431093685286,5.6748642645980141,5.4315466797626426,5.1061289048531773,4.979318915406501]
[null,{"$f":"+A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},3.2545325842540738,4.7877703430534115,4.9357949869258739,5.0929008769669455,4.7131639571087662,4.3538450596397062,6.516851298788719,4.5828202001472542,4.3293127355298999,4.3081449340530176,3.5820368446124284,4.5126664267862227,4.6004440495419745,4.6562989937206316,4.0845031557666465,4.1724002959215483,4.269117197987323,4.3558337079369727,4.456515326993312,4.5481955667858998,4.648810198047074]
[null,{"$f":"+A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"+A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"+A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},0.19567375050409511,0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"+A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"+A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},0.94098271817028944,-0.13716992326331479,-0.41399101606104693,-0.3229270900646668,-0.241890033192945,-0.22390842240096731,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"+A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"+A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"+A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[null,{"$f":"+IF(START!L10=\"English\",translation!C1890,IF(START!L10=\"French\",translation!D1890,IF(START!L10=\"Portuguese\",translation!E1890,translation!F1890)))","v":"Stress Tests 5: 10 percent of GDP increase in other debt-creating flows in 2019   7/"}]
[null,{"$f":"+A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of shock",{"$f":"'Input 6 - Tailored Tests'!H21","v":10}]
[null,{"$f":"+A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"+A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,{"$f":"+A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L21","v":1.5}]
[null,{"$f":"+A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of associated exports growth shock",{"$f":"'Input 6 - Tailored Tests'!L22","v":3.5}]
[null,{"$f":"+A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"+A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"+A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},124191.67269823082,142094.11632925761,182804.95770564882,201504.21675738937,218993.46860022037,235444.73303900112,253041.46339957128,278600.32697002689,302921.41353963537,331536.51394256623,364062.49096106971,397918.26464921155,439796.36834475881,486511.08355719363,538392.05111321504,592067.20673135377,651488.26755797502,716371.35256034823,788707.20230676152,868111.53036622144,955848.93406969809,1052646.6102000654]
[]
[null,{"$f":"+A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C83","v":32519.327078814589},41734.128045262521,38958.221088880629,51273.320012153446,52025.023842873634,53348.863157572458,53699.049720902403,52943.215224593965,60695.71787083667,71504.102727726044,79423.046922546986,86541.757409347396,89967.834031109465,93338.276521079359,98236.281124308181,104532.42172402551,109822.94479543285,114071.68598162616,123233.27085964987,132847.54488425888,147103.69206178351,161353.5673993337,176491.94078513468]
[null,{"$f":"+A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E341+'Macro-Debt_Data'!V16","v":16679.689023694875},{"$f":"PV_ResFin_pub!F341+'Macro-Debt_Data'!W16","v":13087.422758303101},{"$f":"PV_ResFin_pub!G341+'Macro-Debt_Data'!X16","v":12292.672944709395},{"$f":"PV_ResFin_pub!H341+'Macro-Debt_Data'!Y16","v":13659.595731281508},{"$f":"PV_ResFin_pub!I341+'Macro-Debt_Data'!Z16","v":13155.273963813888},{"$f":"PV_ResFin_pub!J341+'Macro-Debt_Data'!AA16","v":12958.185862333055},{"$f":"PV_ResFin_pub!K341+'Macro-Debt_Data'!AB16","v":13417.670137590048},{"$f":"PV_ResFin_pub!L341+'Macro-Debt_Data'!AC16","v":13560.526005969537},{"$f":"PV_ResFin_pub!M341+'Macro-Debt_Data'!AD16","v":13728.39624817943},{"$f":"PV_ResFin_pub!N341+'Macro-Debt_Data'!AE16","v":13020.951032919511},{"$f":"PV_ResFin_pub!O341+'Macro-Debt_Data'!AF16","v":12702.203547386329},{"$f":"PV_ResFin_pub!P341+'Macro-Debt_Data'!AG16","v":12649.86259584208},{"$f":"PV_ResFin_pub!Q341+'Macro-Debt_Data'!AH16","v":12215.934546512777},{"$f":"PV_ResFin_pub!R341+'Macro-Debt_Data'!AI16","v":11904.298666059705},{"$f":"PV_ResFin_pub!S341+'Macro-Debt_Data'!AJ16","v":11756.494354069626},{"$f":"PV_ResFin_pub!T341+'Macro-Debt_Data'!AK16","v":11501.418508894993},{"$f":"PV_ResFin_pub!U341+'Macro-Debt_Data'!AL16","v":11266.91778860205},{"$f":"PV_ResFin_pub!V341+'Macro-Debt_Data'!AM16","v":11095.469464187181},{"$f":"PV_ResFin_pub!W341+'Macro-Debt_Data'!AN16","v":11086.083536795293},{"$f":"PV_ResFin_pub!X341+'Macro-Debt_Data'!AO16","v":11244.993417312526}]
[null,{"$f":"+A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E317)*F49","v":131531.63769349537},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F317)*G49","v":149479.19291451573},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G317)*H49","v":165644.60544264791},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H317)*I49","v":181745.68331809872},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I317)*J49","v":200098.24817497731},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J317)*K49","v":217904.60909919022},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K317)*L49","v":231417.31081190932},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L317)*M49","v":252113.46702001925},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M317)*N49","v":277520.73355172231},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N317)*O49","v":307950.43061810208},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O317)*P49","v":346458.09182367945},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P317)*Q49","v":388274.80243288545},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q317)*R49","v":433859.62938918953},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R317)*S49","v":482244.26193592092},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S317)*T49","v":537416.58157634886},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T317)*U49","v":593138.08170069836},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U317)*V49","v":655859.65742250264},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V317)*W49","v":721007.83830443793},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W317)*X49","v":794495.3666703644},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X317)*Y49","v":876154.66941493074}]
[null,{"$f":"+A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"+A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E321)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E334","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F321)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F334","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G321)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G334","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H321)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H334","v":36709.089755427485},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I321)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I334","v":34011.300966162431},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J321)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J334","v":36844.758409216724},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K321)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K334","v":50104.531452775525},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L321)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L334","v":58705.496213831226},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M321)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M334","v":68243.073169353273},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N321)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N334","v":67042.518957788299},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O321)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O334","v":69565.80884644264},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P321)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P334","v":67457.410596924587},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q321)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q334","v":65688.268511323695},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R321)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R334","v":68372.284691604684},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S321)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S334","v":70808.28566044227},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T321)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T334","v":72096.313448879489},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U321)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U334","v":75898.947213831969},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V321)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V334","v":80882.256299692614},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W321)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W334","v":82496.449641705083},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X321)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X334","v":83223.451966806228},null,"MLT: domestic+PPG external"]
[null,{"$f":"+A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C87+C88","v":8710.5116466457766},10448.399714655678,11568.823813418152,15137.93914751328,18616.403729905138,19968.505424318391,20245.247604623783,20692.854469900391,26121.867712776086,24259.568726984668,26066.625716473427,28523.814752896265,27751.497167842361,32844.863480349784,35981.679810017034,39512.655790266421,40659.925780954938,44704.143764830304,49033.801758359827,54142.888286515146,59818.667761493663,66362.354204178439,73469.033315821493]
[null,{"$f":"+A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E333+PV_ResFin_pub!E342","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F333+PV_ResFin_pub!F342","v":8946.6778342029447},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G333+PV_ResFin_pub!G342","v":8986.967174649566},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H333+PV_ResFin_pub!H342","v":8803.0352333073279},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I333+PV_ResFin_pub!I342","v":8674.4657163803458},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J333+PV_ResFin_pub!J342","v":8387.6506904752168},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K333+PV_ResFin_pub!K342","v":9331.0649256451088},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L333+PV_ResFin_pub!L342","v":10822.631584845616},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M333+PV_ResFin_pub!M342","v":11972.030226879597},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N333+PV_ResFin_pub!N342","v":11627.821169538314},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O333+PV_ResFin_pub!O342","v":11972.10681100627},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P333+PV_ResFin_pub!P342","v":12182.544964940309},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q333+PV_ResFin_pub!Q342","v":12615.425628345902},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R333+PV_ResFin_pub!R342","v":13185.437045417468},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S333+PV_ResFin_pub!S342","v":13724.733945894857},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T333+PV_ResFin_pub!T342","v":13969.439365944891},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U333+PV_ResFin_pub!U342","v":14907.876412031919},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V333+PV_ResFin_pub!V342","v":15747.847881529717},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W333+PV_ResFin_pub!W342","v":17226.2609458191},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X333+PV_ResFin_pub!X342","v":18493.294965463014}]
[null,{"$f":"+A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E320))*'Macro-Debt_Data'!V60","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F320))*'Macro-Debt_Data'!W60","v":9669.7258957021932},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G320))*'Macro-Debt_Data'!X60","v":10981.538249668827},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H320))*'Macro-Debt_Data'!Y60","v":11442.212371316455},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I320))*'Macro-Debt_Data'!Z60","v":12018.388753520045},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J320))*'Macro-Debt_Data'!AA60","v":17734.217022300869},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K320))*'Macro-Debt_Data'!AB60","v":14928.503801339557},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L320))*'Macro-Debt_Data'!AC60","v":15243.994131627809},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M320))*'Macro-Debt_Data'!AD60","v":16551.784526016669},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N320))*'Macro-Debt_Data'!AE60","v":16123.675998304047},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O320))*'Macro-Debt_Data'!AF60","v":20872.756669343511},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P320))*'Macro-Debt_Data'!AG60","v":23799.134845076725},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q320))*'Macro-Debt_Data'!AH60","v":26897.230161920521},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R320))*'Macro-Debt_Data'!AI60","v":27474.48873553747},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S320))*'Macro-Debt_Data'!AJ60","v":30979.409818935444},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T320))*'Macro-Debt_Data'!AK60","v":35064.362392414936},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U320))*'Macro-Debt_Data'!AL60","v":39235.011874483229},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V320))*'Macro-Debt_Data'!AM60","v":44070.819879963943},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W320))*'Macro-Debt_Data'!AN60","v":49136.093258359346},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X320))*'Macro-Debt_Data'!AO60","v":54975.738350358479}]
[null,{"$f":"+A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},{"$f":"E17/100*E41","v":-361.9148393294962},{"$f":"F17/100*F41","v":-4589.3850997058062},-5433.6798701909938,-5460.5487079599716,-5380.3058113372981,-5233.05168581204,-4941.2347835538376,-3252.2326391312431,-1417.9877256661496,-1013.9101839960073,-202.32685566036002,568.49521614469506,709.22107824442696,873.11717690510238,1011.2243531836959,1169.0306578781858,457.29590200322548,1041.4760120245617,342.942565647099,95.394890421818332,-429.30780484717701]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D89+D86+D85+C82+D90","v":40755.482248794739},45533.956739561938,35867.327444575807,46221.017812184262,48033.287975626044,63866.704493423371,63130.699481532291,71180.665302252863,84070.053402962018,96771.804342228555,109313.50374422308,108320.08551814973,116000.11857585664,116850.51503257238,118723.90407433729,122259.3693722561,128585.75874921048,133343.90546331217,142584.73002126667,152310.78441543545,160049.66820049254,167349.26101457584]
[null,{"$f":"+A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E318)*F49","v":124107.57556260267},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F318)*G49","v":140392.87493020305},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G318)*H49","v":155052.67008619494},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H318)*I49","v":170736.86721175161},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I318)*J49","v":189275.21656324458},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J318)*K49","v":202675.12583194755},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K318)*L49","v":215186.56368832375},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L318)*M49","v":234766.68356897798},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M318)*N49","v":258740.78001982553},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N318)*O49","v":289699.26831366023},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O318)*P49","v":325993.0457485732},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P318)*Q49","v":365305.0727996818},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q318)*R49","v":408208.66811324272},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R318)*S49","v":456599.07675340388},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S318)*T49","v":511819.22408675955},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T318)*U49","v":567922.43237721152},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U318)*V49","v":631366.15034727403},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V318)*W49","v":697576.00549290213},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W318)*X49","v":772477.76669039158},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X318)*Y49","v":855913.43979074084}]
[]
[null,{"$f":"+A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E85+E86+D82)/(E18 *E41)","v":126.38394360695807},{"$f":"10000*(F85+F86+E82)/(F18 *F41)","v":91.121805875802636},98.815005596865575,90.235878896105774,105.31623390934199,93.559093328526828,94.296394314328225,98.347256191910205,100.59256886716986,102.61063058567083,91.515907212984033,88.069866504258414,80.125074572004763,73.484777812029165,68.256244791354391,64.671793834540196,60.87425324795025,58.467340908370581,56.603331148910094,53.933453210515388,51.064565870095713,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E85+E86+C82)/(E41)","v":23.72911760457356},19.311020732462268,17.093970984594328,18.348739845574357,20.119733661849402,17.189791477810079,17.568347132689077,18.009493480582268,18.091359303821985,18.354372571142527,16.254896555661819,15.692512757931061,14.167826277403416,12.913371046843881,11.992430792341015,11.328152849847136,10.61910384937978,10.182887531033803,9.8341146180869572,9.3326306479261678,8.8060661222645873,null,"debt service: total (domestic + PPG external) det service"]
[null,{"$f":"+A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":357.20058994455292},395.01538597322809,368.09383458430818,351.54134908624997,341.3395816124069,331.48761556479292,326.25198399804054,322.88710815767416,321.87818546323467,321.13196198797039,320.16961796171483,319.93358924060635,319.79397065244848,319.71500618474283,318.8654156479646,317.67797294120703,316.61269296809519,315.67412349464678,314.61711934231619,314.86966569507962,314.21970596136674]
[]
[]
[]
[null,"External DSA Ratios"]
[null,{"$f":"B2_PB_mkt_pub!B101","v":"PV of Debt/GDP"},null,{"$f":"(D92/D49)/(D41/D111)*100","v":42.923969486016617},{"$f":"(E92/E49)/(E41/E111)*100","v":45.522721627964714},50.021810706475364,49.343588419371706,48.6674407925914,48.111934598739225,47.657340383138006,45.600922473502273,43.454237225534193,42.647942396522737,42.296397371988995,42.648540405705347,43.22571371221067,43.611564966030834,43.874907250615912,44.160637608960961,44.545930012013727,44.486944305416792,44.493934498973594,44.230836025987621,44.182333790874523,44.082954439050646]
[null,{"$f":"B2_PB_mkt_pub!B102","v":"PV of Debt/exports"},null,{"$f":"(D92/D49)/D108*100","v":105.10651096132855},{"$f":"(E92/E49)/E108*100","v":110.61517407343602},122.18777842300874,121.38804303905334,121.39745611047485,120.99033794153048,120.69246012375801,117.32516612820727,113.99884759429159,114.03221694119938,114.56443270473878,116.46083177921798,118.47392587866699,120.03510152817573,121.39661712472707,122.89993991819645,124.89007490757101,125.69002407704318,126.37448867959817,126.60676226942216,127.43911169624201,127.90954982963629]
[null,{"$f":"B2_PB_mkt_pub!B103","v":"Debt service/exports"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D108*100","v":14.730515033767459},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E108*100","v":17.168117428103439},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/F108*100","v":17.080154548197012},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/G108*100","v":16.664226066184359},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/H108*100","v":18.066639333426654},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/I108*100","v":20.521526674729049},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/J108*100","v":17.987429659779696},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/K108*100","v":22.214066349235612},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/L108*100","v":22.245506332690894},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/M108*100","v":19.455716890742579},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/N108*100","v":17.97926715564412},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/O108*100","v":14.318099587934508},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/P108*100","v":15.035615489294299},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/Q108*100","v":14.505624331959504},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/R108*100","v":14.095345673604401},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/S108*100","v":13.234251940157545},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/T108*100","v":13.464563926366358},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/U108*100","v":14.206838404251926},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/V108*100","v":14.086447555410562},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/W108*100","v":14.393406434872077},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/X108*100","v":13.638878502711204},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/Y108*100","v":13.328590848497557}]
[null,{"$f":"B2_PB_mkt_pub!B104","v":"Debt service/revenue (excl. grants)"},null,{"$f":"('Macro-Debt_Data'!T19+'Macro-Debt_Data'!T24)/D110*100","v":36.304535945661002},{"$f":"('Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24)/E110*100","v":39.001502597371967},{"$f":"('Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24+PV_ResFin_pub!E319)/'Macro-Debt_Data'!V95*100","v":37.932522331599181},{"$f":"('Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24+PV_ResFin_pub!F319)/'Macro-Debt_Data'!W95*100","v":35.839739275464332},{"$f":"('Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24+PV_ResFin_pub!G319)/'Macro-Debt_Data'!X95*100","v":37.988447641476405},{"$f":"('Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24+PV_ResFin_pub!H319)/'Macro-Debt_Data'!Y95*100","v":43.038303672975609},{"$f":"('Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24+PV_ResFin_pub!I319)/'Macro-Debt_Data'!Z95*100","v":37.642563659520192},{"$f":"('Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24+PV_ResFin_pub!J319)/'Macro-Debt_Data'!AA95*100","v":46.265088560250597},{"$f":"('Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24+PV_ResFin_pub!K319)/'Macro-Debt_Data'!AB95*100","v":45.965054585473162},{"$f":"('Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24+PV_ResFin_pub!L319)/'Macro-Debt_Data'!AC95*100","v":39.841853727951779},{"$f":"('Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24+PV_ResFin_pub!M319)/'Macro-Debt_Data'!AD95*100","v":36.638531328084795},{"$f":"('Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24+PV_ResFin_pub!N319)/'Macro-Debt_Data'!AE95*100","v":29.12148213520404},{"$f":"('Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24+PV_ResFin_pub!O319)/'Macro-Debt_Data'!AF95*100","v":30.591210498131932},{"$f":"('Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24+PV_ResFin_pub!P319)/'Macro-Debt_Data'!AG95*100","v":29.505664453394658},{"$f":"('Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24+PV_ResFin_pub!Q319)/'Macro-Debt_Data'!AH95*100","v":28.624965795508352},{"$f":"('Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24+PV_ResFin_pub!R319)/'Macro-Debt_Data'!AI95*100","v":26.803721326823744},{"$f":"('Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24+PV_ResFin_pub!S319)/'Macro-Debt_Data'!AJ95*100","v":27.117613132089229},{"$f":"('Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24+PV_ResFin_pub!T319)/'Macro-Debt_Data'!AK95*100","v":28.469055726654673},{"$f":"('Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24+PV_ResFin_pub!U319)/'Macro-Debt_Data'!AL95*100","v":28.141492558690402},{"$f":"('Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24+PV_ResFin_pub!V319)/'Macro-Debt_Data'!AM95*100","v":28.593123069610591},{"$f":"('Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24+PV_ResFin_pub!W319)/'Macro-Debt_Data'!AN95*100","v":26.982223698691893},{"$f":"('Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24+PV_ResFin_pub!X319)/'Macro-Debt_Data'!AO95*100","v":26.274400495223144}]
[]
[null,{"$f":"B2_PB_mkt_pub!B106","v":"External PPG debt/GDP (baseline)"},null,{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},{"$f":"'Baseline - external'!Y13","v":34.384951253727458},{"$f":"'Baseline - external'!Z13","v":34.181317347201393},{"$f":"'Baseline - external'!AA13","v":33.865655518017675},{"$f":"'Baseline - external'!AB13","v":33.329155740482314},{"$f":"'Baseline - external'!AC13","v":32.944319003893703},{"$f":"'Baseline - external'!AD13","v":32.13674987105717},{"$f":"'Baseline - external'!AE13","v":31.427017243951848},{"$f":"'Baseline - external'!AF13","v":30.466314947251224},{"$f":"'Baseline - external'!AG13","v":29.729059255094473},{"$f":"'Baseline - external'!AH13","v":29.011000647297685}]
[null,{"$f":"B2_PB_mkt_pub!B107","v":"External PPG debt/GDP"},null,{"$f":"D83/D41*100","v":49.282677950163006},{"$f":"E83/E41*100","v":50.959178260005224},{"$f":"F83/F41*100","v":55.214268756718099},{"$f":"G83/G41*100","v":54.261491873013142},53.241850732155839,52.207065276087263,51.340447664983998,49.95970989928049,47.620410807827582,46.670018955317779,46.228972820844497,46.197439401194359,46.812826146628659,47.235170799788214,47.518589869178058,47.527797566525045,47.663157898773541,47.345605570904077,47.098898375830771,46.585838316911293,46.305688636011752,45.983491269329114]
[null,{"$f":"B2_PB_mkt_pub!B108","v":"Exports (US$) - baseline"},null,{"$f":"'Macro-Debt_Data'!T29","v":17469.860326451402},{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"E108*(1+F109/100)","v":19874.814887158878},{"$f":"F108*(1+G109/100)","v":21192.538423700567},22304.8479356387,23706.290841125265,25361.966605600857,26894.341347107646,28291.023098836569,29704.701060374482,31369.939984483481,33262.006895021346,35420.021376525183,37713.168983597752,40114.700193969351,42667.146225806959,45308.661300906824,48090.921754346571,51189.288721533805,54346.82386982748,57557.923125282199,61168.955134652606]
[null,"Exports growth rate",null,{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55-$AA$66","v":6.2236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"B2_PB_mkt_pub!B109","v":"Revenue"},null,{"$f":"(D18-D19)/100*(D41/D111)","v":7088.3715622142936},{"$f":"(E18-E19)/100*(E41/E111)","v":8236.1322763728549},8825.8654717748959,9718.0118302586143,10461.627005525657,11147.87951751639,11952.17597284244,12735.315743050323,13503.21882184847,14305.631197216111,15181.74715796708,16128.519017986515,17169.098989087655,18285.13583643988,19480.874229693811,20776.483214644195,22186.878226303903,23668.003047036447,25270.136468286913,26980.519079290469,28693.278530393385,30602.479827207495]
[null,{"$f":"B2_PB_mkt_pub!B110","v":"Exchange rate (pa)"},null,{"$f":"B2_PB_mkt_pub!D110","v":3.91126214574899},{"$f":"B2_PB_mkt_pub!E110","v":4.4516289827409397},{"$f":"B2_PB_mkt_pub!F110","v":4.9069027418011002},{"$f":"B2_PB_mkt_pub!G110","v":5.2839762202857203},{"$f":"B2_PB_mkt_pub!H110","v":5.5918280656945196},{"$f":"B2_PB_mkt_pub!I110","v":5.8394688512079203},{"$f":"B2_PB_mkt_pub!J110","v":6.0680670523105702},{"$f":"B2_PB_mkt_pub!K110","v":6.3033009986293198},{"$f":"B2_PB_mkt_pub!L110","v":6.5476539953843398},{"$f":"B2_PB_mkt_pub!M110","v":6.8014795505712504},{"$f":"B2_PB_mkt_pub!N110","v":7.0651448762334104},{"$f":"B2_PB_mkt_pub!O110","v":7.3390314197114197},{"$f":"B2_PB_mkt_pub!P110","v":7.6235354154869004},{"$f":"B2_PB_mkt_pub!Q110","v":7.9190684584190798},{"$f":"B2_PB_mkt_pub!R110","v":8.2260580992031507},{"$f":"B2_PB_mkt_pub!S110","v":8.5449484629123003},{"$f":"B2_PB_mkt_pub!T110","v":8.8762008915181898},{"$f":"B2_PB_mkt_pub!U110","v":9.2202946113189395},{"$f":"B2_PB_mkt_pub!V110","v":9.5777274262408199},{"$f":"B2_PB_mkt_pub!W110","v":9.9490164380163293},{"$f":"B2_PB_mkt_pub!X110","v":10.3346987942806},{"$f":"B2_PB_mkt_pub!Y110","v":10.735332465668399}]

{"sheet":"C3_Commodity prices_ext","index":73,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1894, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock -External"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,{"$f":"+'Baseline - external'!B10","v":"I. Baseline Medium Term Projections"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"non-interest "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current account 7/"]
[2,{"$f":"+'Baseline - external'!B12","v":"External debt (nominal) 1/ "},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"D12+E15","v":54.688432399956532},54.086240838511209,52.832768174719298,50.713587375528959,49.217990135560235,47.397721015375105,44.403812866150275,42.845864580551101,41.839188067783219,40.860520291571035,40.554920379901979,40.11005530389582,39.559475798470871,38.794861114802124,38.19877751263838,37.18125533737286,36.281113307890351,35.138794183799185,34.236189986341941,33.367776510196009]
[null,{"$f":"+'Baseline - external'!B13","v":"of which: public and publicly guaranteed (PPG)"},{"$f":"C12-C14","v":49.282677950163006},50.959178260005217,50.688432399956525,50.086240838511195,48.832768174719291,46.713587375528967,45.217990135560228,43.397721015375105,40.403812866150282,38.845864580551101,37.839188067783219,36.860520291571035,36.554920379901979,36.110055303895827,35.559475798470856,34.794861114802131,34.198777512638387,33.181255337372875,32.281113307890351,31.138794183799188,30.236189986341937,29.368332172324095]
[null,{"$f":"+'Baseline - external'!B14","v":"of which: Private"},{"$f":"'Baseline - external'!M12-'Baseline - external'!M13","v":4.0000000000000071},{"$f":"'Baseline - external'!N12-'Baseline - external'!N13","v":4.0000000000000071},{"$f":"'Baseline - external'!O12-'Baseline - external'!O13","v":4.0000000000000071},{"$f":"'Baseline - external'!P12-'Baseline - external'!P13","v":4.0000000000000142},{"$f":"'Baseline - external'!Q12-'Baseline - external'!Q13","v":4.0000000000000071},{"$f":"'Baseline - external'!R12-'Baseline - external'!R13","v":3.9999999999999929},{"$f":"'Baseline - external'!S12-'Baseline - external'!S13","v":4.0000000000000071},{"$f":"'Baseline - external'!T12-'Baseline - external'!T13","v":4},{"$f":"'Baseline - external'!U12-'Baseline - external'!U13","v":3.9999999999999929},{"$f":"'Baseline - external'!V12-'Baseline - external'!V13","v":4},{"$f":"'Baseline - external'!W12-'Baseline - external'!W13","v":4},{"$f":"'Baseline - external'!X12-'Baseline - external'!X13","v":4},{"$f":"'Baseline - external'!Y12-'Baseline - external'!Y13","v":4},{"$f":"'Baseline - external'!Z12-'Baseline - external'!Z13","v":3.9999999999999929},{"$f":"'Baseline - external'!AA12-'Baseline - external'!AA13","v":4.0000000000000142},{"$f":"'Baseline - external'!AB12-'Baseline - external'!AB13","v":3.9999999999999929},{"$f":"'Baseline - external'!AC12-'Baseline - external'!AC13","v":3.9999999999999929},{"$f":"'Baseline - external'!AD12-'Baseline - external'!AD13","v":3.9999999999999858},{"$f":"'Baseline - external'!AE12-'Baseline - external'!AE13","v":3.9999999999999964},{"$f":"'Baseline - external'!AF12-'Baseline - external'!AF13","v":3.9999999999999964},{"$f":"'Baseline - external'!AG12-'Baseline - external'!AG13","v":4.0000000000000036},{"$f":"'Baseline - external'!AH12-'Baseline - external'!AH13","v":3.999444337871914}]
[3,{"$f":"+'Baseline - external'!B15","v":"Change in external debt"},{"$f":"C16+C30","v":0.11926996600767836},1.6765003098422113,-0.27074586004869339,-0.60219156144532304,-1.2534726637919089,-2.119180799190338,-1.4955972399687254,-1.8202691201851331,-2.9939081492248314,-1.5579482855991742,-1.0066765127678821,-0.97866777621218293,-0.30559991166905753,-0.44486507600616276,-0.55057950542494827,-0.76461468366874308,-0.59608360216374345,-1.0175221752655226,-0.9001420294825131,-1.1423191240911645,-0.90260419745724341,-0.86841347614593545,0]
[4,{"$f":"+'Baseline - external'!B16","v":"Identified net debt-creating flows "},{"$f":"C17+C24+C25","v":-8.9951624424272651},-4.6939970266195248,-4.2583798693137407,-2.9640350348165416,-3.5865925533085155,-3.6059035655075231,-3.6600548583594188,-3.445007243328031,-2.8737856201070588,-2.1925241641591411,-1.7239268055326238,-1.5266173047317646,-1.5292004238275205,-1.6768172528276541,-1.805505848024223,-1.9990557894285306,-1.862869777613382,-1.598075069063648,-1.4646950949347977,-1.4741464695610174,-1.2850695427122714,-1.1850056326060641,0]
[5,{"$f":"+'Baseline - external'!B17","v":"Non-interest current account deficit"},{"$f":"C18+C21+C23","v":4.4031382895454492},3.3893317197875512,3.5653876422440387,3.1389718475536625,1.4846546910897898,1.5476373011542626,1.6501602135808093,0.63887603050708064,1.6988213691854659,2.0537228840995105,2.2273291243109052,2.4380118427419903,2.0324490934174655,1.8812834368821112,1.7969478694099135,1.8886099350991523,1.7785347937917684,1.7454789489043818,1.5889870801073649,1.5294390929704389,1.5833483212691166,1.4398963240051783,{"$f":"-(Y24+Y25)","v":2.1692796196814719}]
[6,{"$f":"+'Baseline - external'!B18","v":"Deficit in balance of goods and services"},{"$f":"C20-C19","v":6.6690441220067669},{"$f":"D20-D19","v":6.771623414109051},{"$f":"E20-E19","v":6.8155563910846624},{"$f":"F20-F19","v":6.2505390274125219},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},{"$f":"'Baseline - external'!T18","v":4.5095945035806153},{"$f":"'Baseline - external'!U18","v":4.784032238575108},{"$f":"'Baseline - external'!V18","v":5.0384827380057118},{"$f":"'Baseline - external'!W18","v":5.1741668079505203},{"$f":"'Baseline - external'!X18","v":5.1383081553477936},{"$f":"'Baseline - external'!Y18","v":5.0085442686400938},{"$f":"'Baseline - external'!Z18","v":4.8146346086215814},{"$f":"'Baseline - external'!AA18","v":4.6609387387933836},{"$f":"'Baseline - external'!AB18","v":4.4186634387739971},{"$f":"'Baseline - external'!AC18","v":4.2288029779404539},{"$f":"'Baseline - external'!AD18","v":4.1385642374402636},{"$f":"'Baseline - external'!AE18","v":3.8973734028047602},{"$f":"'Baseline - external'!AF18","v":3.7633195436212645},{"$f":"'Baseline - external'!AG18","v":3.788907542018741},{"$f":"'Baseline - external'!AH18","v":3.6635049351293034}]
[null,{"$f":"+'Baseline - external'!B19","v":"Exports "},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"E111/E46*100","v":40.634093322345691},{"$f":"'Baseline - external'!P19-(('Baseline - external'!$O$19-$E$19)*($AA$63-1)/$AA$63)","v":40.518106133965141},{"$f":"'Baseline - external'!Q19-(('Baseline - external'!$O$19-$E$19)*($AA$63-2)/$AA$63)","v":40.125932049002699},{"$f":"'Baseline - external'!R19-(('Baseline - external'!$O$19-$E$19)*($AA$63-3)/$AA$63)","v":39.974058122255329},{"$f":"'Baseline - external'!S19-(('Baseline - external'!$O$19-$E$19)*($AA$63-4)/$AA$63)","v":39.868764950292089},{"$f":"'Baseline - external'!T19-(('Baseline - external'!$O$19-$E$19)*($AA$63-5)/$AA$63)","v":39.416137394806555},{"$f":"K111/K46*100","v":38.656566984987485},{"$f":"L111/L46*100","v":37.928190879822907},37.440805312514556,37.137776453615331,37.000790750628518,36.845547976906154,36.652300572283643,36.439740658267603,36.171932940521152,35.894125710830288,35.705326804247541,35.429078637880821,35.159082188918724,34.950978224666976]
[null,{"$f":"+'Baseline - external'!B20","v":"Imports "},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20*'Baseline - external'!O48/E46","v":47.449649713430354},{"$f":"'Baseline - external'!P20*'Baseline - external'!P48/F46","v":46.768645161377663},{"$f":"G18+G19","v":44.627836889744593},{"$f":"H18+H19","v":44.215110374097236},44.394856957626715,{"$f":"J18+J19","v":43.92573189838717},{"$f":"K18+K19","v":43.440599223562593},{"$f":"L18+L19","v":42.966673617828619},{"$f":"M18+M19","v":42.614972120465076},{"$f":"N18+N19","v":42.276084608963124},{"$f":"O18+O19","v":42.009335019268612},{"$f":"P18+P19","v":41.660182585527735},{"$f":"Q18+Q19","v":41.313239311077027},{"$f":"R18+R19","v":40.8584040970416},{"$f":"S18+S19","v":40.400735918461606},{"$f":"T18+T19","v":40.032689948270551},{"$f":"U18+U19","v":39.602700207052301},{"$f":"V18+V19","v":39.192398181502085},{"$f":"W18+W19","v":38.947989730937465},{"$f":"X18+X19","v":38.614483159796279}]
[7,{"$f":"+'Baseline - external'!B21","v":"Net current transfers (negative = inflow)"},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21*'Baseline - external'!O48/E46","v":-4.5479258258828477},{"$f":"'Baseline - external'!P21*'Baseline - external'!P48/F46","v":-4.3795661307292981},{"$f":"'Baseline - external'!Q21*'Baseline - external'!Q48/G46","v":-4.2507965490419446},{"$f":"'Baseline - external'!R21*'Baseline - external'!R48/H46","v":-4.1034238090139263},{"$f":"'Baseline - external'!S21*'Baseline - external'!S48/I46","v":-4.2367093451181281},{"$f":"'Baseline - external'!T21*'Baseline - external'!T48/J46","v":-4.0169099968713331},{"$f":"'Baseline - external'!U21*'Baseline - external'!U48/K46","v":-3.8199154612717483},{"$f":"'Baseline - external'!V21*'Baseline - external'!V48/L46","v":-3.6409627518009535},{"$f":"'Baseline - external'!W21*'Baseline - external'!W48/M46","v":-3.4714503600764819},{"$f":"'Baseline - external'!X21*'Baseline - external'!X48/N46","v":-3.312432874034414},{"$f":"'Baseline - external'!Y21*'Baseline - external'!Y48/O46","v":-3.1611273770752342},{"$f":"'Baseline - external'!Z21*'Baseline - external'!Z48/P46","v":-3.015587774349795},{"$f":"'Baseline - external'!AA21*'Baseline - external'!AA48/Q46","v":-2.8765891735129481},{"$f":"'Baseline - external'!AB21*'Baseline - external'!AB48/R46","v":-2.7425970586999862},{"$f":"'Baseline - external'!AC21*'Baseline - external'!AC48/S46","v":-2.6124320016557205},{"$f":"'Baseline - external'!AD21*'Baseline - external'!AD48/T46","v":-2.4887941138771397},{"$f":"'Baseline - external'!AE21*'Baseline - external'!AE48/U46","v":-2.3700461028872923},{"$f":"'Baseline - external'!AF21*'Baseline - external'!AF48/V46","v":-2.2571621073955117},{"$f":"'Baseline - external'!AG21*'Baseline - external'!AG48/W46","v":-2.1551805521655374},{"$f":"'Baseline - external'!AH21*'Baseline - external'!AH48/X46","v":-2.0542519227090525}]
[8,{"$f":"+'Baseline - external'!B22","v":"of which: official"},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22*'Baseline - external'!O48/E46","v":-7.40571006480062E-3},{"$f":"'Baseline - external'!P22*'Baseline - external'!P48/F46","v":0},{"$f":"'Baseline - external'!Q22*'Baseline - external'!Q48/G46","v":0},{"$f":"'Baseline - external'!R22*'Baseline - external'!R48/H46","v":0},{"$f":"'Baseline - external'!S22*'Baseline - external'!S48/I46","v":0},{"$f":"'Baseline - external'!T22*'Baseline - external'!T48/J46","v":0},{"$f":"'Baseline - external'!U22*'Baseline - external'!U48/K46","v":0},{"$f":"'Baseline - external'!V22*'Baseline - external'!V48/L46","v":0},{"$f":"'Baseline - external'!W22*'Baseline - external'!W48/M46","v":0},{"$f":"'Baseline - external'!X22*'Baseline - external'!X48/N46","v":0},{"$f":"'Baseline - external'!Y22*'Baseline - external'!Y48/O46","v":0},{"$f":"'Baseline - external'!Z22*'Baseline - external'!Z48/P46","v":0},{"$f":"'Baseline - external'!AA22*'Baseline - external'!AA48/Q46","v":0},{"$f":"'Baseline - external'!AB22*'Baseline - external'!AB48/R46","v":0},{"$f":"'Baseline - external'!AC22*'Baseline - external'!AC48/S46","v":0},{"$f":"'Baseline - external'!AD22*'Baseline - external'!AD48/T46","v":0},{"$f":"'Baseline - external'!AE22*'Baseline - external'!AE48/U46","v":0},{"$f":"'Baseline - external'!AF22*'Baseline - external'!AF48/V46","v":0},{"$f":"'Baseline - external'!AG22*'Baseline - external'!AG48/W46","v":0},{"$f":"'Baseline - external'!AH22*'Baseline - external'!AH48/X46","v":0}]
[9,{"$f":"+'Baseline - external'!B23","v":"Other current account flows (negative = net inflow)"},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23*'Baseline - external'!O48/E46","v":1.2977570770422242},{"$f":"'Baseline - external'!P23*'Baseline - external'!P48/F46","v":1.267998950870439},{"$f":"'Baseline - external'!Q23*'Baseline - external'!Q48/G46","v":1.2335463993898408},{"$f":"'Baseline - external'!R23*'Baseline - external'!R48/H46","v":1.4100088583262818},{"$f":"'Baseline - external'!S23*'Baseline - external'!S48/I46","v":1.3607775513643119},{"$f":"'Baseline - external'!T23*'Baseline - external'!T48/J46","v":0.14619152379779846},{"$f":"'Baseline - external'!U23*'Baseline - external'!U48/K46","v":0.73470459188210613},{"$f":"'Baseline - external'!V23*'Baseline - external'!V48/L46","v":0.65620289789475228},{"$f":"'Baseline - external'!W23*'Baseline - external'!W48/M46","v":0.52461267643686671},{"$f":"'Baseline - external'!X23*'Baseline - external'!X48/N46","v":0.61213656142861084},{"$f":"'Baseline - external'!Y23*'Baseline - external'!Y48/O46","v":0.18503220185260574},{"$f":"'Baseline - external'!Z23*'Baseline - external'!Z48/P46","v":8.2236602610324741E-2},{"$f":"'Baseline - external'!AA23*'Baseline - external'!AA48/Q46","v":1.2598304129478042E-2},{"$f":"'Baseline - external'!AB23*'Baseline - external'!AB48/R46","v":0.21254355502514125},{"$f":"'Baseline - external'!AC23*'Baseline - external'!AC48/S46","v":0.1621638175070349},{"$f":"'Baseline - external'!AD23*'Baseline - external'!AD48/T46","v":9.5708825341257853E-2},{"$f":"'Baseline - external'!AE23*'Baseline - external'!AE48/U46","v":6.1659780189896998E-2},{"$f":"'Baseline - external'!AF23*'Baseline - external'!AF48/V46","v":2.3281656744685988E-2},{"$f":"'Baseline - external'!AG23*'Baseline - external'!AG48/W46","v":-5.0378668584087127E-2},{"$f":"'Baseline - external'!AH23*'Baseline - external'!AH48/X46","v":-0.16935668841507248}]
[10,{"$f":"+'Baseline - external'!B24","v":"Net FDI (negative = inflow)"},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24*'Baseline - external'!O48/E46","v":-6.0640090134241014},{"$f":"'Baseline - external'!P24*'Baseline - external'!P48/F46","v":-5.0815182910817951},{"$f":"'Baseline - external'!Q24*'Baseline - external'!Q48/G46","v":-4.5991777308509896},{"$f":"'Baseline - external'!R24*'Baseline - external'!R48/H46","v":-4.3620091568000925},{"$f":"'Baseline - external'!S24*'Baseline - external'!S48/I46","v":-4.1169454992901313},{"$f":"'Baseline - external'!T24*'Baseline - external'!T48/J46","v":-3.8650476357965693},{"$f":"'Baseline - external'!U24*'Baseline - external'!U48/K46","v":-3.5816108091714889},{"$f":"'Baseline - external'!V24*'Baseline - external'!V48/L46","v":-3.2981739825463965},{"$f":"'Baseline - external'!W24*'Baseline - external'!W48/M46","v":-3.0147371559213196},{"$f":"'Baseline - external'!X24*'Baseline - external'!X48/N46","v":-2.7313003292962397},{"$f":"'Baseline - external'!Y24*'Baseline - external'!Y48/O46","v":-2.7313003292962383},{"$f":"'Baseline - external'!Z24*'Baseline - external'!Z48/P46","v":-2.7313003292962281},{"$f":"'Baseline - external'!AA24*'Baseline - external'!AA48/Q46","v":-2.7828342977735394},{"$f":"'Baseline - external'!AB24*'Baseline - external'!AB48/R46","v":-2.7828342977735199},{"$f":"'Baseline - external'!AC24*'Baseline - external'!AC48/S46","v":-2.5766984238643702},{"$f":"'Baseline - external'!AD24*'Baseline - external'!AD48/T46","v":-2.3190285814779332},{"$f":"'Baseline - external'!AE24*'Baseline - external'!AE48/U46","v":-2.0613587390914994},{"$f":"'Baseline - external'!AF24*'Baseline - external'!AF48/V46","v":-2.0615397462548937},{"$f":"'Baseline - external'!AG24*'Baseline - external'!AG48/W46","v":-2.0670205664613226},{"$f":"'Baseline - external'!AH24*'Baseline - external'!AH48/X46","v":-1.8103188367713512},{"$f":"X24","v":-1.8103188367713512}]
[11,{"$f":"+'Baseline - external'!B25","v":"Endogenous debt dynamics 2/ "},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"D27+D28+D29","v":-1.5492582358879419},-1.7597584981336776,-1.0214885912884091,-0.47206951354731563,-0.79153170986169274,-1.193269572650097,-0.21883563803854256,-0.99099618012103607,-0.94807306571225514,-0.93651877392220939,-1.2333288181775153,-0.83034918794874768,-0.82680036041353722,-0.81961941966059704,-1.104831426754163,-1.0647061475407802,-1.0245254364900966,-0.99232343595066319,-0.94204581627656259,-0.80139729752006539,-0.81458311983989118,-0.35896078291012046]
[null,{"$f":"+'Baseline - external'!B26","v":"Denominator: 1+g+ρ+gρ"},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"1+D50/100+D51/100+D50/100*D51/100","v":1.0627944801551832},{"$f":"1+E50/100+E51/100+E50/100*E51/100","v":1.0769380522525815},1.0679275882700738,1.0612018389042559,1.0669920167386595,1.0743710639724899,1.0758128848757758,1.072601799267223,1.0701328291727037,1.0698070321118291,1.068966376657577,1.0688216982389254,1.069227681595823,1.0692870425012537,1.0698330429822636,1.069771921735778,1.0696217074943581,1.0700556410912188,1.0699616881433722,1.0672183289353294,1.0690650734601852,1.0690650734601852]
[12,{"$f":"+'Baseline - external'!B27","v":"Contribution from nominal interest rate"},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"(E52/100)*D12/E26","v":3.1970746165113466},3.398674813570616,3.439865574658691,3.1666270827483372,2.8736652438319288,3.8149597760721687,2.7549683232787276,2.4211217185392333,2.2809684825227778,1.8696537316237658,2.1947630173062485,2.2073196944874081,2.199943982100689,1.9045371227458934,1.8957185276449833,1.9030051837234365,1.881615482106316,1.8752108032048436,1.8545409428753257,1.8434660675594818,1.7967058767635711]
[13,{"$f":"+'Baseline - external'!B28","v":"Contribution from real GDP growth "},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"-(E50/100)*D12/E26","v":-4.2154314476535761},-2.7384931934496879,-2.2997544549727249,-2.3624345256237649,-2.3904442396868935,-2.3734141060902179,-2.0700451443501908,-1.8245890412487231,-1.7956010489052923,-1.7517726509940836,-1.7543769867672814,-1.7645875623920959,-1.7475772535737624,-1.7559349106448119,-1.7198107718224334,-1.684569302269924,-1.6627739955671466,-1.614809510560574,-1.417502539736986,-1.4707778245128629,-1.4334710072609109]
[14,{"$f":"+'Baseline - external'!B29","v":"Contribution from price and exchange rate changes "},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"-(E51/100*(1+E50/100))*D12/E26+D56*(-E58/100)*(1+E52/100)*D12/E26","v":-0.74140166699144805},{"$f":"-(F51/100*(1+F50/100))*E12/F26+E56*(-F58/100)*(1+F52/100)*E12/F26","v":-1.6816702114093371},-1.6121806332332818,-1.595724266986265,-1.6764905767951324,-1.6603813080204934,-1.6759193590495729,-1.5446057430027653,-1.421886207539695,-1.3512098988071974,-1.2707352184877148,-1.2695324925088494,-1.2719861481875236,-1.2534336388552445,-1.2406139033633301,-1.2429613179436092,-1.2111649224898327,-1.2024471089208322,-1.238435700658405,-1.1872713628865101,-0.72219565241278061]
[15,{"$f":"+'Baseline - external'!B30","v":"Residual 3/ "},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30*'Baseline - external'!O48/E46","v":3.9876340092650473},{"$f":"'Baseline - external'!P30*'Baseline - external'!P48/F46","v":2.3618434733712186},{"$f":"'Baseline - external'!Q30*'Baseline - external'!Q48/G46","v":2.3331198895166065},{"$f":"'Baseline - external'!R30*'Baseline - external'!R48/H46","v":1.4867227663171849},{"$f":"'Baseline - external'!S30*'Baseline - external'!S48/I46","v":2.1644576183906934},{"$f":"'Baseline - external'!T30*'Baseline - external'!T48/J46","v":1.6247381231428979},{"$f":"'Baseline - external'!U30*'Baseline - external'!U48/K46","v":-0.12012252911777249},{"$f":"'Baseline - external'!V30*'Baseline - external'!V48/L46","v":0.63457587855996689},{"$f":"'Baseline - external'!W30*'Baseline - external'!W48/M46","v":0.71725029276474173},{"$f":"'Baseline - external'!X30*'Baseline - external'!X48/N46","v":0.54794952851958167},{"$f":"'Baseline - external'!Y30*'Baseline - external'!Y48/O46","v":1.223600512158463},{"$f":"'Baseline - external'!Z30*'Baseline - external'!Z48/P46","v":1.2319521768214914},{"$f":"'Baseline - external'!AA30*'Baseline - external'!AA48/Q46","v":1.2549263425992747},{"$f":"'Baseline - external'!AB30*'Baseline - external'!AB48/R46","v":1.2344411057597875},{"$f":"'Baseline - external'!AC30*'Baseline - external'!AC48/S46","v":1.2667861754496386},{"$f":"'Baseline - external'!AD30*'Baseline - external'!AD48/T46","v":0.58055289379812558},{"$f":"'Baseline - external'!AE30*'Baseline - external'!AE48/U46","v":0.56455306545228456},{"$f":"'Baseline - external'!AF30*'Baseline - external'!AF48/V46","v":0.33182734546985282},{"$f":"'Baseline - external'!AG30*'Baseline - external'!AG48/W46","v":0.38246534525502796},{"$f":"'Baseline - external'!AH30*'Baseline - external'!AH48/X46","v":0.31659215646012856},0]
[]
[]
[null,{"$f":"+'Baseline - external'!B33","v":"PV of external debt 7/ "},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"E98/E46*100","v":49.754112694047201},49.395520741561533,48.414731332743173,46.750163064510971,45.668259217610604,42.93468612507877,39.690805615032957,37.877743227233793,36.602896753046963,35.879128339617864,35.613645989156502,35.219509810008226,34.75022996374279,34.383581324023297,34.177453590187888,33.57419770076244,33.091510306537792,32.364092587535659,31.85222879139663,31.358508395586661]
[null,{"$f":"+'Baseline - external'!B34","v":"In percent of exports "},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"E33/E19*100","v":122.44425462961219},121.90974715907245,120.65696386470974,116.95125604093492,114.54646080596993,108.92667055381185,102.67545390268909,99.866991671843891,97.762044506057876,96.610868408964905,96.25104022554315,95.586880217069677,94.810501445087482,94.3573711088479,94.486113436036561,93.536747408872372,92.679477457131682,91.348953548376855,90.594596924477372,89.721404059171945]
[null,{"$f":"+'Baseline - external'!B35","v":"PV of PPG external debt-to-GDP ratio"},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"E96/E46*100","v":45.732519668811115},45.351503299281745,44.347890173532896,42.666149516493846,41.572780648423915,38.833465673746296,35.589585163700491,33.77652277590132,32.501676301714497,31.777907888285391,31.512425537824022,31.11828935867576,30.649009512410295,30.282360872690834,30.076233138855429,29.472977249429981,28.990289855205315,28.262872136203192,27.751008340064153,27.257857667475115]
[null,{"$f":"+'Baseline - external'!B36","v":"PV of PPG external debt-to-exports ratio"},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"E35/E19*100","v":112.54716404281541},111.92898095813246,110.52176961116878,106.73459618737012,104.27406191352146,98.521743226070072,92.066078132395774,89.053872574422741,86.808165664243447,85.567610457173288,85.166897513639583,84.456036257568783,83.62097067267581,83.102569682587031,83.147984345516974,82.110865401402265,81.193178861358589,79.773093805449662,78.929842909296951,77.988826213275004]
[null,{"$f":"+'Baseline - external'!B37","v":"Total external debt service-to-exports ratio"},{"$f":"C35*C46/C112","v":259.04342764467685},251.28893817278905,264.64079215414586,255.62442817732452,247.69282295790609,236.69857155458627,228.93435615978478,213.60383320647611,195.61520260960233,187.52647237908582,181.90478594451412,178.95958973559152,178.18196909403778,176.65142447544153,174.62319317613006,173.07232371132557,172.1981055509377,169.19741625371617,166.79486095622153,162.95658527079013,160.56755409267871,158.08783011799812]
[null,{"$f":"+'Baseline - external'!B38","v":"Total external debt service-to-exports ratio"},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"E106/E111*100","v":19.347767749477892},18.278382612949127,19.750665445794606,22.105127485331703,19.29367135790767,23.91697805809077,24.464518981593276,21.475926185594016,19.786605260612035,17.332708122461309,17.77693107251196,17.22969520235144,17.072831800789505,16.271767113353889,16.471131731795868,17.231458855197154,17.121134067762839,17.446414463661622,16.604716092594842,16.142132383134047]
[null,{"$f":"+'Baseline - external'!B39","v":"PPG debt service-to-exports ratio"},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"E107/E111*100","v":17.062596750377772},15.954858499179947,17.376396558436738,19.721393384905944,16.91003447136119,21.502441075092939,21.99170573031461,18.949810080507202,17.226826133858868,14.750012774661537,15.184323079484063,14.627152228789411,14.456712291327086,13.641730235149252,13.82147135556289,14.560916099890747,14.437558991222993,14.741677492421564,13.872202580852299,13.398097384485158]
[null,{"$f":"+'Baseline - external'!B40","v":"PPG debt service-to-revenue ratio"},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"E107/E112*100","v":40.120594407060736},36.437851444645624,38.942633035440444,43.734888311927406,37.126086615398677,46.61918969903963,46.726351979280281,39.903834992480569,36.098471801641999,30.848778184232621,31.767889457628932,30.594702187473477,30.189523546933035,28.410745422894472,28.624039441105246,30.0041823983331,29.659026512562765,30.113579789031252,28.220322709184508,27.158712934473595]
[null,{"$f":"+'Baseline - external'!B41","v":"Gross external financing need (Million of U.S. dollars)"},{"$f":"'Baseline - external'!M41","v":1337.0348318612046},{"$f":"'Baseline - external'!N41","v":2360.267311580295},{"$f":"(E17+E24)/100*E46+E106+D113","v":2725.9148563509561},2856.7522551779866,2669.3138444030128,3565.3068805601843,3323.7698411089323,4243.3743363088179,5559.4945180987834,5420.4847595067677,5563.4862923958335,5518.568964062476,5644.0056616141856,5644.2394519369782,5786.5176946310012,5912.8438531179409,6481.9194220656518,7540.2458806304558,8110.544252506983,8690.614517115433,8791.07985893966,9252.5817233430535]
[]
[]
[null,{"$f":"+'Baseline - external'!B46","v":"II.  Key macroeconomic assumptions"}]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D46*(1+E50/100)*(1+E51/100)","v":48962.004303121874},52287.875172301909,55487.989285242977,59205.241592234532,63608.398402197323,68430.734587395578,73398.929043618293,78546.603595693756,84029.708875173455,89824.933427885204,96006.837890590687,102653.16869510231,109765.70315736823,117430.9762239351,125624.36110638749,134370.54362950203,143783.95820724237,153843.32665135711,164184.41798671335,175523.82687598345]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D46/C46-1)*100","v":6.2794480155183185},7.6938052252581546,6.7927588270073613,6.1201838904255901,6.699201673865951,7.4371063972489937,7.5812884875775532,{"$f":"(K46/J46-1)*100","v":7.2601799267222988},{"$f":"(L46/K46-1)*100","v":7.013282917270347},6.9807032111828926,6.8966376657576989,6.8821698238925366,6.9227681595823265,6.9287042501253726,6.9833042982263338,6.9771921735777953,6.9621707494358365,7.0055641091218757,6.9961688143372225,6.7218328935329197,6.90650734601852]
[null,{"$f":"+'Baseline - external'!B50","v":"PV of PPG external debt (in Million of US dollars)"},{"$f":"C94","v":18361.960658950429},{"$f":"D96","v":20696.489343803707},{"$f":"E96","v":22391.558248169356},23713.337433890822,24607.752547721255,25260.596899344186,26443.779941721074,26574.025826288696,26122.374361222624,26530.311453196424,27311.063975881931,28544.484605427031,30254.08330149181,31943.910070391503,33642.100802065841,35560.871996455797,37783.075725554721,39602.999753858523,41683.386249566836,43480.54270155447,45562.831528578608,47844.034902361003]
[null,{"$f":"+'Baseline - external'!B51","v":"(PVt-PVt-1)/GDPt-1 (in percent)"},null,{"$f":"(D48-C48)/C46*100","v":5.4573277818252581},3.7283690287676094,2.6996018740131253,1.710559304395344,1.1765507455440536,1.9984430610482913,0.20476208777349686,-0.66001259198708462,0.55578071409104257,0.99399908709523233,{"$f":"(N48-M48)/M46*100","v":1.4678387513841715},{"$f":"(O48-N48)/N46*100","v":1.9032562906793671},1.7601108483808394,1.6542993784422366,1.7480607687075655,1.8923488508358233,1.4487031116222455,1.5482459470019956,1.2499005274269264,1.3535126107504576,1.3894152695824045]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52-$AA$65","v":8.2602372822302286},{"$f":"'Baseline - external'!P52-$AA$65","v":5.3475887006354608},{"$f":"'Baseline - external'!Q52-$AA$65","v":4.5122449236804609},{"$f":"'Baseline - external'!R52-($AA$65*($AA$63-3)/($AA$63-2))","v":4.7710897346365133},{"$f":"'Baseline - external'!S52-($AA$65*($AA$63-4)/($AA$63-2))","v":5.064173634852291},{"$f":"'Baseline - external'!T52-($AA$65*($AA$63-5)/($AA$63-2))","v":5.1878377590087137},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X50","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53*(1-$AA$68*(D19/100)*(-$AA$76))","v":-0.52321338950643026},{"$f":"'Baseline - external'!P53-(('Baseline - external'!$O$53-$E$51)*($AA$63-1)/$AA$63)","v":1.3718113002839087},{"$f":"'Baseline - external'!Q53-(('Baseline - external'!$O$53-$E$51)*($AA$63-2)/$AA$63)","v":1.5385172980633262},{"$f":"'Baseline - external'!R53-(('Baseline - external'!$O$53-$E$51)*($AA$63-3)/$AA$63)","v":1.8403091388215316},{"$f":"'Baseline - external'!S53-(('Baseline - external'!$O$53-$E$51)*($AA$63-4)/$AA$63)","v":2.2585555858876734},{"$f":"'Baseline - external'!T53-(('Baseline - external'!$O$53-$E$51)*($AA$63-5)/$AA$63)","v":2.2754063393264112},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X51","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B54","v":"Effective interest rate (percent) 4/ "},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"E110","v":6.2647430682519296},{"$f":"F110","v":6.6367574232637825},6.749205744045808,6.3952087577679864,6.0878808723483084,8.3387860233162012,6.2344431697769087,5.834908462122109,5.6952897240308848,4.7768541106970552,5.7410192495105381,5.8195831661580399,5.864792697157899,5.1505655835274808,5.2274615609208039,5.3286931847790591,5.4151836529538251,5.5301602781450327,5.6325213541620895,5.7564383996088759,{"$f":"X52","v":5.7564383996088759}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B56","v":"Growth of imports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"'Baseline - external'!B43","v":"Share of local-currency denominated external debt to total external debt"},{"$f":"'Baseline - external'!M43","v":0.12933615638432669},{"$f":"'Baseline - external'!N43","v":0.20480029844436604},{"$f":"'Baseline - external'!O43","v":0.24162448255366928},{"$f":"'Baseline - external'!P43","v":0.26463489817230629},{"$f":"'Baseline - external'!Q43","v":0.28691296966744084},{"$f":"'Baseline - external'!R43","v":0.29493357279875898},{"$f":"'Baseline - external'!S43","v":0.30566325277991024},{"$f":"'Baseline - external'!T43","v":0.30693522574965854},{"$f":"'Baseline - external'!U43","v":0.28014579604825018},{"$f":"'Baseline - external'!V43","v":0.26694537303553767},{"$f":"'Baseline - external'!W43","v":0.26374666285018805},{"$f":"'Baseline - external'!X43","v":0.26123097307212523},{"$f":"'Baseline - external'!Y43","v":0.27263649913930166},{"$f":"'Baseline - external'!Z43","v":0.2837657444842433},{"$f":"'Baseline - external'!AA43","v":0.29436574470168986},{"$f":"'Baseline - external'!AB43","v":0.30206421122420357},{"$f":"'Baseline - external'!AC43","v":0.3142745084258724},{"$f":"'Baseline - external'!AD43","v":0.32167473946355329},{"$f":"'Baseline - external'!AE43","v":0.33318120184383582},{"$f":"'Baseline - external'!AF43","v":0.34109921339137061},{"$f":"'Baseline - external'!AG43","v":0.35309174700506213},{"$f":"'Baseline - external'!AH43","v":0.36715049453866366}]
[]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[null,{"$f":"+'Baseline - external'!B60","v":"Government revenues (excluding grants, in percent of GDP)"},{"$f":"C112/C46*100","v":16.570182797648243},18.115688640724322,17.280978981567287,17.741459070500802,17.904390463937485,18.025520490584956,18.159258114762025,18.180135202072268,18.19367037373274,18.011602493978497,17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average"]
[null,{"$f":"+'Baseline - external'!B68","v":"III. Averages and Standard Deviations 9/"},null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":0.59912330555699556}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue drop",{"$f":"'Input 6 - Tailored Tests'!L27","v":0.89868495833549333}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0.50783319933755644}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock fuel",{"$f":"'Input 6 - Tailored Tests'!H32","v":-0.27916264977275851}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of fuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H34","v":9.120308550958045E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"price shock non-fuel",{"$f":"'Input 6 - Tailored Tests'!H36","v":-8.494452229645319E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of nonfuel in commodity export",{"$f":"'Input 6 - Tailored Tests'!H44","v":0.41663011382797605}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":-0.11982466111139911}]
[null,{"$f":"+'Baseline - external'!B77","v":"Sources: Country authorities; and staff estimates and projections."}]
[]
[null,{"$f":"+'Baseline - external'!B79","v":"1/ Includes both public and private sector external debt."}]
[null,{"$f":"+'Baseline - external'!B80","v":"2/ Derived as [r - g - ρ(1+g) + Ɛα (1+r)]/(1+g+ρ+gρ) times previous period debt ratio, with r = nominal interest rate; g = real GDP growth rate, ρ = growth rate of GDP deflator in U.S. dollar terms, Ɛ=nominal appreciation of the local currency, and α= share of local currency-denominated external debt in total external debt. "}]
[null,{"$f":"+'Baseline - external'!B81","v":"3/ Includes exceptional financing (i.e., changes in arrears and debt relief); changes in gross foreign assets; and valuation adjustments. For projections also includes contribution from price and exchange rate changes."}]
[null,{"$f":"+'Baseline - external'!B85","v":"7/ Assumes that PV of private sector debt is equivalent to its face value."}]
[null,{"$f":"+'Baseline - external'!B82","v":"4/ Current-year interest payments divided by previous period debt stock.  "}]
[null,{"$f":"+'Baseline - external'!B86","v":"8/ Historical averages are generally derived over the past 10 years, subject to data availability, whereas projections averages are over the first year of projection and the next 10 years."}]
[null,{"$f":"A1_historical_ext!B79","v":"7/ Long-run, constant balance that stabilizes the debt ratio assuming that key variables (real GDP growth, nominal interest rate, dollar deflator growth, and non-debt inflows in percent of GDP) remain at their levels of the last projection year."}]
[null,{"$f":"+IF(START!L10=\"English\",B124,IF(START!L10=\"French\",B156,IF(START!L10=\"Portuguese\",B188,B220)))","v":0}]
[]
[null,{"$f":"A1_historical_ext!B82","v":"Nominal debt baseline"},{"$f":"'Baseline - external'!M12/100*'Baseline - external'!M48","v":22793.195690886529},{"$f":"'Baseline - external'!N12/100*'Baseline - external'!N48","v":24986.688109255334},{"$f":"'Baseline - external'!O12/100*'Baseline - external'!O48","v":26142.141910069367},{"$f":"'Baseline - external'!P12/100*'Baseline - external'!P48","v":26902.459418416674},{"$f":"'Baseline - external'!Q12/100*'Baseline - external'!Q48","v":27890.987878216401},{"$f":"'Baseline - external'!R12/100*'Baseline - external'!R48","v":28557.778862695606},{"$f":"'Baseline - external'!S12/100*'Baseline - external'!S48","v":29808.451966141969},{"$f":"'Baseline - external'!T12/100*'Baseline - external'!T48","v":30913.027942846176},{"$f":"'Baseline - external'!U12/100*'Baseline - external'!U48","v":31068.893197445348},{"$f":"'Baseline - external'!V12/100*'Baseline - external'!V48","v":32166.311915426082},{"$f":"'Baseline - external'!W12/100*'Baseline - external'!W48","v":33744.791185465103},{"$f":"'Baseline - external'!X12/100*'Baseline - external'!X48","v":35406.320300470048},{"$f":"'Baseline - external'!Y12/100*'Baseline - external'!Y48","v":37784.726445075234},{"$f":"'Baseline - external'!Z12/100*'Baseline - external'!Z48","v":40186.149102807052},{"$f":"'Baseline - external'!AA12/100*'Baseline - external'!AA48","v":42615.272168526564},{"$f":"'Baseline - external'!AB12/100*'Baseline - external'!AB48","v":44945.266725968853},{"$f":"'Baseline - external'!AC12/100*'Baseline - external'!AC48","v":47585.501943033669},{"$f":"'Baseline - external'!AD12/100*'Baseline - external'!AD48","v":49785.891341833318},{"$f":"'Baseline - external'!AE12/100*'Baseline - external'!AE48","v":52227.368809492815},{"$f":"'Baseline - external'!AF12/100*'Baseline - external'!AF48","v":54365.906967361414},{"$f":"'Baseline - external'!AG12/100*'Baseline - external'!AG48","v":56779.202616773662},{"$f":"'Baseline - external'!AH12/100*'Baseline - external'!AH48","v":59407.404816989314}]
[null,{"$f":"A1_historical_ext!B83","v":"Increase"},null,{"$f":"D88-C88","v":2193.4924183688054},1155.4538008140335,760.31750834730701,988.52845979972699,666.79098447920478,1250.6731034463628,1104.5759767042073,155.86525459917175,1097.4187179807341,1578.4792700390208,1661.5291150049452,2378.4061446051855,2401.4226577318186,2429.1230657195119,2329.9945574422891,2640.2352170648155,2200.3893987996489,2441.4774676594971,2138.5381578685992,2413.2956494122482,2628.2022002156518]
[null,{"$f":"A1_historical_ext!B84","v":"Nominal debt stress"},{"$f":"C12/100*C46","v":22793.195690886529},24986.688109255334,26776.552624976615,28280.546095031321,29315.840743885507,30025.101925770872,31306.775250981333,32434.608668505556,32591.923098286694,33653.971409233229,35157.347929094547,36702.93515019121,38935.496665790619,41174.242734807012,43422.736775560465,45557.184131831928,47986.970200702381,49960.654925101153,52166.420795739308,54058.689917530253,56210.489269900951,{"$f":"X12/100*X46","v":58568.398274121508}]
[null,{"$f":"A1_historical_ext!B85","v":"Increase"},null,{"$f":"D90-C90","v":2193.4924183688054},1789.8645157212814,1503.9934700547055,1035.2946488541857,709.26118188536566,1281.6733252104605,1127.8334175242235,157.31442978113773,1062.0483109465349,1503.3765198613182,1545.5872210966627,2232.5615155994092,2238.7460690163934,2248.4940407534523,2134.4473562714629,2429.7860688704532,1973.6847243987722,2205.7658706381553,1892.2691217909451,2151.7993523706973,2357.9090042205571]
[null,{"$f":"A1_historical_ext!B86","v":"Residual gross borrowing"},null,{"$f":"D91-D89","v":0},634.41071490724789,743.67596170739853,{"$f":"G91-G89","v":46.766189054458664},42.470197406160878,31.00022176409766,23.2574408200162,1.4491751819659839,-35.370407034199161,-75.102750177702546,-115.94189390828251,-145.84462900577637,-162.67658871542517,-180.62902496605966,-195.54720117082616,-210.44914819436235,-226.70467440087668,-235.71159702134173,-246.26903607765416,-261.49629704155086,-270.29319599509472]
[]
[null,{"$f":"A1_historical_ext!B88","v":"PV PPG baseline"},{"$f":"Ext_Debt_Data!E371","v":18361.960658950429},{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
[null,{"$f":"A1_historical_ext!B89","v":"PV of additional borrowing"},null,{"$f":"'PV Stress'!D134","v":0},{"$f":"'PV Stress'!E134","v":634.41071490724789},{"$f":"'PV Stress'!F134","v":1378.0866766146464},{"$f":"'PV Stress'!G134","v":1424.8528656691051},{"$f":"'PV Stress'!H134","v":1467.323063075266},{"$f":"'PV Stress'!I134","v":1498.3232848393636},{"$f":"'PV Stress'!J134","v":1362.9780469325678},{"$f":"'PV Stress'!K134","v":1019.9055529608722},{"$f":"'PV Stress'!L134","v":628.3219295093968},{"$f":"'PV Stress'!M134","v":186.38841356287776},{"$f":"'PV Stress'!N134","v":-145.53162282843368},{"$f":"'PV Stress'!O134","v":-327.2497640953934},{"$f":"'PV Stress'!P134","v":-514.47061160387875},{"$f":"'PV Stress'!Q134","v":-700.18374425290858},{"$f":"'PV Stress'!R134","v":-874.28931012125486},{"$f":"'PV Stress'!S134","v":-1028.4969893310627},{"$f":"'PV Stress'!T134","v":-1162.1367437004492},{"$f":"'PV Stress'!U134","v":-1272.9568752699943},{"$f":"'PV Stress'!V134","v":-1367.9528771987625},{"$f":"'PV Stress'!W134","v":-1458.2748132757915},{"$f":"'PV Stress'!X134","v":-1541.2425185092179}]
[null,{"$f":"A1_historical_ext!B90","v":"PV PPG stress"},null,{"$f":"D94+D95","v":20696.489343803707},22391.558248169356,23713.337433890822,24607.752547721255,25260.596899344186,26443.779941721074,26574.025826288696,26122.374361222624,26530.311453196424,27311.063975881931,28544.484605427031,30254.08330149181,31943.910070391503,33642.100802065841,35560.871996455797,37783.075725554721,39602.999753858523,41683.386249566836,43480.54270155447,45562.831528578608,47844.034902361003]
[null,{"$f":"A1_historical_ext!B91","v":"Private debt (=PV)"},null,{"$f":"'Macro-Debt_Data'!U12","v":1818.56344292823},{"$f":"'Macro-Debt_Data'!V12","v":1969.0525500701399},{"$f":"'Macro-Debt_Data'!W12","v":2114.5307921653698},{"$f":"'Macro-Debt_Data'!X12","v":2256.6083866704503},{"$f":"'Macro-Debt_Data'!Y12","v":2417.9500877631303},{"$f":"'Macro-Debt_Data'!Z12","v":2605.0683247648803},{"$f":"'Macro-Debt_Data'!AA12","v":2806.4952818953097},{"$f":"'Macro-Debt_Data'!AB12","v":3010.2518889958801},{"$f":"'Macro-Debt_Data'!AC12","v":3221.36937049364},{"$f":"'Macro-Debt_Data'!AD12","v":3446.2436055837497},{"$f":"'Macro-Debt_Data'!AE12","v":3683.9185401402101},{"$f":"'Macro-Debt_Data'!AF12","v":3937.4520702465202},{"$f":"'Macro-Debt_Data'!AG12","v":4210.0327484643503},{"$f":"'Macro-Debt_Data'!AH12","v":4501.7334664389},{"$f":"'Macro-Debt_Data'!AI12","v":4816.1032130953899},{"$f":"'Macro-Debt_Data'!AJ12","v":5152.1319895509096},{"$f":"'Macro-Debt_Data'!AK12","v":5510.8322158997398},{"$f":"'Macro-Debt_Data'!AL12","v":5896.8970997307597},{"$f":"'Macro-Debt_Data'!AM12","v":6309.4539756356698},{"$f":"'Macro-Debt_Data'!AN12","v":6733.5649283722896},{"$f":"'Macro-Debt_Data'!AO12","v":7197.6190847992602}]
[null,{"$f":"A1_historical_ext!B92","v":"PV total"},null,{"$f":"D96+D97","v":22515.052786731936},24360.610798239497,25827.868226056191,26864.360934391705,27678.546987107315,29048.848266485955,29380.521108184006,29132.626250218505,29751.680823690065,30757.30758146568,32228.403145567241,34191.535371738333,36153.942818855852,38143.834268504739,40376.975209551187,42935.207715105629,45113.831969758263,47580.283349297599,49789.996677190138,52296.396456950897,55041.653987160265]
[]
[null,{"$f":"A1_historical_ext!B94","v":"Debt service baseline"},null,{"$f":"'Macro-Debt_Data'!U18+'Macro-Debt_Data'!U23","v":3639.9940621759897},{"$f":"'Macro-Debt_Data'!V18+'Macro-Debt_Data'!V23","v":3849.2899596268612},{"$f":"'Macro-Debt_Data'!W18+'Macro-Debt_Data'!W23","v":3821.7410560608905},{"$f":"'Macro-Debt_Data'!X18+'Macro-Debt_Data'!X23","v":4287.3082923165803},{"$f":"'Macro-Debt_Data'!Y18+'Macro-Debt_Data'!Y23","v":5117.6313514752592},{"$f":"'Macro-Debt_Data'!Z18+'Macro-Debt_Data'!Z23","v":4775.5253523400706},{"$f":"'Macro-Debt_Data'!AA18+'Macro-Debt_Data'!AA23","v":6172.658708449153},{"$f":"'Macro-Debt_Data'!AB18+'Macro-Debt_Data'!AB23","v":6487.9364568689298},{"$f":"'Macro-Debt_Data'!AC18+'Macro-Debt_Data'!AC23","v":5960.1940018283522},{"$f":"'Macro-Debt_Data'!AD18+'Macro-Debt_Data'!AD23","v":5808.0716036443},{"$f":"'Macro-Debt_Data'!AE18+'Macro-Debt_Data'!AE23","v":5551.133398320223},{"$f":"'Macro-Debt_Data'!AF18+'Macro-Debt_Data'!AF23","v":6290.7138259733092},{"$f":"'Macro-Debt_Data'!AG18+'Macro-Debt_Data'!AG23","v":6518.431347392504},{"$f":"'Macro-Debt_Data'!AH18+'Macro-Debt_Data'!AH23","v":6904.7358095638192},{"$f":"'Macro-Debt_Data'!AI18+'Macro-Debt_Data'!AI23","v":7040.3685549504553},{"$f":"'Macro-Debt_Data'!AJ18+'Macro-Debt_Data'!AJ23","v":7610.7569947060028},{"$f":"'Macro-Debt_Data'!AK18+'Macro-Debt_Data'!AK23","v":8486.2311433895065},{"$f":"'Macro-Debt_Data'!AL18+'Macro-Debt_Data'!AL23","v":9007.5548002547403},{"$f":"'Macro-Debt_Data'!AM18+'Macro-Debt_Data'!AM23","v":9762.2744848314996},{"$f":"'Macro-Debt_Data'!AN18+'Macro-Debt_Data'!AN23","v":9865.7501450634027},{"$f":"'Macro-Debt_Data'!AO18+'Macro-Debt_Data'!AO23","v":10206.690587412821}]
[null,{"$f":"A1_historical_ext!B95","v":"o/w interest"},null,{"$f":"'Macro-Debt_Data'!U18","v":1102.0779560439544},{"$f":"'Macro-Debt_Data'!V18","v":1565.3518113103028},{"$f":"'Macro-Debt_Data'!W18","v":1726.3673853591929},{"$f":"'Macro-Debt_Data'!X18","v":1798.5204788178257},{"$f":"'Macro-Debt_Data'!Y18","v":1760.8780291423884},{"$f":"'Macro-Debt_Data'!Z18","v":1710.56533601246},{"$f":"'Macro-Debt_Data'!AA18","v":2490.7991212974243},{"$f":"'Macro-Debt_Data'!AB18","v":1913.133567605242},{"$f":"'Macro-Debt_Data'!AC18","v":1820.1572663297886},{"$f":"'Macro-Debt_Data'!AD18","v":1866.4505757936699},{"$f":"'Macro-Debt_Data'!AE18","v":1664.5116087047893},{"$f":"'Macro-Debt_Data'!AF18","v":2118.7592756016306},{"$f":"'Macro-Debt_Data'!AG18","v":2292.0504893642319},{"$f":"'Macro-Debt_Data'!AH18","v":2455.921033210419},{"$f":"'Macro-Debt_Data'!AI18","v":2292.5032035970103},{"$f":"'Macro-Debt_Data'!AJ18","v":2451.3924315229669},{"$f":"'Macro-Debt_Data'!AK18","v":2639.3169941202545},{"$f":"'Macro-Debt_Data'!AL18","v":2798.3856319721035},{"$f":"'Macro-Debt_Data'!AM18","v":2986.6722687967376},{"$f":"'Macro-Debt_Data'!AN18","v":3154.2487178122874},{"$f":"'Macro-Debt_Data'!AO18","v":3352.3257922313383}]
[null,{"$f":"A1_historical_ext!B96","v":"Debt service PPG baseline"},null,{"$f":"Ext_Debt_Data!F374","v":3212.2153436925501},{"$f":"Ext_Debt_Data!G374","v":3394.6490988948035},{"$f":"Ext_Debt_Data!H374","v":3329.4779185433558},{"$f":"Ext_Debt_Data!I374","v":3758.6755942752375},{"$f":"Ext_Debt_Data!J374","v":4553.4792548076457},{"$f":"Ext_Debt_Data!K374","v":4171.0378303992884},{"$f":"Ext_Debt_Data!L374","v":5521.3916272579327},{"$f":"Ext_Debt_Data!M374","v":5786.3126363951014},{"$f":"Ext_Debt_Data!N374","v":5207.6310295793819},{"$f":"Ext_Debt_Data!O374","v":5002.7292610208897},{"$f":"Ext_Debt_Data!P374","v":4689.5724969242856},{"$f":"Ext_Debt_Data!Q374","v":5369.7341909382558},{"$f":"Ext_Debt_Data!R374","v":5534.0683298308741},{"$f":"Ext_Debt_Data!S374","v":5852.22762244773},{"$f":"Ext_Debt_Data!T374","v":5914.9351883407289},{"$f":"Ext_Debt_Data!U374","v":6406.7311914321544},{"$f":"Ext_Debt_Data!V374","v":7198.1981460017814},{"$f":"Ext_Debt_Data!W374","v":7629.8467462798035},{"$f":"Ext_Debt_Data!X374","v":8288.0502098988109},{"$f":"Ext_Debt_Data!Y374","v":8288.3866511544893},{"$f":"Ext_Debt_Data!Z374","v":8523.2993553197466}]
[]
[null,{"$f":"A1_historical_ext!B98","v":"Additional debt service stress"},null,{"$f":"'PV Stress'!D136","v":0},{"$f":"'PV Stress'!E136","v":0},{"$f":"'PV Stress'!F136","v":50.727458673075915},{"$f":"'PV Stress'!G136","v":110.19176267555085},{"$f":"'PV Stress'!H136","v":113.93118552389309},{"$f":"'PV Stress'!I136","v":117.32710102962881},{"$f":"'PV Stress'!J136","v":278.40855640923479},{"$f":"'PV Stress'!K136","v":453.50534632593326},{"$f":"'PV Stress'!L136","v":437.76482891774822},{"$f":"'PV Stress'!M136","v":417.07136537349868},{"$f":"'PV Stress'!N136","v":230.88175354125863},{"$f":"'PV Stress'!O136","v":24.236808767399566},{"$f":"'PV Stress'!P136","v":-1.6226209487959196},{"$f":"'PV Stress'!Q136","v":-36.052944506420097},{"$f":"'PV Stress'!R136","v":-77.428303111742622},{"$f":"'PV Stress'!S136","v":-126.14961177809506},{"$f":"'PV Stress'!T136","v":-175.3035034849589},{"$f":"'PV Stress'!U136","v":-217.81587901115225},{"$f":"'PV Stress'!V136","v":-253.05862156965847},{"$f":"'PV Stress'!W136","v":-280.55582539164914},{"$f":"'PV Stress'!X136","v":-303.92909405240158}]
[null,{"$f":"A1_historical_ext!B99","v":"o/w interest"},null,{"$f":"'PV Stress'!D137","v":0},{"$f":"'PV Stress'!E137","v":0},{"$f":"'PV Stress'!F137","v":50.727458673075915},{"$f":"'PV Stress'!G137","v":110.19176267555085},{"$f":"'PV Stress'!H137","v":113.93118552389309},{"$f":"'PV Stress'!I137","v":117.32710102962881},{"$f":"'PV Stress'!J137","v":119.80587768242283},{"$f":"'PV Stress'!K137","v":108.98367717227163},{"$f":"'PV Stress'!L137","v":81.551612500471975},{"$f":"'PV Stress'!M137","v":50.240599604682217},{"$f":"'PV Stress'!N137","v":14.903611058229691},{"$f":"'PV Stress'!O137","v":-11.636703493783786},{"$f":"'PV Stress'!P137","v":-26.1668797418561},{"$f":"'PV Stress'!Q137","v":-41.137052189390268},{"$f":"'PV Stress'!R137","v":-55.986667809262734},{"$f":"'PV Stress'!S137","v":-69.908142793540506},{"$f":"'PV Stress'!T137","v":-82.238583453468749},{"$f":"'PV Stress'!U137","v":-92.9244135593556},{"$f":"'PV Stress'!V137","v":-101.78558742077254},{"$f":"'PV Stress'!W137","v":-109.38146442712727},{"$f":"'PV Stress'!X137","v":-116.60360329073326}]
[null,{"$f":"A1_historical_ext!B100","v":"Total debt service stress"},null,{"$f":"D104+D100","v":3639.9940621759897},3849.2899596268612,3872.4685147339665,4397.5000549921315,5231.5625369991521,4892.8524533696991,6451.0672648583877,6941.4418031948626,6397.9588307460999,6225.1429690177984,5782.0151518614821,6314.9506347407087,6516.8087264437081,6868.6828650573989,6962.9402518387124,7484.6073829279076,8310.9276399045484,8789.7389212435883,9509.2158632618412,9585.194319671753,9902.7614933604182]
[null,{"$f":"A1_historical_ext!B101","v":"PPG debt service stress"},null,{"$f":"D102+D104","v":3212.2153436925501},3394.6490988948035,3380.2053772164318,3868.8673569507882,4667.4104403315387,4288.3649314289169,{"$f":"J102+J104","v":5799.8001836671674},6239.8179827210352,5645.3958584971297,5419.800626394388,4920.4542504655446,5393.9709997056552,5532.4457088820782,5816.1746779413097,5837.506885228986,6280.5815796540592,7022.8946425168224,7412.0308672686515,8034.9915883291524,8007.8308257628405,8219.3702612673442]
[]
[null,{"$f":"A1_historical_ext!B103","v":"New interest payments"},null,{"$f":"D101+D105","v":1102.0779560439544},1565.3518113103028,1777.0948440322688,1908.7122414933765,1874.8092146662816,1827.8924370420887,2610.6049989798471,2022.1172447775136,1901.7088788302606,1916.6911753983522,1679.415219763019,2107.1225721078467,2265.8836096223758,2414.7839810210285,2236.5165357877477,2381.4842887294262,2557.0784106667857,2705.4612184127477,2884.8866813759651,3044.86725338516,3235.7221889406051]
[null,{"$f":"A1_historical_ext!B104","v":"Effective rate"},null,{"$f":"D109/C90*100","v":4.835118212426007},6.2647430682519296,6.6367574232637825,6.749205744045808,6.3952087577679864,6.0878808723483084,8.3387860233162012,6.2344431697769087,5.834908462122109,5.6952897240308848,4.7768541106970552,5.7410192495105381,5.8195831661580399,5.864792697157899,5.1505655835274808,5.2274615609208039,5.3286931847790591,5.4151836529538251,5.5301602781450327,5.6325213541620895,5.7564383996088759]
[null,{"$f":"A1_historical_ext!B105","v":"Exports"},{"$f":"C19/100*C46","v":17469.860326451402},{"$f":"D19/100*D46","v":18710.352821994897},{"$f":"'Macro-Debt_Data'!V29*(1+((AA68*AA73*AA74)+(AA68*AA70*AA71)))","v":19895.266521021455},{"$f":"F19/100*F46","v":21186.056757508497},22265.072875954495,23666.737685501517,25359.882847617402,26972.75236524325,{"$f":"J111*(1+K53/100)","v":28373.50617200974},29791.305741392567,31461.399704626459,33358.982976056795,35523.289194192599,37823.122521368336,40231.655446519238,42791.543188473843,45440.759656360613,48231.131848699522,51338.532169978585,54505.273178441181,57725.734461346401,61347.294510527143]
[null,{"$f":"A1_historical_ext!B106","v":"Revenue"},{"$f":"'Baseline - external'!M60/100*'Baseline - external'!M48","v":7088.3715622142918},{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"E118/100*E46","v":8461.1136725765627},9276.6319725284939,9934.7862622176981,10672.052954708563,11550.813248521175,12440.800067759747,{"$f":"'Baseline - external'!U60/100*K46","v":13353.959208045897},{"$f":"'Baseline - external'!V60/100*L46","v":14147.50201217738},{"$f":"'Baseline - external'!W60/100*M46","v":15013.933709370653},{"$f":"'Baseline - external'!X60/100*N46","v":15950.240301512102},{"$f":"'Baseline - external'!Y60/100*O46","v":16979.318084381946},{"$f":"'Baseline - external'!Z60/100*P46","v":18083.018670949023},{"$f":"'Baseline - external'!AA60/100*Q46","v":19265.539811847004},{"$f":"'Baseline - external'!AB60/100*R46","v":20546.827611657445},{"$f":"'Baseline - external'!AC60/100*S46","v":21941.632635661117},{"$f":"'Baseline - external'!AD60/100*T46","v":23406.385647445546},{"$f":"'Baseline - external'!AE60/100*U46","v":24990.80967518983},{"$f":"'Baseline - external'!AF60/100*V46","v":26682.286345962311},{"$f":"'Baseline - external'!AG60/100*W46","v":28376.113584117997},{"$f":"'Baseline - external'!AH60/100*X46","v":30264.211272081979}]
[null,{"$f":"A1_historical_ext!B107","v":"Short-term debt"},{"$f":"'Macro-Debt_Data'!T89","v":150},{"$f":"'Macro-Debt_Data'!U89","v":100},{"$f":"'Macro-Debt_Data'!V89","v":0},{"$f":"'Macro-Debt_Data'!W89","v":0},{"$f":"'Macro-Debt_Data'!X89","v":0},{"$f":"'Macro-Debt_Data'!Y89","v":0},{"$f":"'Macro-Debt_Data'!Z89","v":0},{"$f":"'Macro-Debt_Data'!AA89","v":0},{"$f":"'Macro-Debt_Data'!AB89","v":0},{"$f":"'Macro-Debt_Data'!AC89","v":0},{"$f":"'Macro-Debt_Data'!AD89","v":0},{"$f":"'Macro-Debt_Data'!AE89","v":0},{"$f":"'Macro-Debt_Data'!AF89","v":0},{"$f":"'Macro-Debt_Data'!AG89","v":0},{"$f":"'Macro-Debt_Data'!AH89","v":0},{"$f":"'Macro-Debt_Data'!AI89","v":0},{"$f":"'Macro-Debt_Data'!AJ89","v":0},{"$f":"'Macro-Debt_Data'!AK89","v":0},{"$f":"'Macro-Debt_Data'!AL89","v":0},{"$f":"'Macro-Debt_Data'!AM89","v":0},{"$f":"'Macro-Debt_Data'!AN89","v":0},{"$f":"'Macro-Debt_Data'!AO89","v":0}]
[]
[]
[null,"Export/GDP (baseline)",{"$f":"'Macro-Debt_Data'!T29/'Macro-Debt_Data'!T56*100","v":40.838544723275497},{"$f":"'Macro-Debt_Data'!U29/'Macro-Debt_Data'!U56*100","v":41.154138217730193},{"$f":"'Macro-Debt_Data'!V29/'Macro-Debt_Data'!V56*100","v":41.704681239101411},{"$f":"'Macro-Debt_Data'!W29/'Macro-Debt_Data'!W56*100","v":41.410262731261575},{"$f":"'Macro-Debt_Data'!X29/'Macro-Debt_Data'!X56*100","v":40.839657326839848},{"$f":"'Macro-Debt_Data'!Y29/'Macro-Debt_Data'!Y56*100","v":40.509352080633192},{"$f":"'Macro-Debt_Data'!Z29/'Macro-Debt_Data'!Z56*100","v":40.22562758921066},{"$f":"'Macro-Debt_Data'!AA29/'Macro-Debt_Data'!AA56*100","v":39.59456871426584},{"$f":"'Macro-Debt_Data'!AB29/'Macro-Debt_Data'!AB56*100","v":38.831559835854868},{"$f":"'Macro-Debt_Data'!AC29/'Macro-Debt_Data'!AC56*100","v":38.099886474335463},{"$f":"'Macro-Debt_Data'!AD29/'Macro-Debt_Data'!AD56*100","v":37.610294580999046},{"$f":"'Macro-Debt_Data'!AE29/'Macro-Debt_Data'!AE56*100","v":37.30589395300467},{"$f":"'Macro-Debt_Data'!AF29/'Macro-Debt_Data'!AF56*100","v":37.168288134974979},{"$f":"'Macro-Debt_Data'!AG29/'Macro-Debt_Data'!AG56*100","v":37.01234259901404},{"$f":"'Macro-Debt_Data'!AH29/'Macro-Debt_Data'!AH56*100","v":36.818220390525191},{"$f":"'Macro-Debt_Data'!AI29/'Macro-Debt_Data'!AI56*100","v":36.604698247624519},{"$f":"'Macro-Debt_Data'!AJ29/'Macro-Debt_Data'!AJ56*100","v":36.335678201943431},{"$f":"'Macro-Debt_Data'!AK29/'Macro-Debt_Data'!AK56*100","v":36.056613377931427},{"$f":"'Macro-Debt_Data'!AL29/'Macro-Debt_Data'!AL56*100","v":35.866959805208339},{"$f":"'Macro-Debt_Data'!AM29/'Macro-Debt_Data'!AM56*100","v":35.589461102181239},{"$f":"'Macro-Debt_Data'!AN29/'Macro-Debt_Data'!AN56*100","v":35.318242417205624},{"$f":"'Macro-Debt_Data'!AO29/'Macro-Debt_Data'!AO56*100","v":35.109196395528144}]
[null,"Revenue/GDP (baseline)",{"$f":"'Baseline - external'!M60","v":16.570182797648243},{"$f":"'Baseline - external'!N60","v":18.115688640724322},{"$f":"'Baseline - external'!O60","v":18.179663939902781},{"$f":"'Baseline - external'!P60","v":18.640144028836296},{"$f":"'Baseline - external'!Q60","v":18.803075422272979},{"$f":"'Baseline - external'!R60","v":18.699534209336576},{"$f":"'Baseline - external'!S60","v":18.608600593929772},{"$f":"'Baseline - external'!T60","v":18.404806441656142},{"$f":"'Baseline - external'!U60","v":18.19367037373274},{"$f":"'Baseline - external'!V60","v":18.011602493978497},{"$f":"'Baseline - external'!W60","v":17.867411312437039},{"$f":"'Baseline - external'!X60","v":17.757029916774218},{"$f":"'Baseline - external'!Y60","v":17.685529965825523},{"$f":"'Baseline - external'!Z60","v":17.615645869304551},{"$f":"'Baseline - external'!AA60","v":17.551511316997168},{"$f":"'Baseline - external'!AB60","v":17.496940136540854},{"$f":"'Baseline - external'!AC60","v":17.466065054913521},{"$f":"'Baseline - external'!AD60","v":17.419283285765097},{"$f":"'Baseline - external'!AE60","v":17.380805193281322},{"$f":"'Baseline - external'!AF60","v":17.343804847921842},{"$f":"'Baseline - external'!AG60","v":17.283073468283902},{"$f":"'Baseline - external'!AH60","v":17.242223925225371}]
[null,"Revenue/GDP (stress)",{"$f":"C117","v":16.570182797648243},{"$f":"D117","v":18.115688640724322},{"$f":"'Baseline - external'!O60-$AA$66","v":17.280978981567287},{"$f":"'Baseline - external'!P60-$AA$66","v":17.741459070500802},{"$f":"'Baseline - external'!Q60-$AA$66","v":17.904390463937485},{"$f":"'Baseline - external'!R60-($AA$66*($AA$63-3)/($AA$63-2))","v":18.025520490584956},{"$f":"'Baseline - external'!S60-($AA$66*($AA$63-4)/($AA$63-2))","v":18.159258114762025},{"$f":"'Baseline - external'!T60-($AA$66*($AA$63-5)/($AA$63-2))","v":18.180135202072268},{"$f":"K117","v":18.19367037373274},{"$f":"L117","v":18.011602493978497},17.867411312437039,17.757029916774218,17.685529965825523,17.615645869304551,17.551511316997168,17.496940136540854,17.466065054913521,17.419283285765097,17.380805193281322,17.343804847921842,17.283073468283902,17.242223925225371]

{"sheet":"C3_commodity_prices_pub","index":74,"n_rows":97,"n_cols":27,"rows_kept":97,"cut":false,"hidden":true,"merged":[[1,1,1,24],[2,1,2,24],[8,1,8,8],[57,1,57,5]]}
[]
[null,{"$f":"++OFFSET(translation!C1897, 0,LANG)","v":"Tailored Stress Test 3. Commodity Price shock - Public"}]
[null,{"$f":"+A1_Historical_pub!B3:I3","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,null,{"$f":"+A1_Historical_pub!E6","v":"First year of proj."}]
[null,null,{"$f":"+'Macro-Debt_Data'!S5","v":2016},{"$f":"C7+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,{"$f":"+A1_Historical_pub!B9:I9","v":"I. Baseline Medium Term Projections"}]
[]
[1,{"$f":"A1_Historical_pub!B11","v":"Public sector debt 1/"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)),100*'Macro-Debt_Data'!S80/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60),\".\")","v":72.907532602598479},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60)),100*'Macro-Debt_Data'!T80/('Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60),\".\")","v":74.2260545767856},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60)),100*'Macro-Debt_Data'!U80/('Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60),\".\")","v":70.208334225868583},{"$f":"E11+F15","v":68.384201705215332},67.943746155839975,68.304339104015114,68.355038029395971,68.124523184200783,69.253364304607814,69.634419586084874,70.637148671299542,71.872369582515887,72.893330719898941,74.595573511317767,76.311971690245358,78.039507525079628,79.347888253436167,80.698953673181549,82.015274135477469,83.374558021740285,84.723275125805529,86.326747099934721,87.783224241626385]
[null,{"$f":"A1_Historical_pub!B12","v":"of which: external debt"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S83),'Macro-Debt_Data'!S83/C41*100,\"...\")","v":44.260321421712106},{"$f":"D82/D41*100","v":49.282677950163006},50.959178260005224,50.839361426704265,50.610746175241061,51.355476600825213,51.395756801422678,52.168548563606862,52.463794310705111,51.451070360726781,51.829026541577846,52.697126638761148,53.638936833701969,55.303007397657012,56.851478392340894,58.296712738943747,59.496056250915665,60.840305088551283,61.74079083109558,62.727269058750664,63.463762950836646,64.5268650953969,65.553036075831258]
[null,{"$f":"A1_Historical_pub!B13","v":"PV of total public debt"},{"$f":"(C91+C80)/C41*100","v":23.744124618443145},71.038281523528298,67.345056126732345,65.286849839746338,64.653112918027659,64.893543392981783,65.176921297386315,65.327907563579558,65.733243919419849,66.267330063970547,67.399872531985679,68.718583886336575,70.133093086916972,71.807875436086732,73.494879739032811,75.207223484391207,76.799853677194619,78.410270158769492,79.986130078959974,81.601309274294863,83.196978143043196,85.033052360269195,86.712255216152798]
[]
[2,{"$f":"A1_Historical_pub!B15","v":"Change in public sector debt"},null,{"$f":"D16+D32","v":1.3185219741871208},{"$f":"E16+E32","v":-3.9662952167759125},-1.8241325206532488,-0.44045554937535358,0.36059294817514065,5.0698925380850524E-2,-0.23051484519519039,1.1288411204070363,0.38105528147706158,1.0027290852146671,1.2352209112163441,1.0209611373830565,1.7022427914188287,1.7163981789275891,1.727535834834274,1.3083807283565358,1.3510654197453782,1.3163204622959217,1.3592838862628216,1.348717104065247,1.6034719741291956,1.45647714169167]
[3,{"$f":"A1_Historical_pub!B16","v":"Identified debt-creating flows"},null,{"$f":"D17+D21+D27","v":0.10270381633722581},{"$f":"E17+E21+E27","v":-3.4707584056686009},-0.61786871801154319,0.90965284131391877,1.8568295244082533,1.5477411218550765,1.0968919623362063,1.9877423841819724,1.5048955608284114,1.9907923531678264,2.0869885619172255,1.740590666476864,2.2294191355936022,2.1897369668656474,2.1767151927597288,1.8386854812105218,1.8639077473428662,1.8078544118883613,1.8362377865086561,1.8059995915399685,2.0503294568931385,1.8843461098790548]
[4,{"$f":"A1_Historical_pub!B17","v":"Primary deficit"},{"$f":"C20-C18","v":-5.9871025058317446},{"$f":"D20-D18","v":2.4379558593757338},{"$f":"E20-E18","v":-0.17882118315207762},0.14110563945947163,{"$f":"G20-G18","v":0.81764767566346208},1.0666360070116276,1.0558325577047611,1.0410115433117184,1.0229439319431393,1.2872965128550646,1.7170137717458154,1.8034826041193313,1.9440376956058252,2.0543322523685852,2.0564520255076211,2.0592394633660689,2.0573014206274536,2.0580710964686482,1.9780247462771214,2.0161449717667708,1.9534357187448954,1.9281572859409017,1.8923386717901778]
[5,{"$f":"A1_Historical_pub!B18","v":"Revenue and grants"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S45)/C41),100*('Macro-Debt_Data'!S45)/C41,\".\")","v":19.585673497468008},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!T45)/D41),100*('Macro-Debt_Data'!T45)/D41,\".\")","v":17.251964849374087},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!U45)/E41),100*('Macro-Debt_Data'!U45)/E41,\".\")","v":18.853568001437541},{"$f":"+'Baseline - public'!P24-'Baseline - public'!P25+F19-$AA$66","v":17.736079730773856},{"$f":"+'Baseline - public'!Q24-'Baseline - public'!Q25+G19-$AA$66","v":18.076232865485249},{"$f":"+'Baseline - public'!R24-'Baseline - public'!R25+H19-$AA$66","v":18.156403632834902},{"$f":"+'Baseline - public'!S24-'Baseline - public'!S25+I19-($AA$66*($AA$62-3)/($AA$62-2))","v":18.214268160902069},{"$f":"+'Baseline - public'!T24-'Baseline - public'!T25+J19-($AA$66*($AA$62-4)/($AA$62-2))","v":18.29970212973625},{"$f":"+'Baseline - public'!U24-'Baseline - public'!U25+K19-($AA$66*($AA$62-5)/($AA$62-2))","v":18.284534936673268},{"$f":"+'Baseline - public'!V24-'Baseline - public'!V25+L19","v":18.271536910725178},{"$f":"+'Baseline - public'!W24-'Baseline - public'!W25+M19","v":18.069813239313827},{"$f":"+'Baseline - public'!X24-'Baseline - public'!X25+N19","v":17.910941215373214},{"$f":"+'Baseline - public'!Y24-'Baseline - public'!Y25+O19","v":17.789607108264402},{"$f":"+'Baseline - public'!Z24-'Baseline - public'!Z25+P19","v":17.709913596168253},{"$f":"+'Baseline - public'!AA24-'Baseline - public'!AA25+Q19","v":17.633889789294603},{"$f":"+'Baseline - public'!AB24-'Baseline - public'!AB25+R19","v":17.565160725819986},{"$f":"+'Baseline - public'!AC24-'Baseline - public'!AC25+S19","v":17.507146894623229},{"$f":"+'Baseline - public'!AD24-'Baseline - public'!AD25+T19","v":17.473697902906626},{"$f":"+'Baseline - public'!AE24-'Baseline - public'!AE25+U19","v":17.424992106324456},{"$f":"+'Baseline - public'!AF24-'Baseline - public'!AF25+V19","v":17.385073248391837},{"$f":"+'Baseline - public'!AG24-'Baseline - public'!AG25+W19","v":17.346996031425181},{"$f":"+'Baseline - public'!AH24-'Baseline - public'!AH25+X19","v":17.28546561873096},{"$f":"+'Baseline - public'!AI24-'Baseline - public'!AI25+Y19","v":17.244014013036818}]
[null,{"$f":"A1_Historical_pub!B19","v":"of which: grants"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S46),'Macro-Debt_Data'!T46/C41*100,\"...\")","v":0.83290654860386504},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T46),'Macro-Debt_Data'!T46/D41*100,\"...\")","v":0.68178205172584061},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!U46),'Macro-Debt_Data'!U46/E41*100,\"...\")","v":0.73787936071321703},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!V46),'Macro-Debt_Data'!V46/F41*100,\"...\")","v":0.45510074920656896},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!W46),'Macro-Debt_Data'!W46/G41*100,\"...\")","v":0.33477379498444687},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!X46),'Macro-Debt_Data'!X46/H41*100,\"...\")","v":0.25201316889741771},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Y46),'Macro-Debt_Data'!Y46/I41*100,\"...\")","v":0.18874767031711465},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!Z46),'Macro-Debt_Data'!Z46/J41*100,\"...\")","v":0.14044401497422476},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AA46),'Macro-Debt_Data'!AA46/K41*100,\"...\")","v":0.1043997346009997},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AB46),'Macro-Debt_Data'!AB46/L41*100,\"...\")","v":7.786653699244088E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AC46),'Macro-Debt_Data'!AC46/M41*100,\"...\")","v":5.8210745335333935E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AD46),'Macro-Debt_Data'!AD46/N41*100,\"...\")","v":4.3529902936176611E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AE46),'Macro-Debt_Data'!AE46/O41*100,\"...\")","v":3.2577191490183378E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AF46),'Macro-Debt_Data'!AF46/P41*100,\"...\")","v":2.4383630342729768E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AG46),'Macro-Debt_Data'!AG46/Q41*100,\"...\")","v":1.8243919990052829E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AH46),'Macro-Debt_Data'!AH46/R41*100,\"...\")","v":1.3649408822818659E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AI46),'Macro-Debt_Data'!AI46/S41*100,\"...\")","v":1.0206758082378626E-2},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AJ46),'Macro-Debt_Data'!AJ46/T41*100,\"...\")","v":7.6328479931067417E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AK46),'Macro-Debt_Data'!AK46/U41*100,\"...\")","v":5.708820559363597E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AL46),'Macro-Debt_Data'!AL46/V41*100,\"...\")","v":4.2680551105113576E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AM46),'Macro-Debt_Data'!AM46/W41*100,\"...\")","v":3.1911835033401263E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AN46),'Macro-Debt_Data'!AN46/X41*100,\"...\")","v":2.3921504470589034E-3},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!AO46),'Macro-Debt_Data'!AO46/Y41*100,\"...\")","v":1.7900878114492003E-3}]
[6,{"$f":"A1_Historical_pub!B20","v":"Primary (noninterest) expenditure"},{"$f":"IF(ISNUMBER(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),100*(('Macro-Debt_Data'!S48-'Macro-Debt_Data'!S49)/C41),\".\")","v":13.598570991636263},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26*'Baseline - public'!O52/B1_GDP_pub!E41","v":18.674746818285463},{"$f":"'Baseline - public'!P26*'Baseline - public'!P52/B1_GDP_pub!F41","v":17.877185370233327},{"$f":"'Baseline - public'!Q26*'Baseline - public'!Q52/B1_GDP_pub!G41","v":18.893880541148711},{"$f":"'Baseline - public'!R26*'Baseline - public'!R52/B1_GDP_pub!H41","v":19.22303963984653},{"$f":"'Baseline - public'!S26*'Baseline - public'!S52/B1_GDP_pub!I41","v":19.27010071860683},{"$f":"'Baseline - public'!T26*'Baseline - public'!T52/B1_GDP_pub!J41","v":19.340713673047969},{"$f":"'Baseline - public'!U26*'Baseline - public'!U52/B1_GDP_pub!K41","v":19.307478868616407},{"$f":"'Baseline - public'!V26*'Baseline - public'!V52/B1_GDP_pub!L41","v":19.558833423580243},{"$f":"'Baseline - public'!W26*'Baseline - public'!W52/B1_GDP_pub!M41","v":19.786827011059643},{"$f":"'Baseline - public'!X26*'Baseline - public'!X52/B1_GDP_pub!N41","v":19.714423819492545},{"$f":"'Baseline - public'!Y26*'Baseline - public'!Y52/B1_GDP_pub!O41","v":19.733644803870227},{"$f":"'Baseline - public'!Z26*'Baseline - public'!Z52/B1_GDP_pub!P41","v":19.764245848536838},{"$f":"'Baseline - public'!AA26*'Baseline - public'!AA52/B1_GDP_pub!Q41","v":19.690341814802224},{"$f":"'Baseline - public'!AB26*'Baseline - public'!AB52/B1_GDP_pub!R41","v":19.624400189186055},{"$f":"'Baseline - public'!AC26*'Baseline - public'!AC52/B1_GDP_pub!S41","v":19.564448315250683},{"$f":"'Baseline - public'!AD26*'Baseline - public'!AD52/B1_GDP_pub!T41","v":19.531768999375274},{"$f":"'Baseline - public'!AE26*'Baseline - public'!AE52/B1_GDP_pub!U41","v":19.403016852601578},{"$f":"'Baseline - public'!AF26*'Baseline - public'!AF52/B1_GDP_pub!V41","v":19.401218220158608},{"$f":"'Baseline - public'!AG26*'Baseline - public'!AG52/B1_GDP_pub!W41","v":19.300431750170077},{"$f":"'Baseline - public'!AH26*'Baseline - public'!AH52/B1_GDP_pub!X41","v":19.213622904671862},{"$f":"'Baseline - public'!AI26*'Baseline - public'!AI52/B1_GDP_pub!Y41","v":19.136352684826996}]
[7,{"$f":"A1_Historical_pub!B21","v":"Automatic debt dynamics"},null,{"$f":"D22+D25","v":-2.335252043038508},{"$f":"E22+E25","v":-2.1410855454494273},{"$f":"F22+F25","v":-0.75897435747101483},9.2005165650456688E-2,0.79019351739662569,0.49190856415031542,5.5880419024487954E-2,0.96479845223883298,0.21759904797334664,0.27377858142201095,0.28350595779789417,-0.20344702912896126,0.17508688322501692,0.13328494135802643,0.1174757293936597,-0.21861593941693175,-0.19416334912578195,-0.17017033438876014,-0.17990718525811458,-0.14743612720492702,0.1221721709522369,-7.9925619111230195E-3]
[8,{"$f":"A1_Historical_pub!B22","v":"Contribution from interest rate/growth differential"},null,{"$f":"D23+D24","v":-0.10341697650672943},{"$f":"E23+E24","v":-2.069304309812324},{"$f":"F23+F24","v":-1.3329345181738699},0.25561331558242006,1.0775187808652347,0.71632119386160653,0.21835384575805117,1.1032920104740995,0.43064469783861936,0.50557511544587364,0.45858322551573139,-6.3652645337535674E-2,0.25301034189749894,0.20121562711840957,0.18696610317453066,-0.16790637702069988,-0.14218142136756251,-0.11077688574946132,-0.13482477159427564,-9.3228371308065494E-2,0.29228431449029069,9.8494937797308779E-2]
[9,{"$f":"A1_Historical_pub!B23","v":"of which: contribution from average real interest rate"},null,{"$f":"D46/100*C11/D26","v":2.3410546800204255},2.0598876914229365,4.0239491766579247,3.7268895816198215,4.0109437007050142,3.8267797369167571,3.5131190299479416,4.4631763965298736,3.5296297148226596,3.4386106938855932,3.4896276299567122,3.0153163579346618,3.4513589767445687,3.5173646513706074,3.5839555748846537,3.3699468292780002,3.4504323809089148,3.5243549768541684,3.6106737080719942,3.6967592954563995,3.7892161677666896,3.8891117951903706]
[10,{"$f":"A1_Historical_pub!B24","v":"of which: contribution from real GDP growth"},null,{"$f":"-(D42/100)*(C11/D26)","v":-2.4444716565271549},-4.1291920012352605,-5.3568836948317946,-3.4712762660374015,-2.9334249198397795,-3.1104585430551506,-3.2947651841898904,-3.3598843860557741,-3.0989850169840403,-2.9330355784397195,-3.0310444044409808,-3.0789690032721975,-3.1983486348470698,-3.3161490242521978,-3.396989471710123,-3.5378532062987,-3.5926138022764773,-3.6351318626036297,-3.7454984796662698,-3.789987666764465,-3.4969318532763989,-3.7906168573930619]
[11,{"$f":"A1_Historical_pub!B25","v":"Contribution from real exchange rate depreciation"},null,{"$f":"D53/100*C12*(1+(D48/100))/D26","v":-2.2318350665317785},-7.1781235637103064E-2,0.57396016070285505,-0.16360814993196338,-0.28732526346860904,-0.22441262971129111,-0.16247342673356321,-0.13849355823526657,-0.21304564986527272,-0.23179653402386269,-0.17507726771783721,-0.13979438379142559,-7.7923458672482016E-2,-6.7930685760383136E-2,-6.9490373780870959E-2,-5.0709562396231866E-2,-5.1981927758219443E-2,-5.9393448639298824E-2,-4.5082413663838937E-2,-5.4207755896861533E-2,-0.17011214353805379,-0.1064874997084318]
["hide",{"$f":"A1_Historical_pub!B26","v":"Denominator = 1+g"},null,{"$f":"1+D42/100","v":1.034691533744156},{"$f":"1+E42/100","v":1.0589069446123187},{"$f":"1+F42/100","v":1.0826023728223022},1.0534758870063545,1.0451224492368045,1.0477108973463651,1.050641736348523,1.0518783775900871,1.0468447448280087,1.0439726344824201,1.0448338864857036,1.0447567495914889,1.0458906586839205,1.0465232295029816,1.0465883604213044,1.0474869080243612,1.0474239427987642,1.0471704072961596,1.0478537014867269,1.0476221414510345,1.0430516961910197,1.0459267577272391]
[null,{"$f":"A1_Historical_pub!B27","v":"Other identified debt-creating flows"},{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0},{"$f":"SUM(E28:E31)","v":-1.1508516770670958},{"$f":"SUM(F28:F31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"A1_Historical_pub!B28","v":"Privatization receipts (negative)"},{"$f":"+'Baseline - public'!M34*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N34*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O34*'Baseline - public'!O52/E41","v":-1.1508516770670958},{"$f":"+'Baseline - public'!P34*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q34*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R34*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S34*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T34*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U34*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V34*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W34*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X34*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y34*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z34*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA34*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB34*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC34*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD34*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE34*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF34*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG34*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH34*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI34*'Baseline - public'!AI52/Y41","v":0}]
[14,{"$f":"A1_Historical_pub!B29","v":"Recognition of contingent liabilities (e.g., bank recapitalization)"},{"$f":"IF(ISNUMBER('Baseline - public'!M35), +'Baseline - public'!M35*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N35), +'Baseline - public'!N35*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O35), +'Baseline - public'!O35*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P35), +'Baseline - public'!P35*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q35), +'Baseline - public'!Q35*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R35), +'Baseline - public'!R35*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S35), +'Baseline - public'!S35*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T35), +'Baseline - public'!T35*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U35), +'Baseline - public'!U35*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V35), +'Baseline - public'!V35*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W35), +'Baseline - public'!W35*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X35), +'Baseline - public'!X35*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y35), +'Baseline - public'!Y35*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z35), +'Baseline - public'!Z35*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA35), +'Baseline - public'!AA35*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB35), +'Baseline - public'!AB35*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC35), +'Baseline - public'!AC35*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD35), +'Baseline - public'!AD35*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE35), +'Baseline - public'!AE35*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF35), +'Baseline - public'!AF35*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG35), +'Baseline - public'!AG35*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH35), +'Baseline - public'!AH35*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI35), +'Baseline - public'!AI35*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[null,{"$f":"A1_Historical_pub!B30","v":"Debt relief (HIPC and other)"},{"$f":"+'Baseline - public'!M36*'Baseline - public'!M52/C41","v":0},{"$f":"+'Baseline - public'!N36*'Baseline - public'!N52/D41","v":0},{"$f":"+'Baseline - public'!O36*'Baseline - public'!O52/E41","v":0},{"$f":"+'Baseline - public'!P36*'Baseline - public'!P52/F41","v":0},{"$f":"+'Baseline - public'!Q36*'Baseline - public'!Q52/G41","v":0},{"$f":"+'Baseline - public'!R36*'Baseline - public'!R52/H41","v":0},{"$f":"+'Baseline - public'!S36*'Baseline - public'!S52/I41","v":0},{"$f":"+'Baseline - public'!T36*'Baseline - public'!T52/J41","v":0},{"$f":"+'Baseline - public'!U36*'Baseline - public'!U52/K41","v":0},{"$f":"+'Baseline - public'!V36*'Baseline - public'!V52/L41","v":0},{"$f":"+'Baseline - public'!W36*'Baseline - public'!W52/M41","v":0},{"$f":"+'Baseline - public'!X36*'Baseline - public'!X52/N41","v":0},{"$f":"+'Baseline - public'!Y36*'Baseline - public'!Y52/O41","v":0},{"$f":"+'Baseline - public'!Z36*'Baseline - public'!Z52/P41","v":0},{"$f":"+'Baseline - public'!AA36*'Baseline - public'!AA52/Q41","v":0},{"$f":"+'Baseline - public'!AB36*'Baseline - public'!AB52/R41","v":0},{"$f":"+'Baseline - public'!AC36*'Baseline - public'!AC52/S41","v":0},{"$f":"+'Baseline - public'!AD36*'Baseline - public'!AD52/T41","v":0},{"$f":"+'Baseline - public'!AE36*'Baseline - public'!AE52/U41","v":0},{"$f":"+'Baseline - public'!AF36*'Baseline - public'!AF52/V41","v":0},{"$f":"+'Baseline - public'!AG36*'Baseline - public'!AG52/W41","v":0},{"$f":"+'Baseline - public'!AH36*'Baseline - public'!AH52/X41","v":0},{"$f":"+'Baseline - public'!AI36*'Baseline - public'!AI52/Y41","v":0}]
[15,{"$f":"A1_Historical_pub!B31","v":"Other debt creating or reducing flow (please specify)"},{"$f":"IF(ISNUMBER('Baseline - public'!M37), +'Baseline - public'!M37*'Baseline - public'!M52/C41, 0*'Baseline - public'!M52/C41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!N37), +'Baseline - public'!N37*'Baseline - public'!N52/D41, 0*'Baseline - public'!N52/D41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!O37), +'Baseline - public'!O37*'Baseline - public'!O52/E41, 0*'Baseline - public'!O52/E41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!P37), +'Baseline - public'!P37*'Baseline - public'!P52/F41, 0*'Baseline - public'!P52/F41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Q37), +'Baseline - public'!Q37*'Baseline - public'!Q52/G41, 0*'Baseline - public'!Q52/G41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!R37), +'Baseline - public'!R37*'Baseline - public'!R52/H41, 0*'Baseline - public'!R52/H41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!S37), +'Baseline - public'!S37*'Baseline - public'!S52/I41, 0*'Baseline - public'!S52/I41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!T37), +'Baseline - public'!T37*'Baseline - public'!T52/J41, 0*'Baseline - public'!T52/J41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!U37), +'Baseline - public'!U37*'Baseline - public'!U52/K41, 0*'Baseline - public'!U52/K41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!V37), +'Baseline - public'!V37*'Baseline - public'!V52/L41, 0*'Baseline - public'!V52/L41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!W37), +'Baseline - public'!W37*'Baseline - public'!W52/M41, 0*'Baseline - public'!W52/M41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!X37), +'Baseline - public'!X37*'Baseline - public'!X52/N41, 0*'Baseline - public'!X52/N41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Y37), +'Baseline - public'!Y37*'Baseline - public'!Y52/O41, 0*'Baseline - public'!Y52/O41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!Z37), +'Baseline - public'!Z37*'Baseline - public'!Z52/P41, 0*'Baseline - public'!Z52/P41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AA37), +'Baseline - public'!AA37*'Baseline - public'!AA52/Q41, 0*'Baseline - public'!AA52/Q41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AB37), +'Baseline - public'!AB37*'Baseline - public'!AB52/R41, 0*'Baseline - public'!AB52/R41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AC37), +'Baseline - public'!AC37*'Baseline - public'!AC52/S41, 0*'Baseline - public'!AC52/S41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AD37), +'Baseline - public'!AD37*'Baseline - public'!AD52/T41, 0*'Baseline - public'!AD52/T41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AE37), +'Baseline - public'!AE37*'Baseline - public'!AE52/U41, 0*'Baseline - public'!AE52/U41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AF37), +'Baseline - public'!AF37*'Baseline - public'!AF52/V41, 0*'Baseline - public'!AF52/V41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AG37), +'Baseline - public'!AG37*'Baseline - public'!AG52/W41, 0*'Baseline - public'!AG52/W41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AH37), +'Baseline - public'!AH37*'Baseline - public'!AH52/X41, 0*'Baseline - public'!AH52/X41)","v":0},{"$f":"IF(ISNUMBER('Baseline - public'!AI37), +'Baseline - public'!AI37*'Baseline - public'!AI52/Y41, 0*'Baseline - public'!AI52/Y41)","v":0}]
[16,{"$f":"A1_Historical_pub!B32","v":"Residual"},{"$f":"'Baseline - public'!M38*'Baseline - public'!M52/C41","v":1.0170004372217574},{"$f":"'Baseline - public'!N38*'Baseline - public'!N52/D41","v":1.215818157849895},{"$f":"'Baseline - public'!O38*'Baseline - public'!O52/E41","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38*'Baseline - public'!P52/F41","v":-1.2062638026417056},{"$f":"'Baseline - public'!Q38*'Baseline - public'!Q52/G41","v":-1.3501083906892724},{"$f":"'Baseline - public'!R38*'Baseline - public'!R52/H41","v":-1.4962365762331127},{"$f":"'Baseline - public'!S38*'Baseline - public'!S52/I41","v":-1.497042196474226},{"$f":"'Baseline - public'!T38*'Baseline - public'!T52/J41","v":-1.3274068075313967},{"$f":"'Baseline - public'!U38*'Baseline - public'!U52/K41","v":-0.85890126377493603},{"$f":"'Baseline - public'!V38*'Baseline - public'!V52/L41","v":-1.1238402793513498},{"$f":"'Baseline - public'!W38*'Baseline - public'!W52/M41","v":-0.98806326795315935},{"$f":"'Baseline - public'!X38*'Baseline - public'!X52/N41","v":-0.85176765070088145},{"$f":"'Baseline - public'!Y38*'Baseline - public'!Y52/O41","v":-0.71962952909380751},{"$f":"'Baseline - public'!Z38*'Baseline - public'!Z52/P41","v":-0.52717634417477355},{"$f":"'Baseline - public'!AA38*'Baseline - public'!AA52/Q41","v":-0.47333878793805834},{"$f":"'Baseline - public'!AB38*'Baseline - public'!AB52/R41","v":-0.44917935792545483},{"$f":"'Baseline - public'!AC38*'Baseline - public'!AC52/S41","v":-0.53030475285398593},{"$f":"'Baseline - public'!AD38*'Baseline - public'!AD52/T41","v":-0.51284232759748793},{"$f":"'Baseline - public'!AE38*'Baseline - public'!AE52/U41","v":-0.49153394959243962},{"$f":"'Baseline - public'!AF38*'Baseline - public'!AF52/V41","v":-0.47695390024583456},{"$f":"'Baseline - public'!AG38*'Baseline - public'!AG52/W41","v":-0.4572824874747215},{"$f":"'Baseline - public'!AH38*'Baseline - public'!AH52/X41","v":-0.44685748276394294},{"$f":"'Baseline - public'!AI38*'Baseline - public'!AI52/Y41","v":-0.42786896818738474}]
[]
[null,{"$f":"A1_Historical_pub!B34","v":"Public sector debt-to-revenue-and-grants ratio (in percent)"},{"$f":"C11/C18*100","v":372.24930055136377},{"$f":"D11/D18*100","v":430.24696157712475},{"$f":"E11/E18*100","v":372.38751954280144},385.56548427419375,375.87337285066587,376.19971710967201,375.28292339586733,372.27121349424198,378.75376401128165,381.10871530030016,390.91244461573569,401.27634119432435,409.75233616056289,421.20800367686371,432.75744944586057,444.28575828722768,453.23140732774323,461.83099949185828,470.67610495909361,479.57553488854376,488.4031504493571,499.41811811183675,509.06490898963847]
[]
[null,{"$f":"A1_Historical_pub!B36","v":"Gross financing need 4/"},{"$f":"+'Macro-Debt_Data'!S101/('Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60)*100","v":22.818558687558141},{"$f":"D90/D41*100","v":24.358466103060628},22.49820989061714,17.019826730483693,17.154596207111791,17.972389750186501,19.940610140742155,19.136553384939571,20.12849901918635,21.390704366804652,22.83962436434787,23.989374306139808,23.312712027122966,23.656447769306585,22.9072397230773,22.568841747371632,22.403023568965878,22.475787455676038,22.457179182947669,22.766733587091558,23.034606614908078,23.179760674237322,23.210476185373462]
[null,{"$f":"A1_Historical_pub!B37","v":"in billions of U.S. dollars"},{"$f":"+'Macro-Debt_Data'!S101/'Macro-Debt_Data'!S60","v":8418.3564424766082},{"$f":"D90/D49","v":9703.224191418205},9681.3649333599278,7982.4968641205814,8679.6611893025947,9746.6426864338464,11603.692321286448,11977.031272311915,13557.845540162287,15454.070806266223,17658.119702742853,19841.745218035547,20611.888858383227,22355.263167842706,23145.854003290893,24383.948032669465,25895.088285467016,27791.812527629871,29702.114462104149,32221.017410435816,34880.889478385245,37460.103625114214,40100.355113450336]
[]
[null,{"$f":"A1_Historical_pub!B39","v":"Key macroeconomic and fiscal assumptions"}]
[]
[null,{"$f":"A1_Historical_pub!B41","v":"Nominal GDP (local currency)"},{"$f":"+'Macro-Debt_Data'!S56*'Macro-Debt_Data'!S60","v":136957.36356418609},{"$f":"+'Macro-Debt_Data'!T56*'Macro-Debt_Data'!T60","v":167315.47083612886},{"$f":"+'Macro-Debt_Data'!U56*'Macro-Debt_Data'!U60","v":202389.24323731122},{"$f":"E41*(1+F42/100)*(1+F54/100)","v":239690.62777982457},276126.73086452641,310541.47635374189,346394.32829724089,387004.61843692971,432640.97817010916,482040.85507633409,535845.03466911265,595473.35618421959,661217.06647135981,734119.89113671181,815370.2481495823,905663.44714889594,1006469.27720835,1118431.5056407121,1242674.182865212,1381278.6903424971,1535207.9625505463,1701916.1711723022,1889992.0672532052]
[null,{"$f":"A1_Historical_pub!B42","v":"Real GDP growth (in percent)"},{"$f":"+'Macro-Debt_Data'!S107","v":3.8354406323071855},{"$f":"+'Macro-Debt_Data'!T107","v":3.4691533744156011},{"$f":"'Baseline - public'!O53","v":5.8906944612318712},{"$f":"'C3_Commodity prices_ext'!E50","v":8.2602372822302286},{"$f":"'C3_Commodity prices_ext'!F50","v":5.3475887006354608},{"$f":"'C3_Commodity prices_ext'!G50","v":4.5122449236804609},{"$f":"'C3_Commodity prices_ext'!H50","v":4.7710897346365133},{"$f":"'C3_Commodity prices_ext'!I50","v":5.064173634852291},{"$f":"'C3_Commodity prices_ext'!J50","v":5.1878377590087137},{"$f":"'Baseline - public'!V53","v":4.6844744828008711},{"$f":"'Baseline - public'!W53","v":4.3972634482420059},{"$f":"'Baseline - public'!X53","v":4.4833886485703633},{"$f":"'Baseline - public'!Y53","v":4.4756749591488898},{"$f":"'Baseline - public'!Z53","v":4.5890658683920504},{"$f":"'Baseline - public'!AA53","v":4.65232295029816},{"$f":"'Baseline - public'!AB53","v":4.6588360421304431},{"$f":"'Baseline - public'!AC53","v":4.7486908024361174},{"$f":"'Baseline - public'!AD53","v":4.7423942798764163},{"$f":"'Baseline - public'!AE53","v":4.7170407296159622},{"$f":"'Baseline - public'!AF53","v":4.7853701486726852},{"$f":"'Baseline - public'!AG53","v":4.7622141451034494},{"$f":"'Baseline - public'!AH53","v":4.3051696191019673},{"$f":"'Baseline - public'!AI53","v":4.5926757727239087}]
[null,{"$f":"A1_Historical_pub!B43","v":"Average nominal interest rate on public debt (in percent)"},{"$f":"IF(ISNUMBER(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),(100*'Macro-Debt_Data'!S49/'Macro-Debt_Data'!R80),\".\")","v":10.910297194641492},{"$f":"+'Baseline - public'!N54","v":10.463861693019942},{"$f":"+'Baseline - public'!O54","v":9.3152975252445884},{"$f":"F85/E79*100","v":10.653459508792015},10.13291192709578,9.9713178718655797,9.2754757273221031,8.8061848998962855,10.277853266861046,8.7321053880275965,8.6404703023002245,8.6358944649290041,7.7991582716541386,8.3422559287653009,8.2927013972307311,8.2559237141899757,7.8288674389870483,7.849240866275994,7.8532996408442317,7.891949418199232,7.929752642120377,8.0130055544677425,8.039721694191055]
[null,{"$f":"A1_Historical_pub!B44","v":"Average nominal interest rate on external debt (in percent)"},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"+'Baseline - public'!N55","v":5.122359908415465},{"$f":"+'Baseline - public'!O55","v":5.1779332191736449},{"$f":"F87/E82*100*'Macro-Debt_Data'!U59/'Macro-Debt_Data'!V60","v":6.7237451221323115},{"$f":"G87/F82*100*'Macro-Debt_Data'!V59/'Macro-Debt_Data'!W60","v":7.0400287387760772},{"$f":"H87/G82*100*'Macro-Debt_Data'!W59/'Macro-Debt_Data'!X60","v":7.1124171836675645},{"$f":"I87/H82*100*'Macro-Debt_Data'!X59/'Macro-Debt_Data'!Y60","v":6.7265148381763655},{"$f":"J87/I82*100*'Macro-Debt_Data'!Y59/'Macro-Debt_Data'!Z60","v":6.4555362491846404},{"$f":"K87/J82*100*'Macro-Debt_Data'!Z59/'Macro-Debt_Data'!AA60","v":8.6880220646316069},{"$f":"L87/K82*100*'Macro-Debt_Data'!AA59/'Macro-Debt_Data'!AB60","v":6.771660004119803},{"$f":"M87/L82*100*'Macro-Debt_Data'!AB59/'Macro-Debt_Data'!AC60","v":6.564640117769045},{"$f":"N87/M82*100*'Macro-Debt_Data'!AC59/'Macro-Debt_Data'!AD60","v":6.5838276431245841},{"$f":"O87/N82*100*'Macro-Debt_Data'!AD59/'Macro-Debt_Data'!AE60","v":5.9649232813617745},{"$f":"P87/O82*100*'Macro-Debt_Data'!AE59/'Macro-Debt_Data'!AF60","v":6.8265054582591125},{"$f":"Q87/P82*100*'Macro-Debt_Data'!AF59/'Macro-Debt_Data'!AG60","v":6.9230233027449843},{"$f":"R87/Q82*100*'Macro-Debt_Data'!AG59/'Macro-Debt_Data'!AH60","v":6.9905724245947587},{"$f":"S87/R82*100*'Macro-Debt_Data'!AH59/'Macro-Debt_Data'!AI60","v":6.5301380360634873},{"$f":"T87/S82*100*'Macro-Debt_Data'!AI59/'Macro-Debt_Data'!AJ60","v":6.6316429790950648},{"$f":"U87/T82*100*'Macro-Debt_Data'!AJ59/'Macro-Debt_Data'!AK60","v":6.7359353749611275},{"$f":"V87/U82*100*'Macro-Debt_Data'!AK59/'Macro-Debt_Data'!AL60","v":6.8309954013718839},{"$f":"W87/V82*100*'Macro-Debt_Data'!AL59/'Macro-Debt_Data'!AM60","v":6.9330617507766146},{"$f":"X87/W82*100*'Macro-Debt_Data'!AM59/'Macro-Debt_Data'!AN60","v":7.0260741379657921},{"$f":"Y87/X82*100*'Macro-Debt_Data'!AN59/'Macro-Debt_Data'!AO60","v":7.1220688938424583}]
[null,{"$f":"A1_Historical_pub!B45","v":"Average nominal interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"IF(E80=0,PV_ResFin_pub!E25*100,F86/E80*100)","v":20.286053954807773},{"$f":"IF(F80=0,PV_ResFin_pub!F25*100,G86/F80*100)","v":18.402827742324146},{"$f":"IF(G80=0,PV_ResFin_pub!G25*100,H86/G80*100)","v":17.807508190627097},{"$f":"IF(H80=0,PV_ResFin_pub!H25*100,I86/H80*100)","v":16.595914089590362},{"$f":"IF(I80=0,PV_ResFin_pub!I25*100,J86/I80*100)","v":15.550713418630616},{"$f":"IF(J80=0,PV_ResFin_pub!J25*100,K86/J80*100)","v":14.925268150983809},{"$f":"IF(K80=0,PV_ResFin_pub!K25*100,L86/K80*100)","v":14.447932849918555},{"$f":"IF(L80=0,PV_ResFin_pub!L25*100,M86/L80*100)","v":14.154138086413035},{"$f":"IF(M80=0,PV_ResFin_pub!M25*100,N86/M80*100)","v":13.939056543574354},{"$f":"IF(N80=0,PV_ResFin_pub!N25*100,O86/N80*100)","v":12.522237449869261},{"$f":"IF(O80=0,PV_ResFin_pub!O25*100,P86/O80*100)","v":12.196226163604543},{"$f":"IF(P80=0,PV_ResFin_pub!P25*100,Q86/P80*100)","v":11.834287709898556},{"$f":"IF(Q80=0,PV_ResFin_pub!Q25*100,R86/Q80*100)","v":11.556653972169283},{"$f":"IF(R80=0,PV_ResFin_pub!R25*100,S86/R80*100)","v":11.290021256956354},{"$f":"IF(S80=0,PV_ResFin_pub!S25*100,T86/S80*100)","v":11.113151512918723},{"$f":"IF(T80=0,PV_ResFin_pub!T25*100,U86/T80*100)","v":10.876533423828542},{"$f":"IF(U80=0,PV_ResFin_pub!U25*100,V86/U80*100)","v":10.719610383156395},{"$f":"IF(V80=0,PV_ResFin_pub!V25*100,W86/V80*100)","v":10.549477301697779},{"$f":"IF(W80=0,PV_ResFin_pub!W25*100,X86/W80*100)","v":10.552645559256799},{"$f":"IF(X80=0,PV_ResFin_pub!X25*100,Y86/X80*100)","v":10.347327872849212}]
[null,{"$f":"A1_Historical_pub!B46","v":"Average real interest rate (in percent)"},null,{"$f":"((C12/C11)*D48+(1-C12/C11)*D47)","v":3.3223857274837147},{"$f":"((D12/D11)*E48+(1-D12/D11)*E47)","v":2.938630369087905},6.204871508204941,5.7413674648076674,6.1697029401600751,5.8698449977041971,5.3997914184997207,6.8913785043107616,5.3354437798844048,5.1552314019323315,5.161704949278338,4.3831477039157178,4.952091059486496,4.934614268678434,4.9152526213928089,4.523318119700436,4.5547091023126702,4.5732937895514665,4.6131136544326061,4.6450703684992236,4.6650089307272911,4.7120113140291169]
[null,{"$f":"A1_Historical_pub!B47","v":"Average real interest rate on domestic debt (in percent)"},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"(F45-F54)/(1+F54/100)","v":9.9564287720913924},8.2752700723841919,9.4785368172429827,9.5150065662683918,8.6630534992397124,8.1358129586975707,7.5310864565274596,7.2075599144745031,7.1264577952465071,5.8697346565572026,5.6918735031836398,5.3746098707074772,5.1137186854135575,4.89895128634247,4.7319266358627132,4.4982738271314702,4.3761238443593875,4.201857240911985,4.016927896906858,3.9300839396794531]
[null,{"$f":"A1_Historical_pub!B48","v":"Average real interest rate on external debt (in percent)"},null,{"$f":"IF(ISNUMBER(D44),(D44-D55)/(1+D55/100),\"...\")","v":3.7576597014542279},{"$f":"IF(ISNUMBER(E44),(E44-E55)/(1+E55/100),\"...\")","v":3.2545325842540738},4.7877703430534115,4.8669088704500867,5.0365045216127537,4.666831291732402,4.3229986482000742,6.5107628821034691,4.6327897517982883,4.4299169272853778,4.4487200844739947,3.8422137328982298,4.6865365313421492,4.7811209119640781,4.8473168769239798,4.3961059978593706,4.4955775745169548,4.5977807652226526,4.6909365310585756,4.790958267889728,4.8821074132037428,4.976179183826293]
[null,{"$f":"A1_Historical_pub!B49","v":"Exchange rate (LC per US dollar) "},{"$f":"+'Macro-Debt_Data'!S59","v":3.7949999999999999},{"$f":"+'Macro-Debt_Data'!T59","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
[null,{"$f":"A1_Historical_pub!B50","v":"Nominal depreciation of local currency (percentage change in LC per dollar)"},null,{"$f":"(D49/C49-1)*100","v":10.67720685111988},11.977000273364858,8.659732373338592,6.7870889195519091,4.9262660606474107,3.9543372492384599,3.8765877880203137,3.8765877880199584,3.8765877880204469,3.8765877880206911,3.8765877880205801,3.8765877880200028,3.8765877880198918,3.8765877880212463,3.8765877880200916,3.8765877880201582,3.8765877880203581,3.8765877880203803,3.8765877880201582,3.8765877880197808,3.8765877880211574,3.8765877880201804]
[null,{"$f":"A1_Historical_pub!B51","v":"Exchange rate (US dollar per LC)"},{"$f":"1/C49","v":0.2635046113306983},{"$f":"1/D49","v":0.23808390076663016},{"$f":"1/E49","v":0.21261857362262404},{"$f":"1/F49","v":0.19567375050409511},0.18323727379768356,0.17463432244102955,0.16799137685071325,0.16172207850486117,0.15568674515463096,0.14987664542114035,0.14428337377330033,0.13889883836744552,0.13371524934078033,0.12872510754170319,0.12392119368070674,0.1192965578861634,0.11484450964986509,0.11055860814780209,0.1064326529221557,0.10246067491103161,9.863692781295666E-2,9.4955879773643545E-2,9.1412205383005998E-2]
[null,{"$f":"A1_Historical_pub!B52","v":"Nominal appreciation (increase in US dollar value of local currency, in percent)"},null,{"$f":"(D51/C51-1)*100","v":-9.6471596590638526},-10.695946707025449,-7.9695874305902521,-6.3557205166112851,-4.6949789081411009,-3.8039175217457588,-3.7319167586937096,-3.7319167586933988,-3.7319167586938207,-3.7319167586940649,-3.7319167586939428,-3.731916758693421,-3.7319167586933211,-3.7319167586945867,-3.7319167586935098,-3.7319167586935764,-3.7319167586937652,-3.7319167586937652,-3.7319167586935653,-3.73191675869321,-3.7319167586944868,-3.7319167586935986]
[null,{"$f":"A1_Historical_pub!B53","v":"Real exchange rate depreciation (in percent, + indicates depreciation)"},null,{"$f":"(100+D50)*(1+D55/100)/(1+D54/100)-100","v":-5.0284977655837935},{"$f":"(100+E50)*(1+E55/100)/(1+E54/100)-100","v":-0.14937066095500029},{"$f":"(100+F50)*(1+F55/100)/(1+F54/100)-100","v":1.1636374966472403},-0.32328903855089663,-0.56488232914686876,-0.43741423816442193,-0.31836818532113398,-0.26217595104382951,-0.40628187370511171,-0.45037752085754335,-0.33790983732200175,-0.26689721136476408,-0.14513879459076406,-0.12268263138059865,-0.12201169610635532,-8.727906809313879E-2,-8.7576742787973672E-2,-9.7733184581798582E-2,-7.3084711782897216E-2,-8.6394462156221152E-2,-0.26657162933011591,-0.16442527452791467]
[null,{"$f":"A1_Historical_pub!B54","v":"Inflation rate (GDP deflator, in percent)"},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!S109),('Macro-Debt_Data'!S109),\".\")","v":16.370676565911403},{"$f":"IF(ISNUMBER('Macro-Debt_Data'!T109),('Macro-Debt_Data'!T109),\".\")","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65*(1+$AA$69*'C3_Commodity prices_ext'!D19/100)","v":9.3942894454373143},{"$f":"'Baseline - public'!Q65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-1)/$AA$62)","v":9.3535279691932232},{"$f":"'Baseline - public'!R65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-2)/$AA$62)","v":7.6078577733350681},{"$f":"'Baseline - public'!S65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-3)/$AA$62)","v":6.4656961135616218},{"$f":"'Baseline - public'!T65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-4)/$AA$62)","v":6.3385481059016033},{"$f":"'Baseline - public'!U65-(('Baseline - public'!$Q$65-$F$54)*($AA$62-5)/$AA$62)","v":6.2786370273828407},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
[null,{"$f":"A1_Historical_pub!B55","v":"US Inflation rate (GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S112","v":1.0757819633101962},{"$f":"+'Macro-Debt_Data'!T112","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
[null,{"$f":"A1_Historical_pub!B56","v":"Growth of real primary spending (deflated by GDP deflator, in percent)"},{"$f":"+'Macro-Debt_Data'!S100","v":-6.9614258600711132},{"$f":"D74","v":0},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
[]
[]
[null,{"$f":"A1_Historical_pub!B59","v":"Historical Statistics for Key Variables (past 10 years)"}]
[null,null,null,{"$f":"+A1_Historical_pub!F59","v":"Historical"},null,"Standard"]
[null,null,null,{"$f":"+A1_Historical_pub!F60","v":"Average"},null,"Deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Close gap in years",{"$f":"'Input 6 - Tailored Tests'!H26","v":6}]
[null,{"$f":"A1_Historical_pub!B62","v":"Primary deficit "},null,{"$f":"+A1_Historical_pub!F62","v":3.8768412335668279},null,{"$f":"'Baseline - public'!AK23","v":2.0843221299003383}]
[null,{"$f":"A1_Historical_pub!B63","v":"Real GDP growth (in percent)"},null,{"$f":"+A1_Historical_pub!F63","v":6.8185317053842898},null,{"$f":"'Baseline - public'!AK53","v":3.3888802441279227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size:"]
[null,{"$f":"A1_Historical_pub!B64","v":"Nominal interest rate (in percent) 6/"},null,{"$f":"+A1_Historical_pub!F64","v":11.292235493701936},null,{"$f":"'Baseline - public'!AK54","v":0.96634206315575144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of real GDP growth shock",{"$f":"'Input 6 - Tailored Tests'!L26","v":0.59912330555699556}]
[null,{"$f":"A1_Historical_pub!B65","v":"Real interest rate (in percent)"},null,{"$f":"+A1_Historical_pub!F65","v":2.9918164902981701},null,{"$f":"'Baseline - public'!AK57","v":0.91554557688112326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of revenue shock",{"$f":"'Input 6 - Tailored Tests'!L27","v":0.89868495833549333}]
[null,{"$f":"A1_Historical_pub!B66","v":"Inflation rate (GDP deflator, in percent) "},null,{"$f":"+A1_Historical_pub!F66","v":16.612177449254521},null,{"$f":"'Baseline - public'!AK65","v":1.676418967721981}]
[null,{"$f":"A1_Historical_pub!B67","v":"Revenue to GDP ratio"},null,{"$f":"+A1_Historical_pub!F67","v":17.61121435012884},null,{"$f":"'Baseline - public'!AK24","v":1.226236874080425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interaction:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decline in GDP deflator",{"$f":"AA70*AA71","v":-6.0850941011740295E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of commodity in total export",{"$f":"'Input 6 - Tailored Tests'!H30","v":0.50783319933755644}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average of prices shock (fuel and non-fuel)",{"$f":"'Input 6 - Tailored Tests'!H46","v":-0.11982466111139911}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B78","v":"In billions of local currency"}]
[null,{"$f":"A1_Historical_pub!B79","v":"Nominal debt"},{"$f":"C11/100*C41","v":99852.234492218297},{"$f":"D11/100*D41","v":124191.67269823082},{"$f":"E11/100*E41","v":142094.11632925761},{"$f":"F11/100*F41","v":163910.52236945211},{"$f":"G11/100*G41","v":187610.84508701327},212113.30306727477,236777.97483924977,263645.05101099395,299618.43274316448,335666.35160020576,378505.65378699766,427980.81132213352,481983.1430393823,547620.94305409188,622225.11293859256,706775.29398965824,798612.1173844483,902562.52260326513,1019182.6376877081,1151635.0031215395,1300678.4658649729,1469208.8689408053,1659095.9745458313]
[null,{"$f":"A1_Historical_pub!B80","v":"Total public domestic debt"},{"$f":"C79-C82","v":32519.327078814589},41734.128045262521,38958.221088880629,42053.33780653069,47861.046207176783,52633.247842571698,58745.98829367818,61750.358698322816,72638.559852175793,87651.172087432089,100782.38854661625,114183.46271365409,127313.33842115244,141630.56535108451,158675.07249425648,178803.27582365077,199802.59006838407,222105.3823649782,251945.76973287133,285196.6025792138,326377.72370952519,371015.71713170968,420148.79286898859]
[null,{"$f":"A1_Historical_pub!B81","v":"   of which: Short term"},{"$f":"'Macro-Debt_Data'!S16","v":17461.530947896597},{"$f":"'Macro-Debt_Data'!T16","v":17661.420979999999},{"$f":"'Macro-Debt_Data'!U16","v":12115.347656276199},{"$f":"PV_ResFin_pub!E377+'Macro-Debt_Data'!V16","v":12143.168103194079},{"$f":"PV_ResFin_pub!F377+'Macro-Debt_Data'!W16","v":13354.195036099316},{"$f":"PV_ResFin_pub!G377+'Macro-Debt_Data'!X16","v":14101.159048794789},{"$f":"PV_ResFin_pub!H377+'Macro-Debt_Data'!Y16","v":14870.092326345772},{"$f":"PV_ResFin_pub!I377+'Macro-Debt_Data'!Z16","v":15696.183608150204},{"$f":"PV_ResFin_pub!J377+'Macro-Debt_Data'!AA16","v":16655.741801204826},{"$f":"PV_ResFin_pub!K377+'Macro-Debt_Data'!AB16","v":17844.906501178539},{"$f":"PV_ResFin_pub!L377+'Macro-Debt_Data'!AC16","v":19515.591139372995},{"$f":"PV_ResFin_pub!M377+'Macro-Debt_Data'!AD16","v":21525.707251005952},{"$f":"PV_ResFin_pub!N377+'Macro-Debt_Data'!AE16","v":23675.853021191739},{"$f":"PV_ResFin_pub!O377+'Macro-Debt_Data'!AF16","v":26109.67826340202},{"$f":"PV_ResFin_pub!P377+'Macro-Debt_Data'!AG16","v":28908.189474159997},{"$f":"PV_ResFin_pub!Q377+'Macro-Debt_Data'!AH16","v":32135.099573969055},{"$f":"PV_ResFin_pub!R377+'Macro-Debt_Data'!AI16","v":35902.985477079419},{"$f":"PV_ResFin_pub!S377+'Macro-Debt_Data'!AJ16","v":40305.286416823161},{"$f":"PV_ResFin_pub!T377+'Macro-Debt_Data'!AK16","v":45382.627907912691},{"$f":"PV_ResFin_pub!U377+'Macro-Debt_Data'!AL16","v":51230.708851330892},{"$f":"PV_ResFin_pub!V377+'Macro-Debt_Data'!AM16","v":57901.971465738927},{"$f":"PV_ResFin_pub!W377+'Macro-Debt_Data'!AN16","v":65595.79639661804},{"$f":"PV_ResFin_pub!X377+'Macro-Debt_Data'!AO16","v":74328.483868595067}]
[null,{"$f":"A1_Historical_pub!B82","v":"Total public external debt"},{"$f":"+'Macro-Debt_Data'!S81","v":67332.907413403707},{"$f":"+'Macro-Debt_Data'!T81/'Macro-Debt_Data'!T59*D49","v":82457.544652968296},{"$f":"+'Macro-Debt_Data'!U81/'Macro-Debt_Data'!U59*E49","v":103135.89524037698},{"$f":"+('Macro-Debt_Data'!V81/'Macro-Debt_Data'!V59+PV_ResFin_pub!E353)*F49","v":121857.18456292142},{"$f":"+('Macro-Debt_Data'!W81/'Macro-Debt_Data'!W59+PV_ResFin_pub!F353)*G49","v":139749.79887983648},{"$f":"+('Macro-Debt_Data'!X81/'Macro-Debt_Data'!X59+PV_ResFin_pub!G353)*H49","v":159480.05522470307},{"$f":"+('Macro-Debt_Data'!Y81/'Macro-Debt_Data'!Y59+PV_ResFin_pub!H353)*I49","v":178031.98654557159},{"$f":"+('Macro-Debt_Data'!Z81/'Macro-Debt_Data'!Z59+PV_ResFin_pub!I353)*J49","v":201894.69231267113},{"$f":"+('Macro-Debt_Data'!AA81/'Macro-Debt_Data'!AA59+PV_ResFin_pub!J353)*K49","v":226979.87289098868},{"$f":"+('Macro-Debt_Data'!AB81/'Macro-Debt_Data'!AB59+PV_ResFin_pub!K353)*L49","v":248015.17951277367},{"$f":"+('Macro-Debt_Data'!AC81/'Macro-Debt_Data'!AC59+PV_ResFin_pub!L353)*M49","v":277723.26524038141},{"$f":"+('Macro-Debt_Data'!AD81/'Macro-Debt_Data'!AD59+PV_ResFin_pub!M353)*N49","v":313797.34860847943},{"$f":"+('Macro-Debt_Data'!AE81/'Macro-Debt_Data'!AE59+PV_ResFin_pub!N353)*O49","v":354669.80461822986},{"$f":"+('Macro-Debt_Data'!AF81/'Macro-Debt_Data'!AF59+PV_ResFin_pub!O353)*P49","v":405990.37770300737},{"$f":"+('Macro-Debt_Data'!AG81/'Macro-Debt_Data'!AG59+PV_ResFin_pub!P353)*Q49","v":463550.04044433607},{"$f":"+('Macro-Debt_Data'!AH81/'Macro-Debt_Data'!AH59+PV_ResFin_pub!Q353)*R49","v":527972.01816600747},{"$f":"+('Macro-Debt_Data'!AI81/'Macro-Debt_Data'!AI59+PV_ResFin_pub!R353)*S49","v":598809.52731606422},{"$f":"+('Macro-Debt_Data'!AJ81/'Macro-Debt_Data'!AJ59+PV_ResFin_pub!S353)*T49","v":680457.14023828693},{"$f":"+('Macro-Debt_Data'!AK81/'Macro-Debt_Data'!AK59+PV_ResFin_pub!T353)*U49","v":767236.86795483681},{"$f":"+('Macro-Debt_Data'!AL81/'Macro-Debt_Data'!AL59+PV_ResFin_pub!U353)*V49","v":866438.40054232569},{"$f":"+('Macro-Debt_Data'!AM81/'Macro-Debt_Data'!AM59+PV_ResFin_pub!V353)*W49","v":974300.74215544772},{"$f":"+('Macro-Debt_Data'!AN81/'Macro-Debt_Data'!AN59+PV_ResFin_pub!W353)*X49","v":1098193.1518090956},{"$f":"+('Macro-Debt_Data'!AO81/'Macro-Debt_Data'!AO59+PV_ResFin_pub!X353)*Y49","v":1238947.1816768427}]
[null,{"$f":"A1_Historical_pub!B83","v":"Debt service"}]
[null,{"$f":"A1_Historical_pub!B84","v":"Amortization (excluding ST domestic debt)"},{"$f":"+('Macro-Debt_Data'!S24+'Macro-Debt_Data'!S26)*'Macro-Debt_Data'!S60","v":9654.2065668764953},{"$f":"+('Macro-Debt_Data'!T24+'Macro-Debt_Data'!T26)*'Macro-Debt_Data'!T60","v":8766.4742613509588},{"$f":"+('Macro-Debt_Data'!U24+'Macro-Debt_Data'!U26)*'Macro-Debt_Data'!U60","v":18994.826785473277},{"$f":"('Macro-Debt_Data'!V24+'Macro-Debt_Data'!V26+PV_ResFin_pub!E357)*'Macro-Debt_Data'!V60+PV_ResFin_pub!E370","v":13203.425740492135},{"$f":"('Macro-Debt_Data'!W24+'Macro-Debt_Data'!W26+PV_ResFin_pub!F357)*'Macro-Debt_Data'!W60+PV_ResFin_pub!F370","v":16358.604928775239},{"$f":"('Macro-Debt_Data'!X24+'Macro-Debt_Data'!X26+PV_ResFin_pub!G357)*'Macro-Debt_Data'!X60+PV_ResFin_pub!G370","v":20437.90850096452},{"$f":"('Macro-Debt_Data'!Y24+'Macro-Debt_Data'!Y26+PV_ResFin_pub!H357)*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H370","v":31640.121469969283},{"$f":"('Macro-Debt_Data'!Z24+'Macro-Debt_Data'!Z26+PV_ResFin_pub!I357)*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I370","v":34309.384065366823},{"$f":"('Macro-Debt_Data'!AA24+'Macro-Debt_Data'!AA26+PV_ResFin_pub!J357)*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J370","v":39865.225317876961},{"$f":"('Macro-Debt_Data'!AB24+'Macro-Debt_Data'!AB26+PV_ResFin_pub!K357)*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K370","v":54087.900008366967},{"$f":"('Macro-Debt_Data'!AC24+'Macro-Debt_Data'!AC26+PV_ResFin_pub!L357)*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L370","v":66336.402126941161},{"$f":"('Macro-Debt_Data'!AD24+'Macro-Debt_Data'!AD26+PV_ResFin_pub!M357)*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M370","v":79908.133973209959},{"$f":"('Macro-Debt_Data'!AE24+'Macro-Debt_Data'!AE26+PV_ResFin_pub!N357)*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N370","v":86388.71346034747},{"$f":"('Macro-Debt_Data'!AF24+'Macro-Debt_Data'!AF26+PV_ResFin_pub!O357)*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O370","v":94701.306569128035},{"$f":"('Macro-Debt_Data'!AG24+'Macro-Debt_Data'!AG26+PV_ResFin_pub!P357)*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P370","v":98488.871531239653},{"$f":"('Macro-Debt_Data'!AH24+'Macro-Debt_Data'!AH26+PV_ResFin_pub!Q357)*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q370","v":105469.35091295086},{"$f":"('Macro-Debt_Data'!AI24+'Macro-Debt_Data'!AI26+PV_ResFin_pub!R357)*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R370","v":117305.84221727053},{"$f":"('Macro-Debt_Data'!AJ24+'Macro-Debt_Data'!AJ26+PV_ResFin_pub!S357)*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S370","v":129770.19833588164},{"$f":"('Macro-Debt_Data'!AK24+'Macro-Debt_Data'!AK26+PV_ResFin_pub!T357)*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T370","v":143302.93929078052},{"$f":"('Macro-Debt_Data'!AL24+'Macro-Debt_Data'!AL26+PV_ResFin_pub!U357)*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U370","v":160807.45251082216},{"$f":"('Macro-Debt_Data'!AM24+'Macro-Debt_Data'!AM26+PV_ResFin_pub!V357)*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V370","v":181087.29825784123},{"$f":"('Macro-Debt_Data'!AN24+'Macro-Debt_Data'!AN26+PV_ResFin_pub!W357)*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W370","v":199559.0655175526},{"$f":"('Macro-Debt_Data'!AO24+'Macro-Debt_Data'!AO26+PV_ResFin_pub!X357)*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X370","v":219195.00732702282}]
[null,{"$f":"A1_Historical_pub!B85","v":"Interest Expenditure"},{"$f":"C86+C87","v":8710.5116466457766},{"$f":"D86+D87","v":10448.399714655678},{"$f":"E86+E87","v":11568.823813418152},{"$f":"F86+F87","v":15137.93914751328},16608.908870939209,18707.273725719402,19674.517940426238,20851.106266574239,27097.051488250909,26162.997309089704,29003.151424830437,32687.34880483467,33378.900847322671,40208.267325852212,45412.569596174784,51370.430654742624,55332.500857961342,62684.988680772134,70880.939345996856,80433.378245382672,91321.807087613372,104223.43771552612,118120.30416921293]
[null,{"$f":"A1_Historical_pub!B86","v":"Domestic debt"},{"$f":"+'Macro-Debt_Data'!S21*'Macro-Debt_Data'!S60","v":5988.1232124201097},{"$f":"+'Macro-Debt_Data'!T21*'Macro-Debt_Data'!T60","v":6893.7025988269397},{"$f":"+'Macro-Debt_Data'!U21*'Macro-Debt_Data'!U60","v":7043.6440713331203},{"$f":"+'Macro-Debt_Data'!V21*'Macro-Debt_Data'!V60+PV_ResFin_pub!E369+PV_ResFin_pub!E378","v":7903.0857499236245},{"$f":"+'Macro-Debt_Data'!W21*'Macro-Debt_Data'!W60+PV_ResFin_pub!F369+PV_ResFin_pub!F378","v":7739.0033164335182},{"$f":"+'Macro-Debt_Data'!X21*'Macro-Debt_Data'!X60+PV_ResFin_pub!G369+PV_ResFin_pub!G378","v":8522.8597234628251},{"$f":"+'Macro-Debt_Data'!Y21*'Macro-Debt_Data'!Y60+PV_ResFin_pub!H369+PV_ResFin_pub!H378","v":8734.9685945143719},{"$f":"+'Macro-Debt_Data'!Z21*'Macro-Debt_Data'!Z60+PV_ResFin_pub!I369+PV_ResFin_pub!I378","v":9135.4202844921838},{"$f":"+'Macro-Debt_Data'!AA21*'Macro-Debt_Data'!AA60+PV_ResFin_pub!J369+PV_ResFin_pub!J378","v":9216.4066199190347},{"$f":"+'Macro-Debt_Data'!AB21*'Macro-Debt_Data'!AB60+PV_ResFin_pub!K369+PV_ResFin_pub!K378","v":10494.770350590257},{"$f":"+'Macro-Debt_Data'!AC21*'Macro-Debt_Data'!AC60+PV_ResFin_pub!L369+PV_ResFin_pub!L378","v":12406.267931614657},{"$f":"+'Macro-Debt_Data'!AD21*'Macro-Debt_Data'!AD60+PV_ResFin_pub!M369+PV_ResFin_pub!M378","v":14048.114125477643},{"$f":"+'Macro-Debt_Data'!AE21*'Macro-Debt_Data'!AE60+PV_ResFin_pub!N369+PV_ResFin_pub!N378","v":14298.324329486699},{"$f":"+'Macro-Debt_Data'!AF21*'Macro-Debt_Data'!AF60+PV_ResFin_pub!O369+PV_ResFin_pub!O378","v":15527.422690278989},{"$f":"+'Macro-Debt_Data'!AG21*'Macro-Debt_Data'!AG60+PV_ResFin_pub!P369+PV_ResFin_pub!P378","v":16760.968588803236},{"$f":"+'Macro-Debt_Data'!AH21*'Macro-Debt_Data'!AH60+PV_ResFin_pub!Q369+PV_ResFin_pub!Q378","v":18337.52906824998},{"$f":"+'Macro-Debt_Data'!AI21*'Macro-Debt_Data'!AI60+PV_ResFin_pub!R369+PV_ResFin_pub!R378","v":20186.927848624473},{"$f":"+'Macro-Debt_Data'!AJ21*'Macro-Debt_Data'!AJ60+PV_ResFin_pub!S369+PV_ResFin_pub!S378","v":22204.364561035418},{"$f":"+'Macro-Debt_Data'!AK21*'Macro-Debt_Data'!AK60+PV_ResFin_pub!T369+PV_ResFin_pub!T378","v":24157.366149049038},{"$f":"+'Macro-Debt_Data'!AL21*'Macro-Debt_Data'!AL60+PV_ResFin_pub!U369+PV_ResFin_pub!U378","v":27007.604892208179},{"$f":"+'Macro-Debt_Data'!AM21*'Macro-Debt_Data'!AM60+PV_ResFin_pub!V369+PV_ResFin_pub!V378","v":30086.750854307382},{"$f":"+'Macro-Debt_Data'!AN21*'Macro-Debt_Data'!AN60+PV_ResFin_pub!W369+PV_ResFin_pub!W378","v":34441.484367436635},{"$f":"+'Macro-Debt_Data'!AO21*'Macro-Debt_Data'!AO60+PV_ResFin_pub!X369+PV_ResFin_pub!X378","v":38390.212711420783}]
[null,{"$f":"A1_Historical_pub!B87","v":"External debt"},{"$f":"+'Macro-Debt_Data'!S19*'Macro-Debt_Data'!S60","v":2722.388434225667},{"$f":"+'Macro-Debt_Data'!T19*'Macro-Debt_Data'!T60","v":3554.6971158287379},{"$f":"+'Macro-Debt_Data'!U19*'Macro-Debt_Data'!U60","v":4525.1797420850307},{"$f":"+(('Macro-Debt_Data'!V19+PV_ResFin_pub!E356)*'Macro-Debt_Data'!V60)","v":7234.8533975896544},{"$f":"+(('Macro-Debt_Data'!W19+PV_ResFin_pub!F356)*'Macro-Debt_Data'!W60)","v":8869.9055545056908},{"$f":"+(('Macro-Debt_Data'!X19+PV_ResFin_pub!G356)*'Macro-Debt_Data'!X60)","v":10184.414002256575},{"$f":"+(('Macro-Debt_Data'!Y19+PV_ResFin_pub!H356)*'Macro-Debt_Data'!Y60)","v":10939.549345911868},{"$f":"+(('Macro-Debt_Data'!Z19+PV_ResFin_pub!I356)*'Macro-Debt_Data'!Z60)","v":11715.685982082055},{"$f":"+(('Macro-Debt_Data'!AA19+PV_ResFin_pub!J356)*'Macro-Debt_Data'!AA60)","v":17880.644868331874},{"$f":"+(('Macro-Debt_Data'!AB19+PV_ResFin_pub!K356)*'Macro-Debt_Data'!AB60)","v":15668.226958499446},{"$f":"+(('Macro-Debt_Data'!AC19+PV_ResFin_pub!L356)*'Macro-Debt_Data'!AC60)","v":16596.883493215781},{"$f":"+(('Macro-Debt_Data'!AD19+PV_ResFin_pub!M356)*'Macro-Debt_Data'!AD60)","v":18639.234679357025},{"$f":"+(('Macro-Debt_Data'!AE19+PV_ResFin_pub!N356)*'Macro-Debt_Data'!AE60)","v":19080.576517835976},{"$f":"+(('Macro-Debt_Data'!AF19+PV_ResFin_pub!O356)*'Macro-Debt_Data'!AF60)","v":24680.844635573219},{"$f":"+(('Macro-Debt_Data'!AG19+PV_ResFin_pub!P356)*'Macro-Debt_Data'!AG60)","v":28651.601007371548},{"$f":"+(('Macro-Debt_Data'!AH19+PV_ResFin_pub!Q356)*'Macro-Debt_Data'!AH60)","v":33032.901586492648},{"$f":"+(('Macro-Debt_Data'!AI19+PV_ResFin_pub!R356)*'Macro-Debt_Data'!AI60)","v":35145.573009336869},{"$f":"+(('Macro-Debt_Data'!AJ19+PV_ResFin_pub!S356)*'Macro-Debt_Data'!AJ60)","v":40480.62411973672},{"$f":"+(('Macro-Debt_Data'!AK19+PV_ResFin_pub!T356)*'Macro-Debt_Data'!AK60)","v":46723.573196947815},{"$f":"+(('Macro-Debt_Data'!AL19+PV_ResFin_pub!U356)*'Macro-Debt_Data'!AL60)","v":53425.773353174496},{"$f":"+(('Macro-Debt_Data'!AM19+PV_ResFin_pub!V356)*'Macro-Debt_Data'!AM60)","v":61235.056233305993},{"$f":"+(('Macro-Debt_Data'!AN19+PV_ResFin_pub!W356)*'Macro-Debt_Data'!AN60)","v":69781.95334808949},{"$f":"+(('Macro-Debt_Data'!AO19+PV_ResFin_pub!X356)*'Macro-Debt_Data'!AO60)","v":79730.09145779215}]
[null,{"$f":"A1_Historical_pub!B88","v":"Primary deficit"},null,{"$f":"D17/100*D41","v":4079.0773248915007},-361.9148393294962,338.21699305314337,2257.7437967993042,3312.3472034945107,3657.3440962049858,4028.7627510779089,4425.6746332905732,6205.2951179343845,9200.5330404848028,10739.258390947945,12854.309021982261,15081.261694674617,16767.697983458602,18649.779108971568,20706.106738186249,23018.115551390616,24580.402852670901,27848.580861426159,29989.300697478127,32815.62065506517,35765.050782399027]
[null,"Other debt creating flows",null,{"$f":"'Baseline - public'!N33/100*'Baseline - public'!N52","v":0},{"$f":"'Baseline - public'!O33/100*'Baseline - public'!O52","v":-2329.1999999999998},{"$f":"'Baseline - public'!P33/100*'Baseline - public'!P52","v":0},{"$f":"'Baseline - public'!Q33/100*'Baseline - public'!Q52","v":0},{"$f":"'Baseline - public'!R33/100*'Baseline - public'!R52","v":0},{"$f":"'Baseline - public'!S33/100*'Baseline - public'!S52","v":0},{"$f":"'Baseline - public'!T33/100*'Baseline - public'!T52","v":0},{"$f":"'Baseline - public'!U33/100*'Baseline - public'!U52","v":0},{"$f":"'Baseline - public'!V33/100*'Baseline - public'!V52","v":0},{"$f":"'Baseline - public'!W33/100*'Baseline - public'!W52","v":0},{"$f":"'Baseline - public'!X33/100*'Baseline - public'!X52","v":0},{"$f":"'Baseline - public'!Y33/100*'Baseline - public'!Y52","v":0},{"$f":"'Baseline - public'!Z33/100*'Baseline - public'!Z52","v":0},{"$f":"'Baseline - public'!AA33/100*'Baseline - public'!AA52","v":0},{"$f":"'Baseline - public'!AB33/100*'Baseline - public'!AB52","v":0},{"$f":"'Baseline - public'!AC33/100*'Baseline - public'!AC52","v":0},{"$f":"'Baseline - public'!AD33/100*'Baseline - public'!AD52","v":0},{"$f":"'Baseline - public'!AE33/100*'Baseline - public'!AE52","v":0},{"$f":"'Baseline - public'!AF33/100*'Baseline - public'!AF52","v":0},{"$f":"'Baseline - public'!AG33/100*'Baseline - public'!AG52","v":0},{"$f":"'Baseline - public'!AH33/100*'Baseline - public'!AH52","v":0},{"$f":"'Baseline - public'!AI33/100*'Baseline - public'!AI52","v":0}]
[null,{"$f":"A1_Historical_pub!B90","v":"Gross financing need (in local currency)"},null,{"$f":"D88+D85+D84+C81+D89","v":40755.482248794739},45533.956739561938,40794.929537334756,47368.425699707834,55811.724466277745,69073.142555395287,74059.345409364745,87084.135047568649,103111.93423659589,122384.99309343494,142850.33230836556,154147.63058065836,173666.68861084658,186778.81737427507,204397.75015082504,225479.54938738717,251376.2880451238,279069.56790627143,314472.03952554369,353629.11489426368,394500.09535388288,438676.15867525281]
[null,{"$f":"A1_Historical_pub!B91","v":"PV of public sector external debt (end of period)"},null,{"$f":"'Macro-Debt_Data'!T92*D49/'Baseline - public'!N60","v":77123.907159723589},{"$f":"'Macro-Debt_Data'!U92*E49/'Baseline - public'!O60","v":97340.928363755433},{"$f":"('Macro-Debt_Data'!V92/'Baseline - public'!P60+PV_ResFin_pub!E354)*F49","v":114433.12243202871},{"$f":"('Macro-Debt_Data'!W92/'Baseline - public'!Q60+PV_ResFin_pub!F354)*G49","v":130663.4808955238},{"$f":"('Macro-Debt_Data'!X92/'Baseline - public'!R60+PV_ResFin_pub!G354)*H49","v":148888.11986825007},{"$f":"('Macro-Debt_Data'!Y92/'Baseline - public'!S60+PV_ResFin_pub!H354)*I49","v":167023.17043922449},{"$f":"('Macro-Debt_Data'!Z92/'Baseline - public'!T60+PV_ResFin_pub!I354)*J49","v":191071.6607009384},{"$f":"('Macro-Debt_Data'!AA92/'Baseline - public'!U60+PV_ResFin_pub!J354)*K49","v":211750.38962374604},{"$f":"('Macro-Debt_Data'!AB92/'Baseline - public'!V60+PV_ResFin_pub!K354)*L49","v":231784.43238918812},{"$f":"('Macro-Debt_Data'!AC92/'Baseline - public'!W60+PV_ResFin_pub!L354)*M49","v":260376.48178934015},{"$f":"('Macro-Debt_Data'!AD92/'Baseline - public'!X60+PV_ResFin_pub!M354)*N49","v":295017.39507658267},{"$f":"('Macro-Debt_Data'!AE92/'Baseline - public'!Y60+PV_ResFin_pub!N354)*O49","v":336418.642313788},{"$f":"('Macro-Debt_Data'!AF92/'Baseline - public'!Z60+PV_ResFin_pub!O354)*P49","v":385525.33162790106},{"$f":"('Macro-Debt_Data'!AG92/'Baseline - public'!AA60+PV_ResFin_pub!P354)*Q49","v":440580.31081113243},{"$f":"('Macro-Debt_Data'!AH92/'Baseline - public'!AB60+PV_ResFin_pub!Q354)*R49","v":502321.05689006066},{"$f":"('Macro-Debt_Data'!AI92/'Baseline - public'!AC60+PV_ResFin_pub!R354)*S49","v":573164.34213354706},{"$f":"('Macro-Debt_Data'!AJ92/'Baseline - public'!AD60+PV_ResFin_pub!S354)*T49","v":654859.78274869744},{"$f":"('Macro-Debt_Data'!AK92/'Baseline - public'!AE60+PV_ResFin_pub!T354)*U49","v":742021.21863135009},{"$f":"('Macro-Debt_Data'!AL92/'Baseline - public'!AF60+PV_ResFin_pub!U354)*V49","v":841944.89346709708},{"$f":"('Macro-Debt_Data'!AM92/'Baseline - public'!AG60+PV_ResFin_pub!V354)*W49","v":950868.9093439118},{"$f":"('Macro-Debt_Data'!AN92/'Baseline - public'!AH60+PV_ResFin_pub!W354)*X49","v":1076175.5518291227},{"$f":"('Macro-Debt_Data'!AO92/'Baseline - public'!AI60+PV_ResFin_pub!X354)*Y49","v":1218705.9520526531}]
[]
[]
[]
[null,{"$f":"A1_Historical_pub!B93","v":"Debt service-to-revenue-and-grants ratio (in percent)"},null,null,{"$f":"10000*(E84+E85+D81)/(E18 *E41)","v":126.38394360695807},{"$f":"10000*(F84+F85+E81)/(F18 *F41)","v":95.166019476885708},90.378059704254497,93.111797275765042,103.68123174761759,98.884351850860753,104.49024354960879,110.02581748965584,116.89445990867448,123.86781596367486,120.11886604055483,121.97753196047141,118.24270167679073,116.76296393836796,116.21380839951125,116.84828519217471,117.52748185887312,119.35864933582764,121.52634875786738,122.94492874561422,123.6263059022473]
[null,{"$f":"A1_Historical_pub!B94","v":"Debt service-to-GDP ratio (in percent)"},null,null,{"$f":"100*(E84+E85+D81)/E41","v":23.827882750836309},{"$f":"100*(F84+F85+E81)/F41","v":16.878721091024225},16.336948531448332,16.905753743174873,18.884777583037398,18.095541841627853,19.105555087243207,20.103407853949587,21.122610592602054,22.185891702020477,21.368674331517138,21.602115516937999,20.850787697569679,20.509602284005563,20.345722148338425,20.417716359207386,20.479154436670548,20.750588615324791,21.081170896163179,21.251603388296424,21.318137513583284]
[null,{"$f":"A1_Historical_pub!B95","v":"PV of public debt-to-revenue and grants ratio"},null,null,{"$f":"E13/E18*100","v":357.20058994455292},368.10191897405144,357.66917476193998,357.4140821347749,357.83442256160572,356.98891217155079,359.50186399096629,362.68065673814448,372.99706222389869,383.66818951621838,394.23632382716136,405.46711335521826,416.7820067904189,428.16131692914155,438.67715361879601,448.7331221728773,459.03108357752859,469.37570011011138,479.60452629565725,491.93382600076029,502.85423771168712]

{"sheet":"C4_Market_financing","index":75,"n_rows":101,"n_cols":50,"rows_kept":101,"cut":false,"hidden":true,"merged":[[2,1,2,15],[3,1,3,15],[6,3,6,15],[32,5,32,8]]}
[]
[]
[null,{"$f":"++OFFSET(translation!C1901, 0,LANG)","v":"Tailored stress test 4: Market Financing Stress Test"}]
[null,{"$f":"+'Baseline - external'!B4","v":"(In percent of GDP, unless otherwise indicated)"}]
[]
[]
[null,null,null,{"$f":"+'Baseline - external'!N7","v":"Projections"}]
[null,null,{"$f":"D8-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"D8+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt-stabilizing"]
[null,"I. Macro indicators"]
[]
[null,{"$f":"+'Baseline - external'!B48","v":"Nominal GDP (Million of US dollars)  "},{"$f":"'Baseline - external'!M48","v":42777.871848343901},{"$f":"'Baseline - external'!N48","v":45464.086073205704},{"$f":"D12*(1+E14/100)*(1+E15/100)","v":44029.66284513424},47282.678083619125,50459.651996115135,54067.387453311749,58251.507824842251,62755.583152876781,67311.751403839458,72032.514966360424,77060.891051712941,82375.501489553877,88044.72339534809,94139.855472753552,100662.5276399561,107692.09825934043,115205.98291065283,123226.82015445834,131859.55404001122,141084.6710384826,150568.14686408007,160967.14698801169]
[null,{"$f":"+'Baseline - external'!B49","v":"Nominal dollar GDP growth  "},null,{"$f":"(D12/C12-1)*100","v":6.2794480155183185},{"$f":"(E12/D12-1)*100","v":-3.1550688729600207},7.3882356308898611,6.7191073798263945,7.1497430411814333,7.7387137951571594,7.7321180107095877,{"$f":"(K12/J12-1)*100","v":7.2601799267222988},{"$f":"(L12/K12-1)*100","v":7.0132829172703692},6.9807032111828926,6.8966376657576989,6.8821698238925144,6.9227681595823043,6.9287042501253504,6.9833042982263338,6.9771921735777953,6.9621707494358365,7.0055641091218535,6.9961688143372003,6.7218328935329419,6.9065073460184978]
[null,{"$f":"+'Baseline - external'!B52","v":"Real GDP growth (in percent)"},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087},{"$f":"X14","v":4.5926757727239087}]
[null,{"$f":"+'Baseline - external'!B53","v":"GDP deflator in US dollar terms (change in percent)"},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"IF($AB$20=1,'Baseline - external'!O53+(AB23-1)*(E18),'Baseline - external'!O53)","v":-11.036652609270527},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493},{"$f":"X15","v":2.2122309771694493}]
[null,{"$f":"+'Baseline - external'!B55","v":"Growth of exports of G&S (US dollar terms, in percent)"},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
[null,{"$f":"+'Baseline - external'!B57","v":"Current transfers, net total"},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
[null,{"$f":"+'Baseline - external'!B59","v":"Depreciation of NC (+: depreciation)"},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"('Baseline - external'!O59*0)+AB22","v":15},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
[]
[null,null,null,"Historical ",null,"Standard",null,null,"Average",null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New commercial debt projected",{"$f":"IF(SUM(Ext_Debt_Data!$F$95:$Z$95)>0, 1, 0)","v":1}]
[null,"II. Averages and Standard Deviations ",null,"Average ",null,"Deviation",null,null,{"$f":"+'Baseline - external'!S68","v":" 2018-2023 "},null,{"$f":"+'Baseline - external'!U68","v":" 2024-2038 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of FX depreciation shock",{"$f":"'Input 6 - Tailored Tests'!H58","v":15}]
[null,{"$f":"+'Baseline - external'!B70","v":"Non-interest current account in percent of GDP"},null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688},null,{"$f":"'Baseline - external'!P70","v":3.543219954070195},null,null,{"$f":"'Baseline - external'!S70","v":-2.0454892390923662},null,{"$f":"'Baseline - external'!U70","v":-1.821759058387729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate pass through to inflation",{"$f":"'Input 6 - Tailored Tests'!L58","v":0.3}]
[null,{"$f":"+'Baseline - external'!B71","v":"Real GDP growth (in percent)"},null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898},null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227},null,null,{"$f":"'Baseline - external'!S71","v":6.0653837976473426},null,{"$f":"'Baseline - external'!U71","v":4.6621466988340829}]
[null,{"$f":"+'Baseline - external'!B72","v":"US GDP Deflator (percent change)"},null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683},null,{"$f":"'Baseline - external'!P72","v":13.163017527533281},null,null,{"$f":"'Baseline - external'!S72","v":1.1347182910471634},null,{"$f":"'Baseline - external'!U72","v":2.2445966717812262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increaase in cost in new commercial borrowing, bps",{"$f":"'Input 6 - Tailored Tests'!H52","v":400}]
[null,{"$f":"+'Baseline - external'!B73","v":"Growth of exports of G&S (US dollar terms, in percent)"},null,{"$f":"'Baseline - external'!N73","v":14.522908506088038},null,{"$f":"'Baseline - external'!P73","v":12.101876205044471},null,null,{"$f":"'Baseline - external'!S73","v":6.995056844533706},null,{"$f":"'Baseline - external'!U73","v":6.0458292282151369}]
[null,{"$f":"+'Baseline - external'!B74","v":"Current official transfers in percent of GDP"},null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875},null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023},null,null,{"$f":"'Baseline - external'!S74","v":4.2789701609230812},null,{"$f":"'Baseline - external'!U74","v":2.8606404784760544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C53","v":"Shortening of maturity, for 3 years:"}]
[null,{"$f":"+'Baseline - external'!B75","v":"Net non-debt creating flows (FDI) to GDP ratio"},null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318},null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762},null,null,{"$f":"'Baseline - external'!S75","v":5.0680931523898414},null,{"$f":"'Baseline - external'!U75","v":2.6278424217299952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C54","v":"If original maturity is greater than 5 years, new maturity is"},{"$f":"'Input 6 - Tailored Tests'!H54","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C55","v":"If original maturity is less than 5 years, new maturity is shortened by"},{"$f":"'Input 6 - Tailored Tests'!H55","v":0.66666666666666663}]
[null,"    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 6 - Tailored Tests'!C56","v":"Shortening of grace period, for 3 years: shortened by"},{"$f":"'Input 6 - Tailored Tests'!H56","v":0.66666666666666663}]
[null,"New lending terms for the stress test"]
[]
[null,null,{"$f":"'Input 4 - External Financing'!G6","v":"Grace period"},{"$f":"'Input 4 - External Financing'!H6","v":"Loan Maturity"},"Maturity - Grace (to determine bullet / amortization)","Stress test"]
[null,null,null,null,"Bullet (1) or Amort. (>1)","Maturity","Grace","Maturity\n(rounded)","Grace\n(rounded)",null,"Interest rate"]
[null,{"$f":"'Input 4 - External Financing'!B34","v":"Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":9},{"$f":"'Input 4 - External Financing'!H34","v":12},{"$f":"IF((D35-C35)<=1, 1, 0)","v":0},{"$f":"IF(D35>5,$AB$28,$AB$29*D35)","v":5},{"$f":"IF(E35=1,F35-1,MIN($AB$30*F35,C35))","v":3.333333333333333},{"$f":"ROUNDDOWN(F35,0)","v":5},{"$f":"ROUNDDOWN(G35,0)","v":3},null,{"$f":"PV_stress_com!B24","v":0.13}]
[null,{"$f":"'Input 4 - External Financing'!B35","v":"Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":3},{"$f":"'Input 4 - External Financing'!H35","v":12},{"$f":"IF((D36-C36)<=1, 1, 0)","v":0},{"$f":"IF(D36>5,$AB$28,$AB$29*D36)","v":5},{"$f":"IF(E36=1,F36-1,MIN($AB$30*F36,C36))","v":3},{"$f":"ROUNDDOWN(F36,0)","v":5},3,null,{"$f":"PV_stress_com!B50","v":0.09}]
[null,{"$f":"'Input 4 - External Financing'!B36","v":"COM3"},{"$f":"'Input 4 - External Financing'!G36","v":1},{"$f":"'Input 4 - External Financing'!H36","v":5},{"$f":"IF((D37-C37)<=1, 1, 0)","v":0},{"$f":"IF(D37>5,$AB$28,$AB$29*D37)","v":3.333333333333333},1,3,1,null,{"$f":"PV_stress_com!B76","v":0.09}]
[null,{"$f":"'Input 4 - External Financing'!B37","v":"COM4"},{"$f":"'Input 4 - External Financing'!G37","v":1},{"$f":"'Input 4 - External Financing'!H37","v":5},{"$f":"IF((D38-C38)<=1, 1, 0)","v":0},3.333333333333333,{"$f":"IF(E38=1,F38-1,MIN($AB$30*F38,C38))","v":1},3,1,null,{"$f":"PV_stress_com!B102","v":7.0000000000000007E-2}]
[null,{"$f":"'Input 4 - External Financing'!B38","v":"COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"IF((D39-C39)<=1, 1, 0)","v":0},{"$f":"IF(D39>5,$AB$28,$AB$29*D39)","v":3.333333333333333},{"$f":"IF(E39=1,F39-1,MIN($AB$30*F39,C39))","v":1},{"$f":"ROUNDDOWN(F39,0)","v":3},{"$f":"ROUNDDOWN(G39,0)","v":1},null,{"$f":"PV_stress_com!B128","v":7.0000000000000007E-2}]
[]
[null,"Average lending terms used for residual financing",null,null,null,{"$f":"IF($I48=0, 0, (F35*$I49+F36*$I50+F37*$I51+F38*$I52+F39*$I53)/$I48)","v":5},{"$f":"IF($I48=0, 0, (G35*$I49+G36*$I50+G37*$I51+G38*$I52+G39*$I53)/$I48)","v":3.0724723667574159},{"$f":"ROUNDDOWN(F41,0)","v":5},{"$f":"ROUNDDOWN(G41,0)","v":3},null,{"$f":"IF($I48=0, 0, (K35*$I49+K36*$I50+K37*$I51+K38*$I52+K39*$I53)/$I48)","v":9.8696684010889948E-2}]
[]
[]
[]
["Commercial financing (shock years)"]
[]
["New borrowing",null,null,null,null,null,null,null,"Total"]
[{"$f":"\"Total \"&'Input 4 - External Financing'!B$33","v":"Total Commercial"},null,null,null,{"$f":"+SUM(E49:E53)","v":298.60474753383301},{"$f":"+SUM(F49:F53)","v":265.39880821661399},{"$f":"+SUM(G49:G53)","v":585.86},null,{"$f":"SUM(E48:G48)","v":1149.8635557504472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM_ALL"]
[{"$f":"'Input 4 - External Financing'!B$34","v":"Eurobond"},null,null,null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":250},null,{"$f":"SUM(E49:G49)","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM1"]
[{"$f":"'Input 4 - External Financing'!B$35","v":"Commecial Bank"},null,null,null,{"$f":"Ext_Debt_Data!G97","v":298.60474753383301},{"$f":"Ext_Debt_Data!H97","v":265.39880821661399},{"$f":"Ext_Debt_Data!I97","v":335.86},null,{"$f":"SUM(E50:G50)","v":899.86355575044706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM2"]
[{"$f":"'Input 4 - External Financing'!B$36","v":"COM3"},null,null,null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW_COM3"]
[{"$f":"'Input 4 - External Financing'!B$37","v":"COM4"},null,null,null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0},null,0]
[{"$f":"'Input 4 - External Financing'!B$38","v":"COM5"},null,null,null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0},null,0]
[]
["Commercial financing (shock years) - Baseline"]
[]
[{"$f":"PV_baseline_com!A8","v":"Total commercial"}]
[{"$f":"PV_baseline_com!A9","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"PV_baseline_com!E9","v":298.60474753383301},{"$f":"PV_baseline_com!F9","v":564.00355575044705},{"$f":"PV_baseline_com!G9","v":1149.8635557504472},{"$f":"PV_baseline_com!H9","v":1149.8635557504472},{"$f":"PV_baseline_com!I9","v":1116.68525046891},{"$f":"PV_baseline_com!J9","v":1054.0181887188605},{"$f":"PV_baseline_com!K9","v":954.03334919103293},{"$f":"PV_baseline_com!L9","v":854.04850966320544},{"$f":"PV_baseline_com!M9","v":754.06367013537806},{"$f":"PV_baseline_com!N9","v":654.07883060755057},{"$f":"PV_baseline_com!O9","v":554.09399107972308},{"$f":"PV_baseline_com!P9","v":454.10915155189571},{"$f":"PV_baseline_com!Q9","v":270.79097869073496},{"$f":"PV_baseline_com!R9","v":120.65111111111116},{"$f":"PV_baseline_com!S9","v":0},{"$f":"PV_baseline_com!T9","v":0},{"$f":"PV_baseline_com!U9","v":0},{"$f":"PV_baseline_com!V9","v":0},{"$f":"PV_baseline_com!W9","v":0},{"$f":"PV_baseline_com!X9","v":0}]
[{"$f":"PV_baseline_com!A10","v":"PV of debt"},null,null,null,{"$f":"PV_baseline_com!E10","v":298.60474753383301},{"$f":"PV_baseline_com!F10","v":564.00355575044705},{"$f":"PV_baseline_com!G10","v":1149.8635557504472},{"$f":"PV_baseline_com!H10","v":1149.8635557504472},{"$f":"PV_baseline_com!I10","v":1116.68525046891},{"$f":"PV_baseline_com!J10","v":1054.0181887188605},{"$f":"PV_baseline_com!K10","v":954.03334919103293},{"$f":"PV_baseline_com!L10","v":854.04850966320544},{"$f":"PV_baseline_com!M10","v":754.06367013537806},{"$f":"PV_baseline_com!N10","v":654.07883060755057},{"$f":"PV_baseline_com!O10","v":554.09399107972308},{"$f":"PV_baseline_com!P10","v":454.10915155189571},{"$f":"PV_baseline_com!Q10","v":270.79097869073496},{"$f":"PV_baseline_com!R10","v":120.65111111111116},{"$f":"PV_baseline_com!S10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!T10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!U10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!V10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!W10","v":5.6843418860808015E-14},{"$f":"PV_baseline_com!X10","v":5.6843418860808015E-14}]
[{"$f":"PV_baseline_com!A11","v":"Total debt service (in USD)"},null,null,null,{"$f":"PV_baseline_com!E11","v":0},{"$f":"PV_baseline_com!F11","v":14.93023737669165},{"$f":"PV_baseline_com!G11","v":28.200177787522353},{"$f":"PV_baseline_com!H11","v":67.493177787522356},{"$f":"PV_baseline_com!I11","v":100.67148306905935},{"$f":"PV_baseline_com!J11","v":128.50132427349519},{"$f":"PV_baseline_com!K11","v":162.68574896377046},{"$f":"PV_baseline_com!L11","v":157.68650698737909},{"$f":"PV_baseline_com!M11","v":152.68726501098772},{"$f":"PV_baseline_com!N11","v":147.68802303459634},{"$f":"PV_baseline_com!O11","v":142.688781058205},{"$f":"PV_baseline_com!P11","v":137.68953908181362},{"$f":"PV_baseline_com!Q11","v":216.02363043875556},{"$f":"PV_baseline_com!R11","v":170.34608318082718},{"$f":"PV_baseline_com!S11","v":130.017},{"$f":"PV_baseline_com!T11","v":0},{"$f":"PV_baseline_com!U11","v":0},{"$f":"PV_baseline_com!V11","v":0},{"$f":"PV_baseline_com!W11","v":0},{"$f":"PV_baseline_com!X11","v":0},null,null,"first 5 year"]
[{"$f":"PV_baseline_com!A12","v":"Interest"},null,null,null,{"$f":"PV_baseline_com!E12","v":0},{"$f":"PV_baseline_com!F12","v":14.93023737669165},{"$f":"PV_baseline_com!G12","v":28.200177787522353},{"$f":"PV_baseline_com!H12","v":67.493177787522356},{"$f":"PV_baseline_com!I12","v":67.493177787522356},{"$f":"PV_baseline_com!J12","v":65.834262523445517},{"$f":"PV_baseline_com!K12","v":62.700909435943025},{"$f":"PV_baseline_com!L12","v":57.701667459551651},{"$f":"PV_baseline_com!M12","v":52.702425483160269},{"$f":"PV_baseline_com!N12","v":47.703183506768902},{"$f":"PV_baseline_com!O12","v":42.703941530377534},{"$f":"PV_baseline_com!P12","v":37.70469955398616},{"$f":"PV_baseline_com!Q12","v":32.705457577594785},{"$f":"PV_baseline_com!R12","v":20.206215601203414},{"$f":"PV_baseline_com!S12","v":9.3658888888888931},{"$f":"PV_baseline_com!T12","v":0},{"$f":"PV_baseline_com!U12","v":0},{"$f":"PV_baseline_com!V12","v":0},{"$f":"PV_baseline_com!W12","v":0},{"$f":"PV_baseline_com!X12","v":0},null,{"$f":"SUM(E61:X61)","v":607.44542230017885},{"$f":"SUM(E61:L61)","v":364.35361015819888}]
[{"$f":"PV_baseline_com!A13","v":"Amortization"},null,null,null,{"$f":"PV_baseline_com!E13","v":0},{"$f":"PV_baseline_com!F13","v":0},{"$f":"PV_baseline_com!G13","v":0},{"$f":"PV_baseline_com!H13","v":0},{"$f":"PV_baseline_com!I13","v":33.178305281537},{"$f":"PV_baseline_com!J13","v":62.667061750049669},{"$f":"PV_baseline_com!K13","v":99.984839527827447},{"$f":"PV_baseline_com!L13","v":99.984839527827447},{"$f":"PV_baseline_com!M13","v":99.984839527827447},{"$f":"PV_baseline_com!N13","v":99.984839527827447},{"$f":"PV_baseline_com!O13","v":99.984839527827447},{"$f":"PV_baseline_com!P13","v":99.984839527827447},{"$f":"PV_baseline_com!Q13","v":183.31817286116078},{"$f":"PV_baseline_com!R13","v":150.1398675796238},{"$f":"PV_baseline_com!S13","v":120.65111111111111},{"$f":"PV_baseline_com!T13","v":0},{"$f":"PV_baseline_com!U13","v":0},{"$f":"PV_baseline_com!V13","v":0},{"$f":"PV_baseline_com!W13","v":0},{"$f":"PV_baseline_com!X13","v":0},null,{"$f":"SUM(E62:X62)","v":1149.8635557504469}]
[]
["Commercial financing (shock years) - Stress tests"]
[]
[{"$f":"A57","v":"Total commercial"}]
["Stock of new forex debt (in USD)",null,null,null,{"$f":"PV_stress_com!E12","v":298.60474753383301},{"$f":"PV_stress_com!F12","v":564.00355575044705},{"$f":"PV_stress_com!G12","v":1149.8635557504472},{"$f":"PV_stress_com!H12","v":1149.8635557504472},{"$f":"PV_stress_com!I12","v":1000.5611819835306},{"$f":"PV_stress_com!J12","v":718.55940410830704},{"$f":"PV_stress_com!K12","v":292.93},{"$f":"PV_stress_com!L12","v":0},{"$f":"PV_stress_com!M12","v":0},{"$f":"PV_stress_com!N12","v":0},{"$f":"PV_stress_com!O12","v":0},{"$f":"PV_stress_com!P12","v":0},{"$f":"PV_stress_com!Q12","v":0},{"$f":"PV_stress_com!R12","v":0},{"$f":"PV_stress_com!S12","v":0},{"$f":"PV_stress_com!T12","v":0},{"$f":"PV_stress_com!U12","v":0},{"$f":"PV_stress_com!V12","v":0},{"$f":"PV_stress_com!W12","v":0},{"$f":"PV_stress_com!X12","v":0}]
["PV of debt",null,null,null,{"$f":"PV_stress_com!E13","v":298.60474753383301},{"$f":"PV_stress_com!F13","v":564.00355575044705},{"$f":"PV_stress_com!G13","v":1149.8635557504472},{"$f":"PV_stress_com!H13","v":1149.8635557504472},{"$f":"PV_stress_com!I13","v":1000.5611819835306},{"$f":"PV_stress_com!J13","v":718.55940410830704},{"$f":"PV_stress_com!K13","v":292.93},{"$f":"PV_stress_com!L13","v":0},{"$f":"PV_stress_com!M13","v":0},{"$f":"PV_stress_com!N13","v":0},{"$f":"PV_stress_com!O13","v":0},{"$f":"PV_stress_com!P13","v":0},{"$f":"PV_stress_com!Q13","v":0},{"$f":"PV_stress_com!R13","v":0},{"$f":"PV_stress_com!S13","v":0},{"$f":"PV_stress_com!T13","v":0},{"$f":"PV_stress_com!U13","v":0},{"$f":"PV_stress_com!V13","v":0},{"$f":"PV_stress_com!W13","v":0},{"$f":"PV_stress_com!X13","v":0}]
["Total debt service (in USD)",null,null,null,{"$f":"PV_stress_com!E14","v":0},{"$f":"PV_stress_com!F14","v":26.874427278044969},{"$f":"PV_stress_com!G14","v":50.760320017540231},{"$f":"PV_stress_com!H14","v":113.48772001754023},{"$f":"PV_stress_com!I14","v":262.79009378445676},{"$f":"PV_stress_com!J14","v":382.05228425374128},{"$f":"PV_stress_com!K14","v":500.29975047805465},{"$f":"PV_stress_com!L14","v":324.2937},{"$f":"PV_stress_com!M14","v":0},{"$f":"PV_stress_com!N14","v":0},{"$f":"PV_stress_com!O14","v":0},{"$f":"PV_stress_com!P14","v":0},{"$f":"PV_stress_com!Q14","v":0},{"$f":"PV_stress_com!R14","v":0},{"$f":"PV_stress_com!S14","v":0},{"$f":"PV_stress_com!T14","v":0},{"$f":"PV_stress_com!U14","v":0},{"$f":"PV_stress_com!V14","v":0},{"$f":"PV_stress_com!W14","v":0},{"$f":"PV_stress_com!X14","v":0},null,null,"first 5 year"]
["Interest",null,null,null,{"$f":"PV_stress_com!E15","v":0},{"$f":"PV_stress_com!F15","v":26.874427278044969},{"$f":"PV_stress_com!G15","v":50.760320017540231},{"$f":"PV_stress_com!H15","v":113.48772001754023},{"$f":"PV_stress_com!I15","v":113.48772001754023},{"$f":"PV_stress_com!J15","v":100.05050637851775},{"$f":"PV_stress_com!K15","v":74.670346369747634},{"$f":"PV_stress_com!L15","v":31.363700000000001},{"$f":"PV_stress_com!M15","v":0},{"$f":"PV_stress_com!N15","v":0},{"$f":"PV_stress_com!O15","v":0},{"$f":"PV_stress_com!P15","v":0},{"$f":"PV_stress_com!Q15","v":0},{"$f":"PV_stress_com!R15","v":0},{"$f":"PV_stress_com!S15","v":0},{"$f":"PV_stress_com!T15","v":0},{"$f":"PV_stress_com!U15","v":0},{"$f":"PV_stress_com!V15","v":0},{"$f":"PV_stress_com!W15","v":0},{"$f":"PV_stress_com!X15","v":0},null,{"$f":"SUM(E70:X70)","v":510.69474007893103},{"$f":"SUM(E70:L70)","v":510.69474007893103}]
["Amortization",null,null,null,{"$f":"PV_stress_com!E16","v":0},{"$f":"PV_stress_com!F16","v":0},{"$f":"PV_stress_com!G16","v":0},{"$f":"PV_stress_com!H16","v":0},{"$f":"PV_stress_com!I16","v":149.3023737669165},{"$f":"PV_stress_com!J16","v":282.00177787522352},{"$f":"PV_stress_com!K16","v":425.62940410830703},{"$f":"PV_stress_com!L16","v":292.93},{"$f":"PV_stress_com!M16","v":0},{"$f":"PV_stress_com!N16","v":0},{"$f":"PV_stress_com!O16","v":0},{"$f":"PV_stress_com!P16","v":0},{"$f":"PV_stress_com!Q16","v":0},{"$f":"PV_stress_com!R16","v":0},{"$f":"PV_stress_com!S16","v":0},{"$f":"PV_stress_com!T16","v":0},{"$f":"PV_stress_com!U16","v":0},{"$f":"PV_stress_com!V16","v":0},{"$f":"PV_stress_com!W16","v":0},{"$f":"PV_stress_com!X16","v":0},null,{"$f":"SUM(E71:X71)","v":1149.8635557504472}]
[]
["Increase in external gross financing needs",null,null,null,{"$f":"E69-E60","v":0},{"$f":"F69-F60","v":11.944189901353319},{"$f":"G69-G60","v":22.560142230017878},45.994542230017871,162.11861071539741,253.55095998024609,337.61400151428415,166.60719301262091,-152.68726501098772,-147.68802303459634,-142.688781058205,-137.68953908181362,-216.02363043875556,-170.34608318082718,-130.017,0,0,0,0,0]
[]
["PV of residual financing",null,null,null,{"$f":"'PV Stress'!E150+'PV Stress'!E164","v":0},{"$f":"'PV Stress'!F150+'PV Stress'!F164","v":11.944189901353319},{"$f":"'PV Stress'!G150+'PV Stress'!G164","v":34.5043321313712},{"$f":"'PV Stress'!H150+'PV Stress'!H164","v":80.49887436138907},{"$f":"'PV Stress'!I150+'PV Stress'!I164","v":242.61748507678647},{"$f":"'PV Stress'!J150+'PV Stress'!J164","v":490.19635010635591},{"$f":"'PV Stress'!K150+'PV Stress'!K164","v":810.55818555495443},{"$f":"'PV Stress'!L150+'PV Stress'!L164","v":965.88530745256639},{"$f":"'PV Stress'!M150+'PV Stress'!M164","v":801.69940688407416},{"$f":"'PV Stress'!N150+'PV Stress'!N164","v":601.98309561312408},{"$f":"'PV Stress'!O150+'PV Stress'!O164","v":343.87828632350374},{"$f":"'PV Stress'!P150+'PV Stress'!P164","v":6.3692186317037454},{"$f":"'PV Stress'!Q150+'PV Stress'!Q164","v":-439.62710311268893},{"$f":"'PV Stress'!R150+'PV Stress'!R164","v":-761.24440866755708},{"$f":"'PV Stress'!S150+'PV Stress'!S164","v":-942.22288528788727},{"$f":"'PV Stress'!T150+'PV Stress'!T164","v":-873.10866626509528},{"$f":"'PV Stress'!U150+'PV Stress'!U164","v":-727.92026421869468},{"$f":"'PV Stress'!V150+'PV Stress'!V164","v":-566.89777081535203},{"$f":"'PV Stress'!W150+'PV Stress'!W164","v":-400.21076237545168},{"$f":"'PV Stress'!X150+'PV Stress'!X164","v":-236.69169920010259}]
[]
["Adjustments to PV of debt",null,null,null,{"$f":"(E68-E59)+E75","v":0},{"$f":"(F68-F59)+F75","v":11.944189901353319},34.5043321313712,80.49887436138907,126.49341659140703,154.73756549580241,149.45483636392146,111.83679778936096,47.635736748696104,-52.095734994426493,-210.21570475621934,-447.73993292019196,-710.41808180342389,-881.89551977866824,-942.22288528788727,-873.10866626509528,-727.92026421869468,-566.89777081535203,-400.21076237545174,-236.69169920010265]
["Baseline PV of debt",null,null,{"$f":"Ext_Debt_Data!F371","v":20696.489343803707},{"$f":"Ext_Debt_Data!G371","v":21757.147533262108},{"$f":"Ext_Debt_Data!H371","v":22335.250757276175},{"$f":"Ext_Debt_Data!I371","v":23182.89968205215},{"$f":"Ext_Debt_Data!J371","v":23793.27383626892},{"$f":"Ext_Debt_Data!K371","v":24945.45665688171},{"$f":"Ext_Debt_Data!L371","v":25211.047779356129},{"$f":"Ext_Debt_Data!M371","v":25102.468808261754},{"$f":"Ext_Debt_Data!N371","v":25901.989523687025},{"$f":"Ext_Debt_Data!O371","v":27124.675562319055},{"$f":"Ext_Debt_Data!P371","v":28690.016228255467},{"$f":"Ext_Debt_Data!Q371","v":30581.333065587201},{"$f":"Ext_Debt_Data!R371","v":32458.380681995382},{"$f":"Ext_Debt_Data!S371","v":34342.284546318748},{"$f":"Ext_Debt_Data!T371","v":36435.161306577051},{"$f":"Ext_Debt_Data!U371","v":38811.572714885784},{"$f":"Ext_Debt_Data!V371","v":40765.136497558975},{"$f":"Ext_Debt_Data!W371","v":42956.343124836829},{"$f":"Ext_Debt_Data!X371","v":44848.495578753231},{"$f":"Ext_Debt_Data!Y371","v":47021.1063418544},{"$f":"Ext_Debt_Data!Z371","v":49385.277420870218}]
["(in percent of GDP)",null,null,{"$f":"D78/'Baseline - external'!N48*100","v":45.522721627964714},{"$f":"E78/'Baseline - external'!O48*100","v":44.19820594932753},{"$f":"F78/'Baseline - external'!P48*100","v":42.250982279437963},{"$f":"G78/'Baseline - external'!Q48*100","v":41.093350213517134},{"$f":"H78/'Baseline - external'!R48*100","v":39.361066974348105},{"$f":"I78/'Baseline - external'!S48*100","v":38.302959534288902},{"$f":"J78/'Baseline - external'!T48*100","v":35.932428523208266},{"$f":"K78/'Baseline - external'!U48*100","v":33.355971173076917},{"$f":"L78/'Baseline - external'!V48*100","v":32.162706656291107},{"$f":"M78/'Baseline - external'!W48*100","v":31.483178401399702},{"$f":"N78/'Baseline - external'!X48*100","v":31.151629348637595},{"$f":"O78/'Baseline - external'!Y48*100","v":31.067129219604734},{"$f":"P78/'Baseline - external'!Z48*100","v":30.839076673534009},{"$f":"Q78/'Baseline - external'!AA48*100","v":30.514720431447838},{"$f":"R78/'Baseline - external'!AB48*100","v":30.261113347825859},{"$f":"S78/'Baseline - external'!AC48*100","v":30.132436663967336},{"$f":"T78/'Baseline - external'!AD48*100","v":29.589096456207898},{"$f":"U78/'Baseline - external'!AE48*100","v":29.138268752763636},{"$f":"V78/'Baseline - external'!AF48*100","v":28.432568492892273},{"$f":"W78/'Baseline - external'!AG48*100","v":27.932369757795396},{"$f":"X78/'Baseline - external'!AH48*100","v":27.441528348209587}]
["(in percent of exports)",null,null,{"$f":"D78/D85*100","v":110.61517407343602},{"$f":"E78/E85*100","v":105.97900436147741},{"$f":"F78/F85*100","v":102.03022027083566},100.6211924959286,97.165382689904675,95.220290719746401,90.750902686968487,85.899127704568528,84.416804438397179,83.708938608806321,83.50323782049081,83.585041922796762,83.32106132173196,82.879400763488576,82.670025424372056,82.927959942015576,82.06288301695578,81.239862288334763,79.89041590503227,79.087655121218233,78.160513954984197]
["Revised PV of debt",null,null,{"$f":"D78+D77","v":20696.489343803707},{"$f":"E78+E77","v":21757.147533262108},{"$f":"F78+F77","v":22347.19494717753},23217.404014183521,23873.77271063031,25071.950073473115,25365.785344851931,25251.923644625676,26013.826321476387,27172.311299067751,28637.920493261041,30371.117360830984,32010.640749075192,33631.866464515326,35553.26578679838,37869.349829597893,39892.027831293883,42228.422860618135,44281.597807937876,46620.895579478951,49148.585721670112]
["(in percent of GDP)",null,null,{"$f":"D81/D84*100","v":45.522721627964714},{"$f":"E81/E84*100","v":49.414749347022337},{"$f":"F81/F84*100","v":47.262963632594271},46.011819534488701,44.155587749169094,43.040860244961415,40.419965954358496,37.514881306721293,36.114005367749527,35.260831957981566,34.765093960481252,34.495102249859151,34.003282231870301,33.410512583995342,33.013811005130776,32.870992350255968,32.372845279372889,32.025303868238794,31.386540778664408,30.963318969160369,30.533302379603299]
["(in percent of exports)",null,null,{"$f":"D81/D85*100","v":110.61517407343602},{"$f":"E81/E85*100","v":105.97900436147741},{"$f":"F81/F85*100","v":102.08478282488242},100.770952322911,97.494118617009775,95.703133750749586,91.307903485635279,86.410553101526475,84.781290150174939,83.855946338130877,83.351611466777271,83.010479379784172,82.171707422271254,81.164924697343281,80.669037301160913,80.914729963895269,80.305258230268436,79.863205484701425,78.880578270533547,78.414516328599575,77.785909501501052]
["Nominal GDP under the stress test",null,null,{"$f":"'C4_Market_financing'!D12","v":45464.086073205704},{"$f":"'C4_Market_financing'!E12","v":44029.66284513424},{"$f":"'C4_Market_financing'!F12","v":47282.678083619125},{"$f":"'C4_Market_financing'!G12","v":50459.651996115135},{"$f":"'C4_Market_financing'!H12","v":54067.387453311749},{"$f":"'C4_Market_financing'!I12","v":58251.507824842251},{"$f":"'C4_Market_financing'!J12","v":62755.583152876781},{"$f":"'C4_Market_financing'!K12","v":67311.751403839458},{"$f":"'C4_Market_financing'!L12","v":72032.514966360424},{"$f":"'C4_Market_financing'!M12","v":77060.891051712941},{"$f":"'C4_Market_financing'!N12","v":82375.501489553877},{"$f":"'C4_Market_financing'!O12","v":88044.72339534809},{"$f":"'C4_Market_financing'!P12","v":94139.855472753552},{"$f":"'C4_Market_financing'!Q12","v":100662.5276399561},{"$f":"'C4_Market_financing'!R12","v":107692.09825934043},{"$f":"'C4_Market_financing'!S12","v":115205.98291065283},{"$f":"'C4_Market_financing'!T12","v":123226.82015445834},{"$f":"'C4_Market_financing'!U12","v":131859.55404001122},{"$f":"'C4_Market_financing'!V12","v":141084.6710384826},{"$f":"'C4_Market_financing'!W12","v":150568.14686408007},{"$f":"'C4_Market_financing'!X12","v":160967.14698801169}]
["Exports under the baseline / stress test",null,null,{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
[]
[]
["Baeline debt service",null,null,{"$f":"'Macro-Debt_Data'!U19+'Macro-Debt_Data'!U24","v":3212.2153436925501},{"$f":"'Macro-Debt_Data'!V19+'Macro-Debt_Data'!V24","v":3394.6490988948035},{"$f":"'Macro-Debt_Data'!W19+'Macro-Debt_Data'!W24","v":3329.4779185433558},{"$f":"'Macro-Debt_Data'!X19+'Macro-Debt_Data'!X24","v":3758.6755942752375},{"$f":"'Macro-Debt_Data'!Y19+'Macro-Debt_Data'!Y24","v":4553.4792548076457},{"$f":"'Macro-Debt_Data'!Z19+'Macro-Debt_Data'!Z24","v":4171.0378303992884},{"$f":"'Macro-Debt_Data'!AA19+'Macro-Debt_Data'!AA24","v":5521.3916272579327},{"$f":"'Macro-Debt_Data'!AB19+'Macro-Debt_Data'!AB24","v":5786.3126363951014},{"$f":"'Macro-Debt_Data'!AC19+'Macro-Debt_Data'!AC24","v":5207.6310295793819},{"$f":"'Macro-Debt_Data'!AD19+'Macro-Debt_Data'!AD24","v":5002.7292610208897},{"$f":"'Macro-Debt_Data'!AE19+'Macro-Debt_Data'!AE24","v":4689.5724969242856},{"$f":"'Macro-Debt_Data'!AF19+'Macro-Debt_Data'!AF24","v":5369.7341909382558},{"$f":"'Macro-Debt_Data'!AG19+'Macro-Debt_Data'!AG24","v":5534.0683298308741},{"$f":"'Macro-Debt_Data'!AH19+'Macro-Debt_Data'!AH24","v":5852.22762244773},{"$f":"'Macro-Debt_Data'!AI19+'Macro-Debt_Data'!AI24","v":5914.9351883407289},{"$f":"'Macro-Debt_Data'!AJ19+'Macro-Debt_Data'!AJ24","v":6406.7311914321544},{"$f":"'Macro-Debt_Data'!AK19+'Macro-Debt_Data'!AK24","v":7198.1981460017814},{"$f":"'Macro-Debt_Data'!AL19+'Macro-Debt_Data'!AL24","v":7629.8467462798035},{"$f":"'Macro-Debt_Data'!AM19+'Macro-Debt_Data'!AM24","v":8288.0502098988109},{"$f":"'Macro-Debt_Data'!AN19+'Macro-Debt_Data'!AN24","v":8288.3866511544893},{"$f":"'Macro-Debt_Data'!AO19+'Macro-Debt_Data'!AO24","v":8523.2993553197466}]
["Adjustment to debt service",null,null,{"$f":"(D69-D60)+'PV Stress'!D152+'PV Stress'!D166","v":0},{"$f":"(E69-E60)+'PV Stress'!E152+'PV Stress'!E166","v":0},{"$f":"(F69-F60)+'PV Stress'!F152+'PV Stress'!F166","v":11.944189901353319},{"$f":"(G69-G60)+'PV Stress'!G152+'PV Stress'!G166","v":23.738994166477809},{"$f":"(H69-H60)+'PV Stress'!H152+'PV Stress'!H166","v":49.400005395394608},{"$f":"(I69-I60)+'PV Stress'!I152+'PV Stress'!I166","v":169.20179587590374},{"$f":"(J69-J60)+'PV Stress'!J152+'PV Stress'!J166","v":279.56923855907661},{"$f":"(K69-K60)+'PV Stress'!K152+'PV Stress'!K166","v":394.59685117097928},{"$f":"(L69-L60)+'PV Stress'!L152+'PV Stress'!L166","v":242.91081994092701},{"$f":"(M69-M60)+'PV Stress'!M152+'PV Stress'!M166","v":-63.956473902808582},{"$f":"(N69-N60)+'PV Stress'!N152+'PV Stress'!N166","v":-31.555878139883418},{"$f":"(O69-O60)+'PV Stress'!O152+'PV Stress'!O166","v":20.861794536694958},{"$f":"(P69-P60)+'PV Stress'!P152+'PV Stress'!P166","v":89.626485328364367},{"$f":"(Q69-Q60)+'PV Stress'!Q152+'PV Stress'!Q166","v":14.458343366889125},{"$f":"(R69-R60)+'PV Stress'!R152+'PV Stress'!R166","v":-54.227428663357728},{"$f":"(S69-S60)+'PV Stress'!S152+'PV Stress'!S166","v":-139.92459978932553},{"$f":"(T69-T60)+'PV Stress'!T152+'PV Stress'!T166","v":-144.4543281211316},{"$f":"(U69-U60)+'PV Stress'!U152+'PV Stress'!U166","v":-215.00214059831401},{"$f":"(V69-V60)+'PV Stress'!V152+'PV Stress'!V166","v":-219.22697238325222},{"$f":"(W69-W60)+'PV Stress'!W152+'PV Stress'!W166","v":-212.01613445426631},{"$f":"(X69-X60)+'PV Stress'!X152+'PV Stress'!X166","v":-195.51990179909313}]
["Adjusted debt service",null,null,{"$f":"D88+D89","v":3212.2153436925501},3394.6490988948035,{"$f":"F88+F89","v":3341.422108444709},3782.4145884417153,4602.8792602030408,4340.2396262751918,5800.9608658170091,6180.9094875660803,5450.5418495203085,4938.7727871180814,4658.0166187844025,5390.5959854749508,5623.6948151592387,5866.6859658146195,5860.7077596773715,6266.8065916428286,7053.7438178806497,7414.8446056814892,8068.8232375155585,8076.3705167002227,8327.779453520654]
[]
[]
["Exports",null,null,{"$f":"'Macro-Debt_Data'!U29","v":18710.3528219949},{"$f":"'Macro-Debt_Data'!V29","v":20529.677235928699},{"$f":"'Macro-Debt_Data'!W29","v":21890.818914227599},{"$f":"'Macro-Debt_Data'!X29","v":23039.778308123499},{"$f":"'Macro-Debt_Data'!Y29","v":24487.397854648701},{"$f":"'Macro-Debt_Data'!Z29","v":26197.6270691102},{"$f":"'Macro-Debt_Data'!AA29","v":27780.492571316699},{"$f":"'Macro-Debt_Data'!AB29","v":29223.1940871347},{"$f":"'Macro-Debt_Data'!AC29","v":30683.451826927299},{"$f":"'Macro-Debt_Data'!AD29","v":32403.559300972302},{"$f":"'Macro-Debt_Data'!AE29","v":34357.968597494597},{"$f":"'Macro-Debt_Data'!AF29","v":36587.088266144099},{"$f":"'Macro-Debt_Data'!AG29","v":38955.793609807901},{"$f":"'Macro-Debt_Data'!AH29","v":41436.453726687403},{"$f":"'Macro-Debt_Data'!AI29","v":44073.001211192997},{"$f":"'Macro-Debt_Data'!AJ29","v":46801.552506565204},{"$f":"'Macro-Debt_Data'!AK29","v":49675.486649836697},{"$f":"'Macro-Debt_Data'!AL29","v":52875.942812873196},{"$f":"'Macro-Debt_Data'!AM29","v":56137.516710472199},{"$f":"'Macro-Debt_Data'!AN29","v":59454.419618061504},{"$f":"'Macro-Debt_Data'!AO29","v":63184.432806203396}]
["Revenue (excluding grants)",null,null,{"$f":"'Baseline - external'!N60/100*'Baseline - external'!N48","v":8236.1322763728549},{"$f":"'Baseline - external'!O60/100*'Baseline - external'!O48","v":8949.1784100709174},{"$f":"'Baseline - external'!P60/100*'Baseline - external'!P48","v":9853.7896298429241},{"$f":"'Baseline - external'!Q60/100*'Baseline - external'!Q48","v":10607.794423274545},{"$f":"'Baseline - external'!R60/100*'Baseline - external'!R48","v":11303.635095648784},{"$f":"'Baseline - external'!S60/100*'Baseline - external'!S48","v":12119.168993861827},{"$f":"'Baseline - external'!T60/100*'Baseline - external'!T48","v":12913.250610676101},{"$f":"'Baseline - external'!U60/100*'Baseline - external'!U48","v":13691.882652574355},{"$f":"'Baseline - external'!V60/100*'Baseline - external'!V48","v":14505.506146902297},{"$f":"'Baseline - external'!W60/100*'Baseline - external'!W48","v":15393.862995955235},{"$f":"'Baseline - external'!X60/100*'Baseline - external'!X48","v":16353.862932057222},{"$f":"'Baseline - external'!Y60/100*'Baseline - external'!Y48","v":17408.98164433664},{"$f":"'Baseline - external'!Z60/100*'Baseline - external'!Z48","v":18540.61149878077},{"$f":"'Baseline - external'!AA60/100*'Baseline - external'!AA48","v":19753.056470576721},{"$f":"'Baseline - external'!AB60/100*'Baseline - external'!AB48","v":21066.767402733065},{"$f":"'Baseline - external'!AC60/100*'Baseline - external'!AC48","v":22496.868125249348},{"$f":"'Baseline - external'!AD60/100*'Baseline - external'!AD48","v":23998.686877269629},{"$f":"'Baseline - external'!AE60/100*'Baseline - external'!AE48","v":25623.204933811492},{"$f":"'Baseline - external'!AF60/100*'Baseline - external'!AF48","v":27357.48461259246},{"$f":"'Baseline - external'!AG60/100*'Baseline - external'!AG48","v":29094.174340129488},{"$f":"'Baseline - external'!AH60/100*'Baseline - external'!AH48","v":31030.050553127356}]
[{"$f":"A81&\" to \"&A93","v":"Revised PV of debt to Exports"},null,null,{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"(E78+E77)/E93*100","v":105.97900436147741},{"$f":"(F78+F77)/F93*100","v":102.08478282488242},100.770952322911,97.494118617009775,95.703133750749586,91.307903485635279,86.410553101526475,84.781290150174939,83.855946338130877,83.351611466777271,83.010479379784172,82.171707422271254,81.164924697343281,80.669037301160913,80.914729963895269,80.305258230268436,79.863205484701425,78.880578270533547,78.414516328599575,77.785909501501052]
["Debt service to exports ratio - stress test",null,null,{"$f":"D90/D93*100","v":17.168117428103439},{"$f":"E90/E93*100","v":16.535326200617884},{"$f":"F90/F93*100","v":15.264034303773824},16.416887948561943,18.796930925550456,16.567300598735514,20.881418322317614,21.150697863951777,17.763783163200046,15.241451536991764,13.557310891552731,14.733602046334868,14.436093566691866,14.158272337953825,13.297727857455182,13.390168180347729,14.199647137032805,14.023096726468712,14.373317008535144,13.584138182801675,13.180112701277647]
["Debt service to exports ratio - baseline",null,null,{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.535326200617888},{"$f":"'Baseline - external'!P39","v":15.209471749727065},{"$f":"'Baseline - external'!Q39","v":16.313853128308885},{"$f":"'Baseline - external'!R39","v":18.595194482631445},{"$f":"'Baseline - external'!S39","v":15.921433721443369},{"$f":"'Baseline - external'!T39","v":19.875067416762647},{"$f":"'Baseline - external'!U39","v":19.800411341559972},{"$f":"'Baseline - external'!V39","v":16.972115976238534},{"$f":"'Baseline - external'!W39","v":15.43882637877617},{"$f":"'Baseline - external'!X39","v":13.649155314922353},{"$f":"'Baseline - external'!Y39","v":14.676582492373807},{"$f":"'Baseline - external'!Z39","v":14.206021279560229},{"$f":"'Baseline - external'!AA39","v":14.123379527236349},{"$f":"'Baseline - external'!AB39","v":13.420767875545867},{"$f":"'Baseline - external'!AC39","v":13.689142449993373},{"$f":"'Baseline - external'!AD39","v":14.490443136958062},{"$f":"'Baseline - external'!AE39","v":14.429712909860848},{"$f":"'Baseline - external'!AF39","v":14.763834767833103},{"$f":"'Baseline - external'!AG39","v":13.940740998565872},{"$f":"'Baseline - external'!AH39","v":13.489555855414654}]
[null,null,null,null,{"$f":"IF(E97>E96,1,\"\")","v":""},{"$f":"IF(F97>F96,1,\"\")","v":""},"","","","","","",1,1,"","","",1,1,1,1,1,1,1]
["Debt service to revenue ratio -stress test",null,null,{"$f":"D90/D94*100","v":39.001502597371967},{"$f":"E90/E94*100","v":37.932522331599181},{"$f":"F90/F94*100","v":33.910020753081305},35.656937130519097,40.720345457496862,35.813013486926835,44.922545381571332,45.142875121004209,37.575675018305319,32.082738351093241,28.482668823484207,30.964453266734182,30.331765570564123,29.700142732611408,27.819682287454512,27.856351189654177,29.39220739015353,28.938006095783582,29.494024585146018,27.759407853552709,26.837788869413686]
["Debt service to revenue ratio - baseline",null,null,{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.932522331599195},{"$f":"'Baseline - external'!P40","v":33.78880657711413},{"$f":"'Baseline - external'!Q40","v":35.43314891197678},{"$f":"'Baseline - external'!R40","v":40.283317855514113},{"$f":"'Baseline - external'!S40","v":34.416863338665003},{"$f":"'Baseline - external'!T40","v":42.757565803710897},{"$f":"'Baseline - external'!U40","v":42.260898542737344},{"$f":"'Baseline - external'!V40","v":35.901063891462286},{"$f":"'Baseline - external'!W40","v":32.498205696226911},{"$f":"'Baseline - external'!X40","v":28.675625547354187},{"$f":"'Baseline - external'!Y40","v":30.844619752270788},{"$f":"'Baseline - external'!Z40","v":29.848359263634826},{"$f":"'Baseline - external'!AA40","v":29.626947258339243},{"$f":"'Baseline - external'!AB40","v":28.077089736953976},{"$f":"'Baseline - external'!AC40","v":28.478324875103674},{"$f":"'Baseline - external'!AD40","v":29.994133357436144},{"$f":"'Baseline - external'!AE40","v":29.777097619087151},{"$f":"'Baseline - external'!AF40","v":30.295366431765736},{"$f":"'Baseline - external'!AG40","v":28.488131521650882},{"$f":"'Baseline - external'!AH40","v":27.467887429724897}]
[null,null,null,null,null,null,{"$f":"IF(E100>E99,1,\"\")","v":""},"","","","","","","",1,1,"","","",1,1,1,1,1,1,1]

{"sheet":"PV_baseline_com","index":76,"n_rows":142,"n_cols":56,"rows_kept":142,"cut":false,"hidden":false,"merged":[[4,24,4,27],[4,4,4,7],[4,8,4,11],[4,12,4,15],[4,16,4,19],[4,20,4,23],[4,52,4,55],[4,28,4,31],[4,32,4,35],[4,36,4,39],[4,40,4,43],[4,44,4,47],[4,48,4,51]]}
[]
["NPV Calculations for New Loans"]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D7+1","v":1},{"$f":"E7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2018},{"$f":"PV_Base!E7","v":2019},{"$f":"PV_Base!F7","v":2020},{"$f":"PV_Base!G7","v":2021},{"$f":"PV_Base!H7","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"C34","v":"Stock of new forex debt (in USD)"},null,null,{"$f":"D34+D60+D86+D112+D138","v":0},{"$f":"E34+E60+E86+E112+E138","v":298.60474753383301},564.00355575044705,1149.8635557504472,1149.8635557504472,1116.68525046891,1054.0181887188605,954.03334919103293,854.04850966320544,754.06367013537806,654.07883060755057,554.09399107972308,454.10915155189571,270.79097869073496,120.65111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C24","v":"PV of debt"},null,null,{"$f":"D35+D61+D87+D113+D139","v":0},298.60474753383301,564.00355575044705,1149.8635557504472,1149.8635557504472,1116.68525046891,1054.0181887188605,954.03334919103293,854.04850966320544,754.06367013537806,654.07883060755057,554.09399107972308,454.10915155189571,270.79097869073496,120.65111111111116,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C36","v":"Total debt service (in USD)"},null,null,0,0,14.93023737669165,28.200177787522353,67.493177787522356,100.67148306905935,128.50132427349519,162.68574896377046,157.68650698737909,152.68726501098772,147.68802303459634,142.688781058205,137.68953908181362,216.02363043875556,170.34608318082718,130.017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,0,0,14.93023737669165,28.200177787522353,67.493177787522356,67.493177787522356,65.834262523445517,62.700909435943025,57.701667459551651,52.702425483160269,47.703183506768902,42.703941530377534,37.70469955398616,32.705457577594785,20.206215601203414,9.3658888888888931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,{"$f":"D38+D64+D90+D116+D142","v":0},0,0,0,0,33.178305281537,62.667061750049669,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,99.984839527827447,183.31817286116078,150.1398675796238,120.65111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"PV_Base!A508","v":"Eurobond"},null,null,{"$f":"D$7","v":0},{"$f":"D17+1","v":1},{"$f":"E17+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A17&\"\"","v":"Grace Eurobond"},{"$f":"'Input 4 - External Financing'!G34","v":9},null,{"$f":"D$8","v":2018},{"$f":"PV_Base!E7","v":2019},{"$f":"PV_Base!F7","v":2020},{"$f":"PV_Base!G7","v":2021},{"$f":"PV_Base!H7","v":2022},{"$f":"PV_Base!I7","v":2023},{"$f":"PV_Base!J7","v":2024},{"$f":"PV_Base!K7","v":2025},{"$f":"PV_Base!L7","v":2026},{"$f":"PV_Base!M7","v":2027},{"$f":"PV_Base!N7","v":2028},{"$f":"PV_Base!O7","v":2029},{"$f":"PV_Base!P7","v":2030},{"$f":"PV_Base!Q7","v":2031},{"$f":"PV_Base!R7","v":2032},{"$f":"PV_Base!S7","v":2033},{"$f":"PV_Base!T7","v":2034},{"$f":"PV_Base!U7","v":2035},{"$f":"PV_Base!V7","v":2036},{"$f":"PV_Base!W7","v":2037},{"$f":"PV_Base!X7","v":2038},{"$f":"PV_Base!Y7","v":2039},{"$f":"PV_Base!Z7","v":2040},{"$f":"PV_Base!AA7","v":2041},{"$f":"PV_Base!AB7","v":2042},{"$f":"PV_Base!AC7","v":2043},{"$f":"PV_Base!AD7","v":2044},{"$f":"PV_Base!AE7","v":2045},{"$f":"PV_Base!AF7","v":2046},{"$f":"PV_Base!AG7","v":2047},{"$f":"PV_Base!AH7","v":2048},{"$f":"PV_Base!AI7","v":2049},{"$f":"PV_Base!AJ7","v":2050},{"$f":"PV_Base!AK7","v":2051},{"$f":"PV_Base!AL7","v":2052},{"$f":"PV_Base!AM7","v":2053},{"$f":"PV_Base!AN7","v":2054},{"$f":"PV_Base!AO7","v":2055},{"$f":"PV_Base!AP7","v":2056},{"$f":"PV_Base!AQ7","v":2057},{"$f":"PV_Base!AR7","v":2058},{"$f":"PV_Base!AS7","v":2059},{"$f":"PV_Base!AT7","v":2060},{"$f":"PV_Base!AU7","v":2061},{"$f":"PV_Base!AV7","v":2062},{"$f":"PV_Base!AW7","v":2063},{"$f":"PV_Base!AX7","v":2064},{"$f":"PV_Base!AY7","v":2065},{"$f":"PV_Base!AZ7","v":2066},{"$f":"PV_Base!BA7","v":2067},{"$f":"PV_Base!BB7","v":2068},{"$f":"PV_Base!BC7","v":2069},{"$f":"PV_Base!BD7","v":2070}]
[{"$f":"+\"Maturity \"& A17&\"\"","v":"Maturity Eurobond"},{"$f":"'Input 4 - External Financing'!H34","v":12},{"$f":"PV_Base!C510","v":"Base"},100]
[{"$f":"+\"Interest \"& A17&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34","v":0.09},{"$f":"PV_Base!C511","v":"Debt stock"},{"$f":"D19-D21","v":100},{"$f":"D20-E21","v":100},100,100,100,100,100,100,100,100,66.666666666666657,33.333333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A17&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"PV_Base!C512","v":"Amortization"},{"$f":"IF(D17-D17-1<B18,0,IF(D17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(E17-D17-1<B18,0,IF(E17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(F17-D17-1<B18,0,IF(F17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(G17-D17-1<B18,0,IF(G17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(H17-D17-1<B18,0,IF(H17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(I17-D17-1<B18,0,IF(I17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(J17-D17-1<B18,0,IF(J17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(K17-D17-1<B18,0,IF(K17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(L17-D17-1<B18,0,IF(L17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(M17-D17-1<B18,0,IF(M17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(N17-D17-1<B18,0,IF(N17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(O17-D17-1<B18,0,IF(O17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(P17-D17-1<B18,0,IF(P17-D17-1<B19,D19/(B19-B18),0))","v":33.333333333333336},{"$f":"IF(Q17-D17-1<B18,0,IF(Q17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(R17-D17-1<B18,0,IF(R17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(S17-D17-1<B18,0,IF(S17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(T17-D17-1<B18,0,IF(T17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(U17-D17-1<B18,0,IF(U17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(V17-D17-1<B18,0,IF(V17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(W17-D17-1<B18,0,IF(W17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(X17-D17-1<B18,0,IF(X17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Y17-D17-1<B18,0,IF(Y17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(Z17-D17-1<B18,0,IF(Z17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AA17-D17-1<B18,0,IF(AA17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AB17-D17-1<B18,0,IF(AB17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AC17-D17-1<B18,0,IF(AC17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AD17-D17-1<B18,0,IF(AD17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AE17-D17-1<B18,0,IF(AE17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AF17-D17-1<B18,0,IF(AF17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AG17-D17-1<B18,0,IF(AG17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AH17-D17-1<B18,0,IF(AH17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AI17-D17-1<B18,0,IF(AI17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AJ17-D17-1<B18,0,IF(AJ17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AK17-D17-1<B18,0,IF(AK17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AL17-D17-1<B18,0,IF(AL17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AM17-D17-1<B18,0,IF(AM17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AN17-D17-1<B18,0,IF(AN17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AO17-D17-1<B18,0,IF(AO17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AP17-D17-1<B18,0,IF(AP17-D17-1<B19,D19/(B19-B18),0))","v":0},{"$f":"IF(AQ17-D17-1<B18,0,IF(AQ17-D17-1<B19,D19/(B19-B18),0))","v":0}]
[null,null,{"$f":"PV_Base!C513","v":"Interest"},null,{"$f":"$B20*D20","v":9},{"$f":"$B20*E20","v":9},9,9,9,9,9,9,9,9,5.9999999999999991,2.9999999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C514","v":"Total debt service"},{"$f":"D21+D22","v":0},9,9,9,9,9,9,9,9,9,42.333333333333336,39.333333333333336,36.333333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C515","v":"PV of debt"},{"$f":"IF($B20>=$B21, D20, NPV($B21,E23:$BD23))","v":100},{"$f":"IF($B20>=$B21, E20, NPV($B21,F23:$BD23))","v":100},{"$f":"IF($B20>=$B21, F20, NPV($B21,G23:$BD23))","v":100},{"$f":"IF($B20>=$B21, G20, NPV($B21,H23:$BD23))","v":100},{"$f":"IF($B20>=$B21, H20, NPV($B21,I23:$BD23))","v":100},{"$f":"IF($B20>=$B21, I20, NPV($B21,J23:$BD23))","v":100},{"$f":"IF($B20>=$B21, J20, NPV($B21,K23:$BD23))","v":100},{"$f":"IF($B20>=$B21, K20, NPV($B21,L23:$BD23))","v":100},{"$f":"IF($B20>=$B21, L20, NPV($B21,M23:$BD23))","v":100},{"$f":"IF($B20>=$B21, M20, NPV($B21,N23:$BD23))","v":100},{"$f":"IF($B20>=$B21, N20, NPV($B21,O23:$BD23))","v":66.666666666666657},{"$f":"IF($B20>=$B21, O20, NPV($B21,P23:$BD23))","v":33.333333333333321},{"$f":"IF($B20>=$B21, P20, NPV($B21,Q23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Q20, NPV($B21,R23:$BD23))","v":0},{"$f":"IF($B20>=$B21, R20, NPV($B21,S23:$BD23))","v":0},{"$f":"IF($B20>=$B21, S20, NPV($B21,T23:$BD23))","v":0},{"$f":"IF($B20>=$B21, T20, NPV($B21,U23:$BD23))","v":0},{"$f":"IF($B20>=$B21, U20, NPV($B21,V23:$BD23))","v":0},{"$f":"IF($B20>=$B21, V20, NPV($B21,W23:$BD23))","v":0},{"$f":"IF($B20>=$B21, W20, NPV($B21,X23:$BD23))","v":0},{"$f":"IF($B20>=$B21, X20, NPV($B21,Y23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Y20, NPV($B21,Z23:$BD23))","v":0},{"$f":"IF($B20>=$B21, Z20, NPV($B21,AA23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AA20, NPV($B21,AB23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AB20, NPV($B21,AC23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AC20, NPV($B21,AD23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AD20, NPV($B21,AE23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AE20, NPV($B21,AF23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AF20, NPV($B21,AG23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AG20, NPV($B21,AH23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AH20, NPV($B21,AI23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AI20, NPV($B21,AJ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AJ20, NPV($B21,AK23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AK20, NPV($B21,AL23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AL20, NPV($B21,AM23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AM20, NPV($B21,AN23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AN20, NPV($B21,AO23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AO20, NPV($B21,AP23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AP20, NPV($B21,AQ23:$BD23))","v":0},{"$f":"IF($B20>=$B21, AQ20, NPV($B21,AR23:$BD23))","v":0}]
[null,null,{"$f":"PV_Base!C516","v":"Grant element"},{"$f":"IF(D24=0,0,(1-D24/D20)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C517","v":"t-g>0"},{"$f":"IF(D17-$B18>0,D17-$B18,0)","v":0},{"$f":"IF(E17-$B18>0,E17-$B18,0)","v":0},0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,null,{"$f":"IF(D26=0,0,CHOOSE(D26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(E26=0,0,CHOOSE(E26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(F26=0,0,CHOOSE(F26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(G26=0,0,CHOOSE(G26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(H26=0,0,CHOOSE(H26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(I26=0,0,CHOOSE(I26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(J26=0,0,CHOOSE(J26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(K26=0,0,CHOOSE(K26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(L26=0,0,CHOOSE(L26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(M26=0,0,CHOOSE(M26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(N26=0,0,CHOOSE(N26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(O26=0,0,CHOOSE(O26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(P26=0,0,CHOOSE(P26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":0},{"$f":"IF(Q26=0,0,CHOOSE(Q26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(R26=0,0,CHOOSE(R26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(S26=0,0,CHOOSE(S26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(T26=0,0,CHOOSE(T26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(U26=0,0,CHOOSE(U26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(V26=0,0,CHOOSE(V26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(W26=0,0,CHOOSE(W26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(X26=0,0,CHOOSE(X26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(Y26=0,0,CHOOSE(Y26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(Z26=0,0,CHOOSE(Z26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AA26=0,0,CHOOSE(AA26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AB26=0,0,CHOOSE(AB26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AC26=0,0,CHOOSE(AC26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AD26=0,0,CHOOSE(AD26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250},{"$f":"IF(AE26=0,0,CHOOSE(AE26,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33,AF33))","v":250}]
[null,null,{"$f":"PV_Base!C519","v":"t-m condition"},{"$f":"IF(D17-$B19>0,D17-$B19,0)","v":0},{"$f":"IF(E17-$B19>0,E17-$B19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D28=0,0,CHOOSE(D28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(E28=0,0,CHOOSE(E28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(F28=0,0,CHOOSE(F28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(G28=0,0,CHOOSE(G28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(H28=0,0,CHOOSE(H28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(I28=0,0,CHOOSE(I28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(J28=0,0,CHOOSE(J28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(K28=0,0,CHOOSE(K28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(L28=0,0,CHOOSE(L28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(M28=0,0,CHOOSE(M28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(N28=0,0,CHOOSE(N28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(O28=0,0,CHOOSE(O28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(P28=0,0,CHOOSE(P28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(Q28=0,0,CHOOSE(Q28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(R28=0,0,CHOOSE(R28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(S28=0,0,CHOOSE(S28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":0},{"$f":"IF(T28=0,0,CHOOSE(T28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(U28=0,0,CHOOSE(U28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(V28=0,0,CHOOSE(V28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(W28=0,0,CHOOSE(W28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(X28=0,0,CHOOSE(X28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(Y28=0,0,CHOOSE(Y28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(Z28=0,0,CHOOSE(Z28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AA28=0,0,CHOOSE(AA28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AB28=0,0,CHOOSE(AB28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AC28=0,0,CHOOSE(AC28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AD28=0,0,CHOOSE(AD28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250},{"$f":"IF(AE28=0,0,CHOOSE(AE28,D33,E33,F33,G33,H33,I33,J33,K33,L33,M33,N33,O33,P33,Q33,R33,S33,T33,U33,V33,W33,X33,Y33,Z33,AA33,AB33,AC33,AD33,AE33))","v":250}]
[]
[{"$f":"+\"Output \"& PV_Base!A508&\"\"","v":"Output Eurobond"},null,null,{"$f":"D$8","v":2018},{"$f":"D31+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C523","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G96","v":0},{"$f":"Ext_Debt_Data!H96","v":0},{"$f":"Ext_Debt_Data!I96","v":250}]
[null,null,{"$f":"PV_Base!C524","v":"cumulative"},{"$f":"D32","v":0},{"$f":"SUM(D32:E32)","v":0},{"$f":"SUM(D32:F32)","v":0},{"$f":"SUM(D32:G32)","v":250},{"$f":"SUM(D32:H32)","v":250},{"$f":"SUM(D32:I32)","v":250},{"$f":"SUM(D32:J32)","v":250},{"$f":"SUM(D32:K32)","v":250},{"$f":"SUM(D32:L32)","v":250},{"$f":"SUM(D32:M32)","v":250},{"$f":"SUM(D32:N32)","v":250},{"$f":"SUM(D32:O32)","v":250},{"$f":"SUM(D32:P32)","v":250},{"$f":"SUM(D32:Q32)","v":250},{"$f":"SUM(D32:R32)","v":250},{"$f":"SUM(D32:S32)","v":250},{"$f":"SUM(D32:T32)","v":250},{"$f":"SUM(D32:U32)","v":250},{"$f":"SUM(D32:V32)","v":250},{"$f":"SUM(D32:W32)","v":250},{"$f":"SUM(D32:X32)","v":250},{"$f":"SUM(D32:Y32)","v":250},{"$f":"SUM(D32:Z32)","v":250},{"$f":"SUM(D32:AA32)","v":250},{"$f":"SUM(D32:AB32)","v":250},{"$f":"SUM(D32:AC32)","v":250},{"$f":"SUM(D32:AD32)","v":250},{"$f":"SUM(D32:AE32)","v":250}]
[null,null,{"$f":"PV_Base!C525","v":"Stock of new forex debt (in USD)"},{"$f":"D32-D38","v":0},{"$f":"D34+E32-E38","v":0},0,250,250,250,250,250,250,250,250,250,250,166.66666666666669,83.333333333333357,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C526","v":"PV of debt   Eurobond"},{"$f":"IF($B20>=$B21, D32, D32*D24/100)","v":0},{"$f":"IF($B20>=$B21,D35-E38+E32,D35*(1+$B21)-E36+E32*$D24/100)","v":0},{"$f":"IF($B20>=$B21,E35-F38+F32,E35*(1+$B21)-F36+F32*$D24/100)","v":0},250,250,250,250,250,250,250,250,250,250,166.66666666666669,83.333333333333357,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,{"$f":"PV_Base!C527","v":"Total debt service (in USD)"},{"$f":"D37+D38","v":0},0,0,0,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,105.83333333333333,98.333333333333329,90.833333333333329,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C528","v":"Interest"},0,{"$f":"$B20*D34","v":0},{"$f":"$B20*E34","v":0},0,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,22.5,15.000000000000002,7.5000000000000018,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C529","v":"Amortization"},{"$f":"(D27-D29)/(B19-B18)","v":0},{"$f":"(E27-E29)/(B19-B18)","v":0},{"$f":"(F27-F29)/(B19-B18)","v":0},{"$f":"(G27-G29)/(B19-B18)","v":0},{"$f":"(H27-H29)/(B19-B18)","v":0},{"$f":"(I27-I29)/(B19-B18)","v":0},{"$f":"(J27-J29)/(B19-B18)","v":0},{"$f":"(K27-K29)/(B19-B18)","v":0},{"$f":"(L27-L29)/(B19-B18)","v":0},{"$f":"(M27-M29)/(B19-B18)","v":0},{"$f":"(N27-N29)/(B19-B18)","v":0},{"$f":"(O27-O29)/(B19-B18)","v":0},{"$f":"(P27-P29)/(B19-B18)","v":0},{"$f":"(Q27-Q29)/(B19-B18)","v":83.333333333333329},{"$f":"(R27-R29)/(B19-B18)","v":83.333333333333329},{"$f":"(S27-S29)/(B19-B18)","v":83.333333333333329},{"$f":"(T27-T29)/(B19-B18)","v":0},{"$f":"(U27-U29)/(B19-B18)","v":0},{"$f":"(V27-V29)/(B19-B18)","v":0},{"$f":"(W27-W29)/(B19-B18)","v":0},{"$f":"(X27-X29)/(B19-B18)","v":0},{"$f":"(Y27-Y29)/(B19-B18)","v":0},{"$f":"(Z27-Z29)/(B19-B18)","v":0},{"$f":"(AA27-AA29)/(B19-B18)","v":0},{"$f":"(AB27-AB29)/(B19-B18)","v":0},{"$f":"(AC27-AC29)/(B19-B18)","v":0},{"$f":"(AD27-AD29)/(B19-B18)","v":0},{"$f":"(AE27-AE29)/(B19-B18)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A534","v":"Commecial Bank"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A43&\"\"","v":"Grace Commecial Bank"},{"$f":"'Input 4 - External Financing'!G35","v":3},null,{"$f":"D$8","v":2018},{"$f":"D44+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A43&\"\"","v":"Maturity Commecial Bank"},{"$f":"'Input 4 - External Financing'!H35","v":12},{"$f":"PV_Base!C536","v":"Base"},100]
[{"$f":"+\"Interest \"& A43&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35","v":0.05},{"$f":"PV_Base!C537","v":"Debt stock"},{"$f":"D45-D47","v":100},{"$f":"D46-E47","v":100},100,100,88.888888888888886,77.777777777777771,66.666666666666657,55.555555555555543,44.444444444444429,33.333333333333314,22.222222222222204,11.111111111111093,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14,-1.7763568394002505E-14]
[{"$f":"+\"Discount \"& A43&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"PV_Base!C538","v":"Amortization"},{"$f":"IF(D43-D43-1<B44,0,IF(D43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(E43-D43-1<B44,0,IF(E43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(F43-D43-1<B44,0,IF(F43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(G43-D43-1<B44,0,IF(G43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(H43-D43-1<B44,0,IF(H43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(I43-D43-1<B44,0,IF(I43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(J43-D43-1<B44,0,IF(J43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(K43-D43-1<B44,0,IF(K43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(L43-D43-1<B44,0,IF(L43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(M43-D43-1<B44,0,IF(M43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(N43-D43-1<B44,0,IF(N43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(O43-D43-1<B44,0,IF(O43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(P43-D43-1<B44,0,IF(P43-D43-1<B45,D45/(B45-B44),0))","v":11.111111111111111},{"$f":"IF(Q43-D43-1<B44,0,IF(Q43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(R43-D43-1<B44,0,IF(R43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(S43-D43-1<B44,0,IF(S43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(T43-D43-1<B44,0,IF(T43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(U43-D43-1<B44,0,IF(U43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(V43-D43-1<B44,0,IF(V43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(W43-D43-1<B44,0,IF(W43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(X43-D43-1<B44,0,IF(X43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Y43-D43-1<B44,0,IF(Y43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(Z43-D43-1<B44,0,IF(Z43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AA43-D43-1<B44,0,IF(AA43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AB43-D43-1<B44,0,IF(AB43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AC43-D43-1<B44,0,IF(AC43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AD43-D43-1<B44,0,IF(AD43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AE43-D43-1<B44,0,IF(AE43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AF43-D43-1<B44,0,IF(AF43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AG43-D43-1<B44,0,IF(AG43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AH43-D43-1<B44,0,IF(AH43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AI43-D43-1<B44,0,IF(AI43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AJ43-D43-1<B44,0,IF(AJ43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AK43-D43-1<B44,0,IF(AK43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AL43-D43-1<B44,0,IF(AL43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AM43-D43-1<B44,0,IF(AM43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AN43-D43-1<B44,0,IF(AN43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AO43-D43-1<B44,0,IF(AO43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AP43-D43-1<B44,0,IF(AP43-D43-1<B45,D45/(B45-B44),0))","v":0},{"$f":"IF(AQ43-D43-1<B44,0,IF(AQ43-D43-1<B45,D45/(B45-B44),0))","v":0}]
[null,null,{"$f":"PV_Base!C539","v":"Interest"},null,{"$f":"$B46*D46","v":5},{"$f":"$B46*E46","v":5},5,5,4.4444444444444446,3.8888888888888888,3.333333333333333,2.7777777777777772,2.2222222222222214,1.6666666666666659,1.1111111111111103,0.55555555555555469,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"PV_Base!C540","v":"Total debt service"},{"$f":"D47+D48","v":0},5,5,5,16.111111111111111,15.555555555555555,15,14.444444444444443,13.888888888888888,13.333333333333332,12.777777777777777,12.222222222222221,11.666666666666666,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16,-8.8817841970012523E-16]
[null,null,{"$f":"PV_Base!C541","v":"PV of debt"},{"$f":"IF($B46>=$B47, D46, NPV($B47,E49:$BD49))","v":100},{"$f":"IF($B46>=$B47, E46, NPV($B47,F49:$BD49))","v":100},{"$f":"IF($B46>=$B47, F46, NPV($B47,G49:$BD49))","v":100},{"$f":"IF($B46>=$B47, G46, NPV($B47,H49:$BD49))","v":100},{"$f":"IF($B46>=$B47, H46, NPV($B47,I49:$BD49))","v":88.888888888888886},{"$f":"IF($B46>=$B47, I46, NPV($B47,J49:$BD49))","v":77.777777777777771},{"$f":"IF($B46>=$B47, J46, NPV($B47,K49:$BD49))","v":66.666666666666657},{"$f":"IF($B46>=$B47, K46, NPV($B47,L49:$BD49))","v":55.555555555555543},{"$f":"IF($B46>=$B47, L46, NPV($B47,M49:$BD49))","v":44.444444444444429},{"$f":"IF($B46>=$B47, M46, NPV($B47,N49:$BD49))","v":33.333333333333314},{"$f":"IF($B46>=$B47, N46, NPV($B47,O49:$BD49))","v":22.222222222222204},{"$f":"IF($B46>=$B47, O46, NPV($B47,P49:$BD49))","v":11.111111111111093},{"$f":"IF($B46>=$B47, P46, NPV($B47,Q49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Q46, NPV($B47,R49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, R46, NPV($B47,S49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, S46, NPV($B47,T49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, T46, NPV($B47,U49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, U46, NPV($B47,V49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, V46, NPV($B47,W49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, W46, NPV($B47,X49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, X46, NPV($B47,Y49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Y46, NPV($B47,Z49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, Z46, NPV($B47,AA49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AA46, NPV($B47,AB49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AB46, NPV($B47,AC49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AC46, NPV($B47,AD49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AD46, NPV($B47,AE49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AE46, NPV($B47,AF49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AF46, NPV($B47,AG49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AG46, NPV($B47,AH49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AH46, NPV($B47,AI49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AI46, NPV($B47,AJ49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AJ46, NPV($B47,AK49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AK46, NPV($B47,AL49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AL46, NPV($B47,AM49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AM46, NPV($B47,AN49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AN46, NPV($B47,AO49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AO46, NPV($B47,AP49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AP46, NPV($B47,AQ49:$BD49))","v":-1.7763568394002505E-14},{"$f":"IF($B46>=$B47, AQ46, NPV($B47,AR49:$BD49))","v":-1.7763568394002505E-14}]
[null,null,{"$f":"PV_Base!C542","v":"Grant element"},{"$f":"IF(D50=0,0,(1-D50/D46)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C543","v":"t-g>0"},{"$f":"IF(D43-$B44>0,D43-$B44,0)","v":0},{"$f":"IF(E43-$B44>0,E43-$B44,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D52=0,0,CHOOSE(D52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(E52=0,0,CHOOSE(E52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(F52=0,0,CHOOSE(F52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(G52=0,0,CHOOSE(G52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(H52=0,0,CHOOSE(H52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":0},{"$f":"IF(I52=0,0,CHOOSE(I52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":298.60474753383301},{"$f":"IF(J52=0,0,CHOOSE(J52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":564.00355575044705},{"$f":"IF(K52=0,0,CHOOSE(K52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(L52=0,0,CHOOSE(L52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(M52=0,0,CHOOSE(M52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(N52=0,0,CHOOSE(N52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(O52=0,0,CHOOSE(O52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(P52=0,0,CHOOSE(P52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Q52=0,0,CHOOSE(Q52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(R52=0,0,CHOOSE(R52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(S52=0,0,CHOOSE(S52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(T52=0,0,CHOOSE(T52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(U52=0,0,CHOOSE(U52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(V52=0,0,CHOOSE(V52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(W52=0,0,CHOOSE(W52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(X52=0,0,CHOOSE(X52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Y52=0,0,CHOOSE(Y52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(Z52=0,0,CHOOSE(Z52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AA52=0,0,CHOOSE(AA52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AB52=0,0,CHOOSE(AB52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AC52=0,0,CHOOSE(AC52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AD52=0,0,CHOOSE(AD52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706},{"$f":"IF(AE52=0,0,CHOOSE(AE52,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59,AF59))","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C545","v":"t-m condition"},{"$f":"IF(D43-$B45>0,D43-$B45,0)","v":0},{"$f":"IF(E43-$B45>0,E43-$B45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"IF(D54=0,0,CHOOSE(D54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(E54=0,0,CHOOSE(E54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(F54=0,0,CHOOSE(F54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(G54=0,0,CHOOSE(G54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(H54=0,0,CHOOSE(H54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(I54=0,0,CHOOSE(I54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(J54=0,0,CHOOSE(J54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(K54=0,0,CHOOSE(K54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(L54=0,0,CHOOSE(L54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(M54=0,0,CHOOSE(M54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(N54=0,0,CHOOSE(N54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(O54=0,0,CHOOSE(O54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(P54=0,0,CHOOSE(P54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(Q54=0,0,CHOOSE(Q54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":0},{"$f":"IF(R54=0,0,CHOOSE(R54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":298.60474753383301},{"$f":"IF(S54=0,0,CHOOSE(S54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":564.00355575044705},{"$f":"IF(T54=0,0,CHOOSE(T54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(U54=0,0,CHOOSE(U54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(V54=0,0,CHOOSE(V54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(W54=0,0,CHOOSE(W54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(X54=0,0,CHOOSE(X54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(Y54=0,0,CHOOSE(Y54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(Z54=0,0,CHOOSE(Z54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AA54=0,0,CHOOSE(AA54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AB54=0,0,CHOOSE(AB54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AC54=0,0,CHOOSE(AC54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AD54=0,0,CHOOSE(AD54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706},{"$f":"IF(AE54=0,0,CHOOSE(AE54,D59,E59,F59,G59,H59,I59,J59,K59,L59,M59,N59,O59,P59,Q59,R59,S59,T59,U59,V59,W59,X59,Y59,Z59,AA59,AB59,AC59,AD59,AE59))","v":899.86355575044706}]
[]
[{"$f":"+\"Output \"& PV_Base!A534&\"\"","v":"Output Commecial Bank"},null,null,{"$f":"D$8","v":2018},{"$f":"D57+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C549","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G97","v":298.60474753383301},{"$f":"Ext_Debt_Data!H97","v":265.39880821661399},{"$f":"Ext_Debt_Data!I97","v":335.86}]
[null,null,{"$f":"PV_Base!C550","v":"cumulative"},{"$f":"D58","v":0},{"$f":"SUM(D58:E58)","v":298.60474753383301},{"$f":"SUM(D58:F58)","v":564.00355575044705},{"$f":"SUM(D58:G58)","v":899.86355575044706},{"$f":"SUM(D58:H58)","v":899.86355575044706},{"$f":"SUM(D58:I58)","v":899.86355575044706},{"$f":"SUM(D58:J58)","v":899.86355575044706},{"$f":"SUM(D58:K58)","v":899.86355575044706},{"$f":"SUM(D58:L58)","v":899.86355575044706},{"$f":"SUM(D58:M58)","v":899.86355575044706},{"$f":"SUM(D58:N58)","v":899.86355575044706},{"$f":"SUM(D58:O58)","v":899.86355575044706},{"$f":"SUM(D58:P58)","v":899.86355575044706},{"$f":"SUM(D58:Q58)","v":899.86355575044706},{"$f":"SUM(D58:R58)","v":899.86355575044706},{"$f":"SUM(D58:S58)","v":899.86355575044706},{"$f":"SUM(D58:T58)","v":899.86355575044706},{"$f":"SUM(D58:U58)","v":899.86355575044706},{"$f":"SUM(D58:V58)","v":899.86355575044706},{"$f":"SUM(D58:W58)","v":899.86355575044706},{"$f":"SUM(D58:X58)","v":899.86355575044706},{"$f":"SUM(D58:Y58)","v":899.86355575044706},{"$f":"SUM(D58:Z58)","v":899.86355575044706},{"$f":"SUM(D58:AA58)","v":899.86355575044706},{"$f":"SUM(D58:AB58)","v":899.86355575044706},{"$f":"SUM(D58:AC58)","v":899.86355575044706},{"$f":"SUM(D58:AD58)","v":899.86355575044706},{"$f":"SUM(D58:AE58)","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C551","v":"Stock of new forex debt (in USD)"},{"$f":"D58-D64","v":0},{"$f":"D60+E58-E64","v":298.60474753383301},564.00355575044705,899.86355575044706,899.86355575044706,866.68525046891011,804.01818871886042,704.03334919103293,604.04850966320544,504.063670135378,404.07883060755057,304.09399107972314,204.10915155189571,104.12431202406826,37.317777777777806,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C552","v":"PV of debt   Commecial Bank"},{"$f":"IF($B46>=$B47, D58, D58*D50/100)","v":0},{"$f":"IF($B46>=$B47,D61-E64+E58,D61*(1+$B47)-E62+E58*$D50/100)","v":298.60474753383301},{"$f":"IF($B46>=$B47,E61-F64+F58,E61*(1+$B47)-F62+F58*$D50/100)","v":564.00355575044705},{"$f":"IF($B46>=$B47,F61-G64+G58,F61*(1+$B47)-G62+G58*$D50/100)","v":899.86355575044706},{"$f":"IF($B46>=$B47,G61-H64+H58,G61*(1+$B47)-H62+H58*$D50/100)","v":899.86355575044706},{"$f":"IF($B46>=$B47,H61-I64+I58,H61*(1+$B47)-I62+I58*$D50/100)","v":866.68525046891011},{"$f":"IF($B46>=$B47,I61-J64+J58,I61*(1+$B47)-J62+J58*$D50/100)","v":804.01818871886042},{"$f":"IF($B46>=$B47,J61-K64+K58,J61*(1+$B47)-K62+K58*$D50/100)","v":704.03334919103293},{"$f":"IF($B46>=$B47,K61-L64+L58,K61*(1+$B47)-L62+L58*$D50/100)","v":604.04850966320544},{"$f":"IF($B46>=$B47,L61-M64+M58,L61*(1+$B47)-M62+M58*$D50/100)","v":504.063670135378},{"$f":"IF($B46>=$B47,M61-N64+N58,M61*(1+$B47)-N62+N58*$D50/100)","v":404.07883060755057},{"$f":"IF($B46>=$B47,N61-O64+O58,N61*(1+$B47)-O62+O58*$D50/100)","v":304.09399107972314},{"$f":"IF($B46>=$B47,O61-P64+P58,O61*(1+$B47)-P62+P58*$D50/100)","v":204.10915155189571},{"$f":"IF($B46>=$B47,P61-Q64+Q58,P61*(1+$B47)-Q62+Q58*$D50/100)","v":104.12431202406826},{"$f":"IF($B46>=$B47,Q61-R64+R58,Q61*(1+$B47)-R62+R58*$D50/100)","v":37.317777777777806},{"$f":"IF($B46>=$B47,R61-S64+S58,R61*(1+$B47)-S62+S58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,S61-T64+T58,S61*(1+$B47)-T62+T58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,T61-U64+U58,T61*(1+$B47)-U62+U58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,U61-V64+V58,U61*(1+$B47)-V62+V58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,V61-W64+W58,V61*(1+$B47)-W62+W58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,W61-X64+X58,W61*(1+$B47)-X62+X58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,X61-Y64+Y58,X61*(1+$B47)-Y62+Y58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,Y61-Z64+Z58,Y61*(1+$B47)-Z62+Z58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,Z61-AA64+AA58,Z61*(1+$B47)-AA62+AA58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AA61-AB64+AB58,AA61*(1+$B47)-AB62+AB58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AB61-AC64+AC58,AB61*(1+$B47)-AC62+AC58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AC61-AD64+AD58,AC61*(1+$B47)-AD62+AD58*$D50/100)","v":2.8421709430404007E-14},{"$f":"IF($B46>=$B47,AD61-AE64+AE58,AD61*(1+$B47)-AE62+AE58*$D50/100)","v":2.8421709430404007E-14}]
[null,null,{"$f":"PV_Base!C553","v":"Total debt service (in USD)"},{"$f":"D63+D64","v":0},0,{"$f":"F63+F64","v":14.93023737669165},28.200177787522353,44.993177787522356,78.171483069059349,106.00132427349519,140.18574896377046,135.18650698737909,130.18726501098772,125.18802303459634,120.18878105820498,115.18953908181361,110.19029710542223,72.012749847493865,39.183666666666667,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C554","v":"Interest"},0,{"$f":"$B46*D60","v":0},{"$f":"$B46*E60","v":14.93023737669165},{"$f":"$B46*F60","v":28.200177787522353},44.993177787522356,44.993177787522356,43.33426252344551,40.200909435943025,35.201667459551651,30.202425483160273,25.203183506768902,20.203941530377531,15.204699553986158,10.205457577594785,5.2062156012034135,1.8658888888888905,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C555","v":"Amortization"},{"$f":"(D53-D55)/(B45-B44)","v":0},{"$f":"(E53-E55)/(B45-B44)","v":0},{"$f":"(F53-F55)/(B45-B44)","v":0},{"$f":"(G53-G55)/(B45-B44)","v":0},{"$f":"(H53-H55)/(B45-B44)","v":0},{"$f":"(I53-I55)/(B45-B44)","v":33.178305281537},{"$f":"(J53-J55)/(B45-B44)","v":62.667061750049669},{"$f":"(K53-K55)/(B45-B44)","v":99.984839527827447},{"$f":"(L53-L55)/(B45-B44)","v":99.984839527827447},{"$f":"(M53-M55)/(B45-B44)","v":99.984839527827447},{"$f":"(N53-N55)/(B45-B44)","v":99.984839527827447},{"$f":"(O53-O55)/(B45-B44)","v":99.984839527827447},{"$f":"(P53-P55)/(B45-B44)","v":99.984839527827447},{"$f":"(Q53-Q55)/(B45-B44)","v":99.984839527827447},{"$f":"(R53-R55)/(B45-B44)","v":66.806534246290454},{"$f":"(S53-S55)/(B45-B44)","v":37.317777777777778},{"$f":"(T53-T55)/(B45-B44)","v":0},{"$f":"(U53-U55)/(B45-B44)","v":0},{"$f":"(V53-V55)/(B45-B44)","v":0},{"$f":"(W53-W55)/(B45-B44)","v":0},{"$f":"(X53-X55)/(B45-B44)","v":0},{"$f":"(Y53-Y55)/(B45-B44)","v":0},{"$f":"(Z53-Z55)/(B45-B44)","v":0},{"$f":"(AA53-AA55)/(B45-B44)","v":0},{"$f":"(AB53-AB55)/(B45-B44)","v":0},{"$f":"(AC53-AC55)/(B45-B44)","v":0},{"$f":"(AD53-AD55)/(B45-B44)","v":0},{"$f":"(AE53-AE55)/(B45-B44)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A560","v":"COM3"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A69&\"\"","v":"Grace COM3"},{"$f":"'Input 4 - External Financing'!G36","v":1},null,{"$f":"D$8","v":2018},{"$f":"D70+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A69&\"\"","v":"Maturity COM3"},{"$f":"'Input 4 - External Financing'!H36","v":5},{"$f":"PV_Base!C562","v":"Base"},100]
[{"$f":"+\"Interest \"& A69&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36","v":0.05},{"$f":"PV_Base!C563","v":"Debt stock"},{"$f":"D71-D73","v":100},{"$f":"D72-E73","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A69&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"PV_Base!C564","v":"Amortization"},{"$f":"IF(D69-D69-1<B70,0,IF(D69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(E69-D69-1<B70,0,IF(E69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(F69-D69-1<B70,0,IF(F69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(G69-D69-1<B70,0,IF(G69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(H69-D69-1<B70,0,IF(H69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(I69-D69-1<B70,0,IF(I69-D69-1<B71,D71/(B71-B70),0))","v":25},{"$f":"IF(J69-D69-1<B70,0,IF(J69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(K69-D69-1<B70,0,IF(K69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(L69-D69-1<B70,0,IF(L69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(M69-D69-1<B70,0,IF(M69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(N69-D69-1<B70,0,IF(N69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(O69-D69-1<B70,0,IF(O69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(P69-D69-1<B70,0,IF(P69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Q69-D69-1<B70,0,IF(Q69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(R69-D69-1<B70,0,IF(R69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(S69-D69-1<B70,0,IF(S69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(T69-D69-1<B70,0,IF(T69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(U69-D69-1<B70,0,IF(U69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(V69-D69-1<B70,0,IF(V69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(W69-D69-1<B70,0,IF(W69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(X69-D69-1<B70,0,IF(X69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Y69-D69-1<B70,0,IF(Y69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(Z69-D69-1<B70,0,IF(Z69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AA69-D69-1<B70,0,IF(AA69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AB69-D69-1<B70,0,IF(AB69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AC69-D69-1<B70,0,IF(AC69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AD69-D69-1<B70,0,IF(AD69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AE69-D69-1<B70,0,IF(AE69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AF69-D69-1<B70,0,IF(AF69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AG69-D69-1<B70,0,IF(AG69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AH69-D69-1<B70,0,IF(AH69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AI69-D69-1<B70,0,IF(AI69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AJ69-D69-1<B70,0,IF(AJ69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AK69-D69-1<B70,0,IF(AK69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AL69-D69-1<B70,0,IF(AL69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AM69-D69-1<B70,0,IF(AM69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AN69-D69-1<B70,0,IF(AN69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AO69-D69-1<B70,0,IF(AO69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AP69-D69-1<B70,0,IF(AP69-D69-1<B71,D71/(B71-B70),0))","v":0},{"$f":"IF(AQ69-D69-1<B70,0,IF(AQ69-D69-1<B71,D71/(B71-B70),0))","v":0}]
[null,null,{"$f":"PV_Base!C565","v":"Interest"},null,{"$f":"$B72*D72","v":5},{"$f":"$B72*E72","v":5},3.75,2.5,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C566","v":"Total debt service"},{"$f":"D73+D74","v":0},5,30,28.75,27.5,26.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C567","v":"PV of debt"},{"$f":"IF($B72>=$B73, D72, NPV($B73,E75:$BD75))","v":100},{"$f":"IF($B72>=$B73, E72, NPV($B73,F75:$BD75))","v":100},{"$f":"IF($B72>=$B73, F72, NPV($B73,G75:$BD75))","v":75},{"$f":"IF($B72>=$B73, G72, NPV($B73,H75:$BD75))","v":50},{"$f":"IF($B72>=$B73, H72, NPV($B73,I75:$BD75))","v":25},{"$f":"IF($B72>=$B73, I72, NPV($B73,J75:$BD75))","v":0},{"$f":"IF($B72>=$B73, J72, NPV($B73,K75:$BD75))","v":0},{"$f":"IF($B72>=$B73, K72, NPV($B73,L75:$BD75))","v":0},{"$f":"IF($B72>=$B73, L72, NPV($B73,M75:$BD75))","v":0},{"$f":"IF($B72>=$B73, M72, NPV($B73,N75:$BD75))","v":0},{"$f":"IF($B72>=$B73, N72, NPV($B73,O75:$BD75))","v":0},{"$f":"IF($B72>=$B73, O72, NPV($B73,P75:$BD75))","v":0},{"$f":"IF($B72>=$B73, P72, NPV($B73,Q75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Q72, NPV($B73,R75:$BD75))","v":0},{"$f":"IF($B72>=$B73, R72, NPV($B73,S75:$BD75))","v":0},{"$f":"IF($B72>=$B73, S72, NPV($B73,T75:$BD75))","v":0},{"$f":"IF($B72>=$B73, T72, NPV($B73,U75:$BD75))","v":0},{"$f":"IF($B72>=$B73, U72, NPV($B73,V75:$BD75))","v":0},{"$f":"IF($B72>=$B73, V72, NPV($B73,W75:$BD75))","v":0},{"$f":"IF($B72>=$B73, W72, NPV($B73,X75:$BD75))","v":0},{"$f":"IF($B72>=$B73, X72, NPV($B73,Y75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Y72, NPV($B73,Z75:$BD75))","v":0},{"$f":"IF($B72>=$B73, Z72, NPV($B73,AA75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AA72, NPV($B73,AB75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AB72, NPV($B73,AC75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AC72, NPV($B73,AD75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AD72, NPV($B73,AE75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AE72, NPV($B73,AF75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AF72, NPV($B73,AG75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AG72, NPV($B73,AH75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AH72, NPV($B73,AI75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AI72, NPV($B73,AJ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AJ72, NPV($B73,AK75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AK72, NPV($B73,AL75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AL72, NPV($B73,AM75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AM72, NPV($B73,AN75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AN72, NPV($B73,AO75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AO72, NPV($B73,AP75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AP72, NPV($B73,AQ75:$BD75))","v":0},{"$f":"IF($B72>=$B73, AQ72, NPV($B73,AR75:$BD75))","v":0}]
[null,null,{"$f":"PV_Base!C568","v":"Grant element"},{"$f":"IF(D76=0,0,(1-D76/D72)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C569","v":"t-g>0"},{"$f":"IF(D69-$B70>0,D69-$B70,0)","v":0},{"$f":"IF(E69-$B70>0,E69-$B70,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D78=0,0,CHOOSE(D78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(E78=0,0,CHOOSE(E78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(F78=0,0,CHOOSE(F78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(G78=0,0,CHOOSE(G78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(H78=0,0,CHOOSE(H78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(I78=0,0,CHOOSE(I78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(J78=0,0,CHOOSE(J78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(K78=0,0,CHOOSE(K78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(L78=0,0,CHOOSE(L78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(M78=0,0,CHOOSE(M78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(N78=0,0,CHOOSE(N78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(O78=0,0,CHOOSE(O78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(P78=0,0,CHOOSE(P78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Q78=0,0,CHOOSE(Q78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(R78=0,0,CHOOSE(R78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(S78=0,0,CHOOSE(S78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(T78=0,0,CHOOSE(T78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(U78=0,0,CHOOSE(U78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(V78=0,0,CHOOSE(V78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(W78=0,0,CHOOSE(W78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(X78=0,0,CHOOSE(X78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Y78=0,0,CHOOSE(Y78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(Z78=0,0,CHOOSE(Z78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AA78=0,0,CHOOSE(AA78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AB78=0,0,CHOOSE(AB78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AC78=0,0,CHOOSE(AC78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AD78=0,0,CHOOSE(AD78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85,AF85))","v":0},{"$f":"IF(AE78=0,0,CHOOSE(AE78,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[null,null,{"$f":"PV_Base!C571","v":"t-m condition"},{"$f":"IF(D69-$B71>0,D69-$B71,0)","v":0},{"$f":"IF(E69-$B71>0,E69-$B71,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D80=0,0,CHOOSE(D80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(E80=0,0,CHOOSE(E80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(F80=0,0,CHOOSE(F80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(G80=0,0,CHOOSE(G80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(H80=0,0,CHOOSE(H80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(I80=0,0,CHOOSE(I80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(J80=0,0,CHOOSE(J80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(K80=0,0,CHOOSE(K80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(L80=0,0,CHOOSE(L80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(M80=0,0,CHOOSE(M80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(N80=0,0,CHOOSE(N80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(O80=0,0,CHOOSE(O80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(P80=0,0,CHOOSE(P80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Q80=0,0,CHOOSE(Q80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(R80=0,0,CHOOSE(R80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(S80=0,0,CHOOSE(S80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(T80=0,0,CHOOSE(T80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(U80=0,0,CHOOSE(U80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(V80=0,0,CHOOSE(V80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(W80=0,0,CHOOSE(W80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(X80=0,0,CHOOSE(X80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Y80=0,0,CHOOSE(Y80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(Z80=0,0,CHOOSE(Z80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AA80=0,0,CHOOSE(AA80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AB80=0,0,CHOOSE(AB80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AC80=0,0,CHOOSE(AC80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AD80=0,0,CHOOSE(AD80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0},{"$f":"IF(AE80=0,0,CHOOSE(AE80,D85,E85,F85,G85,H85,I85,J85,K85,L85,M85,N85,O85,P85,Q85,R85,S85,T85,U85,V85,W85,X85,Y85,Z85,AA85,AB85,AC85,AD85,AE85))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A560&\"\"","v":"Output COM3"},null,null,{"$f":"D$8","v":2018},{"$f":"D83+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C575","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G98","v":0},{"$f":"Ext_Debt_Data!H98","v":0},{"$f":"Ext_Debt_Data!I98","v":0}]
[null,null,{"$f":"PV_Base!C576","v":"cumulative"},{"$f":"D84","v":0},{"$f":"SUM(D84:E84)","v":0},{"$f":"SUM(D84:F84)","v":0},{"$f":"SUM(D84:G84)","v":0},{"$f":"SUM(D84:H84)","v":0},{"$f":"SUM(D84:I84)","v":0},{"$f":"SUM(D84:J84)","v":0},{"$f":"SUM(D84:K84)","v":0},{"$f":"SUM(D84:L84)","v":0},{"$f":"SUM(D84:M84)","v":0},{"$f":"SUM(D84:N84)","v":0},{"$f":"SUM(D84:O84)","v":0},{"$f":"SUM(D84:P84)","v":0},{"$f":"SUM(D84:Q84)","v":0},{"$f":"SUM(D84:R84)","v":0},{"$f":"SUM(D84:S84)","v":0},{"$f":"SUM(D84:T84)","v":0},{"$f":"SUM(D84:U84)","v":0},{"$f":"SUM(D84:V84)","v":0},{"$f":"SUM(D84:W84)","v":0},{"$f":"SUM(D84:X84)","v":0},{"$f":"SUM(D84:Y84)","v":0},{"$f":"SUM(D84:Z84)","v":0},{"$f":"SUM(D84:AA84)","v":0},{"$f":"SUM(D84:AB84)","v":0},{"$f":"SUM(D84:AC84)","v":0},{"$f":"SUM(D84:AD84)","v":0},{"$f":"SUM(D84:AE84)","v":0}]
[null,null,{"$f":"PV_Base!C577","v":"Stock of new forex debt (in USD)"},{"$f":"D84-D90","v":0},{"$f":"D86+E84-E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C578","v":"PV of debt   COM3"},{"$f":"IF($B72>=$B73, D84, D84*D76/100)","v":0},{"$f":"IF($B72>=$B73,D87-E90+E84,D87*(1+$B73)-E88+E84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,E87-F90+F84,E87*(1+$B73)-F88+F84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,F87-G90+G84,F87*(1+$B73)-G88+G84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,G87-H90+H84,G87*(1+$B73)-H88+H84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,H87-I90+I84,H87*(1+$B73)-I88+I84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,I87-J90+J84,I87*(1+$B73)-J88+J84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,J87-K90+K84,J87*(1+$B73)-K88+K84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,K87-L90+L84,K87*(1+$B73)-L88+L84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,L87-M90+M84,L87*(1+$B73)-M88+M84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,M87-N90+N84,M87*(1+$B73)-N88+N84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,N87-O90+O84,N87*(1+$B73)-O88+O84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,O87-P90+P84,O87*(1+$B73)-P88+P84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,P87-Q90+Q84,P87*(1+$B73)-Q88+Q84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Q87-R90+R84,Q87*(1+$B73)-R88+R84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,R87-S90+S84,R87*(1+$B73)-S88+S84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,S87-T90+T84,S87*(1+$B73)-T88+T84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,T87-U90+U84,T87*(1+$B73)-U88+U84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,U87-V90+V84,U87*(1+$B73)-V88+V84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,V87-W90+W84,V87*(1+$B73)-W88+W84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,W87-X90+X84,W87*(1+$B73)-X88+X84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,X87-Y90+Y84,X87*(1+$B73)-Y88+Y84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Y87-Z90+Z84,Y87*(1+$B73)-Z88+Z84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,Z87-AA90+AA84,Z87*(1+$B73)-AA88+AA84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AA87-AB90+AB84,AA87*(1+$B73)-AB88+AB84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AB87-AC90+AC84,AB87*(1+$B73)-AC88+AC84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AC87-AD90+AD84,AC87*(1+$B73)-AD88+AD84*$D76/100)","v":0},{"$f":"IF($B72>=$B73,AD87-AE90+AE84,AD87*(1+$B73)-AE88+AE84*$D76/100)","v":0}]
[null,null,{"$f":"PV_Base!C579","v":"Total debt service (in USD)"},{"$f":"D89+D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C580","v":"Interest"},0,{"$f":"$B72*D86","v":0},{"$f":"$B72*E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C581","v":"Amortization"},{"$f":"(D79-D81)/(B71-B70)","v":0},{"$f":"(E79-E81)/(B71-B70)","v":0},{"$f":"(F79-F81)/(B71-B70)","v":0},{"$f":"(G79-G81)/(B71-B70)","v":0},{"$f":"(H79-H81)/(B71-B70)","v":0},{"$f":"(I79-I81)/(B71-B70)","v":0},{"$f":"(J79-J81)/(B71-B70)","v":0},{"$f":"(K79-K81)/(B71-B70)","v":0},{"$f":"(L79-L81)/(B71-B70)","v":0},{"$f":"(M79-M81)/(B71-B70)","v":0},{"$f":"(N79-N81)/(B71-B70)","v":0},{"$f":"(O79-O81)/(B71-B70)","v":0},{"$f":"(P79-P81)/(B71-B70)","v":0},{"$f":"(Q79-Q81)/(B71-B70)","v":0},{"$f":"(R79-R81)/(B71-B70)","v":0},{"$f":"(S79-S81)/(B71-B70)","v":0},{"$f":"(T79-T81)/(B71-B70)","v":0},{"$f":"(U79-U81)/(B71-B70)","v":0},{"$f":"(V79-V81)/(B71-B70)","v":0},{"$f":"(W79-W81)/(B71-B70)","v":0},{"$f":"(X79-X81)/(B71-B70)","v":0},{"$f":"(Y79-Y81)/(B71-B70)","v":0},{"$f":"(Z79-Z81)/(B71-B70)","v":0},{"$f":"(AA79-AA81)/(B71-B70)","v":0},{"$f":"(AB79-AB81)/(B71-B70)","v":0},{"$f":"(AC79-AC81)/(B71-B70)","v":0},{"$f":"(AD79-AD81)/(B71-B70)","v":0},{"$f":"(AE79-AE81)/(B71-B70)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A586","v":"COM4"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A95&\"\"","v":"Grace COM4"},{"$f":"'Input 4 - External Financing'!G37","v":1},null,{"$f":"D$8","v":2018},{"$f":"D96+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A95&\"\"","v":"Maturity COM4"},{"$f":"'Input 4 - External Financing'!H37","v":5},{"$f":"PV_Base!C588","v":"Base"},100]
[{"$f":"+\"Interest \"& A95&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37","v":0.03},{"$f":"PV_Base!C589","v":"Debt stock"},{"$f":"D97-D99","v":100},{"$f":"D98-E99","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A95&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"PV_Base!C590","v":"Amortization"},{"$f":"IF(D95-D95-1<B96,0,IF(D95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(E95-D95-1<B96,0,IF(E95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(F95-D95-1<B96,0,IF(F95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(G95-D95-1<B96,0,IF(G95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(H95-D95-1<B96,0,IF(H95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(I95-D95-1<B96,0,IF(I95-D95-1<B97,D97/(B97-B96),0))","v":25},{"$f":"IF(J95-D95-1<B96,0,IF(J95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(K95-D95-1<B96,0,IF(K95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(L95-D95-1<B96,0,IF(L95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(M95-D95-1<B96,0,IF(M95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(N95-D95-1<B96,0,IF(N95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(O95-D95-1<B96,0,IF(O95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(P95-D95-1<B96,0,IF(P95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Q95-D95-1<B96,0,IF(Q95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(R95-D95-1<B96,0,IF(R95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(S95-D95-1<B96,0,IF(S95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(T95-D95-1<B96,0,IF(T95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(U95-D95-1<B96,0,IF(U95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(V95-D95-1<B96,0,IF(V95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(W95-D95-1<B96,0,IF(W95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(X95-D95-1<B96,0,IF(X95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Y95-D95-1<B96,0,IF(Y95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(Z95-D95-1<B96,0,IF(Z95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AA95-D95-1<B96,0,IF(AA95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AB95-D95-1<B96,0,IF(AB95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AC95-D95-1<B96,0,IF(AC95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AD95-D95-1<B96,0,IF(AD95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AE95-D95-1<B96,0,IF(AE95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AF95-D95-1<B96,0,IF(AF95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AG95-D95-1<B96,0,IF(AG95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AH95-D95-1<B96,0,IF(AH95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AI95-D95-1<B96,0,IF(AI95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AJ95-D95-1<B96,0,IF(AJ95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AK95-D95-1<B96,0,IF(AK95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AL95-D95-1<B96,0,IF(AL95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AM95-D95-1<B96,0,IF(AM95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AN95-D95-1<B96,0,IF(AN95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AO95-D95-1<B96,0,IF(AO95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AP95-D95-1<B96,0,IF(AP95-D95-1<B97,D97/(B97-B96),0))","v":0},{"$f":"IF(AQ95-D95-1<B96,0,IF(AQ95-D95-1<B97,D97/(B97-B96),0))","v":0}]
[null,null,{"$f":"PV_Base!C591","v":"Interest"},null,{"$f":"$B98*D98","v":3},{"$f":"$B98*E98","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C592","v":"Total debt service"},{"$f":"D99+D100","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C593","v":"PV of debt"},{"$f":"IF($B98>=$B99, D98, NPV($B99,E101:$BD101))","v":93.770957182498663},{"$f":"IF($B98>=$B99, E98, NPV($B99,F101:$BD101))","v":95.459505041623601},{"$f":"IF($B98>=$B99, F98, NPV($B99,G101:$BD101))","v":72.232480293704782},{"$f":"IF($B98>=$B99, G98, NPV($B99,H101:$BD101))","v":48.594104308390015},{"$f":"IF($B98>=$B99, H98, NPV($B99,I101:$BD101))","v":24.523809523809522},{"$f":"IF($B98>=$B99, I98, NPV($B99,J101:$BD101))","v":0},{"$f":"IF($B98>=$B99, J98, NPV($B99,K101:$BD101))","v":0},{"$f":"IF($B98>=$B99, K98, NPV($B99,L101:$BD101))","v":0},{"$f":"IF($B98>=$B99, L98, NPV($B99,M101:$BD101))","v":0},{"$f":"IF($B98>=$B99, M98, NPV($B99,N101:$BD101))","v":0},{"$f":"IF($B98>=$B99, N98, NPV($B99,O101:$BD101))","v":0},{"$f":"IF($B98>=$B99, O98, NPV($B99,P101:$BD101))","v":0},{"$f":"IF($B98>=$B99, P98, NPV($B99,Q101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Q98, NPV($B99,R101:$BD101))","v":0},{"$f":"IF($B98>=$B99, R98, NPV($B99,S101:$BD101))","v":0},{"$f":"IF($B98>=$B99, S98, NPV($B99,T101:$BD101))","v":0},{"$f":"IF($B98>=$B99, T98, NPV($B99,U101:$BD101))","v":0},{"$f":"IF($B98>=$B99, U98, NPV($B99,V101:$BD101))","v":0},{"$f":"IF($B98>=$B99, V98, NPV($B99,W101:$BD101))","v":0},{"$f":"IF($B98>=$B99, W98, NPV($B99,X101:$BD101))","v":0},{"$f":"IF($B98>=$B99, X98, NPV($B99,Y101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Y98, NPV($B99,Z101:$BD101))","v":0},{"$f":"IF($B98>=$B99, Z98, NPV($B99,AA101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AA98, NPV($B99,AB101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AB98, NPV($B99,AC101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AC98, NPV($B99,AD101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AD98, NPV($B99,AE101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AE98, NPV($B99,AF101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AF98, NPV($B99,AG101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AG98, NPV($B99,AH101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AH98, NPV($B99,AI101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AI98, NPV($B99,AJ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AJ98, NPV($B99,AK101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AK98, NPV($B99,AL101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AL98, NPV($B99,AM101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AM98, NPV($B99,AN101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AN98, NPV($B99,AO101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AO98, NPV($B99,AP101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AP98, NPV($B99,AQ101:$BD101))","v":0},{"$f":"IF($B98>=$B99, AQ98, NPV($B99,AR101:$BD101))","v":0}]
[null,null,{"$f":"PV_Base!C594","v":"Grant element"},{"$f":"IF(D102=0,0,(1-D102/D98)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C595","v":"t-g>0"},{"$f":"IF(D95-$B96>0,D95-$B96,0)","v":0},{"$f":"IF(E95-$B96>0,E95-$B96,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D104=0,0,CHOOSE(D104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(E104=0,0,CHOOSE(E104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(F104=0,0,CHOOSE(F104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(G104=0,0,CHOOSE(G104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(H104=0,0,CHOOSE(H104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(I104=0,0,CHOOSE(I104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(J104=0,0,CHOOSE(J104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(K104=0,0,CHOOSE(K104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(L104=0,0,CHOOSE(L104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(M104=0,0,CHOOSE(M104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(N104=0,0,CHOOSE(N104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(O104=0,0,CHOOSE(O104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(P104=0,0,CHOOSE(P104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Q104=0,0,CHOOSE(Q104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(R104=0,0,CHOOSE(R104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(S104=0,0,CHOOSE(S104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(T104=0,0,CHOOSE(T104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(U104=0,0,CHOOSE(U104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(V104=0,0,CHOOSE(V104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(W104=0,0,CHOOSE(W104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(X104=0,0,CHOOSE(X104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Y104=0,0,CHOOSE(Y104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(Z104=0,0,CHOOSE(Z104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AA104=0,0,CHOOSE(AA104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AB104=0,0,CHOOSE(AB104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AC104=0,0,CHOOSE(AC104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AD104=0,0,CHOOSE(AD104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0},{"$f":"IF(AE104=0,0,CHOOSE(AE104,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111,AF111))","v":0}]
[null,null,{"$f":"PV_Base!C597","v":"t-m condition"},{"$f":"IF(D95-$B97>0,D95-$B97,0)","v":0},{"$f":"IF(E95-$B97>0,E95-$B97,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D106=0,0,CHOOSE(D106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(E106=0,0,CHOOSE(E106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(F106=0,0,CHOOSE(F106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(G106=0,0,CHOOSE(G106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(H106=0,0,CHOOSE(H106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(I106=0,0,CHOOSE(I106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(J106=0,0,CHOOSE(J106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(K106=0,0,CHOOSE(K106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(L106=0,0,CHOOSE(L106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(M106=0,0,CHOOSE(M106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(N106=0,0,CHOOSE(N106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(O106=0,0,CHOOSE(O106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(P106=0,0,CHOOSE(P106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Q106=0,0,CHOOSE(Q106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(R106=0,0,CHOOSE(R106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(S106=0,0,CHOOSE(S106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(T106=0,0,CHOOSE(T106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(U106=0,0,CHOOSE(U106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(V106=0,0,CHOOSE(V106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(W106=0,0,CHOOSE(W106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(X106=0,0,CHOOSE(X106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Y106=0,0,CHOOSE(Y106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(Z106=0,0,CHOOSE(Z106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AA106=0,0,CHOOSE(AA106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AB106=0,0,CHOOSE(AB106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AC106=0,0,CHOOSE(AC106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AD106=0,0,CHOOSE(AD106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0},{"$f":"IF(AE106=0,0,CHOOSE(AE106,D111,E111,F111,G111,H111,I111,J111,K111,L111,M111,N111,O111,P111,Q111,R111,S111,T111,U111,V111,W111,X111,Y111,Z111,AA111,AB111,AC111,AD111,AE111))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A586&\"\"","v":"Output COM4"},null,null,{"$f":"D$8","v":2018},{"$f":"D109+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C601","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G99","v":0},{"$f":"Ext_Debt_Data!H99","v":0},{"$f":"Ext_Debt_Data!I99","v":0}]
[null,null,{"$f":"PV_Base!C602","v":"cumulative"},{"$f":"D110","v":0},{"$f":"SUM(D110:E110)","v":0},{"$f":"SUM(D110:F110)","v":0},{"$f":"SUM(D110:G110)","v":0},{"$f":"SUM(D110:H110)","v":0},{"$f":"SUM(D110:I110)","v":0},{"$f":"SUM(D110:J110)","v":0},{"$f":"SUM(D110:K110)","v":0},{"$f":"SUM(D110:L110)","v":0},{"$f":"SUM(D110:M110)","v":0},{"$f":"SUM(D110:N110)","v":0},{"$f":"SUM(D110:O110)","v":0},{"$f":"SUM(D110:P110)","v":0},{"$f":"SUM(D110:Q110)","v":0},{"$f":"SUM(D110:R110)","v":0},{"$f":"SUM(D110:S110)","v":0},{"$f":"SUM(D110:T110)","v":0},{"$f":"SUM(D110:U110)","v":0},{"$f":"SUM(D110:V110)","v":0},{"$f":"SUM(D110:W110)","v":0},{"$f":"SUM(D110:X110)","v":0},{"$f":"SUM(D110:Y110)","v":0},{"$f":"SUM(D110:Z110)","v":0},{"$f":"SUM(D110:AA110)","v":0},{"$f":"SUM(D110:AB110)","v":0},{"$f":"SUM(D110:AC110)","v":0},{"$f":"SUM(D110:AD110)","v":0},{"$f":"SUM(D110:AE110)","v":0}]
[null,null,{"$f":"PV_Base!C603","v":"Stock of new forex debt (in USD)"},{"$f":"D110-D116","v":0},{"$f":"D112+E110-E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C604","v":"PV of debt   COM4"},{"$f":"IF($B98>=$B99, D110, D110*D102/100)","v":0},{"$f":"IF($B98>=$B99,D113-E116+E110,D113*(1+$B99)-E114+E110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,E113-F116+F110,E113*(1+$B99)-F114+F110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,F113-G116+G110,F113*(1+$B99)-G114+G110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,G113-H116+H110,G113*(1+$B99)-H114+H110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,H113-I116+I110,H113*(1+$B99)-I114+I110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,I113-J116+J110,I113*(1+$B99)-J114+J110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,J113-K116+K110,J113*(1+$B99)-K114+K110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,K113-L116+L110,K113*(1+$B99)-L114+L110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,L113-M116+M110,L113*(1+$B99)-M114+M110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,M113-N116+N110,M113*(1+$B99)-N114+N110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,N113-O116+O110,N113*(1+$B99)-O114+O110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,O113-P116+P110,O113*(1+$B99)-P114+P110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,P113-Q116+Q110,P113*(1+$B99)-Q114+Q110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Q113-R116+R110,Q113*(1+$B99)-R114+R110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,R113-S116+S110,R113*(1+$B99)-S114+S110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,S113-T116+T110,S113*(1+$B99)-T114+T110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,T113-U116+U110,T113*(1+$B99)-U114+U110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,U113-V116+V110,U113*(1+$B99)-V114+V110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,V113-W116+W110,V113*(1+$B99)-W114+W110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,W113-X116+X110,W113*(1+$B99)-X114+X110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,X113-Y116+Y110,X113*(1+$B99)-Y114+Y110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Y113-Z116+Z110,Y113*(1+$B99)-Z114+Z110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,Z113-AA116+AA110,Z113*(1+$B99)-AA114+AA110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AA113-AB116+AB110,AA113*(1+$B99)-AB114+AB110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AB113-AC116+AC110,AB113*(1+$B99)-AC114+AC110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AC113-AD116+AD110,AC113*(1+$B99)-AD114+AD110*$D102/100)","v":0},{"$f":"IF($B98>=$B99,AD113-AE116+AE110,AD113*(1+$B99)-AE114+AE110*$D102/100)","v":0}]
[null,null,{"$f":"PV_Base!C605","v":"Total debt service (in USD)"},{"$f":"D115+D116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S115+S116","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C606","v":"Interest"},0,{"$f":"$B98*D112","v":0},{"$f":"$B98*E112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C607","v":"Amortization"},{"$f":"(D105-D107)/(B97-B96)","v":0},{"$f":"(E105-E107)/(B97-B96)","v":0},{"$f":"(F105-F107)/(B97-B96)","v":0},{"$f":"(G105-G107)/(B97-B96)","v":0},{"$f":"(H105-H107)/(B97-B96)","v":0},{"$f":"(I105-I107)/(B97-B96)","v":0},{"$f":"(J105-J107)/(B97-B96)","v":0},{"$f":"(K105-K107)/(B97-B96)","v":0},{"$f":"(L105-L107)/(B97-B96)","v":0},{"$f":"(M105-M107)/(B97-B96)","v":0},{"$f":"(N105-N107)/(B97-B96)","v":0},{"$f":"(O105-O107)/(B97-B96)","v":0},{"$f":"(P105-P107)/(B97-B96)","v":0},{"$f":"(Q105-Q107)/(B97-B96)","v":0},{"$f":"(R105-R107)/(B97-B96)","v":0},{"$f":"(S105-S107)/(B97-B96)","v":0},{"$f":"(T105-T107)/(B97-B96)","v":0},{"$f":"(U105-U107)/(B97-B96)","v":0},{"$f":"(V105-V107)/(B97-B96)","v":0},{"$f":"(W105-W107)/(B97-B96)","v":0},{"$f":"(X105-X107)/(B97-B96)","v":0},{"$f":"(Y105-Y107)/(B97-B96)","v":0},{"$f":"(Z105-Z107)/(B97-B96)","v":0},{"$f":"(AA105-AA107)/(B97-B96)","v":0},{"$f":"(AB105-AB107)/(B97-B96)","v":0},{"$f":"(AC105-AC107)/(B97-B96)","v":0},{"$f":"(AD105-AD107)/(B97-B96)","v":0},{"$f":"(AE105-AE107)/(B97-B96)","v":0}]
[]
[]
[]
[]
[{"$f":"PV_Base!A612","v":"COM5"},null,null,{"$f":"D$17","v":0},{"$f":"E$17","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A121&\"\"","v":"Grace COM5"},{"$f":"'Input 4 - External Financing'!G38","v":1},null,{"$f":"D$8","v":2018},{"$f":"D122+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A121&\"\"","v":"Maturity COM5"},{"$f":"'Input 4 - External Financing'!H38","v":5},{"$f":"PV_Base!C614","v":"Base"},100]
[{"$f":"+\"Interest \"& A121&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38","v":0.03},{"$f":"PV_Base!C615","v":"Debt stock"},{"$f":"D123-D125","v":100},{"$f":"D124-E125","v":100},75,50,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A121&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C616","v":"Amortization"},{"$f":"IF(D121-D121-1<B122,0,IF(D121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(E121-D121-1<B122,0,IF(E121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(F121-D121-1<B122,0,IF(F121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(G121-D121-1<B122,0,IF(G121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(H121-D121-1<B122,0,IF(H121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(I121-D121-1<B122,0,IF(I121-D121-1<B123,D123/(B123-B122),0))","v":25},{"$f":"IF(J121-D121-1<B122,0,IF(J121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(K121-D121-1<B122,0,IF(K121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(L121-D121-1<B122,0,IF(L121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(M121-D121-1<B122,0,IF(M121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(N121-D121-1<B122,0,IF(N121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(O121-D121-1<B122,0,IF(O121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(P121-D121-1<B122,0,IF(P121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Q121-D121-1<B122,0,IF(Q121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(R121-D121-1<B122,0,IF(R121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(S121-D121-1<B122,0,IF(S121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(T121-D121-1<B122,0,IF(T121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(U121-D121-1<B122,0,IF(U121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(V121-D121-1<B122,0,IF(V121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(W121-D121-1<B122,0,IF(W121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(X121-D121-1<B122,0,IF(X121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Y121-D121-1<B122,0,IF(Y121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(Z121-D121-1<B122,0,IF(Z121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AA121-D121-1<B122,0,IF(AA121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AB121-D121-1<B122,0,IF(AB121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AC121-D121-1<B122,0,IF(AC121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AD121-D121-1<B122,0,IF(AD121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AE121-D121-1<B122,0,IF(AE121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AF121-D121-1<B122,0,IF(AF121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AG121-D121-1<B122,0,IF(AG121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AH121-D121-1<B122,0,IF(AH121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AI121-D121-1<B122,0,IF(AI121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AJ121-D121-1<B122,0,IF(AJ121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AK121-D121-1<B122,0,IF(AK121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AL121-D121-1<B122,0,IF(AL121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AM121-D121-1<B122,0,IF(AM121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AN121-D121-1<B122,0,IF(AN121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AO121-D121-1<B122,0,IF(AO121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AP121-D121-1<B122,0,IF(AP121-D121-1<B123,D123/(B123-B122),0))","v":0},{"$f":"IF(AQ121-D121-1<B122,0,IF(AQ121-D121-1<B123,D123/(B123-B122),0))","v":0}]
[null,null,{"$f":"PV_Base!C617","v":"Interest"},0,{"$f":"$B124*D124","v":3},{"$f":"$B124*E124","v":3},2.25,1.5,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C618","v":"Total debt service"},{"$f":"D125+D126","v":0},3,28,27.25,26.5,25.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C619","v":"PV of debt"},{"$f":"IF($B124>=$B125, D124, NPV($B125,E127:$BD127))","v":93.770957182498663},{"$f":"IF($B124>=$B125, E124, NPV($B125,F127:$BD127))","v":95.459505041623601},{"$f":"IF($B124>=$B125, F124, NPV($B125,G127:$BD127))","v":72.232480293704782},{"$f":"IF($B124>=$B125, G124, NPV($B125,H127:$BD127))","v":48.594104308390015},{"$f":"IF($B124>=$B125, H124, NPV($B125,I127:$BD127))","v":24.523809523809522},{"$f":"IF($B124>=$B125, I124, NPV($B125,J127:$BD127))","v":0},{"$f":"IF($B124>=$B125, J124, NPV($B125,K127:$BD127))","v":0},{"$f":"IF($B124>=$B125, K124, NPV($B125,L127:$BD127))","v":0},{"$f":"IF($B124>=$B125, L124, NPV($B125,M127:$BD127))","v":0},{"$f":"IF($B124>=$B125, M124, NPV($B125,N127:$BD127))","v":0},{"$f":"IF($B124>=$B125, N124, NPV($B125,O127:$BD127))","v":0},{"$f":"IF($B124>=$B125, O124, NPV($B125,P127:$BD127))","v":0},{"$f":"IF($B124>=$B125, P124, NPV($B125,Q127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Q124, NPV($B125,R127:$BD127))","v":0},{"$f":"IF($B124>=$B125, R124, NPV($B125,S127:$BD127))","v":0},{"$f":"IF($B124>=$B125, S124, NPV($B125,T127:$BD127))","v":0},{"$f":"IF($B124>=$B125, T124, NPV($B125,U127:$BD127))","v":0},{"$f":"IF($B124>=$B125, U124, NPV($B125,V127:$BD127))","v":0},{"$f":"IF($B124>=$B125, V124, NPV($B125,W127:$BD127))","v":0},{"$f":"IF($B124>=$B125, W124, NPV($B125,X127:$BD127))","v":0},{"$f":"IF($B124>=$B125, X124, NPV($B125,Y127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Y124, NPV($B125,Z127:$BD127))","v":0},{"$f":"IF($B124>=$B125, Z124, NPV($B125,AA127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AA124, NPV($B125,AB127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AB124, NPV($B125,AC127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AC124, NPV($B125,AD127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AD124, NPV($B125,AE127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AE124, NPV($B125,AF127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AF124, NPV($B125,AG127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AG124, NPV($B125,AH127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AH124, NPV($B125,AI127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AI124, NPV($B125,AJ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AJ124, NPV($B125,AK127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AK124, NPV($B125,AL127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AL124, NPV($B125,AM127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AM124, NPV($B125,AN127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AN124, NPV($B125,AO127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AO124, NPV($B125,AP127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AP124, NPV($B125,AQ127:$BD127))","v":0},{"$f":"IF($B124>=$B125, AQ124, NPV($B125,AR127:$BD127))","v":0}]
[null,null,{"$f":"PV_Base!C620","v":"Grant element"},{"$f":"IF(D128=0,0,(1-D128/D124)*100)","v":6.2290428175013401},4.5404949583763958,3.6900262750602875,2.8117913832199637,1.9047619047619091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C621","v":"t-g>0"},{"$f":"IF(D121-$B122>0,D121-$B122,0)","v":0},{"$f":"IF(E121-$B122>0,E121-$B122,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D130=0,0,CHOOSE(D130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(E130=0,0,CHOOSE(E130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(F130=0,0,CHOOSE(F130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(G130=0,0,CHOOSE(G130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(H130=0,0,CHOOSE(H130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(I130=0,0,CHOOSE(I130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(J130=0,0,CHOOSE(J130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(K130=0,0,CHOOSE(K130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(L130=0,0,CHOOSE(L130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(M130=0,0,CHOOSE(M130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(N130=0,0,CHOOSE(N130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(O130=0,0,CHOOSE(O130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(P130=0,0,CHOOSE(P130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Q130=0,0,CHOOSE(Q130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(R130=0,0,CHOOSE(R130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(S130=0,0,CHOOSE(S130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(T130=0,0,CHOOSE(T130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(U130=0,0,CHOOSE(U130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(V130=0,0,CHOOSE(V130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(W130=0,0,CHOOSE(W130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(X130=0,0,CHOOSE(X130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Y130=0,0,CHOOSE(Y130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(Z130=0,0,CHOOSE(Z130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AA130=0,0,CHOOSE(AA130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AB130=0,0,CHOOSE(AB130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AC130=0,0,CHOOSE(AC130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AD130=0,0,CHOOSE(AD130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0},{"$f":"IF(AE130=0,0,CHOOSE(AE130,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137,AF137))","v":0}]
[null,null,{"$f":"PV_Base!C623","v":"t-m condition"},{"$f":"IF(D121-$B123>0,D121-$B123,0)","v":0},{"$f":"IF(E121-$B123>0,E121-$B123,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D132=0,0,CHOOSE(D132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(E132=0,0,CHOOSE(E132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(F132=0,0,CHOOSE(F132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(G132=0,0,CHOOSE(G132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(H132=0,0,CHOOSE(H132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(I132=0,0,CHOOSE(I132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(J132=0,0,CHOOSE(J132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(K132=0,0,CHOOSE(K132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(L132=0,0,CHOOSE(L132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(M132=0,0,CHOOSE(M132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(N132=0,0,CHOOSE(N132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(O132=0,0,CHOOSE(O132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(P132=0,0,CHOOSE(P132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Q132=0,0,CHOOSE(Q132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(R132=0,0,CHOOSE(R132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(S132=0,0,CHOOSE(S132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(T132=0,0,CHOOSE(T132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(U132=0,0,CHOOSE(U132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(V132=0,0,CHOOSE(V132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(W132=0,0,CHOOSE(W132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(X132=0,0,CHOOSE(X132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Y132=0,0,CHOOSE(Y132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(Z132=0,0,CHOOSE(Z132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AA132=0,0,CHOOSE(AA132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AB132=0,0,CHOOSE(AB132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AC132=0,0,CHOOSE(AC132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AD132=0,0,CHOOSE(AD132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0},{"$f":"IF(AE132=0,0,CHOOSE(AE132,D137,E137,F137,G137,H137,I137,J137,K137,L137,M137,N137,O137,P137,Q137,R137,S137,T137,U137,V137,W137,X137,Y137,Z137,AA137,AB137,AC137,AD137,AE137))","v":0}]
[]
[{"$f":"+\"Output \"& PV_Base!A612&\"\"","v":"Output COM5"},null,null,{"$f":"D$8","v":2018},{"$f":"D135+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C627","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G100","v":0},{"$f":"Ext_Debt_Data!H100","v":0},{"$f":"Ext_Debt_Data!I100","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"cumulative"},{"$f":"D136","v":0},{"$f":"SUM(D136:E136)","v":0},{"$f":"SUM(D136:F136)","v":0},{"$f":"SUM(D136:G136)","v":0},{"$f":"SUM(D136:H136)","v":0},{"$f":"SUM(D136:I136)","v":0},{"$f":"SUM(D136:J136)","v":0},{"$f":"SUM(D136:K136)","v":0},{"$f":"SUM(D136:L136)","v":0},{"$f":"SUM(D136:M136)","v":0},{"$f":"SUM(D136:N136)","v":0},{"$f":"SUM(D136:O136)","v":0},{"$f":"SUM(D136:P136)","v":0},{"$f":"SUM(D136:Q136)","v":0},{"$f":"SUM(D136:R136)","v":0},{"$f":"SUM(D136:S136)","v":0},{"$f":"SUM(D136:T136)","v":0},{"$f":"SUM(D136:U136)","v":0},{"$f":"SUM(D136:V136)","v":0},{"$f":"SUM(D136:W136)","v":0},{"$f":"SUM(D136:X136)","v":0},{"$f":"SUM(D136:Y136)","v":0},{"$f":"SUM(D136:Z136)","v":0},{"$f":"SUM(D136:AA136)","v":0},{"$f":"SUM(D136:AB136)","v":0},{"$f":"SUM(D136:AC136)","v":0},{"$f":"SUM(D136:AD136)","v":0},{"$f":"SUM(D136:AE136)","v":0}]
[null,null,{"$f":"PV_Base!C629","v":"Stock of new forex debt (in USD)"},{"$f":"D136-D142","v":0},{"$f":"D138+E136-E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C630","v":"PV of debt   COM5"},{"$f":"IF($B124>=$B125, D136, D136*D128/100)","v":0},{"$f":"IF($B124>=$B125,D139-E142+E136,D139*(1+$B125)-E140+E136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,E139-F142+F136,E139*(1+$B125)-F140+F136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,F139-G142+G136,F139*(1+$B125)-G140+G136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,G139-H142+H136,G139*(1+$B125)-H140+H136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,H139-I142+I136,H139*(1+$B125)-I140+I136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,I139-J142+J136,I139*(1+$B125)-J140+J136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,J139-K142+K136,J139*(1+$B125)-K140+K136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,K139-L142+L136,K139*(1+$B125)-L140+L136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,L139-M142+M136,L139*(1+$B125)-M140+M136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,M139-N142+N136,M139*(1+$B125)-N140+N136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,N139-O142+O136,N139*(1+$B125)-O140+O136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,O139-P142+P136,O139*(1+$B125)-P140+P136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,P139-Q142+Q136,P139*(1+$B125)-Q140+Q136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Q139-R142+R136,Q139*(1+$B125)-R140+R136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,R139-S142+S136,R139*(1+$B125)-S140+S136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,S139-T142+T136,S139*(1+$B125)-T140+T136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,T139-U142+U136,T139*(1+$B125)-U140+U136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,U139-V142+V136,U139*(1+$B125)-V140+V136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,V139-W142+W136,V139*(1+$B125)-W140+W136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,W139-X142+X136,W139*(1+$B125)-X140+X136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,X139-Y142+Y136,X139*(1+$B125)-Y140+Y136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Y139-Z142+Z136,Y139*(1+$B125)-Z140+Z136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,Z139-AA142+AA136,Z139*(1+$B125)-AA140+AA136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AA139-AB142+AB136,AA139*(1+$B125)-AB140+AB136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AB139-AC142+AC136,AB139*(1+$B125)-AC140+AC136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AC139-AD142+AD136,AC139*(1+$B125)-AD140+AD136*$D128/100)","v":0},{"$f":"IF($B124>=$B125,AD139-AE142+AE136,AD139*(1+$B125)-AE140+AE136*$D128/100)","v":0}]
[null,null,{"$f":"PV_Base!C631","v":"Total debt service (in USD)"},{"$f":"D141+D142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C632","v":"Interest"},0,{"$f":"$B124*D138","v":0},{"$f":"$B124*E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C633","v":"Amortization"},{"$f":"(D131-D133)/(B123-B122)","v":0},{"$f":"(E131-E133)/(B123-B122)","v":0},{"$f":"(F131-F133)/(B123-B122)","v":0},{"$f":"(G131-G133)/(B123-B122)","v":0},{"$f":"(H131-H133)/(B123-B122)","v":0},{"$f":"(I131-I133)/(B123-B122)","v":0},{"$f":"(J131-J133)/(B123-B122)","v":0},{"$f":"(K131-K133)/(B123-B122)","v":0},{"$f":"(L131-L133)/(B123-B122)","v":0},{"$f":"(M131-M133)/(B123-B122)","v":0},{"$f":"(N131-N133)/(B123-B122)","v":0},{"$f":"(O131-O133)/(B123-B122)","v":0},{"$f":"(P131-P133)/(B123-B122)","v":0},{"$f":"(Q131-Q133)/(B123-B122)","v":0},{"$f":"(R131-R133)/(B123-B122)","v":0},{"$f":"(S131-S133)/(B123-B122)","v":0},{"$f":"(T131-T133)/(B123-B122)","v":0},{"$f":"(U131-U133)/(B123-B122)","v":0},{"$f":"(V131-V133)/(B123-B122)","v":0},{"$f":"(W131-W133)/(B123-B122)","v":0},{"$f":"(X131-X133)/(B123-B122)","v":0},{"$f":"(Y131-Y133)/(B123-B122)","v":0},{"$f":"(Z131-Z133)/(B123-B122)","v":0},{"$f":"(AA131-AA133)/(B123-B122)","v":0},{"$f":"(AB131-AB133)/(B123-B122)","v":0},{"$f":"(AC131-AC133)/(B123-B122)","v":0},{"$f":"(AD131-AD133)/(B123-B122)","v":0},{"$f":"(AE131-AE133)/(B123-B122)","v":0}]

{"sheet":"PV_stress_com","index":77,"n_rows":146,"n_cols":56,"rows_kept":146,"cut":false,"hidden":false,"merged":[[6,24,6,27],[6,4,6,7],[6,8,6,11],[6,12,6,15],[6,16,6,19],[6,20,6,23],[6,52,6,55],[6,28,6,31],[6,32,6,35],[6,36,6,39],[6,40,6,43],[6,44,6,47],[6,48,6,51]]}
[{"$f":"'Output 1-1 - External DSA'!B1","v":0}]
["NPV Calculations for New Loans"]
[]
["Increase in external borrowing costs",{"$f":"'C4_Market_financing'!AB25","v":400},"bpt"]
[]
[]
[{"$f":"Ext_Debt_Data!A95","v":"Commercial"}]
[]
[null,null,null,0,{"$f":"D9+1","v":1},{"$f":"E9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"U9+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK9+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BA9+1","v":50},51,52]
["Total commercial",null,null,{"$f":"PV_Base!D7","v":2018},{"$f":"PV_Base!E7","v":2019},{"$f":"PV_Base!F7","v":2020},{"$f":"PV_Base!G7","v":2021},{"$f":"PV_Base!H7","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["New disbursement",null,null,null,{"$f":"E36+E62+E88+E114+E140","v":298.60474753383301},{"$f":"F36+F62+F88+F114+F140","v":265.39880821661399},{"$f":"G36+G62+G88+G114+G140","v":585.86}]
[{"$f":"C38","v":"Stock of new forex debt (in USD)"},null,null,null,{"$f":"E38+E64+E90+E116+E142","v":298.60474753383301},564.00355575044705,1149.8635557504472,1149.8635557504472,1000.5611819835306,718.55940410830704,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK38+AK64+AK90+AK116+AK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C28","v":"PV of debt"},null,null,null,{"$f":"E39+E65+E91+E117+E143","v":298.60474753383301},{"$f":"F39+F65+F91+F117+F143","v":564.00355575044705},1149.8635557504472,1149.8635557504472,1000.5611819835306,718.55940410830704,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK39+AK65+AK91+AK117+AK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C40","v":"Total debt service (in USD)"},null,null,null,{"$f":"E40+E66+E92+E118+E144","v":0},26.874427278044969,50.760320017540231,113.48772001754023,262.79009378445676,382.05228425374128,500.29975047805465,324.2937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK40+AK66+AK92+AK118+AK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",null,null,null,{"$f":"E41+E67+E93+E119+E145","v":0},26.874427278044969,50.760320017540231,113.48772001754023,113.48772001754023,100.05050637851775,74.670346369747634,31.363700000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK41+AK67+AK93+AK119+AK145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Amortization",null,null,null,{"$f":"E42+E68+E94+E120+E146","v":0},0,0,0,149.3023737669165,282.00177787522352,425.62940410830703,292.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK42+AK68+AK94+AK120+AK146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A508","v":"Eurobond"},null,null,{"$f":"D$9","v":0},{"$f":"D21+1","v":1},{"$f":"E21+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A21&\"\"","v":"Grace Eurobond"},{"$f":"'C4_Market_financing'!I35","v":3},null,{"$f":"D$10","v":2018},{"$f":"D22+1","v":2019},2020,2021,{"$f":"G22+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A21&\"\"","v":"Maturity Eurobond"},{"$f":"'C4_Market_financing'!H35","v":5},{"$f":"PV_Base!C510","v":"Base"},100]
[{"$f":"+\"Interest \"& A21&\"\"","v":"Interest Eurobond"},{"$f":"'Input 4 - External Financing'!F34+(B$4/100)%","v":0.13},{"$f":"PV_Base!C511","v":"Debt stock"},{"$f":"D23-D25","v":100},{"$f":"D24-E25","v":100},100,100,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A21&\"\"","v":"Discount Eurobond"},{"$f":"'Input 4 - External Financing'!E34","v":0.05},{"$f":"PV_Base!C512","v":"Amortization"},{"$f":"IF(D21-$D21-1<$B22,0,IF(D21-$D21-1<$B23,$D23/($B23-$B22),0))","v":0},{"$f":"IF(E21-$D21-1<$B22,0,IF(E21-$D21-1<$B23,$D23/($B23-$B22),0))","v":0},0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C513","v":"Interest"},null,{"$f":"$B24*D24","v":13},{"$f":"$B24*E24","v":13},13,13,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C514","v":"Total debt service"},{"$f":"D25+D26","v":0},13,13,13,63,56.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C515","v":"PV of debt"},{"$f":"IF($B24>=$B25, D24, NPV($B25,E27:$BD27))","v":100},{"$f":"IF($B24>=$B25, E24, NPV($B25,F27:$BD27))","v":100},{"$f":"IF($B24>=$B25, F24, NPV($B25,G27:$BD27))","v":100},{"$f":"IF($B24>=$B25, G24, NPV($B25,H27:$BD27))","v":100},{"$f":"IF($B24>=$B25, H24, NPV($B25,I27:$BD27))","v":50},{"$f":"IF($B24>=$B25, I24, NPV($B25,J27:$BD27))","v":0},{"$f":"IF($B24>=$B25, J24, NPV($B25,K27:$BD27))","v":0},{"$f":"IF($B24>=$B25, K24, NPV($B25,L27:$BD27))","v":0},{"$f":"IF($B24>=$B25, L24, NPV($B25,M27:$BD27))","v":0},{"$f":"IF($B24>=$B25, M24, NPV($B25,N27:$BD27))","v":0},{"$f":"IF($B24>=$B25, N24, NPV($B25,O27:$BD27))","v":0},{"$f":"IF($B24>=$B25, O24, NPV($B25,P27:$BD27))","v":0},{"$f":"IF($B24>=$B25, P24, NPV($B25,Q27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Q24, NPV($B25,R27:$BD27))","v":0},{"$f":"IF($B24>=$B25, R24, NPV($B25,S27:$BD27))","v":0},{"$f":"IF($B24>=$B25, S24, NPV($B25,T27:$BD27))","v":0},{"$f":"IF($B24>=$B25, T24, NPV($B25,U27:$BD27))","v":0},{"$f":"IF($B24>=$B25, U24, NPV($B25,V27:$BD27))","v":0},{"$f":"IF($B24>=$B25, V24, NPV($B25,W27:$BD27))","v":0},{"$f":"IF($B24>=$B25, W24, NPV($B25,X27:$BD27))","v":0},{"$f":"IF($B24>=$B25, X24, NPV($B25,Y27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Y24, NPV($B25,Z27:$BD27))","v":0},{"$f":"IF($B24>=$B25, Z24, NPV($B25,AA27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AA24, NPV($B25,AB27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AB24, NPV($B25,AC27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AC24, NPV($B25,AD27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AD24, NPV($B25,AE27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AE24, NPV($B25,AF27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AF24, NPV($B25,AG27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AG24, NPV($B25,AH27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AH24, NPV($B25,AI27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AI24, NPV($B25,AJ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AJ24, NPV($B25,AK27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AK24, NPV($B25,AL27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AL24, NPV($B25,AM27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AM24, NPV($B25,AN27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AN24, NPV($B25,AO27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AO24, NPV($B25,AP27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AP24, NPV($B25,AQ27:$BD27))","v":0},{"$f":"IF($B24>=$B25, AQ24, NPV($B25,AR27:$BD27))","v":0}]
[null,null,{"$f":"PV_Base!C516","v":"Grant element"},{"$f":"IF(D28=0,0,(1-D28/D24)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C517","v":"t-g>0"},{"$f":"IF(D21-$B22>0,D21-$B22,0)","v":0},{"$f":"IF(E21-$B22>0,E21-$B22,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D30=0,0,CHOOSE(D30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(E30=0,0,CHOOSE(E30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(F30=0,0,CHOOSE(F30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(G30=0,0,CHOOSE(G30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(H30=0,0,CHOOSE(H30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(I30=0,0,CHOOSE(I30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(J30=0,0,CHOOSE(J30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":0},{"$f":"IF(K30=0,0,CHOOSE(K30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(L30=0,0,CHOOSE(L30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(M30=0,0,CHOOSE(M30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(N30=0,0,CHOOSE(N30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(O30=0,0,CHOOSE(O30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(P30=0,0,CHOOSE(P30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Q30=0,0,CHOOSE(Q30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(R30=0,0,CHOOSE(R30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(S30=0,0,CHOOSE(S30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(T30=0,0,CHOOSE(T30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(U30=0,0,CHOOSE(U30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(V30=0,0,CHOOSE(V30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(W30=0,0,CHOOSE(W30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(X30=0,0,CHOOSE(X30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Y30=0,0,CHOOSE(Y30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(Z30=0,0,CHOOSE(Z30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AA30=0,0,CHOOSE(AA30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AB30=0,0,CHOOSE(AB30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AC30=0,0,CHOOSE(AC30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AD30=0,0,CHOOSE(AD30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250},{"$f":"IF(AE30=0,0,CHOOSE(AE30,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37,AF37))","v":250}]
[null,null,{"$f":"PV_Base!C519","v":"t-m condition"},{"$f":"IF(D21-$B23>0,D21-$B23,0)","v":0},{"$f":"IF(E21-$B23>0,E21-$B23,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D32=0,0,CHOOSE(D32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(E32=0,0,CHOOSE(E32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(F32=0,0,CHOOSE(F32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(G32=0,0,CHOOSE(G32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(H32=0,0,CHOOSE(H32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(I32=0,0,CHOOSE(I32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(J32=0,0,CHOOSE(J32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(K32=0,0,CHOOSE(K32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(L32=0,0,CHOOSE(L32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":0},{"$f":"IF(M32=0,0,CHOOSE(M32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(N32=0,0,CHOOSE(N32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(O32=0,0,CHOOSE(O32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(P32=0,0,CHOOSE(P32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Q32=0,0,CHOOSE(Q32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(R32=0,0,CHOOSE(R32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(S32=0,0,CHOOSE(S32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(T32=0,0,CHOOSE(T32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(U32=0,0,CHOOSE(U32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(V32=0,0,CHOOSE(V32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(W32=0,0,CHOOSE(W32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(X32=0,0,CHOOSE(X32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Y32=0,0,CHOOSE(Y32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(Z32=0,0,CHOOSE(Z32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AA32=0,0,CHOOSE(AA32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AB32=0,0,CHOOSE(AB32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AC32=0,0,CHOOSE(AC32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AD32=0,0,CHOOSE(AD32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250},{"$f":"IF(AE32=0,0,CHOOSE(AE32,D37,E37,F37,G37,H37,I37,J37,K37,L37,M37,N37,O37,P37,Q37,R37,S37,T37,U37,V37,W37,X37,Y37,Z37,AA37,AB37,AC37,AD37,AE37))","v":250}]
[]
[{"$f":"+\"Output - \"& A21","v":"Output - Eurobond"},null,null,{"$f":"D$10","v":2018},{"$f":"D35+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"PV_Base!C523","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$96","v":0},{"$f":"Ext_Debt_Data!H$96","v":0},{"$f":"Ext_Debt_Data!I$96","v":250}]
[null,null,{"$f":"PV_Base!C524","v":"cumulative"},{"$f":"D36","v":0},{"$f":"SUM(D36:E36)","v":0},{"$f":"SUM(D36:F36)","v":0},{"$f":"SUM(D36:G36)","v":250},{"$f":"SUM(D36:H36)","v":250},{"$f":"SUM(D36:I36)","v":250},{"$f":"SUM(D36:J36)","v":250},{"$f":"SUM(D36:K36)","v":250},{"$f":"SUM(D36:L36)","v":250},{"$f":"SUM(D36:M36)","v":250},{"$f":"SUM(D36:N36)","v":250},{"$f":"SUM(D36:O36)","v":250},{"$f":"SUM(D36:P36)","v":250},{"$f":"SUM(D36:Q36)","v":250},{"$f":"SUM(D36:R36)","v":250},{"$f":"SUM(D36:S36)","v":250},{"$f":"SUM(D36:T36)","v":250},{"$f":"SUM(D36:U36)","v":250},{"$f":"SUM(D36:V36)","v":250},{"$f":"SUM(D36:W36)","v":250},{"$f":"SUM(D36:X36)","v":250},{"$f":"SUM(D36:Y36)","v":250},{"$f":"SUM(D36:Z36)","v":250},{"$f":"SUM(D36:AA36)","v":250},{"$f":"SUM(D36:AB36)","v":250},{"$f":"SUM(D36:AC36)","v":250},{"$f":"SUM(D36:AD36)","v":250},{"$f":"SUM(D36:AE36)","v":250}]
[null,null,{"$f":"PV_Base!C525","v":"Stock of new forex debt (in USD)"},{"$f":"D36-D42","v":0},{"$f":"D38+E36-E42","v":0},0,250,250,250,250,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C526","v":"PV of debt   Eurobond"},{"$f":"IF($B24>=$B25, D36, D36*D28/100)","v":0},{"$f":"IF($B24>=$B25,D39-E42+E36,D39*(1+$B25)-E40+E36*$D28/100)","v":0},{"$f":"IF($B24>=$B25,E39-F42+F36,E39*(1+$B25)-F40+F36*$D28/100)","v":0},250,250,250,250,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C527","v":"Total debt service (in USD)"},{"$f":"D41+D42","v":0},0,0,0,32.5,32.5,32.5,157.5,141.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C528","v":"Interest"},0,{"$f":"$B24*D38","v":0},{"$f":"$B24*E38","v":0},0,32.5,32.5,32.5,32.5,16.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C529","v":"Amortization"},{"$f":"(D31-D33)/($B23-$B22)","v":0},{"$f":"(E31-E33)/($B23-$B22)","v":0},0,0,0,0,0,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A534","v":"Commecial Bank"},null,null,{"$f":"D$9","v":0},{"$f":"D47+1","v":1},{"$f":"E47+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A47&\"\"","v":"Grace Commecial Bank"},{"$f":"'C4_Market_financing'!I36","v":3},null,{"$f":"D$10","v":2018},{"$f":"D48+1","v":2019},2020,2021,{"$f":"G48+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A47&\"\"","v":"Maturity Commecial Bank"},{"$f":"'C4_Market_financing'!H36","v":5},{"$f":"PV_Base!C536","v":"Base"},100]
[{"$f":"+\"Interest \"& A47&\"\"","v":"Interest Commecial Bank"},{"$f":"'Input 4 - External Financing'!F35+(B$4/100)%","v":0.09},{"$f":"PV_Base!C537","v":"Debt stock"},{"$f":"D49-D51","v":100},{"$f":"D50-E51","v":100},100,100,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A47&\"\"","v":"Discount Commecial Bank"},{"$f":"'Input 4 - External Financing'!E35","v":0.05},{"$f":"PV_Base!C538","v":"Amortization"},{"$f":"IF(D47-$D47-1<$B48,0,IF(D47-$D47-1<$B49,$D49/($B49-$B48),0))","v":0},{"$f":"IF(E47-$D47-1<$B48,0,IF(E47-$D47-1<$B49,$D49/($B49-$B48),0))","v":0},0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C539","v":"Interest"},null,{"$f":"$B50*D50","v":9},{"$f":"$B50*E50","v":9},9,9,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C540","v":"Total debt service"},{"$f":"D51+D52","v":0},9,9,9,59,54.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C541","v":"PV of debt"},{"$f":"IF($B50>=$B51, D50, NPV($B51,E53:$BD53))","v":100},{"$f":"IF($B50>=$B51, E50, NPV($B51,F53:$BD53))","v":100},{"$f":"IF($B50>=$B51, F50, NPV($B51,G53:$BD53))","v":100},{"$f":"IF($B50>=$B51, G50, NPV($B51,H53:$BD53))","v":100},{"$f":"IF($B50>=$B51, H50, NPV($B51,I53:$BD53))","v":50},{"$f":"IF($B50>=$B51, I50, NPV($B51,J53:$BD53))","v":0},{"$f":"IF($B50>=$B51, J50, NPV($B51,K53:$BD53))","v":0},{"$f":"IF($B50>=$B51, K50, NPV($B51,L53:$BD53))","v":0},{"$f":"IF($B50>=$B51, L50, NPV($B51,M53:$BD53))","v":0},{"$f":"IF($B50>=$B51, M50, NPV($B51,N53:$BD53))","v":0},{"$f":"IF($B50>=$B51, N50, NPV($B51,O53:$BD53))","v":0},{"$f":"IF($B50>=$B51, O50, NPV($B51,P53:$BD53))","v":0},{"$f":"IF($B50>=$B51, P50, NPV($B51,Q53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Q50, NPV($B51,R53:$BD53))","v":0},{"$f":"IF($B50>=$B51, R50, NPV($B51,S53:$BD53))","v":0},{"$f":"IF($B50>=$B51, S50, NPV($B51,T53:$BD53))","v":0},{"$f":"IF($B50>=$B51, T50, NPV($B51,U53:$BD53))","v":0},{"$f":"IF($B50>=$B51, U50, NPV($B51,V53:$BD53))","v":0},{"$f":"IF($B50>=$B51, V50, NPV($B51,W53:$BD53))","v":0},{"$f":"IF($B50>=$B51, W50, NPV($B51,X53:$BD53))","v":0},{"$f":"IF($B50>=$B51, X50, NPV($B51,Y53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Y50, NPV($B51,Z53:$BD53))","v":0},{"$f":"IF($B50>=$B51, Z50, NPV($B51,AA53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AA50, NPV($B51,AB53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AB50, NPV($B51,AC53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AC50, NPV($B51,AD53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AD50, NPV($B51,AE53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AE50, NPV($B51,AF53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AF50, NPV($B51,AG53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AG50, NPV($B51,AH53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AH50, NPV($B51,AI53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AI50, NPV($B51,AJ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AJ50, NPV($B51,AK53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AK50, NPV($B51,AL53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AL50, NPV($B51,AM53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AM50, NPV($B51,AN53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AN50, NPV($B51,AO53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AO50, NPV($B51,AP53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AP50, NPV($B51,AQ53:$BD53))","v":0},{"$f":"IF($B50>=$B51, AQ50, NPV($B51,AR53:$BD53))","v":0}]
[null,null,{"$f":"PV_Base!C542","v":"Grant element"},{"$f":"IF(D54=0,0,(1-D54/D50)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C543","v":"t-g>0"},{"$f":"IF(D47-$B48>0,D47-$B48,0)","v":0},{"$f":"IF(E47-$B48>0,E47-$B48,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D56=0,0,CHOOSE(D56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(E56=0,0,CHOOSE(E56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(F56=0,0,CHOOSE(F56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(G56=0,0,CHOOSE(G56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(H56=0,0,CHOOSE(H56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":0},{"$f":"IF(I56=0,0,CHOOSE(I56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":298.60474753383301},{"$f":"IF(J56=0,0,CHOOSE(J56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":564.00355575044705},{"$f":"IF(K56=0,0,CHOOSE(K56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(L56=0,0,CHOOSE(L56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(M56=0,0,CHOOSE(M56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(N56=0,0,CHOOSE(N56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(O56=0,0,CHOOSE(O56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(P56=0,0,CHOOSE(P56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Q56=0,0,CHOOSE(Q56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(R56=0,0,CHOOSE(R56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(S56=0,0,CHOOSE(S56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(T56=0,0,CHOOSE(T56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(U56=0,0,CHOOSE(U56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(V56=0,0,CHOOSE(V56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(W56=0,0,CHOOSE(W56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(X56=0,0,CHOOSE(X56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Y56=0,0,CHOOSE(Y56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(Z56=0,0,CHOOSE(Z56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AA56=0,0,CHOOSE(AA56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AB56=0,0,CHOOSE(AB56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AC56=0,0,CHOOSE(AC56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AD56=0,0,CHOOSE(AD56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706},{"$f":"IF(AE56=0,0,CHOOSE(AE56,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63,AF63))","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C545","v":"t-m condition"},{"$f":"IF(D47-$B49>0,D47-$B49,0)","v":0},{"$f":"IF(E47-$B49>0,E47-$B49,0)","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,{"$f":"IF(D58=0,0,CHOOSE(D58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(E58=0,0,CHOOSE(E58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(F58=0,0,CHOOSE(F58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(G58=0,0,CHOOSE(G58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(H58=0,0,CHOOSE(H58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(I58=0,0,CHOOSE(I58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(J58=0,0,CHOOSE(J58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":0},{"$f":"IF(K58=0,0,CHOOSE(K58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":298.60474753383301},{"$f":"IF(L58=0,0,CHOOSE(L58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":564.00355575044705},{"$f":"IF(M58=0,0,CHOOSE(M58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(N58=0,0,CHOOSE(N58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(O58=0,0,CHOOSE(O58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(P58=0,0,CHOOSE(P58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Q58=0,0,CHOOSE(Q58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(R58=0,0,CHOOSE(R58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(S58=0,0,CHOOSE(S58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(T58=0,0,CHOOSE(T58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(U58=0,0,CHOOSE(U58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(V58=0,0,CHOOSE(V58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(W58=0,0,CHOOSE(W58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(X58=0,0,CHOOSE(X58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Y58=0,0,CHOOSE(Y58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(Z58=0,0,CHOOSE(Z58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AA58=0,0,CHOOSE(AA58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AB58=0,0,CHOOSE(AB58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AC58=0,0,CHOOSE(AC58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AD58=0,0,CHOOSE(AD58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706},{"$f":"IF(AE58=0,0,CHOOSE(AE58,D63,E63,F63,G63,H63,I63,J63,K63,L63,M63,N63,O63,P63,Q63,R63,S63,T63,U63,V63,W63,X63,Y63,Z63,AA63,AB63,AC63,AD63,AE63))","v":899.86355575044706}]
[]
[{"$f":"+\"Output - \"& A47","v":"Output - Commecial Bank"},null,null,{"$f":"D$10","v":2018},{"$f":"D61+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$97","v":298.60474753383301},{"$f":"Ext_Debt_Data!H$97","v":265.39880821661399},{"$f":"Ext_Debt_Data!I$97","v":335.86}]
[null,null,{"$f":"PV_Base!C550","v":"cumulative"},{"$f":"D62","v":0},{"$f":"SUM(D62:E62)","v":298.60474753383301},{"$f":"SUM(D62:F62)","v":564.00355575044705},{"$f":"SUM(D62:G62)","v":899.86355575044706},{"$f":"SUM(D62:H62)","v":899.86355575044706},{"$f":"SUM(D62:I62)","v":899.86355575044706},{"$f":"SUM(D62:J62)","v":899.86355575044706},{"$f":"SUM(D62:K62)","v":899.86355575044706},{"$f":"SUM(D62:L62)","v":899.86355575044706},{"$f":"SUM(D62:M62)","v":899.86355575044706},{"$f":"SUM(D62:N62)","v":899.86355575044706},{"$f":"SUM(D62:O62)","v":899.86355575044706},{"$f":"SUM(D62:P62)","v":899.86355575044706},{"$f":"SUM(D62:Q62)","v":899.86355575044706},{"$f":"SUM(D62:R62)","v":899.86355575044706},{"$f":"SUM(D62:S62)","v":899.86355575044706},{"$f":"SUM(D62:T62)","v":899.86355575044706},{"$f":"SUM(D62:U62)","v":899.86355575044706},{"$f":"SUM(D62:V62)","v":899.86355575044706},{"$f":"SUM(D62:W62)","v":899.86355575044706},{"$f":"SUM(D62:X62)","v":899.86355575044706},{"$f":"SUM(D62:Y62)","v":899.86355575044706},{"$f":"SUM(D62:Z62)","v":899.86355575044706},{"$f":"SUM(D62:AA62)","v":899.86355575044706},{"$f":"SUM(D62:AB62)","v":899.86355575044706},{"$f":"SUM(D62:AC62)","v":899.86355575044706},{"$f":"SUM(D62:AD62)","v":899.86355575044706},{"$f":"SUM(D62:AE62)","v":899.86355575044706}]
[null,null,{"$f":"PV_Base!C551","v":"Stock of new forex debt (in USD)"},{"$f":"D62-D68","v":0},{"$f":"D64+E62-E68","v":298.60474753383301},564.00355575044705,899.86355575044706,899.86355575044706,750.56118198353056,468.55940410830704,167.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C552","v":"PV of debt   Commecial Bank"},{"$f":"IF($B50>=$B51, D62, D62*D54/100)","v":0},{"$f":"IF($B50>=$B51,D65-E68+E62,D65*(1+$B51)-E66+E62*$D54/100)","v":298.60474753383301},{"$f":"IF($B50>=$B51,E65-F68+F62,E65*(1+$B51)-F66+F62*$D54/100)","v":564.00355575044705},{"$f":"IF($B50>=$B51,F65-G68+G62,F65*(1+$B51)-G66+G62*$D54/100)","v":899.86355575044706},{"$f":"IF($B50>=$B51,G65-H68+H62,G65*(1+$B51)-H66+H62*$D54/100)","v":899.86355575044706},{"$f":"IF($B50>=$B51,H65-I68+I62,H65*(1+$B51)-I66+I62*$D54/100)","v":750.56118198353056},{"$f":"IF($B50>=$B51,I65-J68+J62,I65*(1+$B51)-J66+J62*$D54/100)","v":468.55940410830704},{"$f":"IF($B50>=$B51,J65-K68+K62,J65*(1+$B51)-K66+K62*$D54/100)","v":167.93},{"$f":"IF($B50>=$B51,K65-L68+L62,K65*(1+$B51)-L66+L62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,L65-M68+M62,L65*(1+$B51)-M66+M62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,M65-N68+N62,M65*(1+$B51)-N66+N62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,N65-O68+O62,N65*(1+$B51)-O66+O62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,O65-P68+P62,O65*(1+$B51)-P66+P62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,P65-Q68+Q62,P65*(1+$B51)-Q66+Q62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Q65-R68+R62,Q65*(1+$B51)-R66+R62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,R65-S68+S62,R65*(1+$B51)-S66+S62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,S65-T68+T62,S65*(1+$B51)-T66+T62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,T65-U68+U62,T65*(1+$B51)-U66+U62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,U65-V68+V62,U65*(1+$B51)-V66+V62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,V65-W68+W62,V65*(1+$B51)-W66+W62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,W65-X68+X62,W65*(1+$B51)-X66+X62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,X65-Y68+Y62,X65*(1+$B51)-Y66+Y62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Y65-Z68+Z62,Y65*(1+$B51)-Z66+Z62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,Z65-AA68+AA62,Z65*(1+$B51)-AA66+AA62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AA65-AB68+AB62,AA65*(1+$B51)-AB66+AB62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AB65-AC68+AC62,AB65*(1+$B51)-AC66+AC62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AC65-AD68+AD62,AC65*(1+$B51)-AD66+AD62*$D54/100)","v":0},{"$f":"IF($B50>=$B51,AD65-AE68+AE62,AD65*(1+$B51)-AE66+AE62*$D54/100)","v":0}]
[null,null,{"$f":"PV_Base!C553","v":"Total debt service (in USD)"},{"$f":"D67+D68","v":0},0,{"$f":"F67+F68","v":26.874427278044969},50.760320017540231,80.987720017540227,230.29009378445673,349.55228425374128,342.79975047805465,183.0437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C554","v":"Interest"},0,{"$f":"$B50*D64","v":0},{"$f":"$B50*E64","v":26.874427278044969},50.760320017540231,80.987720017540227,80.987720017540227,67.550506378517753,42.170346369747634,15.1137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C555","v":"Amortization"},{"$f":"(D57-D59)/($B49-$B48)","v":0},{"$f":"(E57-E59)/($B49-$B48)","v":0},0,0,0,149.3023737669165,282.00177787522352,300.62940410830703,167.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A560","v":"COM3"},null,null,{"$f":"D$9","v":0},{"$f":"D73+1","v":1},{"$f":"E73+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A73&\"\"","v":"Grace COM3"},{"$f":"'C4_Market_financing'!I37","v":1},null,{"$f":"D$10","v":2018},{"$f":"D74+1","v":2019},2020,2021,{"$f":"G74+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A73&\"\"","v":"Maturity COM3"},{"$f":"'C4_Market_financing'!H37","v":3},{"$f":"PV_Base!C562","v":"Base"},100]
[{"$f":"+\"Interest \"& A73&\"\"","v":"Interest COM3"},{"$f":"'Input 4 - External Financing'!F36+(B$4/100)%","v":0.09},{"$f":"PV_Base!C563","v":"Debt stock"},{"$f":"D75-D77","v":100},{"$f":"D76-E77","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A73&\"\"","v":"Discount COM3"},{"$f":"'Input 4 - External Financing'!E36","v":0.05},{"$f":"PV_Base!C564","v":"Amortization"},{"$f":"IF(D73-$D73-1<$B74,0,IF(D73-$D73-1<$B75,$D75/($B75-$B74),0))","v":0},{"$f":"IF(E73-$D73-1<$B74,0,IF(E73-$D73-1<$B75,$D75/($B75-$B74),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C565","v":"Interest"},null,{"$f":"$B76*D76","v":9},{"$f":"$B76*E76","v":9},4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C566","v":"Total debt service"},{"$f":"D77+D78","v":0},9,59,54.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C567","v":"PV of debt"},{"$f":"IF($B76>=$B77, D76, NPV($B77,E79:$BD79))","v":100},{"$f":"IF($B76>=$B77, E76, NPV($B77,F79:$BD79))","v":100},{"$f":"IF($B76>=$B77, F76, NPV($B77,G79:$BD79))","v":50},{"$f":"IF($B76>=$B77, G76, NPV($B77,H79:$BD79))","v":0},{"$f":"IF($B76>=$B77, H76, NPV($B77,I79:$BD79))","v":0},{"$f":"IF($B76>=$B77, I76, NPV($B77,J79:$BD79))","v":0},{"$f":"IF($B76>=$B77, J76, NPV($B77,K79:$BD79))","v":0},{"$f":"IF($B76>=$B77, K76, NPV($B77,L79:$BD79))","v":0},{"$f":"IF($B76>=$B77, L76, NPV($B77,M79:$BD79))","v":0},{"$f":"IF($B76>=$B77, M76, NPV($B77,N79:$BD79))","v":0},{"$f":"IF($B76>=$B77, N76, NPV($B77,O79:$BD79))","v":0},{"$f":"IF($B76>=$B77, O76, NPV($B77,P79:$BD79))","v":0},{"$f":"IF($B76>=$B77, P76, NPV($B77,Q79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Q76, NPV($B77,R79:$BD79))","v":0},{"$f":"IF($B76>=$B77, R76, NPV($B77,S79:$BD79))","v":0},{"$f":"IF($B76>=$B77, S76, NPV($B77,T79:$BD79))","v":0},{"$f":"IF($B76>=$B77, T76, NPV($B77,U79:$BD79))","v":0},{"$f":"IF($B76>=$B77, U76, NPV($B77,V79:$BD79))","v":0},{"$f":"IF($B76>=$B77, V76, NPV($B77,W79:$BD79))","v":0},{"$f":"IF($B76>=$B77, W76, NPV($B77,X79:$BD79))","v":0},{"$f":"IF($B76>=$B77, X76, NPV($B77,Y79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Y76, NPV($B77,Z79:$BD79))","v":0},{"$f":"IF($B76>=$B77, Z76, NPV($B77,AA79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AA76, NPV($B77,AB79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AB76, NPV($B77,AC79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AC76, NPV($B77,AD79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AD76, NPV($B77,AE79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AE76, NPV($B77,AF79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AF76, NPV($B77,AG79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AG76, NPV($B77,AH79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AH76, NPV($B77,AI79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AI76, NPV($B77,AJ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AJ76, NPV($B77,AK79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AK76, NPV($B77,AL79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AL76, NPV($B77,AM79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AM76, NPV($B77,AN79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AN76, NPV($B77,AO79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AO76, NPV($B77,AP79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AP76, NPV($B77,AQ79:$BD79))","v":0},{"$f":"IF($B76>=$B77, AQ76, NPV($B77,AR79:$BD79))","v":0}]
[null,null,{"$f":"PV_Base!C568","v":"Grant element"},{"$f":"IF(D80=0,0,(1-D80/D76)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C569","v":"t-g>0"},{"$f":"IF(D73-$B74>0,D73-$B74,0)","v":0},{"$f":"IF(E73-$B74>0,E73-$B74,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D82=0,0,CHOOSE(D82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(E82=0,0,CHOOSE(E82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(F82=0,0,CHOOSE(F82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(G82=0,0,CHOOSE(G82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(H82=0,0,CHOOSE(H82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(I82=0,0,CHOOSE(I82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(J82=0,0,CHOOSE(J82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(K82=0,0,CHOOSE(K82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(L82=0,0,CHOOSE(L82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(M82=0,0,CHOOSE(M82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(N82=0,0,CHOOSE(N82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(O82=0,0,CHOOSE(O82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(P82=0,0,CHOOSE(P82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Q82=0,0,CHOOSE(Q82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(R82=0,0,CHOOSE(R82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(S82=0,0,CHOOSE(S82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(T82=0,0,CHOOSE(T82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(U82=0,0,CHOOSE(U82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(V82=0,0,CHOOSE(V82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(W82=0,0,CHOOSE(W82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(X82=0,0,CHOOSE(X82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Y82=0,0,CHOOSE(Y82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(Z82=0,0,CHOOSE(Z82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AA82=0,0,CHOOSE(AA82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AB82=0,0,CHOOSE(AB82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AC82=0,0,CHOOSE(AC82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AD82=0,0,CHOOSE(AD82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0},{"$f":"IF(AE82=0,0,CHOOSE(AE82,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89,AF89))","v":0}]
[null,null,{"$f":"PV_Base!C571","v":"t-m condition"},{"$f":"IF(D73-$B75>0,D73-$B75,0)","v":0},{"$f":"IF(E73-$B75>0,E73-$B75,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D84=0,0,CHOOSE(D84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(E84=0,0,CHOOSE(E84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(F84=0,0,CHOOSE(F84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(G84=0,0,CHOOSE(G84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(H84=0,0,CHOOSE(H84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(I84=0,0,CHOOSE(I84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(J84=0,0,CHOOSE(J84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(K84=0,0,CHOOSE(K84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(L84=0,0,CHOOSE(L84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(M84=0,0,CHOOSE(M84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(N84=0,0,CHOOSE(N84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(O84=0,0,CHOOSE(O84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(P84=0,0,CHOOSE(P84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Q84=0,0,CHOOSE(Q84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(R84=0,0,CHOOSE(R84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(S84=0,0,CHOOSE(S84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(T84=0,0,CHOOSE(T84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(U84=0,0,CHOOSE(U84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(V84=0,0,CHOOSE(V84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(W84=0,0,CHOOSE(W84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(X84=0,0,CHOOSE(X84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Y84=0,0,CHOOSE(Y84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(Z84=0,0,CHOOSE(Z84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AA84=0,0,CHOOSE(AA84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AB84=0,0,CHOOSE(AB84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AC84=0,0,CHOOSE(AC84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AD84=0,0,CHOOSE(AD84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0},{"$f":"IF(AE84=0,0,CHOOSE(AE84,D89,E89,F89,G89,H89,I89,J89,K89,L89,M89,N89,O89,P89,Q89,R89,S89,T89,U89,V89,W89,X89,Y89,Z89,AA89,AB89,AC89,AD89,AE89))","v":0}]
[]
[{"$f":"+\"Output - \"& A73","v":"Output - COM3"},null,null,{"$f":"D$10","v":2018},{"$f":"D87+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$98","v":0},{"$f":"Ext_Debt_Data!H$98","v":0},{"$f":"Ext_Debt_Data!I$98","v":0}]
[null,null,{"$f":"PV_Base!C576","v":"cumulative"},{"$f":"D88","v":0},{"$f":"SUM(D88:E88)","v":0},{"$f":"SUM(D88:F88)","v":0},{"$f":"SUM(D88:G88)","v":0},{"$f":"SUM(D88:H88)","v":0},{"$f":"SUM(D88:I88)","v":0},{"$f":"SUM(D88:J88)","v":0},{"$f":"SUM(D88:K88)","v":0},{"$f":"SUM(D88:L88)","v":0},{"$f":"SUM(D88:M88)","v":0},{"$f":"SUM(D88:N88)","v":0},{"$f":"SUM(D88:O88)","v":0},{"$f":"SUM(D88:P88)","v":0},{"$f":"SUM(D88:Q88)","v":0},{"$f":"SUM(D88:R88)","v":0},{"$f":"SUM(D88:S88)","v":0},{"$f":"SUM(D88:T88)","v":0},{"$f":"SUM(D88:U88)","v":0},{"$f":"SUM(D88:V88)","v":0},{"$f":"SUM(D88:W88)","v":0},{"$f":"SUM(D88:X88)","v":0},{"$f":"SUM(D88:Y88)","v":0},{"$f":"SUM(D88:Z88)","v":0},{"$f":"SUM(D88:AA88)","v":0},{"$f":"SUM(D88:AB88)","v":0},{"$f":"SUM(D88:AC88)","v":0},{"$f":"SUM(D88:AD88)","v":0},{"$f":"SUM(D88:AE88)","v":0}]
[null,null,{"$f":"PV_Base!C577","v":"Stock of new forex debt (in USD)"},{"$f":"D88-D94","v":0},{"$f":"D90+E88-E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C578","v":"PV of debt   COM3"},{"$f":"IF($B76>=$B77, D88, D88*D80/100)","v":0},{"$f":"IF($B76>=$B77,D91-E94+E88,D91*(1+$B77)-E92+E88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,E91-F94+F88,E91*(1+$B77)-F92+F88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,F91-G94+G88,F91*(1+$B77)-G92+G88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,G91-H94+H88,G91*(1+$B77)-H92+H88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,H91-I94+I88,H91*(1+$B77)-I92+I88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,I91-J94+J88,I91*(1+$B77)-J92+J88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,J91-K94+K88,J91*(1+$B77)-K92+K88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,K91-L94+L88,K91*(1+$B77)-L92+L88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,L91-M94+M88,L91*(1+$B77)-M92+M88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,M91-N94+N88,M91*(1+$B77)-N92+N88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,N91-O94+O88,N91*(1+$B77)-O92+O88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,O91-P94+P88,O91*(1+$B77)-P92+P88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,P91-Q94+Q88,P91*(1+$B77)-Q92+Q88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Q91-R94+R88,Q91*(1+$B77)-R92+R88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,R91-S94+S88,R91*(1+$B77)-S92+S88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,S91-T94+T88,S91*(1+$B77)-T92+T88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,T91-U94+U88,T91*(1+$B77)-U92+U88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,U91-V94+V88,U91*(1+$B77)-V92+V88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,V91-W94+W88,V91*(1+$B77)-W92+W88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,W91-X94+X88,W91*(1+$B77)-X92+X88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,X91-Y94+Y88,X91*(1+$B77)-Y92+Y88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Y91-Z94+Z88,Y91*(1+$B77)-Z92+Z88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,Z91-AA94+AA88,Z91*(1+$B77)-AA92+AA88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AA91-AB94+AB88,AA91*(1+$B77)-AB92+AB88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AB91-AC94+AC88,AB91*(1+$B77)-AC92+AC88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AC91-AD94+AD88,AC91*(1+$B77)-AD92+AD88*$D80/100)","v":0},{"$f":"IF($B76>=$B77,AD91-AE94+AE88,AD91*(1+$B77)-AE92+AE88*$D80/100)","v":0}]
[null,null,{"$f":"PV_Base!C579","v":"Total debt service (in USD)"},{"$f":"D93+D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C580","v":"Interest"},0,{"$f":"$B76*D90","v":0},{"$f":"$B76*E90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C581","v":"Amortization"},{"$f":"(D83-D85)/($B75-$B74)","v":0},{"$f":"(E83-E85)/($B75-$B74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A586","v":"COM4"},null,null,{"$f":"D$9","v":0},{"$f":"D99+1","v":1},{"$f":"E99+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A99&\"\"","v":"Grace COM4"},{"$f":"'C4_Market_financing'!I38","v":1},null,{"$f":"D$10","v":2018},{"$f":"D100+1","v":2019},2020,2021,{"$f":"G100+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A99&\"\"","v":"Maturity COM4"},{"$f":"'C4_Market_financing'!H38","v":3},{"$f":"PV_Base!C588","v":"Base"},100]
[{"$f":"+\"Interest \"& A99&\"\"","v":"Interest COM4"},{"$f":"'Input 4 - External Financing'!F37+(B$4/100)%","v":7.0000000000000007E-2},{"$f":"PV_Base!C589","v":"Debt stock"},{"$f":"D101-D103","v":100},{"$f":"D102-E103","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A99&\"\"","v":"Discount COM4"},{"$f":"'Input 4 - External Financing'!E37","v":0.05},{"$f":"PV_Base!C590","v":"Amortization"},{"$f":"IF(D99-$D99-1<$B100,0,IF(D99-$D99-1<$B101,$D101/($B101-$B100),0))","v":0},{"$f":"IF(E99-$D99-1<$B100,0,IF(E99-$D99-1<$B101,$D101/($B101-$B100),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C591","v":"Interest"},null,{"$f":"$B102*D102","v":7.0000000000000009},{"$f":"$B102*E102","v":7.0000000000000009},3.5000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C592","v":"Total debt service"},{"$f":"D103+D104","v":0},7.0000000000000009,57,53.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C593","v":"PV of debt"},{"$f":"IF($B102>=$B103, D102, NPV($B103,E105:$BD105))","v":100},{"$f":"IF($B102>=$B103, E102, NPV($B103,F105:$BD105))","v":100},{"$f":"IF($B102>=$B103, F102, NPV($B103,G105:$BD105))","v":50},{"$f":"IF($B102>=$B103, G102, NPV($B103,H105:$BD105))","v":0},{"$f":"IF($B102>=$B103, H102, NPV($B103,I105:$BD105))","v":0},{"$f":"IF($B102>=$B103, I102, NPV($B103,J105:$BD105))","v":0},{"$f":"IF($B102>=$B103, J102, NPV($B103,K105:$BD105))","v":0},{"$f":"IF($B102>=$B103, K102, NPV($B103,L105:$BD105))","v":0},{"$f":"IF($B102>=$B103, L102, NPV($B103,M105:$BD105))","v":0},{"$f":"IF($B102>=$B103, M102, NPV($B103,N105:$BD105))","v":0},{"$f":"IF($B102>=$B103, N102, NPV($B103,O105:$BD105))","v":0},{"$f":"IF($B102>=$B103, O102, NPV($B103,P105:$BD105))","v":0},{"$f":"IF($B102>=$B103, P102, NPV($B103,Q105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Q102, NPV($B103,R105:$BD105))","v":0},{"$f":"IF($B102>=$B103, R102, NPV($B103,S105:$BD105))","v":0},{"$f":"IF($B102>=$B103, S102, NPV($B103,T105:$BD105))","v":0},{"$f":"IF($B102>=$B103, T102, NPV($B103,U105:$BD105))","v":0},{"$f":"IF($B102>=$B103, U102, NPV($B103,V105:$BD105))","v":0},{"$f":"IF($B102>=$B103, V102, NPV($B103,W105:$BD105))","v":0},{"$f":"IF($B102>=$B103, W102, NPV($B103,X105:$BD105))","v":0},{"$f":"IF($B102>=$B103, X102, NPV($B103,Y105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Y102, NPV($B103,Z105:$BD105))","v":0},{"$f":"IF($B102>=$B103, Z102, NPV($B103,AA105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AA102, NPV($B103,AB105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AB102, NPV($B103,AC105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AC102, NPV($B103,AD105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AD102, NPV($B103,AE105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AE102, NPV($B103,AF105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AF102, NPV($B103,AG105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AG102, NPV($B103,AH105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AH102, NPV($B103,AI105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AI102, NPV($B103,AJ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AJ102, NPV($B103,AK105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AK102, NPV($B103,AL105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AL102, NPV($B103,AM105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AM102, NPV($B103,AN105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AN102, NPV($B103,AO105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AO102, NPV($B103,AP105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AP102, NPV($B103,AQ105:$BD105))","v":0},{"$f":"IF($B102>=$B103, AQ102, NPV($B103,AR105:$BD105))","v":0}]
[null,null,{"$f":"PV_Base!C594","v":"Grant element"},{"$f":"IF(D106=0,0,(1-D106/D102)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C595","v":"t-g>0"},{"$f":"IF(D99-$B100>0,D99-$B100,0)","v":0},{"$f":"IF(E99-$B100>0,E99-$B100,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D108=0,0,CHOOSE(D108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(E108=0,0,CHOOSE(E108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(F108=0,0,CHOOSE(F108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(G108=0,0,CHOOSE(G108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(H108=0,0,CHOOSE(H108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(I108=0,0,CHOOSE(I108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(J108=0,0,CHOOSE(J108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(K108=0,0,CHOOSE(K108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(L108=0,0,CHOOSE(L108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(M108=0,0,CHOOSE(M108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(N108=0,0,CHOOSE(N108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(O108=0,0,CHOOSE(O108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(P108=0,0,CHOOSE(P108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Q108=0,0,CHOOSE(Q108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(R108=0,0,CHOOSE(R108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(S108=0,0,CHOOSE(S108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(T108=0,0,CHOOSE(T108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(U108=0,0,CHOOSE(U108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(V108=0,0,CHOOSE(V108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(W108=0,0,CHOOSE(W108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(X108=0,0,CHOOSE(X108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Y108=0,0,CHOOSE(Y108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(Z108=0,0,CHOOSE(Z108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AA108=0,0,CHOOSE(AA108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AB108=0,0,CHOOSE(AB108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AC108=0,0,CHOOSE(AC108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AD108=0,0,CHOOSE(AD108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0},{"$f":"IF(AE108=0,0,CHOOSE(AE108,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115,AF115))","v":0}]
[null,null,{"$f":"PV_Base!C597","v":"t-m condition"},{"$f":"IF(D99-$B101>0,D99-$B101,0)","v":0},{"$f":"IF(E99-$B101>0,E99-$B101,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D110=0,0,CHOOSE(D110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(E110=0,0,CHOOSE(E110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(F110=0,0,CHOOSE(F110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(G110=0,0,CHOOSE(G110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(H110=0,0,CHOOSE(H110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(I110=0,0,CHOOSE(I110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(J110=0,0,CHOOSE(J110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(K110=0,0,CHOOSE(K110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(L110=0,0,CHOOSE(L110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(M110=0,0,CHOOSE(M110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(N110=0,0,CHOOSE(N110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(O110=0,0,CHOOSE(O110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(P110=0,0,CHOOSE(P110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Q110=0,0,CHOOSE(Q110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(R110=0,0,CHOOSE(R110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(S110=0,0,CHOOSE(S110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(T110=0,0,CHOOSE(T110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(U110=0,0,CHOOSE(U110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(V110=0,0,CHOOSE(V110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(W110=0,0,CHOOSE(W110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(X110=0,0,CHOOSE(X110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Y110=0,0,CHOOSE(Y110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(Z110=0,0,CHOOSE(Z110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AA110=0,0,CHOOSE(AA110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AB110=0,0,CHOOSE(AB110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AC110=0,0,CHOOSE(AC110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AD110=0,0,CHOOSE(AD110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0},{"$f":"IF(AE110=0,0,CHOOSE(AE110,D115,E115,F115,G115,H115,I115,J115,K115,L115,M115,N115,O115,P115,Q115,R115,S115,T115,U115,V115,W115,X115,Y115,Z115,AA115,AB115,AC115,AD115,AE115))","v":0}]
[]
[{"$f":"+\"Output - \"& A99","v":"Output - COM4"},null,null,{"$f":"D$10","v":2018},{"$f":"D113+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$99","v":0},{"$f":"Ext_Debt_Data!H$99","v":0},{"$f":"Ext_Debt_Data!I$99","v":0}]
[null,null,{"$f":"PV_Base!C602","v":"cumulative"},{"$f":"D114","v":0},{"$f":"SUM(D114:E114)","v":0},{"$f":"SUM(D114:F114)","v":0},{"$f":"SUM(D114:G114)","v":0},{"$f":"SUM(D114:H114)","v":0},{"$f":"SUM(D114:I114)","v":0},{"$f":"SUM(D114:J114)","v":0},{"$f":"SUM(D114:K114)","v":0},{"$f":"SUM(D114:L114)","v":0},{"$f":"SUM(D114:M114)","v":0},{"$f":"SUM(D114:N114)","v":0},{"$f":"SUM(D114:O114)","v":0},{"$f":"SUM(D114:P114)","v":0},{"$f":"SUM(D114:Q114)","v":0},{"$f":"SUM(D114:R114)","v":0},{"$f":"SUM(D114:S114)","v":0},{"$f":"SUM(D114:T114)","v":0},{"$f":"SUM(D114:U114)","v":0},{"$f":"SUM(D114:V114)","v":0},{"$f":"SUM(D114:W114)","v":0},{"$f":"SUM(D114:X114)","v":0},{"$f":"SUM(D114:Y114)","v":0},{"$f":"SUM(D114:Z114)","v":0},{"$f":"SUM(D114:AA114)","v":0},{"$f":"SUM(D114:AB114)","v":0},{"$f":"SUM(D114:AC114)","v":0},{"$f":"SUM(D114:AD114)","v":0},{"$f":"SUM(D114:AE114)","v":0}]
[null,null,{"$f":"PV_Base!C603","v":"Stock of new forex debt (in USD)"},{"$f":"D114-D120","v":0},{"$f":"D116+E114-E120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C604","v":"PV of debt   COM4"},{"$f":"IF($B102>=$B103, D114, D114*D106/100)","v":0},{"$f":"IF($B102>=$B103,D117-E120+E114,D117*(1+$B103)-E118+E114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,E117-F120+F114,E117*(1+$B103)-F118+F114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,F117-G120+G114,F117*(1+$B103)-G118+G114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,G117-H120+H114,G117*(1+$B103)-H118+H114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,H117-I120+I114,H117*(1+$B103)-I118+I114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,I117-J120+J114,I117*(1+$B103)-J118+J114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,J117-K120+K114,J117*(1+$B103)-K118+K114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,K117-L120+L114,K117*(1+$B103)-L118+L114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,L117-M120+M114,L117*(1+$B103)-M118+M114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,M117-N120+N114,M117*(1+$B103)-N118+N114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,N117-O120+O114,N117*(1+$B103)-O118+O114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,O117-P120+P114,O117*(1+$B103)-P118+P114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,P117-Q120+Q114,P117*(1+$B103)-Q118+Q114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Q117-R120+R114,Q117*(1+$B103)-R118+R114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,R117-S120+S114,R117*(1+$B103)-S118+S114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,S117-T120+T114,S117*(1+$B103)-T118+T114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,T117-U120+U114,T117*(1+$B103)-U118+U114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,U117-V120+V114,U117*(1+$B103)-V118+V114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,V117-W120+W114,V117*(1+$B103)-W118+W114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,W117-X120+X114,W117*(1+$B103)-X118+X114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,X117-Y120+Y114,X117*(1+$B103)-Y118+Y114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Y117-Z120+Z114,Y117*(1+$B103)-Z118+Z114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,Z117-AA120+AA114,Z117*(1+$B103)-AA118+AA114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AA117-AB120+AB114,AA117*(1+$B103)-AB118+AB114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AB117-AC120+AC114,AB117*(1+$B103)-AC118+AC114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AC117-AD120+AD114,AC117*(1+$B103)-AD118+AD114*$D106/100)","v":0},{"$f":"IF($B102>=$B103,AD117-AE120+AE114,AD117*(1+$B103)-AE118+AE114*$D106/100)","v":0}]
[null,null,{"$f":"PV_Base!C605","v":"Total debt service (in USD)"},{"$f":"D119+D120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C606","v":"Interest"},0,{"$f":"$B102*D116","v":0},{"$f":"$B102*E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C607","v":"Amortization"},{"$f":"(D109-D111)/($B101-$B100)","v":0},{"$f":"(E109-E111)/($B101-$B100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"PV_Base!A612","v":"COM5"},null,null,{"$f":"D$9","v":0},{"$f":"D125+1","v":1},{"$f":"E125+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[{"$f":"+\"Grace \"& A125&\"\"","v":"Grace COM5"},{"$f":"'C4_Market_financing'!I39","v":1},null,{"$f":"D$10","v":2018},{"$f":"D126+1","v":2019},2020,2021,{"$f":"G126+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"+\"Maturity \"& A125&\"\"","v":"Maturity COM5"},{"$f":"'C4_Market_financing'!H39","v":3},{"$f":"PV_Base!C614","v":"Base"},100]
[{"$f":"+\"Interest \"& A125&\"\"","v":"Interest COM5"},{"$f":"'Input 4 - External Financing'!F38+(B$4/100)%","v":7.0000000000000007E-2},{"$f":"PV_Base!C615","v":"Debt stock"},{"$f":"D127-D129","v":100},{"$f":"D128-E129","v":100},50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+\"Discount \"& A125&\"\"","v":"Discount COM5"},{"$f":"'Input 4 - External Financing'!E38","v":0.05},{"$f":"PV_Base!C616","v":"Amortization"},{"$f":"IF(D125-$D125-1<$B126,0,IF(D125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},{"$f":"IF(E125-$D125-1<$B126,0,IF(E125-$D125-1<$B127,$D127/($B127-$B126),0))","v":0},50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C617","v":"Interest"},{"$f":"$B128*D127*0.5","v":3.5000000000000004},{"$f":"$B128*AVERAGE(D128:E128)","v":7.0000000000000009},{"$f":"$B128*AVERAGE(E128:F128)","v":5.2500000000000009},1.7500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C618","v":"Total debt service"},{"$f":"D129+D130","v":3.5000000000000004},7.0000000000000009,55.25,51.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C619","v":"PV of debt"},{"$f":"IF($B128>=$B129, D128, NPV($B129,E131:$BD131))","v":100},{"$f":"IF($B128>=$B129, E128, NPV($B129,F131:$BD131))","v":100},{"$f":"IF($B128>=$B129, F128, NPV($B129,G131:$BD131))","v":50},{"$f":"IF($B128>=$B129, G128, NPV($B129,H131:$BD131))","v":0},{"$f":"IF($B128>=$B129, H128, NPV($B129,I131:$BD131))","v":0},{"$f":"IF($B128>=$B129, I128, NPV($B129,J131:$BD131))","v":0},{"$f":"IF($B128>=$B129, J128, NPV($B129,K131:$BD131))","v":0},{"$f":"IF($B128>=$B129, K128, NPV($B129,L131:$BD131))","v":0},{"$f":"IF($B128>=$B129, L128, NPV($B129,M131:$BD131))","v":0},{"$f":"IF($B128>=$B129, M128, NPV($B129,N131:$BD131))","v":0},{"$f":"IF($B128>=$B129, N128, NPV($B129,O131:$BD131))","v":0},{"$f":"IF($B128>=$B129, O128, NPV($B129,P131:$BD131))","v":0},{"$f":"IF($B128>=$B129, P128, NPV($B129,Q131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Q128, NPV($B129,R131:$BD131))","v":0},{"$f":"IF($B128>=$B129, R128, NPV($B129,S131:$BD131))","v":0},{"$f":"IF($B128>=$B129, S128, NPV($B129,T131:$BD131))","v":0},{"$f":"IF($B128>=$B129, T128, NPV($B129,U131:$BD131))","v":0},{"$f":"IF($B128>=$B129, U128, NPV($B129,V131:$BD131))","v":0},{"$f":"IF($B128>=$B129, V128, NPV($B129,W131:$BD131))","v":0},{"$f":"IF($B128>=$B129, W128, NPV($B129,X131:$BD131))","v":0},{"$f":"IF($B128>=$B129, X128, NPV($B129,Y131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Y128, NPV($B129,Z131:$BD131))","v":0},{"$f":"IF($B128>=$B129, Z128, NPV($B129,AA131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AA128, NPV($B129,AB131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AB128, NPV($B129,AC131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AC128, NPV($B129,AD131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AD128, NPV($B129,AE131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AE128, NPV($B129,AF131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AF128, NPV($B129,AG131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AG128, NPV($B129,AH131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AH128, NPV($B129,AI131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AI128, NPV($B129,AJ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AJ128, NPV($B129,AK131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AK128, NPV($B129,AL131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AL128, NPV($B129,AM131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AM128, NPV($B129,AN131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AN128, NPV($B129,AO131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AO128, NPV($B129,AP131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AP128, NPV($B129,AQ131:$BD131))","v":0},{"$f":"IF($B128>=$B129, AQ128, NPV($B129,AR131:$BD131))","v":0}]
[null,null,{"$f":"PV_Base!C620","v":"Grant element"},{"$f":"IF(D132=0,0,(1-D132/D128)*100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C621","v":"t-g>0"},{"$f":"IF(D125-$B126>0,D125-$B126,0)","v":0},{"$f":"IF(E125-$B126>0,E125-$B126,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,{"$f":"IF(D134=0,0,CHOOSE(D134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(E134=0,0,CHOOSE(E134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(F134=0,0,CHOOSE(F134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(G134=0,0,CHOOSE(G134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(H134=0,0,CHOOSE(H134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(I134=0,0,CHOOSE(I134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(J134=0,0,CHOOSE(J134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(K134=0,0,CHOOSE(K134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(L134=0,0,CHOOSE(L134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(M134=0,0,CHOOSE(M134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(N134=0,0,CHOOSE(N134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(O134=0,0,CHOOSE(O134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(P134=0,0,CHOOSE(P134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Q134=0,0,CHOOSE(Q134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(R134=0,0,CHOOSE(R134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(S134=0,0,CHOOSE(S134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(T134=0,0,CHOOSE(T134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(U134=0,0,CHOOSE(U134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(V134=0,0,CHOOSE(V134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(W134=0,0,CHOOSE(W134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(X134=0,0,CHOOSE(X134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Y134=0,0,CHOOSE(Y134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(Z134=0,0,CHOOSE(Z134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AA134=0,0,CHOOSE(AA134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AB134=0,0,CHOOSE(AB134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AC134=0,0,CHOOSE(AC134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AD134=0,0,CHOOSE(AD134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0},{"$f":"IF(AE134=0,0,CHOOSE(AE134,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141,AF141))","v":0}]
[null,null,{"$f":"PV_Base!C623","v":"t-m condition"},{"$f":"IF(D125-$B127>0,D125-$B127,0)","v":0},{"$f":"IF(E125-$B127>0,E125-$B127,0)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,{"$f":"IF(D136=0,0,CHOOSE(D136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(E136=0,0,CHOOSE(E136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(F136=0,0,CHOOSE(F136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(G136=0,0,CHOOSE(G136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(H136=0,0,CHOOSE(H136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(I136=0,0,CHOOSE(I136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(J136=0,0,CHOOSE(J136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(K136=0,0,CHOOSE(K136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(L136=0,0,CHOOSE(L136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(M136=0,0,CHOOSE(M136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(N136=0,0,CHOOSE(N136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(O136=0,0,CHOOSE(O136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(P136=0,0,CHOOSE(P136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Q136=0,0,CHOOSE(Q136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(R136=0,0,CHOOSE(R136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(S136=0,0,CHOOSE(S136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(T136=0,0,CHOOSE(T136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(U136=0,0,CHOOSE(U136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(V136=0,0,CHOOSE(V136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(W136=0,0,CHOOSE(W136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(X136=0,0,CHOOSE(X136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Y136=0,0,CHOOSE(Y136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(Z136=0,0,CHOOSE(Z136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AA136=0,0,CHOOSE(AA136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AB136=0,0,CHOOSE(AB136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AC136=0,0,CHOOSE(AC136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AD136=0,0,CHOOSE(AD136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0},{"$f":"IF(AE136=0,0,CHOOSE(AE136,D141,E141,F141,G141,H141,I141,J141,K141,L141,M141,N141,O141,P141,Q141,R141,S141,T141,U141,V141,W141,X141,Y141,Z141,AA141,AB141,AC141,AD141,AE141))","v":0}]
[]
[{"$f":"+\"Output - \"& A125","v":"Output - COM5"},null,null,{"$f":"D$10","v":2018},{"$f":"D139+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,{"$f":"C$36","v":"New forex borrowing (gross, USD)"},null,{"$f":"Ext_Debt_Data!G$100","v":0},{"$f":"Ext_Debt_Data!H$100","v":0},{"$f":"Ext_Debt_Data!I$100","v":0}]
[null,null,{"$f":"PV_Base!C628","v":"cumulative"},{"$f":"D140","v":0},{"$f":"SUM(D140:E140)","v":0},{"$f":"SUM(D140:F140)","v":0},{"$f":"SUM(D140:G140)","v":0},{"$f":"SUM(D140:H140)","v":0},{"$f":"SUM(D140:I140)","v":0},{"$f":"SUM(D140:J140)","v":0},{"$f":"SUM(D140:K140)","v":0},{"$f":"SUM(D140:L140)","v":0},{"$f":"SUM(D140:M140)","v":0},{"$f":"SUM(D140:N140)","v":0},{"$f":"SUM(D140:O140)","v":0},{"$f":"SUM(D140:P140)","v":0},{"$f":"SUM(D140:Q140)","v":0},{"$f":"SUM(D140:R140)","v":0},{"$f":"SUM(D140:S140)","v":0},{"$f":"SUM(D140:T140)","v":0},{"$f":"SUM(D140:U140)","v":0},{"$f":"SUM(D140:V140)","v":0},{"$f":"SUM(D140:W140)","v":0},{"$f":"SUM(D140:X140)","v":0},{"$f":"SUM(D140:Y140)","v":0},{"$f":"SUM(D140:Z140)","v":0},{"$f":"SUM(D140:AA140)","v":0},{"$f":"SUM(D140:AB140)","v":0},{"$f":"SUM(D140:AC140)","v":0},{"$f":"SUM(D140:AD140)","v":0},{"$f":"SUM(D140:AE140)","v":0}]
[null,null,{"$f":"PV_Base!C629","v":"Stock of new forex debt (in USD)"},{"$f":"D140-D146","v":0},{"$f":"D142+E140-E146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C630","v":"PV of debt   COM5"},{"$f":"IF($B128>=$B129, D140, D140*D132/100)","v":0},{"$f":"IF($B128>=$B129,D143-E146+E140,D143*(1+$B129)-E144+E140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,E143-F146+F140,E143*(1+$B129)-F144+F140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,F143-G146+G140,F143*(1+$B129)-G144+G140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,G143-H146+H140,G143*(1+$B129)-H144+H140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,H143-I146+I140,H143*(1+$B129)-I144+I140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,I143-J146+J140,I143*(1+$B129)-J144+J140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,J143-K146+K140,J143*(1+$B129)-K144+K140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,K143-L146+L140,K143*(1+$B129)-L144+L140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,L143-M146+M140,L143*(1+$B129)-M144+M140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,M143-N146+N140,M143*(1+$B129)-N144+N140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,N143-O146+O140,N143*(1+$B129)-O144+O140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,O143-P146+P140,O143*(1+$B129)-P144+P140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,P143-Q146+Q140,P143*(1+$B129)-Q144+Q140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Q143-R146+R140,Q143*(1+$B129)-R144+R140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,R143-S146+S140,R143*(1+$B129)-S144+S140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,S143-T146+T140,S143*(1+$B129)-T144+T140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,T143-U146+U140,T143*(1+$B129)-U144+U140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,U143-V146+V140,U143*(1+$B129)-V144+V140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,V143-W146+W140,V143*(1+$B129)-W144+W140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,W143-X146+X140,W143*(1+$B129)-X144+X140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,X143-Y146+Y140,X143*(1+$B129)-Y144+Y140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Y143-Z146+Z140,Y143*(1+$B129)-Z144+Z140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,Z143-AA146+AA140,Z143*(1+$B129)-AA144+AA140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AA143-AB146+AB140,AA143*(1+$B129)-AB144+AB140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AB143-AC146+AC140,AB143*(1+$B129)-AC144+AC140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AC143-AD146+AD140,AC143*(1+$B129)-AD144+AD140*$D132/100)","v":0},{"$f":"IF($B128>=$B129,AD143-AE146+AE140,AD143*(1+$B129)-AE144+AE140*$D132/100)","v":0}]
[null,null,{"$f":"PV_Base!C631","v":"Total debt service (in USD)"},{"$f":"D145+D146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C632","v":"Interest"},0,{"$f":"$B128*D142","v":0},{"$f":"$B128*E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"PV_Base!C633","v":"Amortization"},{"$f":"(D135-D137)/($B127-$B126)","v":0},{"$f":"(E135-E137)/($B127-$B126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DMX_OUT","index":78,"n_rows":188,"n_cols":37,"rows_kept":188,"cut":false,"hidden":true,"merged":[]}
[]
[]
["DMX Out sheet to save DSA generated series"]
["Your DMX filepath","[insert file path]"]
[null,null,null,null,{"$f":"F5-1","v":2006},{"$f":"G5-1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P5-1","v":2016},{"$f":"'Input 5 - Local-debt Financing'!H5","v":2017},{"$f":"P5+1","v":2018},{"$f":"Q5+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["Sections (this is a descriptor only, not to be saved in DMX)","Save_Series_Code","Save_Database","Descriptor",{"$f":"E5&\"A1\"","v":"2006A1"},"2007A1","2008A1","2009A1","2010A1","2011A1","2012A1","2013A1","2014A1","2015A1",{"$f":"O5&\"A1\"","v":"2016A1"},{"$f":"P5&\"A1\"","v":"2017A1"},{"$f":"Q5&\"A1\"","v":"2018A1"},{"$f":"R5&\"A1\"","v":"2019A1"},"2020A1","2021A1","2022A1","2023A1","2024A1","2025A1","2026A1","2027A1","2028A1","2029A1","2030A1","2031A1","2032A1","2033A1","2034A1","2035A1","2036A1","2037A1","2038A1"]
["Interest rate on domestic debt: Locally-issued debt held by residents"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A10","v":"Central bank financing"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!J10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!K10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!L10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!M10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!O10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!P10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Q10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!R10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!S10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!T10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!U10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!V10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!W10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!X10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Y10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!Z10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AA10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AB10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AC10","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!AD10","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A12","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I12","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J12","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K12","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L12","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M12","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC12","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD12","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A13","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I13","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J13","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K13","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L13","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC13","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD13","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A16","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I16","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J16","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K16","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L16","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M16","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC16","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD16","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A17","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I17","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J17","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K17","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L17","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M17","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC17","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD17","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A18","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I18","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J18","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K18","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L18","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M18","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC18","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD18","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A20","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I20","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J20","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC20","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD20","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A21","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I21","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J21","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC21","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD21","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A22","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I22","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J22","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC22","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD22","v":0}]
[]
["Interest rate on domestic debt: Locally-issued debt held by non-residents - Exteranl debt on a residency basis"]
["Short-term debt"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A27","v":"T-bills (denominated in local currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I27","v":0.19},{"$f":"'Input 5 - Local-debt Financing'!J27","v":0.18},{"$f":"'Input 5 - Local-debt Financing'!K27","v":0.17},{"$f":"'Input 5 - Local-debt Financing'!L27","v":0.16},{"$f":"'Input 5 - Local-debt Financing'!M27","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!N27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!O27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!P27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Q27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!R27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!S27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!T27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!U27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!V27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!W27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!X27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Y27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!Z27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AA27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AB27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AC27","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!AD27","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A28","v":"T-bills (denominated in foreign currency)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I28","v":0.05},{"$f":"'Input 5 - Local-debt Financing'!J28","v":0.04},{"$f":"'Input 5 - Local-debt Financing'!K28","v":0.03},{"$f":"'Input 5 - Local-debt Financing'!L28","v":0.02},{"$f":"'Input 5 - Local-debt Financing'!M28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!N28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!O28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!P28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Q28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!R28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!S28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!T28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!U28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!V28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!W28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!X28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Y28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!Z28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AA28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AB28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AC28","v":0.01},{"$f":"'Input 5 - Local-debt Financing'!AD28","v":0}]
["MLT debt"]
["Denominated in local currency (LC)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A31","v":"Bonds (1 to 3 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I31","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J31","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K31","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L31","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M31","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC31","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD31","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A32","v":"Bonds (4 to 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I32","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J32","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K32","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L32","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M32","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC32","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD32","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A33","v":"Bonds (beyond 7 years)-LC"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I33","v":0.15},{"$f":"'Input 5 - Local-debt Financing'!J33","v":0.14000000000000001},{"$f":"'Input 5 - Local-debt Financing'!K33","v":0.13},{"$f":"'Input 5 - Local-debt Financing'!L33","v":0.11},{"$f":"'Input 5 - Local-debt Financing'!M33","v":0.1},{"$f":"'Input 5 - Local-debt Financing'!N33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!O33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!P33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Q33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!R33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!S33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!T33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!U33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!V33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!W33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!X33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Y33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!Z33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AA33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AB33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AC33","v":0.09},{"$f":"'Input 5 - Local-debt Financing'!AD33","v":0}]
["Denominated in foreign currency (FX)"]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A35","v":"Bonds (1 to 3 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I35","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J35","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC35","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD35","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A36","v":"Bonds (4 to 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I36","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J36","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC36","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD36","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A37","v":"Bonds (beyond 7 years)-FX"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!I37","v":0.08},{"$f":"'Input 5 - Local-debt Financing'!J37","v":7.0000000000000007E-2},{"$f":"'Input 5 - Local-debt Financing'!K37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!L37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!M37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!N37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!O37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!P37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Q37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!R37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!S37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!T37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!U37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!V37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!W37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!X37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Y37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!Z37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AA37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AB37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AC37","v":0.06},{"$f":"'Input 5 - Local-debt Financing'!AD37","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(1) Primary deficit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H40","v":0},{"$f":"'Input 5 - Local-debt Financing'!I40","v":-361.91483932949632},{"$f":"'Input 5 - Local-debt Financing'!J40","v":-5194.4696947301054},{"$f":"'Input 5 - Local-debt Financing'!K40","v":-6151.1265344372077},{"$f":"'Input 5 - Local-debt Financing'!L40","v":-6277.8917768182946},{"$f":"'Input 5 - Local-debt Financing'!M40","v":-6289.8356582433044},{"$f":"'Input 5 - Local-debt Financing'!N40","v":-6246.3765346255968},{"$f":"'Input 5 - Local-debt Financing'!O40","v":-6062.8118123503955},{"$f":"'Input 5 - Local-debt Financing'!P40","v":-4487.5381241681025},{"$f":"'Input 5 - Local-debt Financing'!Q40","v":-2777.4331086282036},{"$f":"'Input 5 - Local-debt Financing'!R40","v":-2512.5393099260109},{"$f":"'Input 5 - Local-debt Financing'!S40","v":-1856.1329212660057},{"$f":"'Input 5 - Local-debt Financing'!T40","v":-1260.2587017070036},{"$f":"'Input 5 - Local-debt Financing'!U40","v":-1313.9081812930235},{"$f":"'Input 5 - Local-debt Financing'!V40","v":-1365.8697501690185},{"$f":"'Input 5 - Local-debt Financing'!W40","v":-1469.2390736340021},{"$f":"'Input 5 - Local-debt Financing'!X40","v":-1582.501959502988},{"$f":"'Input 5 - Local-debt Financing'!Y40","v":-2591.7064359460201},{"$f":"'Input 5 - Local-debt Financing'!Z40","v":-2340.1175135710218},{"$f":"'Input 5 - Local-debt Financing'!AA40","v":-3407.4937217400293},{"$f":"'Input 5 - Local-debt Financing'!AB40","v":-4047.7425510900212},{"$f":"'Input 5 - Local-debt Financing'!AC40","v":-5019.4217001840007}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(2) Debt services from existing debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H42","v":0},{"$f":"'Input 5 - Local-debt Financing'!I42","v":47490.552796739168},{"$f":"'Input 5 - Local-debt Financing'!J42","v":23643.887416959689},{"$f":"'Input 5 - Local-debt Financing'!K42","v":17090.151546338493},{"$f":"'Input 5 - Local-debt Financing'!L42","v":14581.931041906451},{"$f":"'Input 5 - Local-debt Financing'!M42","v":17307.218097113884},{"$f":"'Input 5 - Local-debt Financing'!N42","v":10817.21937723245},{"$f":"'Input 5 - Local-debt Financing'!O42","v":18927.592396015149},{"$f":"'Input 5 - Local-debt Financing'!P42","v":10438.698409760258},{"$f":"'Input 5 - Local-debt Financing'!Q42","v":9888.272251823586},{"$f":"'Input 5 - Local-debt Financing'!R42","v":10351.214232442986},{"$f":"'Input 5 - Local-debt Financing'!S42","v":2646.0526798446213},{"$f":"'Input 5 - Local-debt Financing'!T42","v":7699.1214113998003},{"$f":"'Input 5 - Local-debt Financing'!U42","v":7742.9508960809972},{"$f":"'Input 5 - Local-debt Financing'!V42","v":7725.6274187862955},{"$f":"'Input 5 - Local-debt Financing'!W42","v":1772.7481619086016},{"$f":"'Input 5 - Local-debt Financing'!X42","v":1731.782660375696},{"$f":"'Input 5 - Local-debt Financing'!Y42","v":1633.5932917621662},{"$f":"'Input 5 - Local-debt Financing'!Z42","v":1526.3383451754139},{"$f":"'Input 5 - Local-debt Financing'!AA42","v":1511.8095988825255},{"$f":"'Input 5 - Local-debt Financing'!AB42","v":1557.3142869451588},{"$f":"'Input 5 - Local-debt Financing'!AC42","v":1544.7777114911389}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H43","v":0},{"$f":"'Input 5 - Local-debt Financing'!I43","v":33925.480656104519},{"$f":"'Input 5 - Local-debt Financing'!J43","v":9970.0338632066396},{"$f":"'Input 5 - Local-debt Financing'!K43","v":5737.05411875969},{"$f":"'Input 5 - Local-debt Financing'!L43","v":3222.29822878614},{"$f":"'Input 5 - Local-debt Financing'!M43","v":4898.4498696168503},{"$f":"'Input 5 - Local-debt Financing'!N43","v":1799.7956323522999},{"$f":"'Input 5 - Local-debt Financing'!O43","v":1395.6824036022999},{"$f":"'Input 5 - Local-debt Financing'!P43","v":1478.9100036023001},{"$f":"'Input 5 - Local-debt Financing'!Q43","v":1509.5000036023},{"$f":"'Input 5 - Local-debt Financing'!R43","v":2108.5400036023002},{"$f":"'Input 5 - Local-debt Financing'!S43","v":0},{"$f":"'Input 5 - Local-debt Financing'!T43","v":0},{"$f":"'Input 5 - Local-debt Financing'!U43","v":0},{"$f":"'Input 5 - Local-debt Financing'!V43","v":0},{"$f":"'Input 5 - Local-debt Financing'!W43","v":0},{"$f":"'Input 5 - Local-debt Financing'!X43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y43","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB43","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC43","v":0}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H44","v":0},{"$f":"'Input 5 - Local-debt Financing'!I44","v":13565.072140634649},{"$f":"'Input 5 - Local-debt Financing'!J44","v":13673.85355375305},{"$f":"'Input 5 - Local-debt Financing'!K44","v":11353.097427578801},{"$f":"'Input 5 - Local-debt Financing'!L44","v":11359.632813120312},{"$f":"'Input 5 - Local-debt Financing'!M44","v":12408.768227497034},{"$f":"'Input 5 - Local-debt Financing'!N44","v":9017.4237448801505},{"$f":"'Input 5 - Local-debt Financing'!O44","v":17531.90999241285},{"$f":"'Input 5 - Local-debt Financing'!P44","v":8959.7884061579589},{"$f":"'Input 5 - Local-debt Financing'!Q44","v":8378.7722482212866},{"$f":"'Input 5 - Local-debt Financing'!R44","v":8242.6742288406858},{"$f":"'Input 5 - Local-debt Financing'!S44","v":2646.0526798446213},{"$f":"'Input 5 - Local-debt Financing'!T44","v":7699.1214113998003},{"$f":"'Input 5 - Local-debt Financing'!U44","v":7742.9508960809972},{"$f":"'Input 5 - Local-debt Financing'!V44","v":7725.6274187862955},{"$f":"'Input 5 - Local-debt Financing'!W44","v":1772.7481619086016},{"$f":"'Input 5 - Local-debt Financing'!X44","v":1731.782660375696},{"$f":"'Input 5 - Local-debt Financing'!Y44","v":1633.5932917621662},{"$f":"'Input 5 - Local-debt Financing'!Z44","v":1526.3383451754139},{"$f":"'Input 5 - Local-debt Financing'!AA44","v":1511.8095988825255},{"$f":"'Input 5 - Local-debt Financing'!AB44","v":1557.3142869451588},{"$f":"'Input 5 - Local-debt Financing'!AC44","v":1544.7777114911389}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(3) Debt services from new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H47","v":0},{"$f":"'Input 5 - Local-debt Financing'!I47","v":0},{"$f":"'Input 5 - Local-debt Financing'!J47","v":16273.065825723801},{"$f":"'Input 5 - Local-debt Financing'!K47","v":26305.481615799501},{"$f":"'Input 5 - Local-debt Financing'!L47","v":34171.01701243304},{"$f":"'Input 5 - Local-debt Financing'!M47","v":41411.851329420424},{"$f":"'Input 5 - Local-debt Financing'!N47","v":49291.512251141379},{"$f":"'Input 5 - Local-debt Financing'!O47","v":49895.23126797445},{"$f":"'Input 5 - Local-debt Financing'!P47","v":67721.962798791457},{"$f":"'Input 5 - Local-debt Financing'!Q47","v":78649.600908860215},{"$f":"'Input 5 - Local-debt Financing'!R47","v":89741.441832685625},{"$f":"'Input 5 - Local-debt Financing'!S47","v":98839.554529282614},{"$f":"'Input 5 - Local-debt Financing'!T47","v":102241.60185095922},{"$f":"'Input 5 - Local-debt Financing'!U47","v":103326.94072211484},{"$f":"'Input 5 - Local-debt Financing'!V47","v":107135.97240361755},{"$f":"'Input 5 - Local-debt Financing'!W47","v":118068.05594180431},{"$f":"'Input 5 - Local-debt Financing'!X47","v":125184.39131065979},{"$f":"'Input 5 - Local-debt Financing'!Y47","v":132147.03250968922},{"$f":"'Input 5 - Local-debt Financing'!Z47","v":142252.12855235097},{"$f":"'Input 5 - Local-debt Financing'!AA47","v":153797.50020394436},{"$f":"'Input 5 - Local-debt Financing'!AB47","v":162171.49771895126},{"$f":"'Input 5 - Local-debt Financing'!AC47","v":169771.82275690866}]
[null,"[series code to be added]","[insert file path]","Domestic (including ST debt from previous year)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H48","v":0},{"$f":"'Input 5 - Local-debt Financing'!I48","v":0},{"$f":"'Input 5 - Local-debt Financing'!J48","v":13829.465710255427},{"$f":"'Input 5 - Local-debt Financing'!K48","v":20065.696895828813},{"$f":"'Input 5 - Local-debt Financing'!L48","v":24512.782147644051},{"$f":"'Input 5 - Local-debt Financing'!M48","v":27230.719283846753},{"$f":"'Input 5 - Local-debt Financing'!N48","v":32998.79876343465},{"$f":"'Input 5 - Local-debt Financing'!O48","v":32624.147902468809},{"$f":"'Input 5 - Local-debt Financing'!P48","v":38794.978152714139},{"$f":"'Input 5 - Local-debt Financing'!Q48","v":51608.777202477024},{"$f":"'Input 5 - Local-debt Financing'!R48","v":62639.109055841611},{"$f":"'Input 5 - Local-debt Financing'!S48","v":67068.687309185378},{"$f":"'Input 5 - Local-debt Financing'!T48","v":69004.364485990329},{"$f":"'Input 5 - Local-debt Financing'!U48","v":67245.225660696204},{"$f":"'Input 5 - Local-debt Financing'!V48","v":66720.835390387278},{"$f":"'Input 5 - Local-debt Financing'!W48","v":69297.987757874915},{"$f":"'Input 5 - Local-debt Financing'!X48","v":70048.740857928002},{"$f":"'Input 5 - Local-debt Financing'!Y48","v":67411.118224665173},{"$f":"'Input 5 - Local-debt Financing'!Z48","v":70701.874457668018},{"$f":"'Input 5 - Local-debt Financing'!AA48","v":72851.362025438924},{"$f":"'Input 5 - Local-debt Financing'!AB48","v":78070.832475678675},{"$f":"'Input 5 - Local-debt Financing'!AC48","v":79816.148184625199}]
[null,"[series code to be added]","[insert file path]","External (MLT)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H49","v":0},{"$f":"'Input 5 - Local-debt Financing'!I49","v":0},{"$f":"'Input 5 - Local-debt Financing'!J49","v":2443.600115468375},{"$f":"'Input 5 - Local-debt Financing'!K49","v":6239.7847199706875},{"$f":"'Input 5 - Local-debt Financing'!L49","v":9658.2348647889903},{"$f":"'Input 5 - Local-debt Financing'!M49","v":14181.13204557367},{"$f":"'Input 5 - Local-debt Financing'!N49","v":16292.713487706733},{"$f":"'Input 5 - Local-debt Financing'!O49","v":17271.083365505641},{"$f":"'Input 5 - Local-debt Financing'!P49","v":28926.984646077319},{"$f":"'Input 5 - Local-debt Financing'!Q49","v":27040.823706383184},{"$f":"'Input 5 - Local-debt Financing'!R49","v":27102.33277684401},{"$f":"'Input 5 - Local-debt Financing'!S49","v":31770.867220097243},{"$f":"'Input 5 - Local-debt Financing'!T49","v":33237.237364968896},{"$f":"'Input 5 - Local-debt Financing'!U49","v":36081.715061418632},{"$f":"'Input 5 - Local-debt Financing'!V49","v":40415.137013230262},{"$f":"'Input 5 - Local-debt Financing'!W49","v":48770.06818392939},{"$f":"'Input 5 - Local-debt Financing'!X49","v":55135.650452731796},{"$f":"'Input 5 - Local-debt Financing'!Y49","v":64735.914285024046},{"$f":"'Input 5 - Local-debt Financing'!Z49","v":71550.254094682954},{"$f":"'Input 5 - Local-debt Financing'!AA49","v":80946.13817850544},{"$f":"'Input 5 - Local-debt Financing'!AB49","v":84100.665243272568},{"$f":"'Input 5 - Local-debt Financing'!AC49","v":89955.674572283475}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(4) Debt services from ST external debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H52","v":0},{"$f":"'Input 5 - Local-debt Financing'!I52","v":734.51878215225508},{"$f":"'Input 5 - Local-debt Financing'!J52","v":539.75930159812106},{"$f":"'Input 5 - Local-debt Financing'!K52","v":0},{"$f":"'Input 5 - Local-debt Financing'!L52","v":0},{"$f":"'Input 5 - Local-debt Financing'!M52","v":0},{"$f":"'Input 5 - Local-debt Financing'!N52","v":0},{"$f":"'Input 5 - Local-debt Financing'!O52","v":0},{"$f":"'Input 5 - Local-debt Financing'!P52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q52","v":0},{"$f":"'Input 5 - Local-debt Financing'!R52","v":0},{"$f":"'Input 5 - Local-debt Financing'!S52","v":0},{"$f":"'Input 5 - Local-debt Financing'!T52","v":0},{"$f":"'Input 5 - Local-debt Financing'!U52","v":0},{"$f":"'Input 5 - Local-debt Financing'!V52","v":0},{"$f":"'Input 5 - Local-debt Financing'!W52","v":0},{"$f":"'Input 5 - Local-debt Financing'!X52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y52","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB52","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC52","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(5) Other debt creating or reducing flows (e.g., privatization (-), continget liabilities (+), and debt relief(-))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H54","v":0},{"$f":"'Input 5 - Local-debt Financing'!I54","v":-2329.1999999999998},{"$f":"'Input 5 - Local-debt Financing'!J54","v":0},{"$f":"'Input 5 - Local-debt Financing'!K54","v":0},{"$f":"'Input 5 - Local-debt Financing'!L54","v":0},{"$f":"'Input 5 - Local-debt Financing'!M54","v":0},{"$f":"'Input 5 - Local-debt Financing'!N54","v":0},{"$f":"'Input 5 - Local-debt Financing'!O54","v":0},{"$f":"'Input 5 - Local-debt Financing'!P54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q54","v":0},{"$f":"'Input 5 - Local-debt Financing'!R54","v":0},{"$f":"'Input 5 - Local-debt Financing'!S54","v":0},{"$f":"'Input 5 - Local-debt Financing'!T54","v":0},{"$f":"'Input 5 - Local-debt Financing'!U54","v":0},{"$f":"'Input 5 - Local-debt Financing'!V54","v":0},{"$f":"'Input 5 - Local-debt Financing'!W54","v":0},{"$f":"'Input 5 - Local-debt Financing'!X54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y54","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB54","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC54","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"(6) Public GFNs (= 1 + 2 + 3 + 4 + 5)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H56","v":0},{"$f":"'Input 5 - Local-debt Financing'!I56","v":45533.956739561931},{"$f":"'Input 5 - Local-debt Financing'!J56","v":35262.242849551505},{"$f":"'Input 5 - Local-debt Financing'!K56","v":37244.506627700786},{"$f":"'Input 5 - Local-debt Financing'!L56","v":42475.056277521195},{"$f":"'Input 5 - Local-debt Financing'!M56","v":52429.233768291},{"$f":"'Input 5 - Local-debt Financing'!N56","v":53862.355093748236},{"$f":"'Input 5 - Local-debt Financing'!O56","v":62760.011851639203},{"$f":"'Input 5 - Local-debt Financing'!P56","v":73673.123084383609},{"$f":"'Input 5 - Local-debt Financing'!Q56","v":85760.440052055594},{"$f":"'Input 5 - Local-debt Financing'!R56","v":97580.116755202602},{"$f":"'Input 5 - Local-debt Financing'!S56","v":99629.474287861231},{"$f":"'Input 5 - Local-debt Financing'!T56","v":108680.46456065202},{"$f":"'Input 5 - Local-debt Financing'!U56","v":109755.98343690281},{"$f":"'Input 5 - Local-debt Financing'!V56","v":113495.73007223483},{"$f":"'Input 5 - Local-debt Financing'!W56","v":118371.56503007891},{"$f":"'Input 5 - Local-debt Financing'!X56","v":125333.6720115325},{"$f":"'Input 5 - Local-debt Financing'!Y56","v":131188.91936550537},{"$f":"'Input 5 - Local-debt Financing'!Z56","v":141438.34938395536},{"$f":"'Input 5 - Local-debt Financing'!AA56","v":151901.81608108687},{"$f":"'Input 5 - Local-debt Financing'!AB56","v":159681.06945480639},{"$f":"'Input 5 - Local-debt Financing'!AC56","v":166297.17876821579}]
[null,"[series code to be added]","[insert file path]","(7) External financing (MLT)- excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H58","v":0},{"$f":"'Input 5 - Local-debt Financing'!I58","v":6595.9429606913518},{"$f":"'Input 5 - Local-debt Financing'!J58","v":6177.2347556242657},{"$f":"'Input 5 - Local-debt Financing'!K58","v":5794.6758357521194},{"$f":"'Input 5 - Local-debt Financing'!L58","v":7834.1511200380219},{"$f":"'Input 5 - Local-debt Financing'!M58","v":8849.3062811860182},{"$f":"'Input 5 - Local-debt Financing'!N58","v":9782.8163403940562},{"$f":"'Input 5 - Local-debt Financing'!O58","v":14831.010009059672},{"$f":"'Input 5 - Local-debt Financing'!P58","v":12850.673178361283},{"$f":"'Input 5 - Local-debt Financing'!Q58","v":15247.807472413509},{"$f":"'Input 5 - Local-debt Financing'!R58","v":16431.228587532038},{"$f":"'Input 5 - Local-debt Financing'!S58","v":15275.969711452914},{"$f":"'Input 5 - Local-debt Financing'!T58","v":19134.142751784791},{"$f":"'Input 5 - Local-debt Financing'!U58","v":20685.36398726132},{"$f":"'Input 5 - Local-debt Financing'!V58","v":23072.585268213632},{"$f":"'Input 5 - Local-debt Financing'!W58","v":22838.129656678066},{"$f":"'Input 5 - Local-debt Financing'!X58","v":25581.650306518957},{"$f":"'Input 5 - Local-debt Financing'!Y58","v":29196.635291504506},{"$f":"'Input 5 - Local-debt Financing'!Z58","v":31023.352815982234},{"$f":"'Input 5 - Local-debt Financing'!AA58","v":33046.660924100128},{"$f":"'Input 5 - Local-debt Financing'!AB58","v":32641.321241299935},{"$f":"'Input 5 - Local-debt Financing'!AC58","v":33512.534368333465}]
[null,"[series code to be added]","[insert file path]","(8) External financing (ST) - excluding locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H60","v":0},{"$f":"'Input 5 - Local-debt Financing'!I60","v":445.16289827409395},{"$f":"'Input 5 - Local-debt Financing'!J60","v":0},{"$f":"'Input 5 - Local-debt Financing'!K60","v":0},{"$f":"'Input 5 - Local-debt Financing'!L60","v":0},{"$f":"'Input 5 - Local-debt Financing'!M60","v":0},{"$f":"'Input 5 - Local-debt Financing'!N60","v":0},{"$f":"'Input 5 - Local-debt Financing'!O60","v":0},{"$f":"'Input 5 - Local-debt Financing'!P60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q60","v":0},{"$f":"'Input 5 - Local-debt Financing'!R60","v":0},{"$f":"'Input 5 - Local-debt Financing'!S60","v":0},{"$f":"'Input 5 - Local-debt Financing'!T60","v":0},{"$f":"'Input 5 - Local-debt Financing'!U60","v":0},{"$f":"'Input 5 - Local-debt Financing'!V60","v":0},{"$f":"'Input 5 - Local-debt Financing'!W60","v":0},{"$f":"'Input 5 - Local-debt Financing'!X60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y60","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB60","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC60","v":0}]
[null,"[series code to be added]","[insert file path]","(9) Changes in liquid assets (-ve: accumulation of deposits, i.e. overfinancing)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H61","v":0},{"$f":"'Input 5 - Local-debt Financing'!I61","v":0},{"$f":"'Input 5 - Local-debt Financing'!J61","v":0},{"$f":"'Input 5 - Local-debt Financing'!K61","v":0},{"$f":"'Input 5 - Local-debt Financing'!L61","v":0},{"$f":"'Input 5 - Local-debt Financing'!M61","v":0},{"$f":"'Input 5 - Local-debt Financing'!N61","v":0},{"$f":"'Input 5 - Local-debt Financing'!O61","v":0},{"$f":"'Input 5 - Local-debt Financing'!P61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q61","v":0},{"$f":"'Input 5 - Local-debt Financing'!R61","v":0},{"$f":"'Input 5 - Local-debt Financing'!S61","v":0},{"$f":"'Input 5 - Local-debt Financing'!T61","v":0},{"$f":"'Input 5 - Local-debt Financing'!U61","v":0},{"$f":"'Input 5 - Local-debt Financing'!V61","v":0},{"$f":"'Input 5 - Local-debt Financing'!W61","v":0},{"$f":"'Input 5 - Local-debt Financing'!X61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y61","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB61","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC61","v":0}]
[null,"[series code to be added]","[insert file path]","(10) Domestic financing (= 6 - (7 + 8 + 9))",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H64","v":0},{"$f":"'Input 5 - Local-debt Financing'!I64","v":38981.53249772283},{"$f":"'Input 5 - Local-debt Financing'!J64","v":29450.629640668623},{"$f":"'Input 5 - Local-debt Financing'!K64","v":31354.252127593085},{"$f":"'Input 5 - Local-debt Financing'!L64","v":34126.371156446468},{"$f":"'Input 5 - Local-debt Financing'!M64","v":42888.451099480109},{"$f":"'Input 5 - Local-debt Financing'!N64","v":43302.638474496671},{"$f":"'Input 5 - Local-debt Financing'!O64","v":47097.814219431937},{"$f":"'Input 5 - Local-debt Financing'!P64","v":59718.392287595161},{"$f":"'Input 5 - Local-debt Financing'!Q64","v":69319.784225238371},{"$f":"'Input 5 - Local-debt Financing'!R64","v":80236.639300042065},{"$f":"'Input 5 - Local-debt Financing'!S64","v":83660.973432083367},{"$f":"'Input 5 - Local-debt Financing'!T64","v":89109.735074423937},{"$f":"'Input 5 - Local-debt Financing'!U64","v":88909.984965423209},{"$f":"'Input 5 - Local-debt Financing'!V64","v":90408.4365849647},{"$f":"'Input 5 - Local-debt Financing'!W64","v":95518.15697732057},{"$f":"'Input 5 - Local-debt Financing'!X64","v":99752.02170501354},{"$f":"'Input 5 - Local-debt Financing'!Y64","v":101992.28407400087},{"$f":"'Input 5 - Local-debt Financing'!Z64","v":110414.99656797312},{"$f":"'Input 5 - Local-debt Financing'!AA64","v":118855.15515698674},{"$f":"'Input 5 - Local-debt Financing'!AB64","v":127039.74821350645},{"$f":"'Input 5 - Local-debt Financing'!AC64","v":132784.64439988232}]
[]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"GFNs to be financed with domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H76","v":0},{"$f":"'Input 5 - Local-debt Financing'!I77","v":38981.53249772283},{"$f":"'Input 5 - Local-debt Financing'!J77","v":29450.629640668623},{"$f":"'Input 5 - Local-debt Financing'!K77","v":31354.252127593085},{"$f":"'Input 5 - Local-debt Financing'!L77","v":34126.371156446468},{"$f":"'Input 5 - Local-debt Financing'!M77","v":42888.451099480109},{"$f":"'Input 5 - Local-debt Financing'!N77","v":43302.638474496671},{"$f":"'Input 5 - Local-debt Financing'!O77","v":47097.814219431937},{"$f":"'Input 5 - Local-debt Financing'!P77","v":59718.392287595161},{"$f":"'Input 5 - Local-debt Financing'!Q77","v":69319.784225238371},{"$f":"'Input 5 - Local-debt Financing'!R77","v":80236.639300042065},{"$f":"'Input 5 - Local-debt Financing'!S77","v":83660.973432083367},{"$f":"'Input 5 - Local-debt Financing'!T77","v":89109.735074423937},{"$f":"'Input 5 - Local-debt Financing'!U77","v":88909.984965423209},{"$f":"'Input 5 - Local-debt Financing'!V77","v":90408.4365849647},{"$f":"'Input 5 - Local-debt Financing'!W77","v":95518.15697732057},{"$f":"'Input 5 - Local-debt Financing'!X77","v":99752.02170501354},{"$f":"'Input 5 - Local-debt Financing'!Y77","v":101992.28407400087},{"$f":"'Input 5 - Local-debt Financing'!Z77","v":110414.99656797312},{"$f":"'Input 5 - Local-debt Financing'!AA77","v":118855.15515698674},{"$f":"'Input 5 - Local-debt Financing'!AB77","v":127039.74821350645},{"$f":"'Input 5 - Local-debt Financing'!AC77","v":132784.64439988232}]
[{"$f":"'Input 5 - Local-debt Financing'!A78","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"NEW Issuance of locally-issued debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H79","v":0},{"$f":"'Input 5 - Local-debt Financing'!I79","v":41276.133744386527},{"$f":"'Input 5 - Local-debt Financing'!J79","v":34825.572161662574},{"$f":"'Input 5 - Local-debt Financing'!K79","v":31252.882037828284},{"$f":"'Input 5 - Local-debt Financing'!L79","v":30965.934686887485},{"$f":"'Input 5 - Local-debt Financing'!M79","v":36438.139123357934},{"$f":"'Input 5 - Local-debt Financing'!N79","v":36600.006667595502},{"$f":"'Input 5 - Local-debt Financing'!O79","v":35784.86601564064},{"$f":"'Input 5 - Local-debt Financing'!P79","v":39912.460737572095},{"$f":"'Input 5 - Local-debt Financing'!Q79","v":40800.222162437247},{"$f":"'Input 5 - Local-debt Financing'!R79","v":45266.598580698279},{"$f":"'Input 5 - Local-debt Financing'!S79","v":50058.172114525631},{"$f":"'Input 5 - Local-debt Financing'!T79","v":58062.741212199297},{"$f":"'Input 5 - Local-debt Financing'!U79","v":59008.64458980065},{"$f":"'Input 5 - Local-debt Financing'!V79","v":61058.623209576013},{"$f":"'Input 5 - Local-debt Financing'!W79","v":67023.745099223481},{"$f":"'Input 5 - Local-debt Financing'!X79","v":75950.942396199505},{"$f":"'Input 5 - Local-debt Financing'!Y79","v":77194.0661811014},{"$f":"'Input 5 - Local-debt Financing'!Z79","v":87156.497794166295},{"$f":"'Input 5 - Local-debt Financing'!AA79","v":92115.779432958996},{"$f":"'Input 5 - Local-debt Financing'!AB79","v":100686.4032352686},{"$f":"'Input 5 - Local-debt Financing'!AC79","v":109863.05362660519}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A81","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H81","v":0},{"$f":"'Input 5 - Local-debt Financing'!I81","v":26400.530875053199},{"$f":"'Input 5 - Local-debt Financing'!J81","v":23064.200081761403},{"$f":"'Input 5 - Local-debt Financing'!K81","v":21626.633192129142},{"$f":"'Input 5 - Local-debt Financing'!L81","v":19493.494414521498},{"$f":"'Input 5 - Local-debt Financing'!M81","v":22935.48625720117},{"$f":"'Input 5 - Local-debt Financing'!N81","v":22340.2332748962},{"$f":"'Input 5 - Local-debt Financing'!O81","v":22914.177014114262},{"$f":"'Input 5 - Local-debt Financing'!P81","v":24565.214902886841},{"$f":"'Input 5 - Local-debt Financing'!Q81","v":23870.3194728329},{"$f":"'Input 5 - Local-debt Financing'!R81","v":26706.87004013731},{"$f":"'Input 5 - Local-debt Financing'!S81","v":29123.49945366825},{"$f":"'Input 5 - Local-debt Financing'!T81","v":32325.327092737702},{"$f":"'Input 5 - Local-debt Financing'!U81","v":32703.68844377825},{"$f":"'Input 5 - Local-debt Financing'!V81","v":33523.679891688415},{"$f":"'Input 5 - Local-debt Financing'!W81","v":35909.728647547388},{"$f":"'Input 5 - Local-debt Financing'!X81","v":39480.6075663378},{"$f":"'Input 5 - Local-debt Financing'!Y81","v":39977.8570802986},{"$f":"'Input 5 - Local-debt Financing'!Z81","v":43962.829725524498},{"$f":"'Input 5 - Local-debt Financing'!AA81","v":45946.542381041596},{"$f":"'Input 5 - Local-debt Financing'!AB81","v":49374.7919019654},{"$f":"'Input 5 - Local-debt Financing'!AC81","v":53045.452058500101}]
[]
[{"$f":"$A$59","v":0},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Central bank financing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H83","v":0},{"$f":"'Input 5 - Local-debt Financing'!I83","v":0},{"$f":"'Input 5 - Local-debt Financing'!J83","v":0},{"$f":"'Input 5 - Local-debt Financing'!K83","v":0},{"$f":"'Input 5 - Local-debt Financing'!L83","v":0},{"$f":"'Input 5 - Local-debt Financing'!M83","v":0},{"$f":"'Input 5 - Local-debt Financing'!N83","v":0},{"$f":"'Input 5 - Local-debt Financing'!O83","v":0},{"$f":"'Input 5 - Local-debt Financing'!P83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q83","v":0},{"$f":"'Input 5 - Local-debt Financing'!R83","v":0},{"$f":"'Input 5 - Local-debt Financing'!S83","v":0},{"$f":"'Input 5 - Local-debt Financing'!T83","v":0},{"$f":"'Input 5 - Local-debt Financing'!U83","v":0},{"$f":"'Input 5 - Local-debt Financing'!V83","v":0},{"$f":"'Input 5 - Local-debt Financing'!W83","v":0},{"$f":"'Input 5 - Local-debt Financing'!X83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y83","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB83","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC83","v":0}]
[0,"[series code to be added]","[insert file path]","Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H84","v":0},{"$f":"'Input 5 - Local-debt Financing'!I84","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB84","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC84","v":11000.384346430001}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H85","v":0},{"$f":"'Input 5 - Local-debt Financing'!I85","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB85","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC85","v":11000.384346430001}]
[0,"[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H86","v":0},{"$f":"'Input 5 - Local-debt Financing'!I86","v":0},{"$f":"'Input 5 - Local-debt Financing'!J86","v":0},{"$f":"'Input 5 - Local-debt Financing'!K86","v":0},{"$f":"'Input 5 - Local-debt Financing'!L86","v":0},{"$f":"'Input 5 - Local-debt Financing'!M86","v":0},{"$f":"'Input 5 - Local-debt Financing'!N86","v":0},{"$f":"'Input 5 - Local-debt Financing'!O86","v":0},{"$f":"'Input 5 - Local-debt Financing'!P86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q86","v":0},{"$f":"'Input 5 - Local-debt Financing'!R86","v":0},{"$f":"'Input 5 - Local-debt Financing'!S86","v":0},{"$f":"'Input 5 - Local-debt Financing'!T86","v":0},{"$f":"'Input 5 - Local-debt Financing'!U86","v":0},{"$f":"'Input 5 - Local-debt Financing'!V86","v":0},{"$f":"'Input 5 - Local-debt Financing'!W86","v":0},{"$f":"'Input 5 - Local-debt Financing'!X86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y86","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB86","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC86","v":0}]
[0,"[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H87","v":0},{"$f":"'Input 5 - Local-debt Financing'!I87","v":14285.183218777},{"$f":"'Input 5 - Local-debt Financing'!J87","v":12063.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K87","v":10626.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L87","v":8493.1100680914988},{"$f":"'Input 5 - Local-debt Financing'!M87","v":11935.101910771169},{"$f":"'Input 5 - Local-debt Financing'!N87","v":11339.848928466199},{"$f":"'Input 5 - Local-debt Financing'!O87","v":11913.79266768426},{"$f":"'Input 5 - Local-debt Financing'!P87","v":13564.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q87","v":12869.935126402899},{"$f":"'Input 5 - Local-debt Financing'!R87","v":15706.485693707309},{"$f":"'Input 5 - Local-debt Financing'!S87","v":18123.115107238249},{"$f":"'Input 5 - Local-debt Financing'!T87","v":21324.942746307701},{"$f":"'Input 5 - Local-debt Financing'!U87","v":21703.304097348249},{"$f":"'Input 5 - Local-debt Financing'!V87","v":22523.29554525841},{"$f":"'Input 5 - Local-debt Financing'!W87","v":24909.344301117388},{"$f":"'Input 5 - Local-debt Financing'!X87","v":28480.223219907799},{"$f":"'Input 5 - Local-debt Financing'!Y87","v":28977.472733868599},{"$f":"'Input 5 - Local-debt Financing'!Z87","v":32962.445379094497},{"$f":"'Input 5 - Local-debt Financing'!AA87","v":34946.158034611595},{"$f":"'Input 5 - Local-debt Financing'!AB87","v":38374.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC87","v":42045.0677120701}]
[0,"[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H88","v":0},{"$f":"'Input 5 - Local-debt Financing'!I88","v":14285.183218777},{"$f":"'Input 5 - Local-debt Financing'!J88","v":12063.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K88","v":10626.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L88","v":8493.1100680914988},{"$f":"'Input 5 - Local-debt Financing'!M88","v":11935.101910771169},{"$f":"'Input 5 - Local-debt Financing'!N88","v":11339.848928466199},{"$f":"'Input 5 - Local-debt Financing'!O88","v":11913.79266768426},{"$f":"'Input 5 - Local-debt Financing'!P88","v":13564.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q88","v":12869.935126402899},{"$f":"'Input 5 - Local-debt Financing'!R88","v":15706.485693707309},{"$f":"'Input 5 - Local-debt Financing'!S88","v":18123.115107238249},{"$f":"'Input 5 - Local-debt Financing'!T88","v":21324.942746307701},{"$f":"'Input 5 - Local-debt Financing'!U88","v":21703.304097348249},{"$f":"'Input 5 - Local-debt Financing'!V88","v":22523.29554525841},{"$f":"'Input 5 - Local-debt Financing'!W88","v":24909.344301117388},{"$f":"'Input 5 - Local-debt Financing'!X88","v":28480.223219907799},{"$f":"'Input 5 - Local-debt Financing'!Y88","v":28977.472733868599},{"$f":"'Input 5 - Local-debt Financing'!Z88","v":32962.445379094497},{"$f":"'Input 5 - Local-debt Financing'!AA88","v":34946.158034611595},{"$f":"'Input 5 - Local-debt Financing'!AB88","v":38374.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC88","v":42045.0677120701}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H89","v":0},{"$f":"'Input 5 - Local-debt Financing'!I89","v":9595.9638560513304},{"$f":"'Input 5 - Local-debt Financing'!J89","v":7750},{"$f":"'Input 5 - Local-debt Financing'!K89","v":5500},{"$f":"'Input 5 - Local-debt Financing'!L89","v":6700},{"$f":"'Input 5 - Local-debt Financing'!M89","v":6960},{"$f":"'Input 5 - Local-debt Financing'!N89","v":6700},{"$f":"'Input 5 - Local-debt Financing'!O89","v":7800},{"$f":"'Input 5 - Local-debt Financing'!P89","v":8000},{"$f":"'Input 5 - Local-debt Financing'!Q89","v":7150},{"$f":"'Input 5 - Local-debt Financing'!R89","v":8400},{"$f":"'Input 5 - Local-debt Financing'!S89","v":9100},{"$f":"'Input 5 - Local-debt Financing'!T89","v":9300},{"$f":"'Input 5 - Local-debt Financing'!U89","v":9500},{"$f":"'Input 5 - Local-debt Financing'!V89","v":9700},{"$f":"'Input 5 - Local-debt Financing'!W89","v":9900},{"$f":"'Input 5 - Local-debt Financing'!X89","v":10100},{"$f":"'Input 5 - Local-debt Financing'!Y89","v":10300},{"$f":"'Input 5 - Local-debt Financing'!Z89","v":10500},{"$f":"'Input 5 - Local-debt Financing'!AA89","v":10700},{"$f":"'Input 5 - Local-debt Financing'!AB89","v":10900},{"$f":"'Input 5 - Local-debt Financing'!AC89","v":11100}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H90","v":0},{"$f":"'Input 5 - Local-debt Financing'!I90","v":3362.3911450266701},{"$f":"'Input 5 - Local-debt Financing'!J90","v":1400},{"$f":"'Input 5 - Local-debt Financing'!K90","v":2000},{"$f":"'Input 5 - Local-debt Financing'!L90","v":800},{"$f":"'Input 5 - Local-debt Financing'!M90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!N90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!O90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!P90","v":2400},{"$f":"'Input 5 - Local-debt Financing'!Q90","v":2600},{"$f":"'Input 5 - Local-debt Financing'!R90","v":3200},{"$f":"'Input 5 - Local-debt Financing'!S90","v":4160},{"$f":"'Input 5 - Local-debt Financing'!T90","v":4800},{"$f":"'Input 5 - Local-debt Financing'!U90","v":5200},{"$f":"'Input 5 - Local-debt Financing'!V90","v":5400},{"$f":"'Input 5 - Local-debt Financing'!W90","v":5600},{"$f":"'Input 5 - Local-debt Financing'!X90","v":5800},{"$f":"'Input 5 - Local-debt Financing'!Y90","v":6000},{"$f":"'Input 5 - Local-debt Financing'!Z90","v":6200},{"$f":"'Input 5 - Local-debt Financing'!AA90","v":6400},{"$f":"'Input 5 - Local-debt Financing'!AB90","v":6600},{"$f":"'Input 5 - Local-debt Financing'!AC90","v":6800}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H91","v":0},{"$f":"'Input 5 - Local-debt Financing'!I91","v":1326.8282176989999},{"$f":"'Input 5 - Local-debt Financing'!J91","v":2913.8157353314},{"$f":"'Input 5 - Local-debt Financing'!K91","v":3126.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L91","v":993.11006809149796},{"$f":"'Input 5 - Local-debt Financing'!M91","v":2575.10191077117},{"$f":"'Input 5 - Local-debt Financing'!N91","v":2239.8489284662001},{"$f":"'Input 5 - Local-debt Financing'!O91","v":1713.7926676842599},{"$f":"'Input 5 - Local-debt Financing'!P91","v":3164.83055645684},{"$f":"'Input 5 - Local-debt Financing'!Q91","v":3119.9351264029001},{"$f":"'Input 5 - Local-debt Financing'!R91","v":4106.48569370731},{"$f":"'Input 5 - Local-debt Financing'!S91","v":4863.1151072382499},{"$f":"'Input 5 - Local-debt Financing'!T91","v":7224.9427463077},{"$f":"'Input 5 - Local-debt Financing'!U91","v":7003.3040973482503},{"$f":"'Input 5 - Local-debt Financing'!V91","v":7423.2955452584101},{"$f":"'Input 5 - Local-debt Financing'!W91","v":9409.3443011173895},{"$f":"'Input 5 - Local-debt Financing'!X91","v":12580.223219907801},{"$f":"'Input 5 - Local-debt Financing'!Y91","v":12677.472733868601},{"$f":"'Input 5 - Local-debt Financing'!Z91","v":16262.445379094499},{"$f":"'Input 5 - Local-debt Financing'!AA91","v":17846.158034611599},{"$f":"'Input 5 - Local-debt Financing'!AB91","v":20874.407555535399},{"$f":"'Input 5 - Local-debt Financing'!AC91","v":24145.0677120701}]
[0,"[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H92","v":0},{"$f":"'Input 5 - Local-debt Financing'!I92","v":0},{"$f":"'Input 5 - Local-debt Financing'!J92","v":0},{"$f":"'Input 5 - Local-debt Financing'!K92","v":0},{"$f":"'Input 5 - Local-debt Financing'!L92","v":0},{"$f":"'Input 5 - Local-debt Financing'!M92","v":0},{"$f":"'Input 5 - Local-debt Financing'!N92","v":0},{"$f":"'Input 5 - Local-debt Financing'!O92","v":0},{"$f":"'Input 5 - Local-debt Financing'!P92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q92","v":0},{"$f":"'Input 5 - Local-debt Financing'!R92","v":0},{"$f":"'Input 5 - Local-debt Financing'!S92","v":0},{"$f":"'Input 5 - Local-debt Financing'!T92","v":0},{"$f":"'Input 5 - Local-debt Financing'!U92","v":0},{"$f":"'Input 5 - Local-debt Financing'!V92","v":0},{"$f":"'Input 5 - Local-debt Financing'!W92","v":0},{"$f":"'Input 5 - Local-debt Financing'!X92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y92","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB92","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC92","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H93","v":0},{"$f":"'Input 5 - Local-debt Financing'!I93","v":0},{"$f":"'Input 5 - Local-debt Financing'!J93","v":0},{"$f":"'Input 5 - Local-debt Financing'!K93","v":0},{"$f":"'Input 5 - Local-debt Financing'!L93","v":0},{"$f":"'Input 5 - Local-debt Financing'!M93","v":0},{"$f":"'Input 5 - Local-debt Financing'!N93","v":0},{"$f":"'Input 5 - Local-debt Financing'!O93","v":0},{"$f":"'Input 5 - Local-debt Financing'!P93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q93","v":0},{"$f":"'Input 5 - Local-debt Financing'!R93","v":0},{"$f":"'Input 5 - Local-debt Financing'!S93","v":0},{"$f":"'Input 5 - Local-debt Financing'!T93","v":0},{"$f":"'Input 5 - Local-debt Financing'!U93","v":0},{"$f":"'Input 5 - Local-debt Financing'!V93","v":0},{"$f":"'Input 5 - Local-debt Financing'!W93","v":0},{"$f":"'Input 5 - Local-debt Financing'!X93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y93","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB93","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC93","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H94","v":0},{"$f":"'Input 5 - Local-debt Financing'!I94","v":0},{"$f":"'Input 5 - Local-debt Financing'!J94","v":0},{"$f":"'Input 5 - Local-debt Financing'!K94","v":0},{"$f":"'Input 5 - Local-debt Financing'!L94","v":0},{"$f":"'Input 5 - Local-debt Financing'!M94","v":0},{"$f":"'Input 5 - Local-debt Financing'!N94","v":0},{"$f":"'Input 5 - Local-debt Financing'!O94","v":0},{"$f":"'Input 5 - Local-debt Financing'!P94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q94","v":0},{"$f":"'Input 5 - Local-debt Financing'!R94","v":0},{"$f":"'Input 5 - Local-debt Financing'!S94","v":0},{"$f":"'Input 5 - Local-debt Financing'!T94","v":0},{"$f":"'Input 5 - Local-debt Financing'!U94","v":0},{"$f":"'Input 5 - Local-debt Financing'!V94","v":0},{"$f":"'Input 5 - Local-debt Financing'!W94","v":0},{"$f":"'Input 5 - Local-debt Financing'!X94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y94","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB94","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC94","v":0}]
[0,"[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H95","v":0},{"$f":"'Input 5 - Local-debt Financing'!I95","v":0},{"$f":"'Input 5 - Local-debt Financing'!J95","v":0},{"$f":"'Input 5 - Local-debt Financing'!K95","v":0},{"$f":"'Input 5 - Local-debt Financing'!L95","v":0},{"$f":"'Input 5 - Local-debt Financing'!M95","v":0},{"$f":"'Input 5 - Local-debt Financing'!N95","v":0},{"$f":"'Input 5 - Local-debt Financing'!O95","v":0},{"$f":"'Input 5 - Local-debt Financing'!P95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q95","v":0},{"$f":"'Input 5 - Local-debt Financing'!R95","v":0},{"$f":"'Input 5 - Local-debt Financing'!S95","v":0},{"$f":"'Input 5 - Local-debt Financing'!T95","v":0},{"$f":"'Input 5 - Local-debt Financing'!U95","v":0},{"$f":"'Input 5 - Local-debt Financing'!V95","v":0},{"$f":"'Input 5 - Local-debt Financing'!W95","v":0},{"$f":"'Input 5 - Local-debt Financing'!X95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y95","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB95","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC95","v":0}]
[]
[{"$f":"'Input 5 - Local-debt Financing'!$A$98","v":"Held by non-residents - Exteranl debt on a residency basis"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},{"$f":"'Input 5 - Local-debt Financing'!A97","v":"Locally-issued debt"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H97","v":0},{"$f":"'Input 5 - Local-debt Financing'!I97","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J97","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K97","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L97","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M97","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N97","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O97","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P97","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q97","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R97","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S97","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T97","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U97","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V97","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W97","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X97","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y97","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z97","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA97","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB97","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC97","v":56817.601568105099}]
[]
[{"$f":"$A$78","v":"Held by non-residents - Exteranl debt on a residency basis"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Short-term debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H99","v":0},{"$f":"'Input 5 - Local-debt Financing'!I99","v":0},{"$f":"'Input 5 - Local-debt Financing'!J99","v":0},{"$f":"'Input 5 - Local-debt Financing'!K99","v":0},{"$f":"'Input 5 - Local-debt Financing'!L99","v":0},{"$f":"'Input 5 - Local-debt Financing'!M99","v":0},{"$f":"'Input 5 - Local-debt Financing'!N99","v":0},{"$f":"'Input 5 - Local-debt Financing'!O99","v":0},{"$f":"'Input 5 - Local-debt Financing'!P99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q99","v":0},{"$f":"'Input 5 - Local-debt Financing'!R99","v":0},{"$f":"'Input 5 - Local-debt Financing'!S99","v":0},{"$f":"'Input 5 - Local-debt Financing'!T99","v":0},{"$f":"'Input 5 - Local-debt Financing'!U99","v":0},{"$f":"'Input 5 - Local-debt Financing'!V99","v":0},{"$f":"'Input 5 - Local-debt Financing'!W99","v":0},{"$f":"'Input 5 - Local-debt Financing'!X99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y99","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB99","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC99","v":0}]
[{"$f":"$A$78","v":"Held by non-residents - Exteranl debt on a residency basis"},"[series code to be added]","[insert file path]","T-bills (denominated in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H100","v":0},{"$f":"'Input 5 - Local-debt Financing'!I100","v":0},{"$f":"'Input 5 - Local-debt Financing'!J100","v":0},{"$f":"'Input 5 - Local-debt Financing'!K100","v":0},{"$f":"'Input 5 - Local-debt Financing'!L100","v":0},{"$f":"'Input 5 - Local-debt Financing'!M100","v":0},{"$f":"'Input 5 - Local-debt Financing'!N100","v":0},{"$f":"'Input 5 - Local-debt Financing'!O100","v":0},{"$f":"'Input 5 - Local-debt Financing'!P100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q100","v":0},{"$f":"'Input 5 - Local-debt Financing'!R100","v":0},{"$f":"'Input 5 - Local-debt Financing'!S100","v":0},{"$f":"'Input 5 - Local-debt Financing'!T100","v":0},{"$f":"'Input 5 - Local-debt Financing'!U100","v":0},{"$f":"'Input 5 - Local-debt Financing'!V100","v":0},{"$f":"'Input 5 - Local-debt Financing'!W100","v":0},{"$f":"'Input 5 - Local-debt Financing'!X100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y100","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB100","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC100","v":0}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","T-bills (denominated in foreign currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H101","v":0},{"$f":"'Input 5 - Local-debt Financing'!I101","v":0},{"$f":"'Input 5 - Local-debt Financing'!J101","v":0},{"$f":"'Input 5 - Local-debt Financing'!K101","v":0},{"$f":"'Input 5 - Local-debt Financing'!L101","v":0},{"$f":"'Input 5 - Local-debt Financing'!M101","v":0},{"$f":"'Input 5 - Local-debt Financing'!N101","v":0},{"$f":"'Input 5 - Local-debt Financing'!O101","v":0},{"$f":"'Input 5 - Local-debt Financing'!P101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q101","v":0},{"$f":"'Input 5 - Local-debt Financing'!R101","v":0},{"$f":"'Input 5 - Local-debt Financing'!S101","v":0},{"$f":"'Input 5 - Local-debt Financing'!T101","v":0},{"$f":"'Input 5 - Local-debt Financing'!U101","v":0},{"$f":"'Input 5 - Local-debt Financing'!V101","v":0},{"$f":"'Input 5 - Local-debt Financing'!W101","v":0},{"$f":"'Input 5 - Local-debt Financing'!X101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y101","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB101","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC101","v":0}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","MLT debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H102","v":0},{"$f":"'Input 5 - Local-debt Financing'!I102","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J102","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K102","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L102","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M102","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N102","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O102","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P102","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q102","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R102","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S102","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T102","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U102","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V102","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W102","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X102","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y102","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z102","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA102","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB102","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC102","v":56817.601568105099}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Denominated in local currency (LC)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H103","v":0},{"$f":"'Input 5 - Local-debt Financing'!I103","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J103","v":11761.37207990117},{"$f":"'Input 5 - Local-debt Financing'!K103","v":9626.2488456991396},{"$f":"'Input 5 - Local-debt Financing'!L103","v":11472.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M103","v":13502.652866156761},{"$f":"'Input 5 - Local-debt Financing'!N103","v":14259.773392699299},{"$f":"'Input 5 - Local-debt Financing'!O103","v":12870.68900152638},{"$f":"'Input 5 - Local-debt Financing'!P103","v":15347.245834685251},{"$f":"'Input 5 - Local-debt Financing'!Q103","v":16929.902689604351},{"$f":"'Input 5 - Local-debt Financing'!R103","v":18559.728540560969},{"$f":"'Input 5 - Local-debt Financing'!S103","v":20934.672660857381},{"$f":"'Input 5 - Local-debt Financing'!T103","v":25737.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U103","v":26304.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V103","v":27534.943317887599},{"$f":"'Input 5 - Local-debt Financing'!W103","v":31114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X103","v":36470.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y103","v":37216.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z103","v":43193.668068641797},{"$f":"'Input 5 - Local-debt Financing'!AA103","v":46169.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB103","v":51311.611333303197},{"$f":"'Input 5 - Local-debt Financing'!AC103","v":56817.601568105099}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H104","v":0},{"$f":"'Input 5 - Local-debt Financing'!I104","v":1523.8037730000001},{"$f":"'Input 5 - Local-debt Financing'!J104","v":3750},{"$f":"'Input 5 - Local-debt Financing'!K104","v":4500},{"$f":"'Input 5 - Local-debt Financing'!L104","v":4300},{"$f":"'Input 5 - Local-debt Financing'!M104","v":6040},{"$f":"'Input 5 - Local-debt Financing'!N104","v":7300},{"$f":"'Input 5 - Local-debt Financing'!O104","v":6700},{"$f":"'Input 5 - Local-debt Financing'!P104","v":7000},{"$f":"'Input 5 - Local-debt Financing'!Q104","v":8350},{"$f":"'Input 5 - Local-debt Financing'!R104","v":7600},{"$f":"'Input 5 - Local-debt Financing'!S104","v":7400},{"$f":"'Input 5 - Local-debt Financing'!T104","v":7700},{"$f":"'Input 5 - Local-debt Financing'!U104","v":8000},{"$f":"'Input 5 - Local-debt Financing'!V104","v":8300},{"$f":"'Input 5 - Local-debt Financing'!W104","v":8600},{"$f":"'Input 5 - Local-debt Financing'!X104","v":8900},{"$f":"'Input 5 - Local-debt Financing'!Y104","v":9200},{"$f":"'Input 5 - Local-debt Financing'!Z104","v":9500},{"$f":"'Input 5 - Local-debt Financing'!AA104","v":9800},{"$f":"'Input 5 - Local-debt Financing'!AB104","v":10100},{"$f":"'Input 5 - Local-debt Financing'!AC104","v":10400}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H105","v":0},{"$f":"'Input 5 - Local-debt Financing'!I105","v":5088.3090963333298},{"$f":"'Input 5 - Local-debt Financing'!J105","v":2600},{"$f":"'Input 5 - Local-debt Financing'!K105","v":2000},{"$f":"'Input 5 - Local-debt Financing'!L105","v":3200},{"$f":"'Input 5 - Local-debt Financing'!M105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!N105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!O105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!P105","v":3600},{"$f":"'Input 5 - Local-debt Financing'!Q105","v":3900},{"$f":"'Input 5 - Local-debt Financing'!R105","v":4800},{"$f":"'Input 5 - Local-debt Financing'!S105","v":6240},{"$f":"'Input 5 - Local-debt Financing'!T105","v":7200},{"$f":"'Input 5 - Local-debt Financing'!U105","v":7800},{"$f":"'Input 5 - Local-debt Financing'!V105","v":8100},{"$f":"'Input 5 - Local-debt Financing'!W105","v":8400},{"$f":"'Input 5 - Local-debt Financing'!X105","v":8700},{"$f":"'Input 5 - Local-debt Financing'!Y105","v":9000},{"$f":"'Input 5 - Local-debt Financing'!Z105","v":9300},{"$f":"'Input 5 - Local-debt Financing'!AA105","v":9600},{"$f":"'Input 5 - Local-debt Financing'!AB105","v":9900},{"$f":"'Input 5 - Local-debt Financing'!AC105","v":10200}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-LC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H106","v":0},{"$f":"'Input 5 - Local-debt Financing'!I106","v":8263.49},{"$f":"'Input 5 - Local-debt Financing'!J106","v":5411.3720799011699},{"$f":"'Input 5 - Local-debt Financing'!K106","v":3126.24884569914},{"$f":"'Input 5 - Local-debt Financing'!L106","v":3972.44027236599},{"$f":"'Input 5 - Local-debt Financing'!M106","v":3862.6528661567604},{"$f":"'Input 5 - Local-debt Financing'!N106","v":3359.7733926992996},{"$f":"'Input 5 - Local-debt Financing'!O106","v":2570.6890015263803},{"$f":"'Input 5 - Local-debt Financing'!P106","v":4747.24583468525},{"$f":"'Input 5 - Local-debt Financing'!Q106","v":4679.9026896043497},{"$f":"'Input 5 - Local-debt Financing'!R106","v":6159.72854056097},{"$f":"'Input 5 - Local-debt Financing'!S106","v":7294.6726608573799},{"$f":"'Input 5 - Local-debt Financing'!T106","v":10837.414119461599},{"$f":"'Input 5 - Local-debt Financing'!U106","v":10504.956146022399},{"$f":"'Input 5 - Local-debt Financing'!V106","v":11134.943317887601},{"$f":"'Input 5 - Local-debt Financing'!W106","v":14114.0164516761},{"$f":"'Input 5 - Local-debt Financing'!X106","v":18870.334829861698},{"$f":"'Input 5 - Local-debt Financing'!Y106","v":19016.2091008028},{"$f":"'Input 5 - Local-debt Financing'!Z106","v":24393.6680686418},{"$f":"'Input 5 - Local-debt Financing'!AA106","v":26769.2370519174},{"$f":"'Input 5 - Local-debt Financing'!AB106","v":31311.611333303201},{"$f":"'Input 5 - Local-debt Financing'!AC106","v":36217.601568105099}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Denominated in foreign currency (FX)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H107","v":0},{"$f":"'Input 5 - Local-debt Financing'!I107","v":0},{"$f":"'Input 5 - Local-debt Financing'!J107","v":0},{"$f":"'Input 5 - Local-debt Financing'!K107","v":0},{"$f":"'Input 5 - Local-debt Financing'!L107","v":0},{"$f":"'Input 5 - Local-debt Financing'!M107","v":0},{"$f":"'Input 5 - Local-debt Financing'!N107","v":0},{"$f":"'Input 5 - Local-debt Financing'!O107","v":0},{"$f":"'Input 5 - Local-debt Financing'!P107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q107","v":0},{"$f":"'Input 5 - Local-debt Financing'!R107","v":0},{"$f":"'Input 5 - Local-debt Financing'!S107","v":0},{"$f":"'Input 5 - Local-debt Financing'!T107","v":0},{"$f":"'Input 5 - Local-debt Financing'!U107","v":0},{"$f":"'Input 5 - Local-debt Financing'!V107","v":0},{"$f":"'Input 5 - Local-debt Financing'!W107","v":0},{"$f":"'Input 5 - Local-debt Financing'!X107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y107","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB107","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC107","v":0}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (1 to 3 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H108","v":0},{"$f":"'Input 5 - Local-debt Financing'!I108","v":0},{"$f":"'Input 5 - Local-debt Financing'!J108","v":0},{"$f":"'Input 5 - Local-debt Financing'!K108","v":0},{"$f":"'Input 5 - Local-debt Financing'!L108","v":0},{"$f":"'Input 5 - Local-debt Financing'!M108","v":0},{"$f":"'Input 5 - Local-debt Financing'!N108","v":0},{"$f":"'Input 5 - Local-debt Financing'!O108","v":0},{"$f":"'Input 5 - Local-debt Financing'!P108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q108","v":0},{"$f":"'Input 5 - Local-debt Financing'!R108","v":0},{"$f":"'Input 5 - Local-debt Financing'!S108","v":0},{"$f":"'Input 5 - Local-debt Financing'!T108","v":0},{"$f":"'Input 5 - Local-debt Financing'!U108","v":0},{"$f":"'Input 5 - Local-debt Financing'!V108","v":0},{"$f":"'Input 5 - Local-debt Financing'!W108","v":0},{"$f":"'Input 5 - Local-debt Financing'!X108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y108","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB108","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC108","v":0}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (4 to 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H109","v":0},{"$f":"'Input 5 - Local-debt Financing'!I109","v":0},{"$f":"'Input 5 - Local-debt Financing'!J109","v":0},{"$f":"'Input 5 - Local-debt Financing'!K109","v":0},{"$f":"'Input 5 - Local-debt Financing'!L109","v":0},{"$f":"'Input 5 - Local-debt Financing'!M109","v":0},{"$f":"'Input 5 - Local-debt Financing'!N109","v":0},{"$f":"'Input 5 - Local-debt Financing'!O109","v":0},{"$f":"'Input 5 - Local-debt Financing'!P109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q109","v":0},{"$f":"'Input 5 - Local-debt Financing'!R109","v":0},{"$f":"'Input 5 - Local-debt Financing'!S109","v":0},{"$f":"'Input 5 - Local-debt Financing'!T109","v":0},{"$f":"'Input 5 - Local-debt Financing'!U109","v":0},{"$f":"'Input 5 - Local-debt Financing'!V109","v":0},{"$f":"'Input 5 - Local-debt Financing'!W109","v":0},{"$f":"'Input 5 - Local-debt Financing'!X109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y109","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB109","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC109","v":0}]
["Held by non-residents - Exteranl debt on a residency basis","[series code to be added]","[insert file path]","Bonds (beyond 7 years)-FX",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H110","v":0},{"$f":"'Input 5 - Local-debt Financing'!I110","v":0},{"$f":"'Input 5 - Local-debt Financing'!J110","v":0},{"$f":"'Input 5 - Local-debt Financing'!K110","v":0},{"$f":"'Input 5 - Local-debt Financing'!L110","v":0},{"$f":"'Input 5 - Local-debt Financing'!M110","v":0},{"$f":"'Input 5 - Local-debt Financing'!N110","v":0},{"$f":"'Input 5 - Local-debt Financing'!O110","v":0},{"$f":"'Input 5 - Local-debt Financing'!P110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q110","v":0},{"$f":"'Input 5 - Local-debt Financing'!R110","v":0},{"$f":"'Input 5 - Local-debt Financing'!S110","v":0},{"$f":"'Input 5 - Local-debt Financing'!T110","v":0},{"$f":"'Input 5 - Local-debt Financing'!U110","v":0},{"$f":"'Input 5 - Local-debt Financing'!V110","v":0},{"$f":"'Input 5 - Local-debt Financing'!W110","v":0},{"$f":"'Input 5 - Local-debt Financing'!X110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y110","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB110","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC110","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Domestic residual financing to close gap (assumed to be filled by T-bills in local currency)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H112","v":0},{"$f":"'Input 5 - Local-debt Financing'!I112","v":-2294.6012466636967},{"$f":"'Input 5 - Local-debt Financing'!J112","v":-5374.9425209939509},{"$f":"'Input 5 - Local-debt Financing'!K112","v":101.37008976480138},{"$f":"'Input 5 - Local-debt Financing'!L112","v":3160.4364695589829},{"$f":"'Input 5 - Local-debt Financing'!M112","v":6450.3119761221751},{"$f":"'Input 5 - Local-debt Financing'!N112","v":6702.6318069011686},{"$f":"'Input 5 - Local-debt Financing'!O112","v":11312.948203791297},{"$f":"'Input 5 - Local-debt Financing'!P112","v":19805.931550023066},{"$f":"'Input 5 - Local-debt Financing'!Q112","v":28519.562062801124},{"$f":"'Input 5 - Local-debt Financing'!R112","v":34970.040719343786},{"$f":"'Input 5 - Local-debt Financing'!S112","v":33602.801317557736},{"$f":"'Input 5 - Local-debt Financing'!T112","v":31046.993862224641},{"$f":"'Input 5 - Local-debt Financing'!U112","v":29901.34037562256},{"$f":"'Input 5 - Local-debt Financing'!V112","v":29349.813375388687},{"$f":"'Input 5 - Local-debt Financing'!W112","v":28494.411878097089},{"$f":"'Input 5 - Local-debt Financing'!X112","v":23801.079308814034},{"$f":"'Input 5 - Local-debt Financing'!Y112","v":24798.217892899469},{"$f":"'Input 5 - Local-debt Financing'!Z112","v":23258.49877380683},{"$f":"'Input 5 - Local-debt Financing'!AA112","v":26739.375724027748},{"$f":"'Input 5 - Local-debt Financing'!AB112","v":26353.344978237845},{"$f":"'Input 5 - Local-debt Financing'!AC112","v":22921.59077327713}]
[{"$f":"'Input 5 - Local-debt Financing'!B116","v":"Residency-based"}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Public domestic ST disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H117","v":0},{"$f":"'Input 5 - Local-debt Financing'!I117","v":9820.7464096125022},{"$f":"'Input 5 - Local-debt Financing'!J117","v":5625.4418254360498},{"$f":"'Input 5 - Local-debt Financing'!K117","v":11101.754436194802},{"$f":"'Input 5 - Local-debt Financing'!L117","v":14160.820815988984},{"$f":"'Input 5 - Local-debt Financing'!M117","v":17450.696322552176},{"$f":"'Input 5 - Local-debt Financing'!N117","v":17703.016153331169},{"$f":"'Input 5 - Local-debt Financing'!O117","v":22313.332550221297},{"$f":"'Input 5 - Local-debt Financing'!P117","v":30806.315896453067},{"$f":"'Input 5 - Local-debt Financing'!Q117","v":39519.946409231125},{"$f":"'Input 5 - Local-debt Financing'!R117","v":45970.425065773787},{"$f":"'Input 5 - Local-debt Financing'!S117","v":44603.185663987737},{"$f":"'Input 5 - Local-debt Financing'!T117","v":42047.378208654642},{"$f":"'Input 5 - Local-debt Financing'!U117","v":40901.724722052561},{"$f":"'Input 5 - Local-debt Financing'!V117","v":40350.197721818688},{"$f":"'Input 5 - Local-debt Financing'!W117","v":39494.79622452709},{"$f":"'Input 5 - Local-debt Financing'!X117","v":34801.463655244035},{"$f":"'Input 5 - Local-debt Financing'!Y117","v":35798.60223932947},{"$f":"'Input 5 - Local-debt Financing'!Z117","v":34258.883120236831},{"$f":"'Input 5 - Local-debt Financing'!AA117","v":37739.760070457749},{"$f":"'Input 5 - Local-debt Financing'!AB117","v":37353.729324667846},{"$f":"'Input 5 - Local-debt Financing'!AC117","v":33921.975119707131}]
[null,"[series code to be added]","[insert file path]","Public domestic MLT disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H118","v":0},{"$f":"'Input 5 - Local-debt Financing'!I118","v":29160.78608811033},{"$f":"'Input 5 - Local-debt Financing'!J118","v":23825.18781523257},{"$f":"'Input 5 - Local-debt Financing'!K118","v":20252.497691398279},{"$f":"'Input 5 - Local-debt Financing'!L118","v":19965.550340457488},{"$f":"'Input 5 - Local-debt Financing'!M118","v":25437.75477692793},{"$f":"'Input 5 - Local-debt Financing'!N118","v":25599.622321165498},{"$f":"'Input 5 - Local-debt Financing'!O118","v":24784.48166921064},{"$f":"'Input 5 - Local-debt Financing'!P118","v":28912.076391142091},{"$f":"'Input 5 - Local-debt Financing'!Q118","v":29799.83781600725},{"$f":"'Input 5 - Local-debt Financing'!R118","v":34266.214234268278},{"$f":"'Input 5 - Local-debt Financing'!S118","v":39057.78776809563},{"$f":"'Input 5 - Local-debt Financing'!T118","v":47062.356865769296},{"$f":"'Input 5 - Local-debt Financing'!U118","v":48008.260243370649},{"$f":"'Input 5 - Local-debt Financing'!V118","v":50058.238863146005},{"$f":"'Input 5 - Local-debt Financing'!W118","v":56023.360752793487},{"$f":"'Input 5 - Local-debt Financing'!X118","v":64950.558049769497},{"$f":"'Input 5 - Local-debt Financing'!Y118","v":66193.681834671399},{"$f":"'Input 5 - Local-debt Financing'!Z118","v":76156.113447736294},{"$f":"'Input 5 - Local-debt Financing'!AA118","v":81115.395086528995},{"$f":"'Input 5 - Local-debt Financing'!AB118","v":89686.018888838589},{"$f":"'Input 5 - Local-debt Financing'!AC118","v":98862.669280175207}]
[null,"[series code to be added]","[insert file path]","Total public new domestic disbursements",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H119","v":0},{"$f":"'Input 5 - Local-debt Financing'!I119","v":38981.53249772283},{"$f":"'Input 5 - Local-debt Financing'!J119","v":29450.62964066862},{"$f":"'Input 5 - Local-debt Financing'!K119","v":31354.252127593081},{"$f":"'Input 5 - Local-debt Financing'!L119","v":34126.371156446476},{"$f":"'Input 5 - Local-debt Financing'!M119","v":42888.451099480109},{"$f":"'Input 5 - Local-debt Financing'!N119","v":43302.638474496664},{"$f":"'Input 5 - Local-debt Financing'!O119","v":47097.814219431937},{"$f":"'Input 5 - Local-debt Financing'!P119","v":59718.392287595154},{"$f":"'Input 5 - Local-debt Financing'!Q119","v":69319.784225238371},{"$f":"'Input 5 - Local-debt Financing'!R119","v":80236.639300042065},{"$f":"'Input 5 - Local-debt Financing'!S119","v":83660.973432083367},{"$f":"'Input 5 - Local-debt Financing'!T119","v":89109.735074423937},{"$f":"'Input 5 - Local-debt Financing'!U119","v":88909.984965423209},{"$f":"'Input 5 - Local-debt Financing'!V119","v":90408.436584964686},{"$f":"'Input 5 - Local-debt Financing'!W119","v":95518.156977320585},{"$f":"'Input 5 - Local-debt Financing'!X119","v":99752.021705013525},{"$f":"'Input 5 - Local-debt Financing'!Y119","v":101992.28407400087},{"$f":"'Input 5 - Local-debt Financing'!Z119","v":110414.99656797312},{"$f":"'Input 5 - Local-debt Financing'!AA119","v":118855.15515698674},{"$f":"'Input 5 - Local-debt Financing'!AB119","v":127039.74821350643},{"$f":"'Input 5 - Local-debt Financing'!AC119","v":132784.64439988235}]
[]
[]
["Terms of residual financing under stress tests (weighted avg. by year)"]
["Domestic MLT"]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H128","v":0},{"$f":"'Input 5 - Local-debt Financing'!I128","v":15.000000000000002},{"$f":"'Input 5 - Local-debt Financing'!J128","v":14.000000000000002},{"$f":"'Input 5 - Local-debt Financing'!K128","v":13},{"$f":"'Input 5 - Local-debt Financing'!L128","v":10.999999999999998},{"$f":"'Input 5 - Local-debt Financing'!M128","v":10},{"$f":"'Input 5 - Local-debt Financing'!N128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!O128","v":9},{"$f":"'Input 5 - Local-debt Financing'!P128","v":9},{"$f":"'Input 5 - Local-debt Financing'!Q128","v":9},{"$f":"'Input 5 - Local-debt Financing'!R128","v":9},{"$f":"'Input 5 - Local-debt Financing'!S128","v":9},{"$f":"'Input 5 - Local-debt Financing'!T128","v":9},{"$f":"'Input 5 - Local-debt Financing'!U128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!V128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!W128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!X128","v":9},{"$f":"'Input 5 - Local-debt Financing'!Y128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!Z128","v":9},{"$f":"'Input 5 - Local-debt Financing'!AA128","v":9.0000000000000018},{"$f":"'Input 5 - Local-debt Financing'!AB128","v":9},{"$f":"'Input 5 - Local-debt Financing'!AC128","v":9}]
[{"$f":"$A$101","v":"Domestic MLT"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H129","v":0},{"$f":"'Input 5 - Local-debt Financing'!I129","v":14.23351229391676},{"$f":"'Input 5 - Local-debt Financing'!J129","v":9.6355904574467068},{"$f":"'Input 5 - Local-debt Financing'!K129","v":9.1497205879727659},{"$f":"'Input 5 - Local-debt Financing'!L129","v":7.4448118683587028},{"$f":"'Input 5 - Local-debt Financing'!M129","v":6.3434116848293476},{"$f":"'Input 5 - Local-debt Financing'!N129","v":6.2570251534134202},{"$f":"'Input 5 - Local-debt Financing'!O129","v":6.2378755511387496},{"$f":"'Input 5 - Local-debt Financing'!P129","v":6.4324156123796161},{"$f":"'Input 5 - Local-debt Financing'!Q129","v":6.4795600025597144},{"$f":"'Input 5 - Local-debt Financing'!R129","v":6.359398871704447},{"$f":"'Input 5 - Local-debt Financing'!S129","v":6.283668146418675},{"$f":"'Input 5 - Local-debt Financing'!T129","v":6.1540707386788629},{"$f":"'Input 5 - Local-debt Financing'!U129","v":6.1302033261304345},{"$f":"'Input 5 - Local-debt Financing'!V129","v":6.1294903912954224},{"$f":"'Input 5 - Local-debt Financing'!W129","v":6.0925966296538014},{"$f":"'Input 5 - Local-debt Financing'!X129","v":6.0929127172868469},{"$f":"'Input 5 - Local-debt Financing'!Y129","v":6.1036985235262797},{"$f":"'Input 5 - Local-debt Financing'!Z129","v":6.077526454475457},{"$f":"'Input 5 - Local-debt Financing'!AA129","v":6.0916573167311805},{"$f":"'Input 5 - Local-debt Financing'!AB129","v":6.2833211809789402},{"$f":"'Input 5 - Local-debt Financing'!AC129","v":6.17457784109392}]
["Domestic MLT","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H130","v":0},{"$f":"'Input 5 - Local-debt Financing'!I130","v":0.76648770608324135},{"$f":"'Input 5 - Local-debt Financing'!J130","v":4.3644095425532949},{"$f":"'Input 5 - Local-debt Financing'!K130","v":3.8502794120272341},{"$f":"'Input 5 - Local-debt Financing'!L130","v":3.5551881316412954},{"$f":"'Input 5 - Local-debt Financing'!M130","v":3.6565883151706524},{"$f":"'Input 5 - Local-debt Financing'!N130","v":2.7429748465865815},{"$f":"'Input 5 - Local-debt Financing'!O130","v":2.7621244488612504},{"$f":"'Input 5 - Local-debt Financing'!P130","v":2.5675843876203839},{"$f":"'Input 5 - Local-debt Financing'!Q130","v":2.5204399974402856},{"$f":"'Input 5 - Local-debt Financing'!R130","v":2.640601128295553},{"$f":"'Input 5 - Local-debt Financing'!S130","v":2.716331853581325},{"$f":"'Input 5 - Local-debt Financing'!T130","v":2.8459292613211371},{"$f":"'Input 5 - Local-debt Financing'!U130","v":2.8697966738695673},{"$f":"'Input 5 - Local-debt Financing'!V130","v":2.8705096087045794},{"$f":"'Input 5 - Local-debt Financing'!W130","v":2.9074033703462003},{"$f":"'Input 5 - Local-debt Financing'!X130","v":2.9070872827131531},{"$f":"'Input 5 - Local-debt Financing'!Y130","v":2.896301476473722},{"$f":"'Input 5 - Local-debt Financing'!Z130","v":2.922473545524543},{"$f":"'Input 5 - Local-debt Financing'!AA130","v":2.9083426832688213},{"$f":"'Input 5 - Local-debt Financing'!AB130","v":2.7166788190210598},{"$f":"'Input 5 - Local-debt Financing'!AC130","v":2.82542215890608}]
["Domestic MLT","[series code to be added]","[insert file path]","Average grace period on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H131","v":0},{"$f":"'Input 5 - Local-debt Financing'!I131","v":1.9351594007551023},{"$f":"'Input 5 - Local-debt Financing'!J131","v":2.4397665761578264},{"$f":"'Input 5 - Local-debt Financing'!K131","v":2.847429371696037},{"$f":"'Input 5 - Local-debt Financing'!L131","v":1.7730443015361563},{"$f":"'Input 5 - Local-debt Financing'!M131","v":2.4809684647857169},{"$f":"'Input 5 - Local-debt Financing'!N131","v":2.410886930086733},{"$f":"'Input 5 - Local-debt Financing'!O131","v":2.1221416816060716},{"$f":"'Input 5 - Local-debt Financing'!P131","v":2.5204135942905039},{"$f":"'Input 5 - Local-debt Financing'!Q131","v":2.6161445592172101},{"$f":"'Input 5 - Local-debt Financing'!R131","v":2.7147329449595996},{"$f":"'Input 5 - Local-debt Financing'!S131","v":2.8007707473621255},{"$f":"'Input 5 - Local-debt Financing'!T131","v":3.1441892846092396},{"$f":"'Input 5 - Local-debt Financing'!U131","v":3.092608585449915},{"$f":"'Input 5 - Local-debt Financing'!V131","v":3.1274185933407685},{"$f":"'Input 5 - Local-debt Financing'!W131","v":3.3383482439950902},{"$f":"'Input 5 - Local-debt Financing'!X131","v":3.6158894726450881},{"$f":"'Input 5 - Local-debt Financing'!Y131","v":3.6015851817619335},{"$f":"'Input 5 - Local-debt Financing'!Z131","v":3.8429998386863264},{"$f":"'Input 5 - Local-debt Financing'!AA131","v":3.9196568639105913},{"$f":"'Input 5 - Local-debt Financing'!AB131","v":4.063813756799421},{"$f":"'Input 5 - Local-debt Financing'!AC131","v":4.1947942022647524}]
["Domestic MLT","[series code to be added]","[insert file path]","Average maturity of new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H132","v":0},{"$f":"'Input 5 - Local-debt Financing'!I132","v":3.1705355309406094},{"$f":"'Input 5 - Local-debt Financing'!J132","v":3.5558160940479087},{"$f":"'Input 5 - Local-debt Financing'!K132","v":4.0356425435350793},{"$f":"'Input 5 - Local-debt Financing'!L132","v":2.8672383003877182},{"$f":"'Input 5 - Local-debt Financing'!M132","v":3.6820559810836757},{"$f":"'Input 5 - Local-debt Financing'!N132","v":3.6225299612364097},{"$f":"'Input 5 - Local-debt Financing'!O132","v":3.3235888669771843},{"$f":"'Input 5 - Local-debt Financing'!P132","v":3.6973417166147153},{"$f":"'Input 5 - Local-debt Financing'!Q132","v":3.8181657795624511},{"$f":"'Input 5 - Local-debt Financing'!R132","v":3.9184704367450505},{"$f":"'Input 5 - Local-debt Financing'!S132","v":4.0303118596590144},{"$f":"'Input 5 - Local-debt Financing'!T132","v":4.3692778139011219},{"$f":"'Input 5 - Local-debt Financing'!U132","v":4.3322034405316963},{"$f":"'Input 5 - Local-debt Financing'!V132","v":4.3671703645302564},{"$f":"'Input 5 - Local-debt Financing'!W132","v":4.5631634752715229},{"$f":"'Input 5 - Local-debt Financing'!X132","v":4.8195395618742269},{"$f":"'Input 5 - Local-debt Financing'!Y132","v":4.8086425761421987},{"$f":"'Input 5 - Local-debt Financing'!Z132","v":5.0310926797572799},{"$f":"'Input 5 - Local-debt Financing'!AA132","v":5.1027957369638548},{"$f":"'Input 5 - Local-debt Financing'!AB132","v":5.235803382709566},{"$f":"'Input 5 - Local-debt Financing'!AC132","v":5.3565254199801631}]
[]
["Domestic ST"]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Average nominal interest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H135","v":0},{"$f":"'Input 5 - Local-debt Financing'!I135","v":23.439318751163075},{"$f":"'Input 5 - Local-debt Financing'!J135","v":35.198465183735451},{"$f":"'Input 5 - Local-debt Financing'!K135","v":16.84477304592658},{"$f":"'Input 5 - Local-debt Financing'!L135","v":12.429092340759757},{"$f":"'Input 5 - Local-debt Financing'!M135","v":9.4555404636322162},{"$f":"'Input 5 - Local-debt Financing'!N135","v":8.6993865630654632},{"$f":"'Input 5 - Local-debt Financing'!O135","v":6.9019444093971805},{"$f":"'Input 5 - Local-debt Financing'!P135","v":4.9991495694475976},{"$f":"'Input 5 - Local-debt Financing'!Q135","v":3.8969025730775591},{"$f":"'Input 5 - Local-debt Financing'!R135","v":3.3500969510216936},{"$f":"'Input 5 - Local-debt Financing'!S135","v":3.4527888211886792},{"$f":"'Input 5 - Local-debt Financing'!T135","v":3.6626631055517507},{"$f":"'Input 5 - Local-debt Financing'!U135","v":3.7652539568089782},{"$f":"'Input 5 - Local-debt Financing'!V135","v":3.816719360627673},{"$f":"'Input 5 - Local-debt Financing'!W135","v":3.8993841106180835},{"$f":"'Input 5 - Local-debt Financing'!X135","v":4.4252558563528641},{"$f":"'Input 5 - Local-debt Financing'!Y135","v":4.3019942460441891},{"$f":"'Input 5 - Local-debt Financing'!Z135","v":4.4953415530072709},{"$f":"'Input 5 - Local-debt Financing'!AA135","v":4.0807196591208239},{"$f":"'Input 5 - Local-debt Financing'!AB135","v":4.1228917067811262},{"$f":"'Input 5 - Local-debt Financing'!AC135","v":4.5399886152428035}]
[{"$f":"$A$108","v":"Domestic ST"},"[series code to be added]","[insert file path]","GDP deflator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H136","v":0},{"$f":"'Input 5 - Local-debt Financing'!I136","v":14.23351229391676},{"$f":"'Input 5 - Local-debt Financing'!J136","v":9.6355904574467068},{"$f":"'Input 5 - Local-debt Financing'!K136","v":9.1497205879727659},{"$f":"'Input 5 - Local-debt Financing'!L136","v":7.4448118683587028},{"$f":"'Input 5 - Local-debt Financing'!M136","v":6.3434116848293476},{"$f":"'Input 5 - Local-debt Financing'!N136","v":6.2570251534134202},{"$f":"'Input 5 - Local-debt Financing'!O136","v":6.2378755511387496},{"$f":"'Input 5 - Local-debt Financing'!P136","v":6.4324156123796161},{"$f":"'Input 5 - Local-debt Financing'!Q136","v":6.4795600025597144},{"$f":"'Input 5 - Local-debt Financing'!R136","v":6.359398871704447},{"$f":"'Input 5 - Local-debt Financing'!S136","v":6.283668146418675},{"$f":"'Input 5 - Local-debt Financing'!T136","v":6.1540707386788629},{"$f":"'Input 5 - Local-debt Financing'!U136","v":6.1302033261304345},{"$f":"'Input 5 - Local-debt Financing'!V136","v":6.1294903912954224},{"$f":"'Input 5 - Local-debt Financing'!W136","v":6.0925966296538014},{"$f":"'Input 5 - Local-debt Financing'!X136","v":6.0929127172868469},{"$f":"'Input 5 - Local-debt Financing'!Y136","v":6.1036985235262797},{"$f":"'Input 5 - Local-debt Financing'!Z136","v":6.077526454475457},{"$f":"'Input 5 - Local-debt Financing'!AA136","v":6.0916573167311805},{"$f":"'Input 5 - Local-debt Financing'!AB136","v":6.2833211809789402},{"$f":"'Input 5 - Local-debt Financing'!AC136","v":6.17457784109392}]
["Domestic ST","[series code to be added]","[insert file path]","Average real inrterest rate on new debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H137","v":0},{"$f":"'Input 5 - Local-debt Financing'!I137","v":9.2058064572463145},{"$f":"'Input 5 - Local-debt Financing'!J137","v":25.562874726288744},{"$f":"'Input 5 - Local-debt Financing'!K137","v":7.695052457953814},{"$f":"'Input 5 - Local-debt Financing'!L137","v":4.9842804724010543},{"$f":"'Input 5 - Local-debt Financing'!M137","v":3.1121287788028686},{"$f":"'Input 5 - Local-debt Financing'!N137","v":2.442361409652043},{"$f":"'Input 5 - Local-debt Financing'!O137","v":0.66406885825843087},{"$f":"'Input 5 - Local-debt Financing'!P137","v":-1.4332660429320185},{"$f":"'Input 5 - Local-debt Financing'!Q137","v":-2.5826574294821554},{"$f":"'Input 5 - Local-debt Financing'!R137","v":-3.0093019206827534},{"$f":"'Input 5 - Local-debt Financing'!S137","v":-2.8308793252299957},{"$f":"'Input 5 - Local-debt Financing'!T137","v":-2.4914076331271122},{"$f":"'Input 5 - Local-debt Financing'!U137","v":-2.3649493693214563},{"$f":"'Input 5 - Local-debt Financing'!V137","v":-2.3127710306677494},{"$f":"'Input 5 - Local-debt Financing'!W137","v":-2.1932125190357179},{"$f":"'Input 5 - Local-debt Financing'!X137","v":-1.6676568609339828},{"$f":"'Input 5 - Local-debt Financing'!Y137","v":-1.8017042774820906},{"$f":"'Input 5 - Local-debt Financing'!Z137","v":-1.5821849014681861},{"$f":"'Input 5 - Local-debt Financing'!AA137","v":-2.0109376576103566},{"$f":"'Input 5 - Local-debt Financing'!AB137","v":-2.1604294741978141},{"$f":"'Input 5 - Local-debt Financing'!AC137","v":-1.6345892258511165}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt service from OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H139","v":29939.777586580101},{"$f":"'Input 5 - Local-debt Financing'!I139","v":40010.319784170148},{"$f":"'Input 5 - Local-debt Financing'!J139","v":15135.51685784174},{"$f":"'Input 5 - Local-debt Financing'!K139","v":8152.8941739396923},{"$f":"'Input 5 - Local-debt Financing'!L139","v":4529.6395377994731},{"$f":"'Input 5 - Local-debt Financing'!M139","v":7490.8657612968536},{"$f":"'Input 5 - Local-debt Financing'!N139","v":1865.2126323522998},{"$f":"'Input 5 - Local-debt Financing'!O139","v":1461.0994036022998},{"$f":"'Input 5 - Local-debt Financing'!P139","v":1544.3270036023},{"$f":"'Input 5 - Local-debt Financing'!Q139","v":1574.9170036022999},{"$f":"'Input 5 - Local-debt Financing'!R139","v":2518.1270036022988},{"$f":"'Input 5 - Local-debt Financing'!S139","v":0},{"$f":"'Input 5 - Local-debt Financing'!T139","v":0},{"$f":"'Input 5 - Local-debt Financing'!U139","v":0},{"$f":"'Input 5 - Local-debt Financing'!V139","v":0},{"$f":"'Input 5 - Local-debt Financing'!W139","v":0},{"$f":"'Input 5 - Local-debt Financing'!X139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y139","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB139","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC139","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A140","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H140","v":26611.16134662024},{"$f":"'Input 5 - Local-debt Financing'!I140","v":33925.480656104519},{"$f":"'Input 5 - Local-debt Financing'!J140","v":9970.0338632066396},{"$f":"'Input 5 - Local-debt Financing'!K140","v":5737.05411875969},{"$f":"'Input 5 - Local-debt Financing'!L140","v":3222.29822878614},{"$f":"'Input 5 - Local-debt Financing'!M140","v":4898.4498696168503},{"$f":"'Input 5 - Local-debt Financing'!N140","v":1799.7956323522999},{"$f":"'Input 5 - Local-debt Financing'!O140","v":1395.6824036022999},{"$f":"'Input 5 - Local-debt Financing'!P140","v":1478.9100036023001},{"$f":"'Input 5 - Local-debt Financing'!Q140","v":1509.5000036023},{"$f":"'Input 5 - Local-debt Financing'!R140","v":2108.5400036023002},{"$f":"'Input 5 - Local-debt Financing'!S140","v":0},{"$f":"'Input 5 - Local-debt Financing'!T140","v":0},{"$f":"'Input 5 - Local-debt Financing'!U140","v":0},{"$f":"'Input 5 - Local-debt Financing'!V140","v":0},{"$f":"'Input 5 - Local-debt Financing'!W140","v":0},{"$f":"'Input 5 - Local-debt Financing'!X140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y140","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB140","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC140","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H142","v":8317.2303607867998},{"$f":"'Input 5 - Local-debt Financing'!I142","v":9532.55079839875},{"$f":"'Input 5 - Local-debt Financing'!J142","v":5516.2623357491302},{"$f":"'Input 5 - Local-debt Financing'!K142","v":3527.5606604430227},{"$f":"'Input 5 - Local-debt Financing'!L142","v":2891.7411457994731},{"$f":"'Input 5 - Local-debt Financing'!M142","v":2407.0548456301831},{"$f":"'Input 5 - Local-debt Financing'!N142","v":1381.3376803522999},{"$f":"'Input 5 - Local-debt Financing'!O142","v":1346.6994036022998},{"$f":"'Input 5 - Local-debt Financing'!P142","v":1429.9270036022999},{"$f":"'Input 5 - Local-debt Financing'!Q142","v":1460.5170036022998},{"$f":"'Input 5 - Local-debt Financing'!R142","v":1460.5170036022998},{"$f":"'Input 5 - Local-debt Financing'!S142","v":0},{"$f":"'Input 5 - Local-debt Financing'!T142","v":0},{"$f":"'Input 5 - Local-debt Financing'!U142","v":0},{"$f":"'Input 5 - Local-debt Financing'!V142","v":0},{"$f":"'Input 5 - Local-debt Financing'!W142","v":0},{"$f":"'Input 5 - Local-debt Financing'!X142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y142","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB142","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC142","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A143","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H143","v":6893.7025988269397},{"$f":"'Input 5 - Local-debt Financing'!I143","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J143","v":3894.3664492807002},{"$f":"'Input 5 - Local-debt Financing'!K143","v":2590.4898034296898},{"$f":"'Input 5 - Local-debt Financing'!L143","v":2187.8148367861399},{"$f":"'Input 5 - Local-debt Financing'!M143","v":1843.0492866168499},{"$f":"'Input 5 - Local-debt Financing'!N143","v":1315.9206803523},{"$f":"'Input 5 - Local-debt Financing'!O143","v":1281.2824036022998},{"$f":"'Input 5 - Local-debt Financing'!P143","v":1364.5100036023},{"$f":"'Input 5 - Local-debt Financing'!Q143","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!R143","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!S143","v":0},{"$f":"'Input 5 - Local-debt Financing'!T143","v":0},{"$f":"'Input 5 - Local-debt Financing'!U143","v":0},{"$f":"'Input 5 - Local-debt Financing'!V143","v":0},{"$f":"'Input 5 - Local-debt Financing'!W143","v":0},{"$f":"'Input 5 - Local-debt Financing'!X143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y143","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB143","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC143","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H144","v":6893.7025988269397},{"$f":"'Input 5 - Local-debt Financing'!I144","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J144","v":3894.3664492807002},{"$f":"'Input 5 - Local-debt Financing'!K144","v":2590.4898034296898},{"$f":"'Input 5 - Local-debt Financing'!L144","v":2187.8148367861399},{"$f":"'Input 5 - Local-debt Financing'!M144","v":1843.0492866168499},{"$f":"'Input 5 - Local-debt Financing'!N144","v":1315.9206803523},{"$f":"'Input 5 - Local-debt Financing'!O144","v":1281.2824036022998},{"$f":"'Input 5 - Local-debt Financing'!P144","v":1364.5100036023},{"$f":"'Input 5 - Local-debt Financing'!Q144","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!R144","v":1395.1000036022999},{"$f":"'Input 5 - Local-debt Financing'!S144","v":0},{"$f":"'Input 5 - Local-debt Financing'!T144","v":0},{"$f":"'Input 5 - Local-debt Financing'!U144","v":0},{"$f":"'Input 5 - Local-debt Financing'!V144","v":0},{"$f":"'Input 5 - Local-debt Financing'!W144","v":0},{"$f":"'Input 5 - Local-debt Financing'!X144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y144","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB144","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC144","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H145","v":0},{"$f":"'Input 5 - Local-debt Financing'!I145","v":0},{"$f":"'Input 5 - Local-debt Financing'!J145","v":0},{"$f":"'Input 5 - Local-debt Financing'!K145","v":0},{"$f":"'Input 5 - Local-debt Financing'!L145","v":0},{"$f":"'Input 5 - Local-debt Financing'!M145","v":0},{"$f":"'Input 5 - Local-debt Financing'!N145","v":0},{"$f":"'Input 5 - Local-debt Financing'!O145","v":0},{"$f":"'Input 5 - Local-debt Financing'!P145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q145","v":0},{"$f":"'Input 5 - Local-debt Financing'!R145","v":0},{"$f":"'Input 5 - Local-debt Financing'!S145","v":0},{"$f":"'Input 5 - Local-debt Financing'!T145","v":0},{"$f":"'Input 5 - Local-debt Financing'!U145","v":0},{"$f":"'Input 5 - Local-debt Financing'!V145","v":0},{"$f":"'Input 5 - Local-debt Financing'!W145","v":0},{"$f":"'Input 5 - Local-debt Financing'!X145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y145","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB145","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC145","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H147","v":1423.5277619598601},{"$f":"'Input 5 - Local-debt Financing'!I147","v":2488.9067270656301},{"$f":"'Input 5 - Local-debt Financing'!J147","v":1621.89588646843},{"$f":"'Input 5 - Local-debt Financing'!K147","v":937.07085701333301},{"$f":"'Input 5 - Local-debt Financing'!L147","v":703.92630901333291},{"$f":"'Input 5 - Local-debt Financing'!M147","v":564.00555901333291},{"$f":"'Input 5 - Local-debt Financing'!N147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!O147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!P147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!Q147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!R147","v":65.417000000000002},{"$f":"'Input 5 - Local-debt Financing'!S147","v":0},{"$f":"'Input 5 - Local-debt Financing'!T147","v":0},{"$f":"'Input 5 - Local-debt Financing'!U147","v":0},{"$f":"'Input 5 - Local-debt Financing'!V147","v":0},{"$f":"'Input 5 - Local-debt Financing'!W147","v":0},{"$f":"'Input 5 - Local-debt Financing'!X147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y147","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB147","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC147","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H148","v":0},{"$f":"'Input 5 - Local-debt Financing'!I148","v":0},{"$f":"'Input 5 - Local-debt Financing'!J148","v":0},{"$f":"'Input 5 - Local-debt Financing'!K148","v":0},{"$f":"'Input 5 - Local-debt Financing'!L148","v":0},{"$f":"'Input 5 - Local-debt Financing'!M148","v":0},{"$f":"'Input 5 - Local-debt Financing'!N148","v":0},{"$f":"'Input 5 - Local-debt Financing'!O148","v":0},{"$f":"'Input 5 - Local-debt Financing'!P148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q148","v":0},{"$f":"'Input 5 - Local-debt Financing'!R148","v":0},{"$f":"'Input 5 - Local-debt Financing'!S148","v":0},{"$f":"'Input 5 - Local-debt Financing'!T148","v":0},{"$f":"'Input 5 - Local-debt Financing'!U148","v":0},{"$f":"'Input 5 - Local-debt Financing'!V148","v":0},{"$f":"'Input 5 - Local-debt Financing'!W148","v":0},{"$f":"'Input 5 - Local-debt Financing'!X148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y148","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB148","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC148","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on OLD debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H150","v":21622.547225793303},{"$f":"'Input 5 - Local-debt Financing'!I150","v":30477.768985771399},{"$f":"'Input 5 - Local-debt Financing'!J150","v":9619.2545220926095},{"$f":"'Input 5 - Local-debt Financing'!K150","v":4625.3335134966701},{"$f":"'Input 5 - Local-debt Financing'!L150","v":1637.8983920000001},{"$f":"'Input 5 - Local-debt Financing'!M150","v":5083.8109156666706},{"$f":"'Input 5 - Local-debt Financing'!N150","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q150","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R150","v":1057.609999999999},{"$f":"'Input 5 - Local-debt Financing'!S150","v":0},{"$f":"'Input 5 - Local-debt Financing'!T150","v":0},{"$f":"'Input 5 - Local-debt Financing'!U150","v":0},{"$f":"'Input 5 - Local-debt Financing'!V150","v":0},{"$f":"'Input 5 - Local-debt Financing'!W150","v":0},{"$f":"'Input 5 - Local-debt Financing'!X150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y150","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB150","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC150","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A151","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H151","v":19717.458747793302},{"$f":"'Input 5 - Local-debt Financing'!I151","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J151","v":6075.6674139259394},{"$f":"'Input 5 - Local-debt Financing'!K151","v":3146.5643153299998},{"$f":"'Input 5 - Local-debt Financing'!L151","v":1034.4833920000001},{"$f":"'Input 5 - Local-debt Financing'!M151","v":3055.4005830000001},{"$f":"'Input 5 - Local-debt Financing'!N151","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q151","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R151","v":713.44},{"$f":"'Input 5 - Local-debt Financing'!S151","v":0},{"$f":"'Input 5 - Local-debt Financing'!T151","v":0},{"$f":"'Input 5 - Local-debt Financing'!U151","v":0},{"$f":"'Input 5 - Local-debt Financing'!V151","v":0},{"$f":"'Input 5 - Local-debt Financing'!W151","v":0},{"$f":"'Input 5 - Local-debt Financing'!X151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y151","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB151","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC151","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H152","v":19717.458747793302},{"$f":"'Input 5 - Local-debt Financing'!I152","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J152","v":6075.6674139259394},{"$f":"'Input 5 - Local-debt Financing'!K152","v":3146.5643153299998},{"$f":"'Input 5 - Local-debt Financing'!L152","v":1034.4833920000001},{"$f":"'Input 5 - Local-debt Financing'!M152","v":3055.4005830000001},{"$f":"'Input 5 - Local-debt Financing'!N152","v":483.87495200000001},{"$f":"'Input 5 - Local-debt Financing'!O152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!P152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!Q152","v":114.4},{"$f":"'Input 5 - Local-debt Financing'!R152","v":713.44},{"$f":"'Input 5 - Local-debt Financing'!S152","v":0},{"$f":"'Input 5 - Local-debt Financing'!T152","v":0},{"$f":"'Input 5 - Local-debt Financing'!U152","v":0},{"$f":"'Input 5 - Local-debt Financing'!V152","v":0},{"$f":"'Input 5 - Local-debt Financing'!W152","v":0},{"$f":"'Input 5 - Local-debt Financing'!X152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y152","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB152","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC152","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H153","v":0},{"$f":"'Input 5 - Local-debt Financing'!I153","v":0},{"$f":"'Input 5 - Local-debt Financing'!J153","v":0},{"$f":"'Input 5 - Local-debt Financing'!K153","v":0},{"$f":"'Input 5 - Local-debt Financing'!L153","v":0},{"$f":"'Input 5 - Local-debt Financing'!M153","v":0},{"$f":"'Input 5 - Local-debt Financing'!N153","v":0},{"$f":"'Input 5 - Local-debt Financing'!O153","v":0},{"$f":"'Input 5 - Local-debt Financing'!P153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q153","v":0},{"$f":"'Input 5 - Local-debt Financing'!R153","v":0},{"$f":"'Input 5 - Local-debt Financing'!S153","v":0},{"$f":"'Input 5 - Local-debt Financing'!T153","v":0},{"$f":"'Input 5 - Local-debt Financing'!U153","v":0},{"$f":"'Input 5 - Local-debt Financing'!V153","v":0},{"$f":"'Input 5 - Local-debt Financing'!W153","v":0},{"$f":"'Input 5 - Local-debt Financing'!X153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y153","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB153","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC153","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on OLD debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H156","v":1905.0884779999999},{"$f":"'Input 5 - Local-debt Financing'!I156","v":3595.932401},{"$f":"'Input 5 - Local-debt Financing'!J156","v":3543.5871081666696},{"$f":"'Input 5 - Local-debt Financing'!K156","v":1478.7691981666701},{"$f":"'Input 5 - Local-debt Financing'!L156","v":603.41499999999996},{"$f":"'Input 5 - Local-debt Financing'!M156","v":2028.41033266667},{"$f":"'Input 5 - Local-debt Financing'!N156","v":0},{"$f":"'Input 5 - Local-debt Financing'!O156","v":0},{"$f":"'Input 5 - Local-debt Financing'!P156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q156","v":0},{"$f":"'Input 5 - Local-debt Financing'!R156","v":344.16999999999899},{"$f":"'Input 5 - Local-debt Financing'!S156","v":0},{"$f":"'Input 5 - Local-debt Financing'!T156","v":0},{"$f":"'Input 5 - Local-debt Financing'!U156","v":0},{"$f":"'Input 5 - Local-debt Financing'!V156","v":0},{"$f":"'Input 5 - Local-debt Financing'!W156","v":0},{"$f":"'Input 5 - Local-debt Financing'!X156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y156","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB156","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC156","v":0}]
[null,"[series code to be added]","[insert file path]","Principal payments on OLD debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H157","v":0},{"$f":"'Input 5 - Local-debt Financing'!I157","v":0},{"$f":"'Input 5 - Local-debt Financing'!J157","v":0},{"$f":"'Input 5 - Local-debt Financing'!K157","v":0},{"$f":"'Input 5 - Local-debt Financing'!L157","v":0},{"$f":"'Input 5 - Local-debt Financing'!M157","v":0},{"$f":"'Input 5 - Local-debt Financing'!N157","v":0},{"$f":"'Input 5 - Local-debt Financing'!O157","v":0},{"$f":"'Input 5 - Local-debt Financing'!P157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q157","v":0},{"$f":"'Input 5 - Local-debt Financing'!R157","v":0},{"$f":"'Input 5 - Local-debt Financing'!S157","v":0},{"$f":"'Input 5 - Local-debt Financing'!T157","v":0},{"$f":"'Input 5 - Local-debt Financing'!U157","v":0},{"$f":"'Input 5 - Local-debt Financing'!V157","v":0},{"$f":"'Input 5 - Local-debt Financing'!W157","v":0},{"$f":"'Input 5 - Local-debt Financing'!X157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y157","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB157","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC157","v":0}]
[null,"[series code to be added]","[insert file path]","(hide) in USD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H158","v":0},{"$f":"'Input 5 - Local-debt Financing'!I158","v":0},{"$f":"'Input 5 - Local-debt Financing'!J158","v":0},{"$f":"'Input 5 - Local-debt Financing'!K158","v":0},{"$f":"'Input 5 - Local-debt Financing'!L158","v":0},{"$f":"'Input 5 - Local-debt Financing'!M158","v":0},{"$f":"'Input 5 - Local-debt Financing'!N158","v":0},{"$f":"'Input 5 - Local-debt Financing'!O158","v":0},{"$f":"'Input 5 - Local-debt Financing'!P158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q158","v":0},{"$f":"'Input 5 - Local-debt Financing'!R158","v":0},{"$f":"'Input 5 - Local-debt Financing'!S158","v":0},{"$f":"'Input 5 - Local-debt Financing'!T158","v":0},{"$f":"'Input 5 - Local-debt Financing'!U158","v":0},{"$f":"'Input 5 - Local-debt Financing'!V158","v":0},{"$f":"'Input 5 - Local-debt Financing'!W158","v":0},{"$f":"'Input 5 - Local-debt Financing'!X158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y158","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB158","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H159","v":487.07767646578532},{"$f":"'Input 5 - Local-debt Financing'!I159","v":807.77899841642386},{"$f":"'Input 5 - Local-debt Financing'!J159","v":722.1637139818223},{"$f":"'Input 5 - Local-debt Financing'!K159","v":279.85916978383159},{"$f":"'Input 5 - Local-debt Financing'!L159","v":107.91014904444388},{"$f":"'Input 5 - Local-debt Financing'!M159","v":347.36212904827539},{"$f":"'Input 5 - Local-debt Financing'!N159","v":0},{"$f":"'Input 5 - Local-debt Financing'!O159","v":0},{"$f":"'Input 5 - Local-debt Financing'!P159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q159","v":0},{"$f":"'Input 5 - Local-debt Financing'!R159","v":48.71379229005759},{"$f":"'Input 5 - Local-debt Financing'!S159","v":0},{"$f":"'Input 5 - Local-debt Financing'!T159","v":0},{"$f":"'Input 5 - Local-debt Financing'!U159","v":0},{"$f":"'Input 5 - Local-debt Financing'!V159","v":0},{"$f":"'Input 5 - Local-debt Financing'!W159","v":0},{"$f":"'Input 5 - Local-debt Financing'!X159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y159","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB159","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC159","v":0}]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of OLD debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H160","v":53328.412085262498},{"$f":"'Input 5 - Local-debt Financing'!I160","v":22850.643099491099},{"$f":"'Input 5 - Local-debt Financing'!J160","v":13231.388577398489},{"$f":"'Input 5 - Local-debt Financing'!K160","v":8606.0550639018184},{"$f":"'Input 5 - Local-debt Financing'!L160","v":6968.1566719018192},{"$f":"'Input 5 - Local-debt Financing'!M160","v":1884.3457562351491},{"$f":"'Input 5 - Local-debt Financing'!N160","v":1400.470804235149},{"$f":"'Input 5 - Local-debt Financing'!O160","v":1286.0708042351489},{"$f":"'Input 5 - Local-debt Financing'!P160","v":1171.670804235149},{"$f":"'Input 5 - Local-debt Financing'!Q160","v":1057.2708042351492},{"$f":"'Input 5 - Local-debt Financing'!R160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!S160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!T160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!U160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!V160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!W160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!X160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!Y160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!Z160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AA160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AB160","v":-0.3391957648499897},{"$f":"'Input 5 - Local-debt Financing'!AC160","v":-0.3391957648499897}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A161","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H161","v":41734.1280452625},{"$f":"'Input 5 - Local-debt Financing'!I161","v":14852.291460491098},{"$f":"'Input 5 - Local-debt Financing'!J161","v":8776.624046565159},{"$f":"'Input 5 - Local-debt Financing'!K161","v":5630.0597312351592},{"$f":"'Input 5 - Local-debt Financing'!L161","v":4595.5763392351591},{"$f":"'Input 5 - Local-debt Financing'!M161","v":1540.175756235159},{"$f":"'Input 5 - Local-debt Financing'!N161","v":1056.3008042351589},{"$f":"'Input 5 - Local-debt Financing'!O161","v":941.90080423515894},{"$f":"'Input 5 - Local-debt Financing'!P161","v":827.50080423515897},{"$f":"'Input 5 - Local-debt Financing'!Q161","v":713.10080423515899},{"$f":"'Input 5 - Local-debt Financing'!R161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!S161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!T161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!U161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!V161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!W161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!X161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Y161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Z161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AA161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AB161","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AC161","v":-0.33919576484106528}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H162","v":41734.1280452625},{"$f":"'Input 5 - Local-debt Financing'!I162","v":14852.291460491098},{"$f":"'Input 5 - Local-debt Financing'!J162","v":8776.624046565159},{"$f":"'Input 5 - Local-debt Financing'!K162","v":5630.0597312351592},{"$f":"'Input 5 - Local-debt Financing'!L162","v":4595.5763392351591},{"$f":"'Input 5 - Local-debt Financing'!M162","v":1540.175756235159},{"$f":"'Input 5 - Local-debt Financing'!N162","v":1056.3008042351589},{"$f":"'Input 5 - Local-debt Financing'!O162","v":941.90080423515894},{"$f":"'Input 5 - Local-debt Financing'!P162","v":827.50080423515897},{"$f":"'Input 5 - Local-debt Financing'!Q162","v":713.10080423515899},{"$f":"'Input 5 - Local-debt Financing'!R162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!S162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!T162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!U162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!V162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!W162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!X162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Y162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!Z162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AA162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AB162","v":-0.33919576484106528},{"$f":"'Input 5 - Local-debt Financing'!AC162","v":-0.33919576484106528}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H163","v":0},{"$f":"'Input 5 - Local-debt Financing'!I163","v":0},{"$f":"'Input 5 - Local-debt Financing'!J163","v":0},{"$f":"'Input 5 - Local-debt Financing'!K163","v":0},{"$f":"'Input 5 - Local-debt Financing'!L163","v":0},{"$f":"'Input 5 - Local-debt Financing'!M163","v":0},{"$f":"'Input 5 - Local-debt Financing'!N163","v":0},{"$f":"'Input 5 - Local-debt Financing'!O163","v":0},{"$f":"'Input 5 - Local-debt Financing'!P163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q163","v":0},{"$f":"'Input 5 - Local-debt Financing'!R163","v":0},{"$f":"'Input 5 - Local-debt Financing'!S163","v":0},{"$f":"'Input 5 - Local-debt Financing'!T163","v":0},{"$f":"'Input 5 - Local-debt Financing'!U163","v":0},{"$f":"'Input 5 - Local-debt Financing'!V163","v":0},{"$f":"'Input 5 - Local-debt Financing'!W163","v":0},{"$f":"'Input 5 - Local-debt Financing'!X163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y163","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB163","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC163","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding from OLD debt in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H166","v":11594.28404},{"$f":"'Input 5 - Local-debt Financing'!I166","v":7998.3516390000004},{"$f":"'Input 5 - Local-debt Financing'!J166","v":4454.7645308333304},{"$f":"'Input 5 - Local-debt Financing'!K166","v":2975.99533266666},{"$f":"'Input 5 - Local-debt Financing'!L166","v":2372.5803326666601},{"$f":"'Input 5 - Local-debt Financing'!M166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!N166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!O166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!P166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!Q166","v":344.16999999999007},{"$f":"'Input 5 - Local-debt Financing'!R166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!S166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!T166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!U166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!V166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!W166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!X166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!Y166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!Z166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AA166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AB166","v":-8.9244167611468583E-12},{"$f":"'Input 5 - Local-debt Financing'!AC166","v":-8.9244167611468583E-12}]
[null,"[series code to be added]","[insert file path]","Outstanding from OLD debt in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H167","v":0},{"$f":"'Input 5 - Local-debt Financing'!I167","v":0},{"$f":"'Input 5 - Local-debt Financing'!J167","v":0},{"$f":"'Input 5 - Local-debt Financing'!K167","v":0},{"$f":"'Input 5 - Local-debt Financing'!L167","v":0},{"$f":"'Input 5 - Local-debt Financing'!M167","v":0},{"$f":"'Input 5 - Local-debt Financing'!N167","v":0},{"$f":"'Input 5 - Local-debt Financing'!O167","v":0},{"$f":"'Input 5 - Local-debt Financing'!P167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q167","v":0},{"$f":"'Input 5 - Local-debt Financing'!R167","v":0},{"$f":"'Input 5 - Local-debt Financing'!S167","v":0},{"$f":"'Input 5 - Local-debt Financing'!T167","v":0},{"$f":"'Input 5 - Local-debt Financing'!U167","v":0},{"$f":"'Input 5 - Local-debt Financing'!V167","v":0},{"$f":"'Input 5 - Local-debt Financing'!W167","v":0},{"$f":"'Input 5 - Local-debt Financing'!X167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y167","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB167","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC167","v":0}]
[]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt services from NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H170","v":0},{"$f":"'Input 5 - Local-debt Financing'!I170","v":0},{"$f":"'Input 5 - Local-debt Financing'!J170","v":16060.806140655426},{"$f":"'Input 5 - Local-debt Financing'!K170","v":25467.433190414977},{"$f":"'Input 5 - Local-debt Financing'!L170","v":33163.556453221099},{"$f":"'Input 5 - Local-debt Financing'!M170","v":39912.616567550729},{"$f":"'Input 5 - Local-debt Financing'!N170","v":47164.3381515293},{"$f":"'Input 5 - Local-debt Financing'!O170","v":47232.289165514732},{"$f":"'Input 5 - Local-debt Financing'!P170","v":63468.971425897427},{"$f":"'Input 5 - Local-debt Financing'!Q170","v":72809.381180683165},{"$f":"'Input 5 - Local-debt Financing'!R170","v":81861.688950723954},{"$f":"'Input 5 - Local-debt Financing'!S170","v":88779.421849444159},{"$f":"'Input 5 - Local-debt Financing'!T170","v":90226.963729556795},{"$f":"'Input 5 - Local-debt Financing'!U170","v":88837.047414941073},{"$f":"'Input 5 - Local-debt Financing'!V170","v":89485.139201258309},{"$f":"'Input 5 - Local-debt Financing'!W170","v":96871.131290377321},{"$f":"'Input 5 - Local-debt Financing'!X170","v":100210.75060087867},{"$f":"'Input 5 - Local-debt Financing'!Y170","v":101642.29271119564},{"$f":"'Input 5 - Local-debt Financing'!Z170","v":108164.07631491666},{"$f":"'Input 5 - Local-debt Financing'!AA170","v":116170.71492799238},{"$f":"'Input 5 - Local-debt Financing'!AB170","v":123267.09146871394},{"$f":"'Input 5 - Local-debt Financing'!AC170","v":128290.49331638093}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A171","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H171","v":0},{"$f":"'Input 5 - Local-debt Financing'!I171","v":0},{"$f":"'Input 5 - Local-debt Financing'!J171","v":13829.465710255427},{"$f":"'Input 5 - Local-debt Financing'!K171","v":20065.696895828813},{"$f":"'Input 5 - Local-debt Financing'!L171","v":24512.782147644051},{"$f":"'Input 5 - Local-debt Financing'!M171","v":27230.719283846753},{"$f":"'Input 5 - Local-debt Financing'!N171","v":32998.79876343465},{"$f":"'Input 5 - Local-debt Financing'!O171","v":32624.147902468809},{"$f":"'Input 5 - Local-debt Financing'!P171","v":38794.978152714139},{"$f":"'Input 5 - Local-debt Financing'!Q171","v":51608.777202477024},{"$f":"'Input 5 - Local-debt Financing'!R171","v":62639.109055841611},{"$f":"'Input 5 - Local-debt Financing'!S171","v":67068.687309185378},{"$f":"'Input 5 - Local-debt Financing'!T171","v":69004.364485990329},{"$f":"'Input 5 - Local-debt Financing'!U171","v":67245.225660696204},{"$f":"'Input 5 - Local-debt Financing'!V171","v":66720.835390387278},{"$f":"'Input 5 - Local-debt Financing'!W171","v":69297.987757874915},{"$f":"'Input 5 - Local-debt Financing'!X171","v":70048.740857928002},{"$f":"'Input 5 - Local-debt Financing'!Y171","v":67411.118224665173},{"$f":"'Input 5 - Local-debt Financing'!Z171","v":70701.874457668018},{"$f":"'Input 5 - Local-debt Financing'!AA171","v":72851.362025438924},{"$f":"'Input 5 - Local-debt Financing'!AB171","v":78070.832475678675},{"$f":"'Input 5 - Local-debt Financing'!AC171","v":79816.148184625199}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H173","v":0},{"$f":"'Input 5 - Local-debt Financing'!I173","v":0},{"$f":"'Input 5 - Local-debt Financing'!J173","v":6240.0597310429239},{"$f":"'Input 5 - Local-debt Financing'!K173","v":8722.2237359275969},{"$f":"'Input 5 - Local-debt Financing'!L173","v":10561.802017026301},{"$f":"'Input 5 - Local-debt Financing'!M173","v":11526.445630881746},{"$f":"'Input 5 - Local-debt Financing'!N173","v":12488.291708297129},{"$f":"'Input 5 - Local-debt Financing'!O173","v":12529.273012183561},{"$f":"'Input 5 - Local-debt Financing'!P173","v":13565.320657977136},{"$f":"'Input 5 - Local-debt Financing'!Q173","v":14177.877468997522},{"$f":"'Input 5 - Local-debt Financing'!R173","v":15089.244850094543},{"$f":"'Input 5 - Local-debt Financing'!S173","v":16343.446443212886},{"$f":"'Input 5 - Local-debt Financing'!T173","v":17186.023288641121},{"$f":"'Input 5 - Local-debt Financing'!U173","v":18440.04688512093},{"$f":"'Input 5 - Local-debt Financing'!V173","v":20048.932809995102},{"$f":"'Input 5 - Local-debt Financing'!W173","v":21908.857177416547},{"$f":"'Input 5 - Local-debt Financing'!X173","v":23716.116560344344},{"$f":"'Input 5 - Local-debt Financing'!Y173","v":25574.614821683321},{"$f":"'Input 5 - Local-debt Financing'!Z173","v":27957.68630749156},{"$f":"'Input 5 - Local-debt Financing'!AA173","v":30599.474941986253},{"$f":"'Input 5 - Local-debt Financing'!AB173","v":33769.071154885547},{"$f":"'Input 5 - Local-debt Financing'!AC173","v":37128.525128567082}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A174","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H174","v":0},{"$f":"'Input 5 - Local-debt Financing'!I174","v":0},{"$f":"'Input 5 - Local-debt Financing'!J174","v":4008.7193006429247},{"$f":"'Input 5 - Local-debt Financing'!K174","v":4844.2912143414342},{"$f":"'Input 5 - Local-debt Financing'!L174","v":5661.0277114492501},{"$f":"'Input 5 - Local-debt Financing'!M174","v":5888.7028953444369},{"$f":"'Input 5 - Local-debt Financing'!N174","v":6466.9068683691421},{"$f":"'Input 5 - Local-debt Financing'!O174","v":6261.1317491376376},{"$f":"'Input 5 - Local-debt Financing'!P174","v":7054.8173847938388},{"$f":"'Input 5 - Local-debt Financing'!Q174","v":8488.6455706925517},{"$f":"'Input 5 - Local-debt Financing'!R174","v":9592.9138009113449},{"$f":"'Input 5 - Local-debt Financing'!S174","v":10555.152175320089},{"$f":"'Input 5 - Local-debt Financing'!T174","v":11026.076911231419},{"$f":"'Input 5 - Local-debt Financing'!U174","v":11357.998523575361},{"$f":"'Input 5 - Local-debt Financing'!V174","v":11905.318000650455},{"$f":"'Input 5 - Local-debt Financing'!W174","v":12602.959479599387},{"$f":"'Input 5 - Local-debt Financing'!X174","v":13254.009506998013},{"$f":"'Input 5 - Local-debt Financing'!Y174","v":13603.168875713825},{"$f":"'Input 5 - Local-debt Financing'!Z174","v":14640.157111100303},{"$f":"'Input 5 - Local-debt Financing'!AA174","v":15567.536158894396},{"$f":"'Input 5 - Local-debt Financing'!AB174","v":17127.768307872673},{"$f":"'Input 5 - Local-debt Financing'!AC174","v":18439.123314698933}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H175","v":0},{"$f":"'Input 5 - Local-debt Financing'!I175","v":0},{"$f":"'Input 5 - Local-debt Financing'!J175","v":4008.7193006429247},{"$f":"'Input 5 - Local-debt Financing'!K175","v":4844.2912143414342},{"$f":"'Input 5 - Local-debt Financing'!L175","v":5661.0277114492501},{"$f":"'Input 5 - Local-debt Financing'!M175","v":5888.7028953444369},{"$f":"'Input 5 - Local-debt Financing'!N175","v":6466.9068683691421},{"$f":"'Input 5 - Local-debt Financing'!O175","v":6261.1317491376376},{"$f":"'Input 5 - Local-debt Financing'!P175","v":7054.8173847938388},{"$f":"'Input 5 - Local-debt Financing'!Q175","v":8488.6455706925517},{"$f":"'Input 5 - Local-debt Financing'!R175","v":9592.9138009113449},{"$f":"'Input 5 - Local-debt Financing'!S175","v":10555.152175320089},{"$f":"'Input 5 - Local-debt Financing'!T175","v":11026.076911231419},{"$f":"'Input 5 - Local-debt Financing'!U175","v":11357.998523575361},{"$f":"'Input 5 - Local-debt Financing'!V175","v":11905.318000650455},{"$f":"'Input 5 - Local-debt Financing'!W175","v":12602.959479599387},{"$f":"'Input 5 - Local-debt Financing'!X175","v":13254.009506998013},{"$f":"'Input 5 - Local-debt Financing'!Y175","v":13603.168875713825},{"$f":"'Input 5 - Local-debt Financing'!Z175","v":14640.157111100303},{"$f":"'Input 5 - Local-debt Financing'!AA175","v":15567.536158894396},{"$f":"'Input 5 - Local-debt Financing'!AB175","v":17127.768307872673},{"$f":"'Input 5 - Local-debt Financing'!AC175","v":18439.123314698933}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H176","v":0},{"$f":"'Input 5 - Local-debt Financing'!I176","v":0},{"$f":"'Input 5 - Local-debt Financing'!J176","v":0},{"$f":"'Input 5 - Local-debt Financing'!K176","v":0},{"$f":"'Input 5 - Local-debt Financing'!L176","v":0},{"$f":"'Input 5 - Local-debt Financing'!M176","v":0},{"$f":"'Input 5 - Local-debt Financing'!N176","v":0},{"$f":"'Input 5 - Local-debt Financing'!O176","v":0},{"$f":"'Input 5 - Local-debt Financing'!P176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q176","v":0},{"$f":"'Input 5 - Local-debt Financing'!R176","v":0},{"$f":"'Input 5 - Local-debt Financing'!S176","v":0},{"$f":"'Input 5 - Local-debt Financing'!T176","v":0},{"$f":"'Input 5 - Local-debt Financing'!U176","v":0},{"$f":"'Input 5 - Local-debt Financing'!V176","v":0},{"$f":"'Input 5 - Local-debt Financing'!W176","v":0},{"$f":"'Input 5 - Local-debt Financing'!X176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y176","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB176","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC176","v":0}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H177","v":0},{"$f":"'Input 5 - Local-debt Financing'!I177","v":0},{"$f":"'Input 5 - Local-debt Financing'!J177","v":0},{"$f":"'Input 5 - Local-debt Financing'!K177","v":0},{"$f":"'Input 5 - Local-debt Financing'!L177","v":0},{"$f":"'Input 5 - Local-debt Financing'!M177","v":0},{"$f":"'Input 5 - Local-debt Financing'!N177","v":0},{"$f":"'Input 5 - Local-debt Financing'!O177","v":0},{"$f":"'Input 5 - Local-debt Financing'!P177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q177","v":0},{"$f":"'Input 5 - Local-debt Financing'!R177","v":0},{"$f":"'Input 5 - Local-debt Financing'!S177","v":0},{"$f":"'Input 5 - Local-debt Financing'!T177","v":0},{"$f":"'Input 5 - Local-debt Financing'!U177","v":0},{"$f":"'Input 5 - Local-debt Financing'!V177","v":0},{"$f":"'Input 5 - Local-debt Financing'!W177","v":0},{"$f":"'Input 5 - Local-debt Financing'!X177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y177","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB177","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC177","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Interest payment on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H179","v":0},{"$f":"'Input 5 - Local-debt Financing'!I179","v":0},{"$f":"'Input 5 - Local-debt Financing'!J179","v":2231.3404303999996},{"$f":"'Input 5 - Local-debt Financing'!K179","v":3877.9325215861636},{"$f":"'Input 5 - Local-debt Financing'!L179","v":4900.7743055770516},{"$f":"'Input 5 - Local-debt Financing'!M179","v":5637.7427355373102},{"$f":"'Input 5 - Local-debt Financing'!N179","v":6021.3848399279859},{"$f":"'Input 5 - Local-debt Financing'!O179","v":6268.1412630459236},{"$f":"'Input 5 - Local-debt Financing'!P179","v":6510.503273183298},{"$f":"'Input 5 - Local-debt Financing'!Q179","v":5689.2318983049709},{"$f":"'Input 5 - Local-debt Financing'!R179","v":5496.331049183198},{"$f":"'Input 5 - Local-debt Financing'!S179","v":5788.2942678927975},{"$f":"'Input 5 - Local-debt Financing'!T179","v":6159.9463774097021},{"$f":"'Input 5 - Local-debt Financing'!U179","v":7082.0483615455687},{"$f":"'Input 5 - Local-debt Financing'!V179","v":8143.6148093446482},{"$f":"'Input 5 - Local-debt Financing'!W179","v":9305.8976978171577},{"$f":"'Input 5 - Local-debt Financing'!X179","v":10462.107053346333},{"$f":"'Input 5 - Local-debt Financing'!Y179","v":11971.445945969495},{"$f":"'Input 5 - Local-debt Financing'!Z179","v":13317.529196391259},{"$f":"'Input 5 - Local-debt Financing'!AA179","v":15031.938783091857},{"$f":"'Input 5 - Local-debt Financing'!AB179","v":16641.302847012877},{"$f":"'Input 5 - Local-debt Financing'!AC179","v":18689.401813868153}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H180","v":0},{"$f":"'Input 5 - Local-debt Financing'!I180","v":0},{"$f":"'Input 5 - Local-debt Financing'!J180","v":0},{"$f":"'Input 5 - Local-debt Financing'!K180","v":0},{"$f":"'Input 5 - Local-debt Financing'!L180","v":0},{"$f":"'Input 5 - Local-debt Financing'!M180","v":0},{"$f":"'Input 5 - Local-debt Financing'!N180","v":0},{"$f":"'Input 5 - Local-debt Financing'!O180","v":0},{"$f":"'Input 5 - Local-debt Financing'!P180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q180","v":0},{"$f":"'Input 5 - Local-debt Financing'!R180","v":0},{"$f":"'Input 5 - Local-debt Financing'!S180","v":0},{"$f":"'Input 5 - Local-debt Financing'!T180","v":0},{"$f":"'Input 5 - Local-debt Financing'!U180","v":0},{"$f":"'Input 5 - Local-debt Financing'!V180","v":0},{"$f":"'Input 5 - Local-debt Financing'!W180","v":0},{"$f":"'Input 5 - Local-debt Financing'!X180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y180","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB180","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC180","v":0}]
[null,"[series code to be added]","[insert file path]","Interest payment on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H181","v":0},{"$f":"'Input 5 - Local-debt Financing'!I181","v":0},{"$f":"'Input 5 - Local-debt Financing'!J181","v":0},{"$f":"'Input 5 - Local-debt Financing'!K181","v":0},{"$f":"'Input 5 - Local-debt Financing'!L181","v":0},{"$f":"'Input 5 - Local-debt Financing'!M181","v":0},{"$f":"'Input 5 - Local-debt Financing'!N181","v":0},{"$f":"'Input 5 - Local-debt Financing'!O181","v":0},{"$f":"'Input 5 - Local-debt Financing'!P181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q181","v":0},{"$f":"'Input 5 - Local-debt Financing'!R181","v":0},{"$f":"'Input 5 - Local-debt Financing'!S181","v":0},{"$f":"'Input 5 - Local-debt Financing'!T181","v":0},{"$f":"'Input 5 - Local-debt Financing'!U181","v":0},{"$f":"'Input 5 - Local-debt Financing'!V181","v":0},{"$f":"'Input 5 - Local-debt Financing'!W181","v":0},{"$f":"'Input 5 - Local-debt Financing'!X181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y181","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB181","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC181","v":0}]
[null,"[series code to be added]","[insert file path]","o/w: short-term debt (inform ST debt in Ext_Debt_Data)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H182","v":0},{"$f":"'Input 5 - Local-debt Financing'!I182","v":0},{"$f":"'Input 5 - Local-debt Financing'!J182","v":0},{"$f":"'Input 5 - Local-debt Financing'!K182","v":0},{"$f":"'Input 5 - Local-debt Financing'!L182","v":0},{"$f":"'Input 5 - Local-debt Financing'!M182","v":0},{"$f":"'Input 5 - Local-debt Financing'!N182","v":0},{"$f":"'Input 5 - Local-debt Financing'!O182","v":0},{"$f":"'Input 5 - Local-debt Financing'!P182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q182","v":0},{"$f":"'Input 5 - Local-debt Financing'!R182","v":0},{"$f":"'Input 5 - Local-debt Financing'!S182","v":0},{"$f":"'Input 5 - Local-debt Financing'!T182","v":0},{"$f":"'Input 5 - Local-debt Financing'!U182","v":0},{"$f":"'Input 5 - Local-debt Financing'!V182","v":0},{"$f":"'Input 5 - Local-debt Financing'!W182","v":0},{"$f":"'Input 5 - Local-debt Financing'!X182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y182","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB182","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC182","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payment on NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H184","v":0},{"$f":"'Input 5 - Local-debt Financing'!I184","v":0},{"$f":"'Input 5 - Local-debt Financing'!J184","v":9820.7464096125022},{"$f":"'Input 5 - Local-debt Financing'!K184","v":16745.20945448738},{"$f":"'Input 5 - Local-debt Financing'!L184","v":22601.754436194802},{"$f":"'Input 5 - Local-debt Financing'!M184","v":28386.170936668983},{"$f":"'Input 5 - Local-debt Financing'!N184","v":34676.046443232175},{"$f":"'Input 5 - Local-debt Financing'!O184","v":34703.016153331169},{"$f":"'Input 5 - Local-debt Financing'!P184","v":49903.650767920291},{"$f":"'Input 5 - Local-debt Financing'!Q184","v":58631.50371168564},{"$f":"'Input 5 - Local-debt Financing'!R184","v":66772.444100629407},{"$f":"'Input 5 - Local-debt Financing'!S184","v":72435.975406231271},{"$f":"'Input 5 - Local-debt Financing'!T184","v":73040.94044091567},{"$f":"'Input 5 - Local-debt Financing'!U184","v":70397.000529820143},{"$f":"'Input 5 - Local-debt Financing'!V184","v":69436.2063912632},{"$f":"'Input 5 - Local-debt Financing'!W184","v":74962.274112960775},{"$f":"'Input 5 - Local-debt Financing'!X184","v":76494.634040534336},{"$f":"'Input 5 - Local-debt Financing'!Y184","v":76067.677889512313},{"$f":"'Input 5 - Local-debt Financing'!Z184","v":80206.3900074251},{"$f":"'Input 5 - Local-debt Financing'!AA184","v":85571.239986006127},{"$f":"'Input 5 - Local-debt Financing'!AB184","v":89498.020313828398},{"$f":"'Input 5 - Local-debt Financing'!AC184","v":91161.968187813851}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A185","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H185","v":0},{"$f":"'Input 5 - Local-debt Financing'!I185","v":0},{"$f":"'Input 5 - Local-debt Financing'!J185","v":9820.7464096125022},{"$f":"'Input 5 - Local-debt Financing'!K185","v":15221.40568148738},{"$f":"'Input 5 - Local-debt Financing'!L185","v":18851.754436194802},{"$f":"'Input 5 - Local-debt Financing'!M185","v":21342.016388502318},{"$f":"'Input 5 - Local-debt Financing'!N185","v":26531.89189506551},{"$f":"'Input 5 - Local-debt Financing'!O185","v":26363.016153331169},{"$f":"'Input 5 - Local-debt Financing'!P185","v":31740.160767920297},{"$f":"'Input 5 - Local-debt Financing'!Q185","v":43120.131631784468},{"$f":"'Input 5 - Local-debt Financing'!R185","v":53046.195254930266},{"$f":"'Input 5 - Local-debt Financing'!S185","v":56513.535133865284},{"$f":"'Input 5 - Local-debt Financing'!T185","v":57978.287574758906},{"$f":"'Input 5 - Local-debt Financing'!U185","v":55887.227137120841},{"$f":"'Input 5 - Local-debt Financing'!V185","v":54815.517389736822},{"$f":"'Input 5 - Local-debt Financing'!W185","v":56695.028278275524},{"$f":"'Input 5 - Local-debt Financing'!X185","v":56794.731350929986},{"$f":"'Input 5 - Local-debt Financing'!Y185","v":53807.949348951341},{"$f":"'Input 5 - Local-debt Financing'!Z185","v":56061.717346567719},{"$f":"'Input 5 - Local-debt Financing'!AA185","v":57283.825866544532},{"$f":"'Input 5 - Local-debt Financing'!AB185","v":60943.064167805998},{"$f":"'Input 5 - Local-debt Financing'!AC185","v":61377.024869926259}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H186","v":0},{"$f":"'Input 5 - Local-debt Financing'!I186","v":0},{"$f":"'Input 5 - Local-debt Financing'!J186","v":9820.7464096125022},{"$f":"'Input 5 - Local-debt Financing'!K186","v":15221.40568148738},{"$f":"'Input 5 - Local-debt Financing'!L186","v":18851.754436194802},{"$f":"'Input 5 - Local-debt Financing'!M186","v":21342.016388502318},{"$f":"'Input 5 - Local-debt Financing'!N186","v":26531.89189506551},{"$f":"'Input 5 - Local-debt Financing'!O186","v":26363.016153331169},{"$f":"'Input 5 - Local-debt Financing'!P186","v":31740.160767920297},{"$f":"'Input 5 - Local-debt Financing'!Q186","v":43120.131631784468},{"$f":"'Input 5 - Local-debt Financing'!R186","v":53046.195254930266},{"$f":"'Input 5 - Local-debt Financing'!S186","v":56513.535133865284},{"$f":"'Input 5 - Local-debt Financing'!T186","v":57978.287574758906},{"$f":"'Input 5 - Local-debt Financing'!U186","v":55887.227137120841},{"$f":"'Input 5 - Local-debt Financing'!V186","v":54815.517389736822},{"$f":"'Input 5 - Local-debt Financing'!W186","v":56695.028278275524},{"$f":"'Input 5 - Local-debt Financing'!X186","v":56794.731350929986},{"$f":"'Input 5 - Local-debt Financing'!Y186","v":53807.949348951341},{"$f":"'Input 5 - Local-debt Financing'!Z186","v":56061.717346567719},{"$f":"'Input 5 - Local-debt Financing'!AA186","v":57283.825866544532},{"$f":"'Input 5 - Local-debt Financing'!AB186","v":60943.064167805998},{"$f":"'Input 5 - Local-debt Financing'!AC186","v":61377.024869926259}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H187","v":0},{"$f":"'Input 5 - Local-debt Financing'!I187","v":0},{"$f":"'Input 5 - Local-debt Financing'!J187","v":0},{"$f":"'Input 5 - Local-debt Financing'!K187","v":0},{"$f":"'Input 5 - Local-debt Financing'!L187","v":0},{"$f":"'Input 5 - Local-debt Financing'!M187","v":0},{"$f":"'Input 5 - Local-debt Financing'!N187","v":0},{"$f":"'Input 5 - Local-debt Financing'!O187","v":0},{"$f":"'Input 5 - Local-debt Financing'!P187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q187","v":0},{"$f":"'Input 5 - Local-debt Financing'!R187","v":0},{"$f":"'Input 5 - Local-debt Financing'!S187","v":0},{"$f":"'Input 5 - Local-debt Financing'!T187","v":0},{"$f":"'Input 5 - Local-debt Financing'!U187","v":0},{"$f":"'Input 5 - Local-debt Financing'!V187","v":0},{"$f":"'Input 5 - Local-debt Financing'!W187","v":0},{"$f":"'Input 5 - Local-debt Financing'!X187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y187","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB187","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC187","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Principal payments on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H190","v":0},{"$f":"'Input 5 - Local-debt Financing'!I190","v":0},{"$f":"'Input 5 - Local-debt Financing'!J190","v":0},{"$f":"'Input 5 - Local-debt Financing'!K190","v":1523.8037730000001},{"$f":"'Input 5 - Local-debt Financing'!L190","v":3750},{"$f":"'Input 5 - Local-debt Financing'!M190","v":7044.1545481666653},{"$f":"'Input 5 - Local-debt Financing'!N190","v":8144.1545481666653},{"$f":"'Input 5 - Local-debt Financing'!O190","v":8340},{"$f":"'Input 5 - Local-debt Financing'!P190","v":18163.489999999998},{"$f":"'Input 5 - Local-debt Financing'!Q190","v":15511.37207990117},{"$f":"'Input 5 - Local-debt Financing'!R190","v":13726.24884569914},{"$f":"'Input 5 - Local-debt Financing'!S190","v":15922.44027236599},{"$f":"'Input 5 - Local-debt Financing'!T190","v":15062.652866156761},{"$f":"'Input 5 - Local-debt Financing'!U190","v":14509.773392699299},{"$f":"'Input 5 - Local-debt Financing'!V190","v":14620.68900152638},{"$f":"'Input 5 - Local-debt Financing'!W190","v":18267.245834685251},{"$f":"'Input 5 - Local-debt Financing'!X190","v":19699.902689604351},{"$f":"'Input 5 - Local-debt Financing'!Y190","v":22259.728540560969},{"$f":"'Input 5 - Local-debt Financing'!Z190","v":24144.672660857381},{"$f":"'Input 5 - Local-debt Financing'!AA190","v":28287.414119461599},{"$f":"'Input 5 - Local-debt Financing'!AB190","v":28554.956146022399},{"$f":"'Input 5 - Local-debt Financing'!AC190","v":29784.943317887599}]
[null,"[series code to be added]","[insert file path]","Principal payments on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H192","v":0},{"$f":"'Input 5 - Local-debt Financing'!I192","v":0},{"$f":"'Input 5 - Local-debt Financing'!J192","v":0},{"$f":"'Input 5 - Local-debt Financing'!K192","v":0},{"$f":"'Input 5 - Local-debt Financing'!L192","v":0},{"$f":"'Input 5 - Local-debt Financing'!M192","v":0},{"$f":"'Input 5 - Local-debt Financing'!N192","v":0},{"$f":"'Input 5 - Local-debt Financing'!O192","v":0},{"$f":"'Input 5 - Local-debt Financing'!P192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q192","v":0},{"$f":"'Input 5 - Local-debt Financing'!R192","v":0},{"$f":"'Input 5 - Local-debt Financing'!S192","v":0},{"$f":"'Input 5 - Local-debt Financing'!T192","v":0},{"$f":"'Input 5 - Local-debt Financing'!U192","v":0},{"$f":"'Input 5 - Local-debt Financing'!V192","v":0},{"$f":"'Input 5 - Local-debt Financing'!W192","v":0},{"$f":"'Input 5 - Local-debt Financing'!X192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y192","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB192","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC192","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Outstanding of NEW debt ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H195","v":0},{"$f":"'Input 5 - Local-debt Financing'!I195","v":38981.53249772283},{"$f":"'Input 5 - Local-debt Financing'!J195","v":58611.415728778949},{"$f":"'Input 5 - Local-debt Financing'!K195","v":73220.458401884651},{"$f":"'Input 5 - Local-debt Financing'!L195","v":84745.075122136332},{"$f":"'Input 5 - Local-debt Financing'!M195","v":99247.355284947451},{"$f":"'Input 5 - Local-debt Financing'!N195","v":107873.94731621194},{"$f":"'Input 5 - Local-debt Financing'!O195","v":120268.74538231271},{"$f":"'Input 5 - Local-debt Financing'!P195","v":130083.48690198758},{"$f":"'Input 5 - Local-debt Financing'!Q195","v":140771.76741554032},{"$f":"'Input 5 - Local-debt Financing'!R195","v":154235.96261495296},{"$f":"'Input 5 - Local-debt Financing'!S195","v":165460.96064080507},{"$f":"'Input 5 - Local-debt Financing'!T195","v":181529.75527431333},{"$f":"'Input 5 - Local-debt Financing'!U195","v":200042.73970991641},{"$f":"'Input 5 - Local-debt Financing'!V195","v":221014.96990361792},{"$f":"'Input 5 - Local-debt Financing'!W195","v":241570.85276797769},{"$f":"'Input 5 - Local-debt Financing'!X195","v":264828.24043245689},{"$f":"'Input 5 - Local-debt Financing'!Y195","v":290752.84661694546},{"$f":"'Input 5 - Local-debt Financing'!Z195","v":320961.45317749353},{"$f":"'Input 5 - Local-debt Financing'!AA195","v":354245.36834847415},{"$f":"'Input 5 - Local-debt Financing'!AB195","v":391787.0962481522},{"$f":"'Input 5 - Local-debt Financing'!AC195","v":433409.77246022061}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H196","v":0},{"$f":"'Input 5 - Local-debt Financing'!I196","v":19.260674072492623},{"$f":"'Input 5 - Local-debt Financing'!J196","v":24.264840795588906},{"$f":"'Input 5 - Local-debt Financing'!K196","v":26.213050642299052},{"$f":"'Input 5 - Local-debt Financing'!L196","v":26.863614893892258},{"$f":"'Input 5 - Local-debt Financing'!M196","v":28.116305662459279},{"$f":"'Input 5 - Local-debt Financing'!N196","v":27.296506783516939},{"$f":"'Input 5 - Local-debt Financing'!O196","v":27.194458100490753},{"$f":"'Input 5 - Local-debt Financing'!P196","v":26.399372375915569},{"$f":"'Input 5 - Local-debt Financing'!Q196","v":25.699911806665},{"$f":"'Input 5 - Local-debt Financing'!R196","v":25.338365388444174},{"$f":"'Input 5 - Local-debt Financing'!S196","v":24.479738114287191},{"$f":"'Input 5 - Local-debt Financing'!T196","v":24.190013518404584},{"$f":"'Input 5 - Local-debt Financing'!U196","v":24.00066160800888},{"$f":"'Input 5 - Local-debt Financing'!V196","v":23.873172225643209},{"$f":"'Input 5 - Local-debt Financing'!W196","v":23.480064759476786},{"$f":"'Input 5 - Local-debt Financing'!X196","v":23.163820081271897},{"$f":"'Input 5 - Local-debt Financing'!Y196","v":22.88874496231076},{"$f":"'Input 5 - Local-debt Financing'!Z196","v":22.731434652569767},{"$f":"'Input 5 - Local-debt Financing'!AA196","v":22.573154124744963},{"$f":"'Input 5 - Local-debt Financing'!AB196","v":22.51994075805074},{"$f":"'Input 5 - Local-debt Financing'!AC196","v":22.433343100672275}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A197","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H197","v":0},{"$f":"'Input 5 - Local-debt Financing'!I197","v":24105.929628389502},{"$f":"'Input 5 - Local-debt Financing'!J197","v":31974.440779544449},{"$f":"'Input 5 - Local-debt Financing'!K197","v":38481.038379951016},{"$f":"'Input 5 - Local-debt Financing'!L197","v":42283.214827836695},{"$f":"'Input 5 - Local-debt Financing'!M197","v":50326.996672657726},{"$f":"'Input 5 - Local-debt Financing'!N197","v":52837.969859389581},{"$f":"'Input 5 - Local-debt Financing'!O197","v":60702.078923963971},{"$f":"'Input 5 - Local-debt Financing'!P197","v":73333.064608953588},{"$f":"'Input 5 - Local-debt Financing'!Q197","v":82602.814512803146},{"$f":"'Input 5 - Local-debt Financing'!R197","v":91233.530017353973},{"$f":"'Input 5 - Local-debt Financing'!S197","v":97446.295654714675},{"$f":"'Input 5 - Local-debt Financing'!T197","v":102840.3290349181},{"$f":"'Input 5 - Local-debt Financing'!U197","v":109558.13071719807},{"$f":"'Input 5 - Local-debt Financing'!V197","v":117616.10659453836},{"$f":"'Input 5 - Local-debt Financing'!W197","v":125325.21884190731},{"$f":"'Input 5 - Local-debt Financing'!X197","v":131812.17436612915},{"$f":"'Input 5 - Local-debt Financing'!Y197","v":142780.29999037588},{"$f":"'Input 5 - Local-debt Financing'!Z197","v":153939.9111431395},{"$f":"'Input 5 - Local-debt Financing'!AA197","v":169342.00338166434},{"$f":"'Input 5 - Local-debt Financing'!AB197","v":184127.07609406157},{"$f":"'Input 5 - Local-debt Financing'!AC197","v":198717.09405591254}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H198","v":0},{"$f":"'Input 5 - Local-debt Financing'!I198","v":11.910677288379466},{"$f":"'Input 5 - Local-debt Financing'!J198","v":13.237262833470123},{"$f":"'Input 5 - Local-debt Financing'!K198","v":13.776278240234916},{"$f":"'Input 5 - Local-debt Financing'!L198","v":13.40349274543289},{"$f":"'Input 5 - Local-debt Financing'!M198","v":14.257399781177101},{"$f":"'Input 5 - Local-debt Financing'!N198","v":13.370160623364294},{"$f":"'Input 5 - Local-debt Financing'!O198","v":13.725595429327472},{"$f":"'Input 5 - Local-debt Financing'!P198","v":14.882341534536936},{"$f":"'Input 5 - Local-debt Financing'!Q198","v":15.080332419886883},{"$f":"'Input 5 - Local-debt Financing'!R198","v":14.988129098195078},{"$f":"'Input 5 - Local-debt Financing'!S198","v":14.417055168761836},{"$f":"'Input 5 - Local-debt Financing'!T198","v":13.704138728290669},{"$f":"'Input 5 - Local-debt Financing'!U198","v":13.144529141934802},{"$f":"'Input 5 - Local-debt Financing'!V198","v":12.704431606897504},{"$f":"'Input 5 - Local-debt Financing'!W198","v":12.181288515092152},{"$f":"'Input 5 - Local-debt Financing'!X198","v":11.529259442091023},{"$f":"'Input 5 - Local-debt Financing'!Y198","v":11.239999574028134},{"$f":"'Input 5 - Local-debt Financing'!Z198","v":10.902477527846788},{"$f":"'Input 5 - Local-debt Financing'!AA198","v":10.79077804164001},{"$f":"'Input 5 - Local-debt Financing'!AB198","v":10.583633012162849},{"$f":"'Input 5 - Local-debt Financing'!AC198","v":10.285621216199054}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in local currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H199","v":0},{"$f":"'Input 5 - Local-debt Financing'!I199","v":24105.929628389502},{"$f":"'Input 5 - Local-debt Financing'!J199","v":31974.440779544449},{"$f":"'Input 5 - Local-debt Financing'!K199","v":38481.038379951016},{"$f":"'Input 5 - Local-debt Financing'!L199","v":42283.214827836695},{"$f":"'Input 5 - Local-debt Financing'!M199","v":50326.996672657726},{"$f":"'Input 5 - Local-debt Financing'!N199","v":52837.969859389581},{"$f":"'Input 5 - Local-debt Financing'!O199","v":60702.078923963971},{"$f":"'Input 5 - Local-debt Financing'!P199","v":73333.064608953588},{"$f":"'Input 5 - Local-debt Financing'!Q199","v":82602.814512803146},{"$f":"'Input 5 - Local-debt Financing'!R199","v":91233.530017353973},{"$f":"'Input 5 - Local-debt Financing'!S199","v":97446.295654714675},{"$f":"'Input 5 - Local-debt Financing'!T199","v":102840.3290349181},{"$f":"'Input 5 - Local-debt Financing'!U199","v":109558.13071719807},{"$f":"'Input 5 - Local-debt Financing'!V199","v":117616.10659453836},{"$f":"'Input 5 - Local-debt Financing'!W199","v":125325.21884190731},{"$f":"'Input 5 - Local-debt Financing'!X199","v":131812.17436612915},{"$f":"'Input 5 - Local-debt Financing'!Y199","v":142780.29999037588},{"$f":"'Input 5 - Local-debt Financing'!Z199","v":153939.9111431395},{"$f":"'Input 5 - Local-debt Financing'!AA199","v":169342.00338166434},{"$f":"'Input 5 - Local-debt Financing'!AB199","v":184127.07609406157},{"$f":"'Input 5 - Local-debt Financing'!AC199","v":198717.09405591254}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H200","v":0},{"$f":"'Input 5 - Local-debt Financing'!I200","v":0},{"$f":"'Input 5 - Local-debt Financing'!J200","v":0},{"$f":"'Input 5 - Local-debt Financing'!K200","v":0},{"$f":"'Input 5 - Local-debt Financing'!L200","v":0},{"$f":"'Input 5 - Local-debt Financing'!M200","v":0},{"$f":"'Input 5 - Local-debt Financing'!N200","v":0},{"$f":"'Input 5 - Local-debt Financing'!O200","v":0},{"$f":"'Input 5 - Local-debt Financing'!P200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q200","v":0},{"$f":"'Input 5 - Local-debt Financing'!R200","v":0},{"$f":"'Input 5 - Local-debt Financing'!S200","v":0},{"$f":"'Input 5 - Local-debt Financing'!T200","v":0},{"$f":"'Input 5 - Local-debt Financing'!U200","v":0},{"$f":"'Input 5 - Local-debt Financing'!V200","v":0},{"$f":"'Input 5 - Local-debt Financing'!W200","v":0},{"$f":"'Input 5 - Local-debt Financing'!X200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y200","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB200","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC200","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Debt stock on NEW debt denominated in local currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H203","v":0},{"$f":"'Input 5 - Local-debt Financing'!I203","v":14875.60286933333},{"$f":"'Input 5 - Local-debt Financing'!J203","v":26636.9749492345},{"$f":"'Input 5 - Local-debt Financing'!K203","v":34739.420021933642},{"$f":"'Input 5 - Local-debt Financing'!L203","v":42461.860294299629},{"$f":"'Input 5 - Local-debt Financing'!M203","v":48920.358612289725},{"$f":"'Input 5 - Local-debt Financing'!N203","v":55035.977456822358},{"$f":"'Input 5 - Local-debt Financing'!O203","v":59566.666458348736},{"$f":"'Input 5 - Local-debt Financing'!P203","v":56750.422293033989},{"$f":"'Input 5 - Local-debt Financing'!Q203","v":58168.952902737168},{"$f":"'Input 5 - Local-debt Financing'!R203","v":63002.432597599},{"$f":"'Input 5 - Local-debt Financing'!S203","v":68014.664986090385},{"$f":"'Input 5 - Local-debt Financing'!T203","v":78689.426239395223},{"$f":"'Input 5 - Local-debt Financing'!U203","v":90484.608992718335},{"$f":"'Input 5 - Local-debt Financing'!V203","v":103398.86330907955},{"$f":"'Input 5 - Local-debt Financing'!W203","v":116245.6339260704},{"$f":"'Input 5 - Local-debt Financing'!X203","v":133016.06606632774},{"$f":"'Input 5 - Local-debt Financing'!Y203","v":147972.54662656959},{"$f":"'Input 5 - Local-debt Financing'!Z203","v":167021.542034354},{"$f":"'Input 5 - Local-debt Financing'!AA203","v":184903.36496680981},{"$f":"'Input 5 - Local-debt Financing'!AB203","v":207660.0201540906},{"$f":"'Input 5 - Local-debt Financing'!AC203","v":234692.6784043081}]
[null,"[series code to be added]","[insert file path]","Debt stock on NEW debt denominated in foreign currency (non-residents)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H205","v":0},{"$f":"'Input 5 - Local-debt Financing'!I205","v":0},{"$f":"'Input 5 - Local-debt Financing'!J205","v":0},{"$f":"'Input 5 - Local-debt Financing'!K205","v":0},{"$f":"'Input 5 - Local-debt Financing'!L205","v":0},{"$f":"'Input 5 - Local-debt Financing'!M205","v":0},{"$f":"'Input 5 - Local-debt Financing'!N205","v":0},{"$f":"'Input 5 - Local-debt Financing'!O205","v":0},{"$f":"'Input 5 - Local-debt Financing'!P205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q205","v":0},{"$f":"'Input 5 - Local-debt Financing'!R205","v":0},{"$f":"'Input 5 - Local-debt Financing'!S205","v":0},{"$f":"'Input 5 - Local-debt Financing'!T205","v":0},{"$f":"'Input 5 - Local-debt Financing'!U205","v":0},{"$f":"'Input 5 - Local-debt Financing'!V205","v":0},{"$f":"'Input 5 - Local-debt Financing'!W205","v":0},{"$f":"'Input 5 - Local-debt Financing'!X205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y205","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB205","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC205","v":0}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Summary of total (OLD + NEW) domestic debt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H208","v":0},{"$f":"'Input 5 - Local-debt Financing'!I208","v":0},{"$f":"'Input 5 - Local-debt Financing'!J208","v":0},{"$f":"'Input 5 - Local-debt Financing'!K208","v":0},{"$f":"'Input 5 - Local-debt Financing'!L208","v":0},{"$f":"'Input 5 - Local-debt Financing'!M208","v":0},{"$f":"'Input 5 - Local-debt Financing'!N208","v":0},{"$f":"'Input 5 - Local-debt Financing'!O208","v":0},{"$f":"'Input 5 - Local-debt Financing'!P208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q208","v":0},{"$f":"'Input 5 - Local-debt Financing'!R208","v":0},{"$f":"'Input 5 - Local-debt Financing'!S208","v":0},{"$f":"'Input 5 - Local-debt Financing'!T208","v":0},{"$f":"'Input 5 - Local-debt Financing'!U208","v":0},{"$f":"'Input 5 - Local-debt Financing'!V208","v":0},{"$f":"'Input 5 - Local-debt Financing'!W208","v":0},{"$f":"'Input 5 - Local-debt Financing'!X208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y208","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB208","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC208","v":0}]
[null,"[series code to be added]","[insert file path]",{"$f":"'Input 5 - Local-debt Financing'!A209","v":"(Residency-based)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H209","v":0},{"$f":"'Input 5 - Local-debt Financing'!I209","v":0},{"$f":"'Input 5 - Local-debt Financing'!J209","v":0},{"$f":"'Input 5 - Local-debt Financing'!K209","v":0},{"$f":"'Input 5 - Local-debt Financing'!L209","v":0},{"$f":"'Input 5 - Local-debt Financing'!M209","v":0},{"$f":"'Input 5 - Local-debt Financing'!N209","v":0},{"$f":"'Input 5 - Local-debt Financing'!O209","v":0},{"$f":"'Input 5 - Local-debt Financing'!P209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q209","v":0},{"$f":"'Input 5 - Local-debt Financing'!R209","v":0},{"$f":"'Input 5 - Local-debt Financing'!S209","v":0},{"$f":"'Input 5 - Local-debt Financing'!T209","v":0},{"$f":"'Input 5 - Local-debt Financing'!U209","v":0},{"$f":"'Input 5 - Local-debt Financing'!V209","v":0},{"$f":"'Input 5 - Local-debt Financing'!W209","v":0},{"$f":"'Input 5 - Local-debt Financing'!X209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y209","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB209","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC209","v":0}]
[null,"[series code to be added]","[insert file path]","Outstanding stock",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H210","v":0},{"$f":"'Input 5 - Local-debt Financing'!I210","v":38958.2210888806},{"$f":"'Input 5 - Local-debt Financing'!J210","v":40751.064826109607},{"$f":"'Input 5 - Local-debt Financing'!K210","v":44111.098111186177},{"$f":"'Input 5 - Local-debt Financing'!L210","v":46878.791167071853},{"$f":"'Input 5 - Local-debt Financing'!M210","v":51867.172428892882},{"$f":"'Input 5 - Local-debt Financing'!N210","v":53894.270663624739},{"$f":"'Input 5 - Local-debt Financing'!O210","v":61643.979728199127},{"$f":"'Input 5 - Local-debt Financing'!P210","v":74160.565413188742},{"$f":"'Input 5 - Local-debt Financing'!Q210","v":83315.915317038307},{"$f":"'Input 5 - Local-debt Financing'!R210","v":91233.190821589131},{"$f":"'Input 5 - Local-debt Financing'!S210","v":97445.956458949833},{"$f":"'Input 5 - Local-debt Financing'!T210","v":102839.98983915326},{"$f":"'Input 5 - Local-debt Financing'!U210","v":109557.79152143323},{"$f":"'Input 5 - Local-debt Financing'!V210","v":117615.76739877352},{"$f":"'Input 5 - Local-debt Financing'!W210","v":125324.87964614246},{"$f":"'Input 5 - Local-debt Financing'!X210","v":131811.83517036433},{"$f":"'Input 5 - Local-debt Financing'!Y210","v":142779.96079461105},{"$f":"'Input 5 - Local-debt Financing'!Z210","v":153939.57194737467},{"$f":"'Input 5 - Local-debt Financing'!AA210","v":169341.66418589951},{"$f":"'Input 5 - Local-debt Financing'!AB210","v":184126.73689829675},{"$f":"'Input 5 - Local-debt Financing'!AC210","v":198716.75486014772}]
[null,"[series code to be added]","[insert file path]","(% of GDP)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H211","v":0},{"$f":"'Input 5 - Local-debt Financing'!I211","v":19.249155965863359},{"$f":"'Input 5 - Local-debt Financing'!J211","v":16.870742464778075},{"$f":"'Input 5 - Local-debt Financing'!K211","v":15.791849353488658},{"$f":"'Input 5 - Local-debt Financing'!L211","v":14.860259322307975},{"$f":"'Input 5 - Local-debt Financing'!M211","v":14.693724277803611},{"$f":"'Input 5 - Local-debt Financing'!N211","v":13.637447793117341},{"$f":"'Input 5 - Local-debt Financing'!O211","v":13.938572473979994},{"$f":"'Input 5 - Local-debt Financing'!P211","v":15.050276007948101},{"$f":"'Input 5 - Local-debt Financing'!Q211","v":15.210519233014031},{"$f":"'Input 5 - Local-debt Financing'!R211","v":14.988073374056023},{"$f":"'Input 5 - Local-debt Financing'!S211","v":14.417004985181004},{"$f":"'Input 5 - Local-debt Financing'!T211","v":13.704093528262032},{"$f":"'Input 5 - Local-debt Financing'!U211","v":13.144488446017604},{"$f":"'Input 5 - Local-debt Financing'!V211","v":12.704394968298246},{"$f":"'Input 5 - Local-debt Financing'!W211","v":12.181255546137356},{"$f":"'Input 5 - Local-debt Financing'!X211","v":11.529229773541868},{"$f":"'Input 5 - Local-debt Financing'!Y211","v":11.239972871743209},{"$f":"'Input 5 - Local-debt Financing'!Z211","v":10.902453505004523},{"$f":"'Input 5 - Local-debt Financing'!AA211","v":10.790756427473779},{"$f":"'Input 5 - Local-debt Financing'!AB211","v":10.583613515174301},{"$f":"'Input 5 - Local-debt Financing'!AC211","v":10.28560365938457}]
[null,"[series code to be added]","[insert file path]","MLT",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H212","v":0},{"$f":"'Input 5 - Local-debt Financing'!I212","v":26842.8734326044},{"$f":"'Input 5 - Local-debt Financing'!J212","v":29750.680479679606},{"$f":"'Input 5 - Local-debt Financing'!K212","v":33110.713764756176},{"$f":"'Input 5 - Local-debt Financing'!L212","v":35878.406820641852},{"$f":"'Input 5 - Local-debt Financing'!M212","v":40866.788082462881},{"$f":"'Input 5 - Local-debt Financing'!N212","v":42893.886317194738},{"$f":"'Input 5 - Local-debt Financing'!O212","v":50643.595381769126},{"$f":"'Input 5 - Local-debt Financing'!P212","v":63160.181066758742},{"$f":"'Input 5 - Local-debt Financing'!Q212","v":72315.530970608306},{"$f":"'Input 5 - Local-debt Financing'!R212","v":80232.80647515913},{"$f":"'Input 5 - Local-debt Financing'!S212","v":86445.572112519832},{"$f":"'Input 5 - Local-debt Financing'!T212","v":91839.605492723262},{"$f":"'Input 5 - Local-debt Financing'!U212","v":98557.407175003231},{"$f":"'Input 5 - Local-debt Financing'!V212","v":106615.38305234352},{"$f":"'Input 5 - Local-debt Financing'!W212","v":114324.49529971246},{"$f":"'Input 5 - Local-debt Financing'!X212","v":120811.45082393433},{"$f":"'Input 5 - Local-debt Financing'!Y212","v":131779.57644818106},{"$f":"'Input 5 - Local-debt Financing'!Z212","v":142939.18760094466},{"$f":"'Input 5 - Local-debt Financing'!AA212","v":158341.27983946953},{"$f":"'Input 5 - Local-debt Financing'!AB212","v":173126.35255186673},{"$f":"'Input 5 - Local-debt Financing'!AC212","v":187716.3705137177}]
[null,"[series code to be added]","[insert file path]","Short-term",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H213","v":0},{"$f":"'Input 5 - Local-debt Financing'!I213","v":12115.347656276199},{"$f":"'Input 5 - Local-debt Financing'!J213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!K213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!L213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!M213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!N213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!O213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!P213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Q213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!R213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!S213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!T213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!U213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!V213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!W213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!X213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Y213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!Z213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AA213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AB213","v":11000.384346430001},{"$f":"'Input 5 - Local-debt Financing'!AC213","v":11000.384346430001}]
[null,"[series code to be added]","[insert file path]","Interest payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H214","v":0},{"$f":"'Input 5 - Local-debt Financing'!I214","v":7043.6440713331203},{"$f":"'Input 5 - Local-debt Financing'!J214","v":7903.0857499236245},{"$f":"'Input 5 - Local-debt Financing'!K214","v":7434.7810177711235},{"$f":"'Input 5 - Local-debt Financing'!L214","v":7848.8425482353905},{"$f":"'Input 5 - Local-debt Financing'!M214","v":7731.7521819612866},{"$f":"'Input 5 - Local-debt Financing'!N214","v":7782.8275487214423},{"$f":"'Input 5 - Local-debt Financing'!O214","v":7542.414152739937},{"$f":"'Input 5 - Local-debt Financing'!P214","v":8419.3273883961392},{"$f":"'Input 5 - Local-debt Financing'!Q214","v":9883.7455742948514},{"$f":"'Input 5 - Local-debt Financing'!R214","v":10988.013804513645},{"$f":"'Input 5 - Local-debt Financing'!S214","v":10555.152175320089},{"$f":"'Input 5 - Local-debt Financing'!T214","v":11026.076911231419},{"$f":"'Input 5 - Local-debt Financing'!U214","v":11357.998523575361},{"$f":"'Input 5 - Local-debt Financing'!V214","v":11905.318000650455},{"$f":"'Input 5 - Local-debt Financing'!W214","v":12602.959479599387},{"$f":"'Input 5 - Local-debt Financing'!X214","v":13254.009506998013},{"$f":"'Input 5 - Local-debt Financing'!Y214","v":13603.168875713825},{"$f":"'Input 5 - Local-debt Financing'!Z214","v":14640.157111100303},{"$f":"'Input 5 - Local-debt Financing'!AA214","v":15567.536158894396},{"$f":"'Input 5 - Local-debt Financing'!AB214","v":17127.768307872673},{"$f":"'Input 5 - Local-debt Financing'!AC214","v":18439.123314698933}]
[null,"[series code to be added]","[insert file path]","Principal payment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H215","v":0},{"$f":"'Input 5 - Local-debt Financing'!I215","v":26881.836584771401},{"$f":"'Input 5 - Local-debt Financing'!J215","v":15896.413823538442},{"$f":"'Input 5 - Local-debt Financing'!K215","v":18367.969996817381},{"$f":"'Input 5 - Local-debt Financing'!L215","v":19886.237828194804},{"$f":"'Input 5 - Local-debt Financing'!M215","v":24397.416971502316},{"$f":"'Input 5 - Local-debt Financing'!N215","v":27015.766847065508},{"$f":"'Input 5 - Local-debt Financing'!O215","v":26477.416153331171},{"$f":"'Input 5 - Local-debt Financing'!P215","v":31854.560767920299},{"$f":"'Input 5 - Local-debt Financing'!Q215","v":43234.53163178447},{"$f":"'Input 5 - Local-debt Financing'!R215","v":53759.635254930268},{"$f":"'Input 5 - Local-debt Financing'!S215","v":56513.535133865284},{"$f":"'Input 5 - Local-debt Financing'!T215","v":57978.287574758906},{"$f":"'Input 5 - Local-debt Financing'!U215","v":55887.227137120841},{"$f":"'Input 5 - Local-debt Financing'!V215","v":54815.517389736822},{"$f":"'Input 5 - Local-debt Financing'!W215","v":56695.028278275524},{"$f":"'Input 5 - Local-debt Financing'!X215","v":56794.731350929986},{"$f":"'Input 5 - Local-debt Financing'!Y215","v":53807.949348951341},{"$f":"'Input 5 - Local-debt Financing'!Z215","v":56061.717346567719},{"$f":"'Input 5 - Local-debt Financing'!AA215","v":57283.825866544532},{"$f":"'Input 5 - Local-debt Financing'!AB215","v":60943.064167805998},{"$f":"'Input 5 - Local-debt Financing'!AC215","v":61377.024869926259}]
[]
[null,"[series code to be added]",{"$f":"$B$4","v":"[insert file path]"},"Economic indicators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H217","v":0},{"$f":"'Input 5 - Local-debt Financing'!I217","v":0},{"$f":"'Input 5 - Local-debt Financing'!J217","v":0},{"$f":"'Input 5 - Local-debt Financing'!K217","v":0},{"$f":"'Input 5 - Local-debt Financing'!L217","v":0},{"$f":"'Input 5 - Local-debt Financing'!M217","v":0},{"$f":"'Input 5 - Local-debt Financing'!N217","v":0},{"$f":"'Input 5 - Local-debt Financing'!O217","v":0},{"$f":"'Input 5 - Local-debt Financing'!P217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Q217","v":0},{"$f":"'Input 5 - Local-debt Financing'!R217","v":0},{"$f":"'Input 5 - Local-debt Financing'!S217","v":0},{"$f":"'Input 5 - Local-debt Financing'!T217","v":0},{"$f":"'Input 5 - Local-debt Financing'!U217","v":0},{"$f":"'Input 5 - Local-debt Financing'!V217","v":0},{"$f":"'Input 5 - Local-debt Financing'!W217","v":0},{"$f":"'Input 5 - Local-debt Financing'!X217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Y217","v":0},{"$f":"'Input 5 - Local-debt Financing'!Z217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AA217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AB217","v":0},{"$f":"'Input 5 - Local-debt Financing'!AC217","v":0}]
[null,"[series code to be added]","[insert file path]","Nominal GDP in LCU",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H218","v":167315.47083612886},{"$f":"'Input 5 - Local-debt Financing'!I218","v":202389.24323731122},{"$f":"'Input 5 - Local-debt Financing'!J218","v":241548.73391724},{"$f":"'Input 5 - Local-debt Financing'!K218","v":279328.26057159272},{"$f":"'Input 5 - Local-debt Financing'!L218","v":315464.15274663601},{"$f":"'Input 5 - Local-debt Financing'!M218","v":352988.60553170723},{"$f":"'Input 5 - Local-debt Financing'!N218","v":395193.23176309094},{"$f":"'Input 5 - Local-debt Financing'!O218","v":442254.61282547982},{"$f":"'Input 5 - Local-debt Financing'!P218","v":492752.19520242885},{"$f":"'Input 5 - Local-debt Financing'!Q218","v":547751.94745622692},{"$f":"'Input 5 - Local-debt Financing'!R218","v":608705.25880605495},{"$f":"'Input 5 - Local-debt Financing'!S218","v":675909.84784366027},{"$f":"'Input 5 - Local-debt Financing'!T218","v":750432.63260766398},{"$f":"'Input 5 - Local-debt Financing'!U218","v":833488.43868188746},{"$f":"'Input 5 - Local-debt Financing'!V218","v":925788.0260513355},{"$f":"'Input 5 - Local-debt Financing'!W218","v":1028833.8436991632},{"$f":"'Input 5 - Local-debt Financing'!X218","v":1143283.9639717815},{"$f":"'Input 5 - Local-debt Financing'!Y218","v":1270287.4146035842},{"$f":"'Input 5 - Local-debt Financing'!Z218","v":1411971.8270452812},{"$f":"'Input 5 - Local-debt Financing'!AA218","v":1569321.5329626715},{"$f":"'Input 5 - Local-debt Financing'!AB218","v":1739734.1336614783},{"$f":"'Input 5 - Local-debt Financing'!AC218","v":1931989.2292256355}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- average (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H219","v":3.91126214574899},{"$f":"'Input 5 - Local-debt Financing'!I219","v":4.4516289827409397},{"$f":"'Input 5 - Local-debt Financing'!J219","v":4.9069027418011002},{"$f":"'Input 5 - Local-debt Financing'!K219","v":5.2839762202857203},{"$f":"'Input 5 - Local-debt Financing'!L219","v":5.5918280656945196},{"$f":"'Input 5 - Local-debt Financing'!M219","v":5.8394688512079203},{"$f":"'Input 5 - Local-debt Financing'!N219","v":6.0680670523105702},{"$f":"'Input 5 - Local-debt Financing'!O219","v":6.3033009986293198},{"$f":"'Input 5 - Local-debt Financing'!P219","v":6.5476539953843398},{"$f":"'Input 5 - Local-debt Financing'!Q219","v":6.8014795505712504},{"$f":"'Input 5 - Local-debt Financing'!R219","v":7.0651448762334104},{"$f":"'Input 5 - Local-debt Financing'!S219","v":7.3390314197114197},{"$f":"'Input 5 - Local-debt Financing'!T219","v":7.6235354154869004},{"$f":"'Input 5 - Local-debt Financing'!U219","v":7.9190684584190798},{"$f":"'Input 5 - Local-debt Financing'!V219","v":8.2260580992031507},{"$f":"'Input 5 - Local-debt Financing'!W219","v":8.5449484629123003},{"$f":"'Input 5 - Local-debt Financing'!X219","v":8.8762008915181898},{"$f":"'Input 5 - Local-debt Financing'!Y219","v":9.2202946113189395},{"$f":"'Input 5 - Local-debt Financing'!Z219","v":9.5777274262408199},{"$f":"'Input 5 - Local-debt Financing'!AA219","v":9.9490164380163293},{"$f":"'Input 5 - Local-debt Financing'!AB219","v":10.3346987942806},{"$f":"'Input 5 - Local-debt Financing'!AC219","v":10.735332465668399}]
[null,"[series code to be added]","[insert file path]","Nominal Exchange Rate -- end of period (LCU/USD)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Local-debt Financing'!H220","v":4.2001999999999997},{"$f":"'Input 5 - Local-debt Financing'!I220","v":4.7032579654818703},{"$f":"'Input 5 - Local-debt Financing'!J220","v":5.1105475181203301},{"$f":"'Input 5 - Local-debt Financing'!K220","v":5.4574049224511096},{"$f":"'Input 5 - Local-debt Financing'!L220","v":5.7262512089379198},{"$f":"'Input 5 - Local-debt Financing'!M220","v":5.9526864934779198},{"$f":"'Input 5 - Local-debt Financing'!N220","v":6.1834476111432197},{"$f":"'Input 5 - Local-debt Financing'!O220","v":6.4231543861154101},{"$f":"'Input 5 - Local-debt Financing'!P220","v":6.6721536046532597},{"$f":"'Input 5 - Local-debt Financing'!Q220","v":6.9308054964892296},{"$f":"'Input 5 - Local-debt Financing'!R220","v":7.1994842559775902},{"$f":"'Input 5 - Local-debt Financing'!S220","v":7.4785785834452403},{"$f":"'Input 5 - Local-debt Financing'!T220","v":7.7684922475285498},{"$f":"'Input 5 - Local-debt Financing'!U220","v":8.0696446693096195},{"$f":"'Input 5 - Local-debt Financing'!V220","v":8.3824715290966907},{"$f":"'Input 5 - Local-debt Financing'!W220","v":8.7074253967279205},{"$f":"'Input 5 - Local-debt Financing'!X220","v":9.0449763863084591},{"$f":"'Input 5 - Local-debt Financing'!Y220","v":9.3956128363294198},{"$f":"'Input 5 - Local-debt Financing'!Z220","v":9.7598420161522199},{"$f":"'Input 5 - Local-debt Financing'!AA220","v":10.1381908598804},{"$f":"'Input 5 - Local-debt Financing'!AB220","v":10.5312067286808},{"$f":"'Input 5 - Local-debt Financing'!AC220","v":10.939458202656001}]

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

{"sheet":"Output Database","index":80,"n_rows":191,"n_cols":59,"rows_kept":191,"cut":false,"hidden":true,"merged":[]}
["Indicator","Country.IMF Country Code","Document_ID","EDMS_Number","Publication_Status","HIPC_Status","Country","Issuance_Date","First_Year_Of_Projection","CPIA","Debt_Risk","Remittances","Borderline case","Public debt over benchmark","Private debt vulnerability","Overall assessment required","External/Fiscal","Descriptors","Units","Scale",{"$f":"V1-1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,{"$f":"AM1-1","v":2017},{"$f":"'Macro-Debt_Data'!U4","v":2018},{"$f":"AM1+1","v":2019},{"$f":"AN1+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
["D_GDP",{"$f":"IFSCode","v":853},{"$f":"Document_ID","v":0},{"$f":"EDMS","v":0},{"$f":"Publication_Status","v":0},{"$f":"HIPCStatus","v":"nonhipc"},{"$f":"RGCountry1","v":"Papua New Guinea"},{"$f":"Board_Date","v":"00:00:00"},{"$f":"FirstYear_of_Projection","v":2018},{"$f":"CPIAValue","v":0},{"$f":"'Output 7 - Risk rating summary'!E49","v":"(select)"},null,null,{"$f":"Public_Debt","v":0},{"$f":"Private_Debt","v":0},{"$f":"Overall_Assessment","v":0},"external","External debt (nominal; in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C12","v":20.763892277118579},{"$f":"'Baseline - external'!D12","v":27.458619688568866},{"$f":"'Baseline - external'!E12","v":26.307721035689681},{"$f":"'Baseline - external'!F12","v":29.074395081102619},{"$f":"'Baseline - external'!G12","v":30.053391431539627},{"$f":"'Baseline - external'!H12","v":29.47899699889431},{"$f":"'Baseline - external'!I12","v":33.253214201969669},{"$f":"'Baseline - external'!J12","v":39.197932071941231},{"$f":"'Baseline - external'!K12","v":49.242897811112442},{"$f":"'Baseline - external'!L12","v":53.163407984155334},{"$f":"'Baseline - external'!M12","v":53.282677950163013},{"$f":"'Baseline - external'!N12","v":54.959178260005224},{"$f":"'Baseline - external'!O12","v":53.106031952551405},{"$f":"'Baseline - external'!P12","v":50.890645845582569},{"$f":"'Baseline - external'!Q12","v":49.438773768573363},{"$f":"'Baseline - external'!R12","v":47.242958417085646},{"$f":"'Baseline - external'!S12","v":45.769934988299966},{"$f":"'Baseline - external'!T12","v":44.059262300943068},{"$f":"'Baseline - external'!U12","v":41.284110889217132},{"$f":"'Baseline - external'!V12","v":39.941165654650703},{"$f":"'Baseline - external'!W12","v":39.167041042357361},{"$f":"'Baseline - external'!X12","v":38.444194587562734},{"$f":"'Baseline - external'!Y12","v":38.384951253727458},{"$f":"'Baseline - external'!Z12","v":38.181317347201386},{"$f":"'Baseline - external'!AA12","v":37.865655518017689},{"$f":"'Baseline - external'!AB12","v":37.329155740482307},{"$f":"'Baseline - external'!AC12","v":36.944319003893696},{"$f":"'Baseline - external'!AD12","v":36.136749871057155},{"$f":"'Baseline - external'!AE12","v":35.427017243951845},{"$f":"'Baseline - external'!AF12","v":34.46631494725122},{"$f":"'Baseline - external'!AG12","v":33.729059255094477},{"$f":"'Baseline - external'!AH12","v":33.010444985169599}]
["D_PPG_GDP",{"$f":"B2","v":853},{"$f":"C2","v":0},{"$f":"D2","v":0},{"$f":"E2","v":0},{"$f":"F2","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,{"$f":"N2","v":0},0,0,"external","External debt o/w public and publicly guaranteed (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C13","v":11.395877434038441},{"$f":"'Baseline - external'!D13","v":18.68756194819526},{"$f":"'Baseline - external'!E13","v":19.15594653229854},{"$f":"'Baseline - external'!F13","v":22.029424554648365},{"$f":"'Baseline - external'!G13","v":23.455363879764061},{"$f":"'Baseline - external'!H13","v":23.703041338578011},{"$f":"'Baseline - external'!I13","v":29.910203533994444},{"$f":"'Baseline - external'!J13","v":34.749627257649429},{"$f":"'Baseline - external'!K13","v":44.91151080543014},{"$f":"'Baseline - external'!L13","v":49.163407984155334},{"$f":"'Baseline - external'!M13","v":49.282677950163006},{"$f":"'Baseline - external'!N13","v":50.959178260005217},{"$f":"'Baseline - external'!O13","v":49.106031952551398},{"$f":"'Baseline - external'!P13","v":46.890645845582554},{"$f":"'Baseline - external'!Q13","v":45.438773768573355},{"$f":"'Baseline - external'!R13","v":43.242958417085653},{"$f":"'Baseline - external'!S13","v":41.769934988299958},{"$f":"'Baseline - external'!T13","v":40.059262300943068},{"$f":"'Baseline - external'!U13","v":37.284110889217139},{"$f":"'Baseline - external'!V13","v":35.941165654650703},{"$f":"'Baseline - external'!W13","v":35.167041042357361},{"$f":"'Baseline - external'!X13","v":34.444194587562734},{"$f":"'Baseline - external'!Y13","v":34.384951253727458},{"$f":"'Baseline - external'!Z13","v":34.181317347201393},{"$f":"'Baseline - external'!AA13","v":33.865655518017675},{"$f":"'Baseline - external'!AB13","v":33.329155740482314},{"$f":"'Baseline - external'!AC13","v":32.944319003893703},{"$f":"'Baseline - external'!AD13","v":32.13674987105717},{"$f":"'Baseline - external'!AE13","v":31.427017243951848},{"$f":"'Baseline - external'!AF13","v":30.466314947251224},{"$f":"'Baseline - external'!AG13","v":29.729059255094473},{"$f":"'Baseline - external'!AH13","v":29.011000647297685}]
["D_P_GDP",{"$f":"B3","v":853},0,0,{"$f":"E3","v":0},{"$f":"F3","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,{"$f":"N3","v":0},{"$f":"O3","v":0},{"$f":"P3","v":0},"external","External debt o/w private (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C14","v":9.3680148430801378},{"$f":"'Baseline - external'!D14","v":8.771057740373605},{"$f":"'Baseline - external'!E14","v":7.15177450339114},{"$f":"'Baseline - external'!F14","v":7.0449705264542546},{"$f":"'Baseline - external'!G14","v":6.5980275517755667},{"$f":"'Baseline - external'!H14","v":5.7759556603162991},{"$f":"'Baseline - external'!I14","v":3.3430106679752254},{"$f":"'Baseline - external'!J14","v":4.4483048142918049},{"$f":"'Baseline - external'!K14","v":4.3313870056823047},{"$f":"'Baseline - external'!L14","v":3.9999999999999996},{"$f":"'Baseline - external'!M14","v":4.0000000000000089},{"$f":"'Baseline - external'!N14","v":4.0000000000000044},{"$f":"'Baseline - external'!O14","v":4.000000000000008},{"$f":"'Baseline - external'!P14","v":4.0000000000000115},{"$f":"'Baseline - external'!Q14","v":4.0000000000000044},{"$f":"'Baseline - external'!R14","v":3.9999999999999902},{"$f":"'Baseline - external'!S14","v":4.0000000000000062},{"$f":"'Baseline - external'!T14","v":3.9999999999999973},{"$f":"'Baseline - external'!U14","v":3.9999999999999951},{"$f":"'Baseline - external'!V14","v":3.9999999999999996},{"$f":"'Baseline - external'!W14","v":3.9999999999999973},{"$f":"'Baseline - external'!X14","v":4.0000000000000018},{"$f":"'Baseline - external'!Y14","v":4},{"$f":"'Baseline - external'!Z14","v":3.9999999999999911},{"$f":"'Baseline - external'!AA14","v":4.0000000000000178},{"$f":"'Baseline - external'!AB14","v":3.9999999999999916},{"$f":"'Baseline - external'!AC14","v":3.9999999999999916},{"$f":"'Baseline - external'!AD14","v":3.9999999999999853},{"$f":"'Baseline - external'!AE14","v":3.9999999999999996},{"$f":"'Baseline - external'!AF14","v":3.9999999999999938},{"$f":"'Baseline - external'!AG14","v":4.0000000000000053},{"$f":"'Baseline - external'!AH14","v":3.9994443378719171}]
["D_LCH_GDP",853,0,0,0,{"$f":"F4","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Change in external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C15","v":"…"},{"$f":"'Baseline - external'!D15","v":6.6947274114502875},{"$f":"'Baseline - external'!E15","v":-1.1508986528791851},{"$f":"'Baseline - external'!F15","v":2.7666740454129375},{"$f":"'Baseline - external'!G15","v":0.97899635043700783},{"$f":"'Baseline - external'!H15","v":-0.57439443264531675},{"$f":"'Baseline - external'!I15","v":3.7742172030753594},{"$f":"'Baseline - external'!J15","v":5.9447178699715622},{"$f":"'Baseline - external'!K15","v":10.044965739171211},{"$f":"'Baseline - external'!L15","v":3.9205101730428922},{"$f":"'Baseline - external'!M15","v":0.11926996600767836},{"$f":"'Baseline - external'!N15","v":1.6765003098422113},{"$f":"'Baseline - external'!O15","v":-1.8531463074538195},{"$f":"'Baseline - external'!P15","v":-2.2153861069688361},{"$f":"'Baseline - external'!Q15","v":-1.451872077009206},{"$f":"'Baseline - external'!R15","v":-2.1958153514877168},{"$f":"'Baseline - external'!S15","v":-1.4730234287856803},{"$f":"'Baseline - external'!T15","v":-1.7106726873568974},{"$f":"'Baseline - external'!U15","v":-2.7751514117259362},{"$f":"'Baseline - external'!V15","v":-1.3429452345664288},{"$f":"'Baseline - external'!W15","v":-0.77412461229334184},{"$f":"'Baseline - external'!X15","v":-0.72284645479462739},{"$f":"'Baseline - external'!Y15","v":-5.9243333835276246E-2},{"$f":"'Baseline - external'!Z15","v":-0.20363390652607194},{"$f":"'Baseline - external'!AA15","v":-0.31566182918369634},{"$f":"'Baseline - external'!AB15","v":-0.5364997775353828},{"$f":"'Baseline - external'!AC15","v":-0.38483673658861051},{"$f":"'Baseline - external'!AD15","v":-0.80756913283654086},{"$f":"'Baseline - external'!AE15","v":-0.7097326271053106},{"$f":"'Baseline - external'!AF15","v":-0.96070229670062446},{"$f":"'Baseline - external'!AG15","v":-0.73725569215674369},{"$f":"'Baseline - external'!AH15","v":-0.71861426992487765}]
["DODCF_GDP",853,0,0,0,{"$f":"F5","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Identified net debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C16","v":"…"},{"$f":"'Baseline - external'!D16","v":2.3909862472185957},{"$f":"'Baseline - external'!E16","v":1.7363529844986108},{"$f":"'Baseline - external'!F16","v":-6.8120522401553156},{"$f":"'Baseline - external'!G16","v":-8.0361411500753128},{"$f":"'Baseline - external'!H16","v":-1.2038226453273682},{"$f":"'Baseline - external'!I16","v":2.0397485090158471},{"$f":"'Baseline - external'!J16","v":0.36812939073738393},{"$f":"'Baseline - external'!K16","v":7.3250306380880721},{"$f":"'Baseline - external'!L16","v":0.89014359002251364},{"$f":"'Baseline - external'!M16","v":-8.9951624424272651},{"$f":"'Baseline - external'!N16","v":-4.6939970266195248},{"$f":"'Baseline - external'!O16","v":-5.8193696266629686},{"$f":"'Baseline - external'!P16","v":-4.5515218997360938},{"$f":"'Baseline - external'!Q16","v":-3.7466456353349189},{"$f":"'Baseline - external'!R16","v":-3.6519542685968585},{"$f":"'Baseline - external'!S16","v":-3.5870206887645359},{"$f":"'Baseline - external'!T16","v":-3.2953113503334519},{"$f":"'Baseline - external'!U16","v":-2.6579935748886161},{"$f":"'Baseline - external'!V16","v":-1.9618594198341777},{"$f":"'Baseline - external'!W16","v":-1.4736727602420427},{"$f":"'Baseline - external'!X16","v":-1.2572722775679968},{"$f":"'Baseline - external'!Y16","v":-1.2526446900202812},{"$f":"'Baseline - external'!Z16","v":-1.4051808035442357},{"$f":"'Baseline - external'!AA16","v":-1.5396158765127574},{"$f":"'Baseline - external'!AB16","v":-1.7404741753112662},{"$f":"'Baseline - external'!AC16","v":-1.6203579093537215},{"$f":"'Baseline - external'!AD16","v":-1.3737936513059208},{"$f":"'Baseline - external'!AE16","v":-1.2603522020846201},{"$f":"'Baseline - external'!AF16","v":-1.2843399547173187},{"$f":"'Baseline - external'!AG16","v":-1.1102815753479447},{"$f":"'Baseline - external'!AH16","v":-1.0273927520542825}]
["BCA_GDP",853,0,0,0,{"$f":"F6","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Current account deficit, excluding interest payments (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C17","v":8.2967713236911536},{"$f":"'Baseline - external'!D17","v":8.7155405716636665},{"$f":"'Baseline - external'!E17","v":10.829758907110262},{"$f":"'Baseline - external'!F17","v":0.84057233100899209},{"$f":"'Baseline - external'!G17","v":4.9885313009490302},{"$f":"'Baseline - external'!H17","v":11.606422590183312},{"$f":"'Baseline - external'!I17","v":10.997944769340865},{"$f":"'Baseline - external'!J17","v":10.120144108155214},{"$f":"'Baseline - external'!K17","v":7.1822270058197661},{"$f":"'Baseline - external'!L17","v":5.471014079333135},{"$f":"'Baseline - external'!M17","v":4.4031382895454492},{"$f":"'Baseline - external'!N17","v":3.3893317197875512},{"$f":"'Baseline - external'!O17","v":2.2574807074025007},{"$f":"'Baseline - external'!P17","v":1.7716261746453983},{"$f":"'Baseline - external'!Q17","v":1.5342451446469387},{"$f":"'Baseline - external'!R17","v":1.6030444009665392},{"$f":"'Baseline - external'!S17","v":1.7172072871052688},{"$f":"'Baseline - external'!T17","v":0.73440756202915547},{"$f":"'Baseline - external'!U17","v":1.7749661266695476},{"$f":"'Baseline - external'!V17","v":2.1273884534383343},{"$f":"'Baseline - external'!W17","v":2.3000587529375816},{"$f":"'Baseline - external'!X17","v":2.5046566902299068},{"$f":"'Baseline - external'!Y17","v":2.1059008135625161},{"$f":"'Baseline - external'!Z17","v":1.9536802107311351},{"$f":"'Baseline - external'!AA17","v":1.8676327915815298},{"$f":"'Baseline - external'!AB17","v":1.9510530933190589},{"$f":"'Baseline - external'!AC17","v":1.8390088049863011},{"$f":"'Baseline - external'!AD17","v":1.8045416537399634},{"$f":"'Baseline - external'!AE17","v":1.6459593663343157},{"$f":"'Baseline - external'!AF17","v":1.5845725319359554},{"$f":"'Baseline - external'!AG17","v":1.6377827761866137},{"$f":"'Baseline - external'!AH17","v":1.4947762481340154}]
["BGS_GDP",853,0,0,0,{"$f":"F7","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Deficit in balance of goods and services (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C18","v":16.931950244673295},{"$f":"'Baseline - external'!D18","v":16.786939219654229},{"$f":"'Baseline - external'!E18","v":18.806597920258532},{"$f":"'Baseline - external'!F18","v":9.244418260064748},{"$f":"'Baseline - external'!G18","v":10.914089990135459},{"$f":"'Baseline - external'!H18","v":15.69509002135387},{"$f":"'Baseline - external'!I18","v":12.299006349443239},{"$f":"'Baseline - external'!J18","v":12.462719808555271},{"$f":"'Baseline - external'!K18","v":9.7719125200776205},{"$f":"'Baseline - external'!L18","v":10.998791147851911},{"$f":"'Baseline - external'!M18","v":6.6690441220067669},{"$f":"'Baseline - external'!N18","v":6.771623414109051},{"$f":"'Baseline - external'!O18","v":5.4901984174694789},{"$f":"'Baseline - external'!P18","v":4.8493252442169137},{"$f":"'Baseline - external'!Q18","v":4.5019048407418936},{"$f":"'Baseline - external'!R18","v":4.2410522518419072},{"$f":"'Baseline - external'!S18","v":4.5260920073346256},{"$f":"'Baseline - external'!T18","v":4.5095945035806153},{"$f":"'Baseline - external'!U18","v":4.784032238575108},{"$f":"'Baseline - external'!V18","v":5.0384827380057118},{"$f":"'Baseline - external'!W18","v":5.1741668079505203},{"$f":"'Baseline - external'!X18","v":5.1383081553477936},{"$f":"'Baseline - external'!Y18","v":5.0085442686400938},{"$f":"'Baseline - external'!Z18","v":4.8146346086215814},{"$f":"'Baseline - external'!AA18","v":4.6609387387933836},{"$f":"'Baseline - external'!AB18","v":4.4186634387739971},{"$f":"'Baseline - external'!AC18","v":4.2288029779404539},{"$f":"'Baseline - external'!AD18","v":4.1385642374402636},{"$f":"'Baseline - external'!AE18","v":3.8973734028047602},{"$f":"'Baseline - external'!AF18","v":3.7633195436212645},{"$f":"'Baseline - external'!AG18","v":3.788907542018741},{"$f":"'Baseline - external'!AH18","v":3.6635049351293034}]
["BX_GDP",853,0,0,0,{"$f":"F8","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Exports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C19","v":23.263624696109964},{"$f":"'Baseline - external'!D19","v":23.443019744619605},{"$f":"'Baseline - external'!E19","v":24.784862719695802},{"$f":"'Baseline - external'!F19","v":33.253388743562383},{"$f":"'Baseline - external'!G19","v":32.129379137767039},{"$f":"'Baseline - external'!H19","v":33.098759974126182},{"$f":"'Baseline - external'!I19","v":39.609643797328445},{"$f":"'Baseline - external'!J19","v":34.108401820430799},{"$f":"'Baseline - external'!K19","v":39.350534375593242},{"$f":"'Baseline - external'!L19","v":44.724170422624049},{"$f":"'Baseline - external'!M19","v":40.838544723275497},{"$f":"'Baseline - external'!N19","v":41.154138217730193},{"$f":"'Baseline - external'!O19","v":41.704681239101411},{"$f":"'Baseline - external'!P19","v":41.410262731261575},{"$f":"'Baseline - external'!Q19","v":40.839657326839848},{"$f":"'Baseline - external'!R19","v":40.509352080633192},{"$f":"'Baseline - external'!S19","v":40.22562758921066},{"$f":"'Baseline - external'!T19","v":39.59456871426584},{"$f":"'Baseline - external'!U19","v":38.831559835854868},{"$f":"'Baseline - external'!V19","v":38.099886474335463},{"$f":"'Baseline - external'!W19","v":37.610294580999046},{"$f":"'Baseline - external'!X19","v":37.30589395300467},{"$f":"'Baseline - external'!Y19","v":37.168288134974979},{"$f":"'Baseline - external'!Z19","v":37.01234259901404},{"$f":"'Baseline - external'!AA19","v":36.818220390525191},{"$f":"'Baseline - external'!AB19","v":36.604698247624519},{"$f":"'Baseline - external'!AC19","v":36.335678201943431},{"$f":"'Baseline - external'!AD19","v":36.056613377931427},{"$f":"'Baseline - external'!AE19","v":35.866959805208339},{"$f":"'Baseline - external'!AF19","v":35.589461102181239},{"$f":"'Baseline - external'!AG19","v":35.318242417205624},{"$f":"'Baseline - external'!AH19","v":35.109196395528144}]
["BM_GDP",853,0,0,0,{"$f":"F9","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Imports (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C20","v":40.19557494078326},{"$f":"'Baseline - external'!D20","v":40.229958964273834},{"$f":"'Baseline - external'!E20","v":43.591460639954335},{"$f":"'Baseline - external'!F20","v":42.49780700362713},{"$f":"'Baseline - external'!G20","v":43.043469127902497},{"$f":"'Baseline - external'!H20","v":48.793849995480052},{"$f":"'Baseline - external'!I20","v":51.908650146771684},{"$f":"'Baseline - external'!J20","v":46.57112162898607},{"$f":"'Baseline - external'!K20","v":49.122446895670862},{"$f":"'Baseline - external'!L20","v":55.72296157047596},{"$f":"'Baseline - external'!M20","v":47.507588845282264},{"$f":"'Baseline - external'!N20","v":47.925761631839244},{"$f":"'Baseline - external'!O20","v":47.19487965657089},{"$f":"'Baseline - external'!P20","v":46.259587975478489},{"$f":"'Baseline - external'!Q20","v":45.341562167581742},{"$f":"'Baseline - external'!R20","v":44.7504043324751},{"$f":"'Baseline - external'!S20","v":44.751719596545286},{"$f":"'Baseline - external'!T20","v":44.104163217846455},{"$f":"'Baseline - external'!U20","v":43.615592074429976},{"$f":"'Baseline - external'!V20","v":43.138369212341175},{"$f":"'Baseline - external'!W20","v":42.784461388949566},{"$f":"'Baseline - external'!X20","v":42.444202108352464},{"$f":"'Baseline - external'!Y20","v":42.176832403615073},{"$f":"'Baseline - external'!Z20","v":41.826977207635622},{"$f":"'Baseline - external'!AA20","v":41.479159129318575},{"$f":"'Baseline - external'!AB20","v":41.023361686398516},{"$f":"'Baseline - external'!AC20","v":40.564481179883884},{"$f":"'Baseline - external'!AD20","v":40.195177615371691},{"$f":"'Baseline - external'!AE20","v":39.764333208013099},{"$f":"'Baseline - external'!AF20","v":39.352780645802504},{"$f":"'Baseline - external'!AG20","v":39.107149959224365},{"$f":"'Baseline - external'!AH20","v":38.772701330657448}]
["NCTN_GDP",853,0,0,0,{"$f":"F10","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net current transfers (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C21","v":-8.3997034569549971},{"$f":"'Baseline - external'!D21","v":-7.9024542116457015},{"$f":"'Baseline - external'!E21","v":-7.4229697043278309},{"$f":"'Baseline - external'!F21","v":-7.7757597719898373},{"$f":"'Baseline - external'!G21","v":-6.9119037624022814},{"$f":"'Baseline - external'!H21","v":-6.2862806669658058},{"$f":"'Baseline - external'!I21","v":-5.4918068458025395},{"$f":"'Baseline - external'!J21","v":-3.8846720403989092},{"$f":"'Baseline - external'!K21","v":-4.9600312498692078},{"$f":"'Baseline - external'!L21","v":-6.6711186393119899},{"$f":"'Baseline - external'!M21","v":-3.260554907049769},{"$f":"'Baseline - external'!N21","v":-4.4805366375679982},{"$f":"'Baseline - external'!O21","v":-4.5235067768856361},{"$f":"'Baseline - external'!P21","v":-4.3318963810011297},{"$f":"'Baseline - external'!Q21","v":-4.1809319642741025},{"$f":"'Baseline - external'!R21","v":-4.0190109663139699},{"$f":"'Baseline - external'!S21","v":-4.137938239495651},{"$f":"'Baseline - external'!T21","v":-3.9177703754659192},{"$f":"'Baseline - external'!U21","v":-3.7256377769506841},{"$f":"'Baseline - external'!V21","v":-3.5511017220427799},{"$f":"'Baseline - external'!W21","v":-3.3857729924745881},{"$f":"'Baseline - external'!X21","v":-3.2306801483526342},{"$f":"'Baseline - external'!Y21","v":-3.0831089570405257},{"$f":"'Baseline - external'!Z21","v":-2.9411613544158937},{"$f":"'Baseline - external'!AA21","v":-2.8055933180361996},{"$f":"'Baseline - external'!AB21","v":-2.6749082047602935},{"$f":"'Baseline - external'!AC21","v":-2.5479556952925564},{"$f":"'Baseline - external'!AD21","v":-2.427369260843844},{"$f":"'Baseline - external'!AE21","v":-2.3115520182459561},{"$f":"'Baseline - external'!AF21","v":-2.2014540639113087},{"$f":"'Baseline - external'!AG21","v":-2.101989471417296},{"$f":"'Baseline - external'!AH21","v":-2.0035518178903375}]
["NCTN_OFF_GDP",853,0,0,0,{"$f":"F11","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net current transfers o/w official (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C22","v":-0.71075146079541573},{"$f":"'Baseline - external'!D22","v":-0.84568131405949531},{"$f":"'Baseline - external'!E22","v":-0.84516922574514219},{"$f":"'Baseline - external'!F22","v":-1.1317895742558961},{"$f":"'Baseline - external'!G22","v":-0.62080776761574608},{"$f":"'Baseline - external'!H22","v":-0.57791000430325923},{"$f":"'Baseline - external'!I22","v":-0.61474501433876283},{"$f":"'Baseline - external'!J22","v":-0.16794860136194598},{"$f":"'Baseline - external'!K22","v":-2.4681423564803986E-2},{"$f":"'Baseline - external'!L22","v":-0.528317528983546},{"$f":"'Baseline - external'!M22","v":-5.9844024244022964E-2},{"$f":"'Baseline - external'!N22","v":-3.6449781846198077E-2},{"$f":"'Baseline - external'!O22","v":-7.3659467960370166E-3},{"$f":"'Baseline - external'!P22","v":0},{"$f":"'Baseline - external'!Q22","v":0},{"$f":"'Baseline - external'!R22","v":0},{"$f":"'Baseline - external'!S22","v":0},{"$f":"'Baseline - external'!T22","v":0},{"$f":"'Baseline - external'!U22","v":0},{"$f":"'Baseline - external'!V22","v":0},{"$f":"'Baseline - external'!W22","v":0},{"$f":"'Baseline - external'!X22","v":0},{"$f":"'Baseline - external'!Y22","v":0},{"$f":"'Baseline - external'!Z22","v":0},{"$f":"'Baseline - external'!AA22","v":0},{"$f":"'Baseline - external'!AB22","v":0},{"$f":"'Baseline - external'!AC22","v":0},{"$f":"'Baseline - external'!AD22","v":0},{"$f":"'Baseline - external'!AE22","v":0},{"$f":"'Baseline - external'!AF22","v":0},{"$f":"'Baseline - external'!AG22","v":0},{"$f":"'Baseline - external'!AH22","v":0}]
["NCTN_OTH_GDP",853,0,0,0,{"$f":"F12","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Other noninterest current account flows (negative = net inflow)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C23","v":-0.23547546402714481},{"$f":"'Baseline - external'!D23","v":-0.16894443634486134},{"$f":"'Baseline - external'!E23","v":-0.55386930882043917},{"$f":"'Baseline - external'!F23","v":-0.62808615706591819},{"$f":"'Baseline - external'!G23","v":0.98634507321585296},{"$f":"'Baseline - external'!H23","v":2.1976132357952478},{"$f":"'Baseline - external'!I23","v":4.1907452657001656},{"$f":"'Baseline - external'!J23","v":1.542096339998853},{"$f":"'Baseline - external'!K23","v":2.3703457356113535},{"$f":"'Baseline - external'!L23","v":1.143341570793214},{"$f":"'Baseline - external'!M23","v":0.99464907458845131},{"$f":"'Baseline - external'!N23","v":1.0982449432464985},{"$f":"'Baseline - external'!O23","v":1.2907890668186579},{"$f":"'Baseline - external'!P23","v":1.2541973114296141},{"$f":"'Baseline - external'!Q23","v":1.2132722681791477},{"$f":"'Baseline - external'!R23","v":1.381003115438602},{"$f":"'Baseline - external'!S23","v":1.329053519266294},{"$f":"'Baseline - external'!T23","v":0.1425834339144596},{"$f":"'Baseline - external'!U23","v":0.71657166504512393},{"$f":"'Baseline - external'!V23","v":0.64000743747540234},{"$f":"'Baseline - external'!W23","v":0.51166493746164932},{"$f":"'Baseline - external'!X23","v":0.59702868323474734},{"$f":"'Baseline - external'!Y23","v":0.18046550196294797},{"$f":"'Baseline - external'!Z23","v":8.0206956525447293E-2},{"$f":"'Baseline - external'!AA23","v":1.2287370824345611E-2},{"$f":"'Baseline - external'!AB23","v":0.20729785930535538},{"$f":"'Baseline - external'!AC23","v":0.15816152233840386},{"$f":"'Baseline - external'!AD23","v":9.3346677143543832E-2},{"$f":"'Baseline - external'!AE23","v":6.0137981775511662E-2},{"$f":"'Baseline - external'!AF23","v":2.2707052225999558E-2},{"$f":"'Baseline - external'!AG23","v":-4.9135294414831332E-2},{"$f":"'Baseline - external'!AH23","v":-0.16517686910495044}]
["BFDIN_GDP",853,0,0,0,{"$f":"F13","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net FDI (negative = inflow) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C24","v":-3.1338929898643384},{"$f":"'Baseline - external'!D24","v":-3.4731363493808827},{"$f":"'Baseline - external'!E24","v":-6.3641543612259914},{"$f":"'Baseline - external'!F24","v":-11.353610067416838},{"$f":"'Baseline - external'!G24","v":-7.8963876686915739},{"$f":"'Baseline - external'!H24","v":-8.1868673929876419},{"$f":"'Baseline - external'!I24","v":-7.8940033879216855},{"$f":"'Baseline - external'!J24","v":-6.7841302914341455},{"$f":"'Baseline - external'!K24","v":-8.7031947771007605},{"$f":"'Baseline - external'!L24","v":-8.0950301070264761},{"$f":"'Baseline - external'!M24","v":-8.1557593596013174},{"$f":"'Baseline - external'!N24","v":-6.5340705105191343},{"$f":"'Baseline - external'!O24","v":-6.0314497020176558},{"$f":"'Baseline - external'!P24","v":-5.026208085014729},{"$f":"'Baseline - external'!Q24","v":-4.5235872765132417},{"$f":"'Baseline - external'!R24","v":-4.2722768722625082},{"$f":"'Baseline - external'!S24","v":-4.0209664680117818},{"$f":"'Baseline - external'!T24","v":-3.7696560637610474},{"$f":"'Baseline - external'!U24","v":-3.4932146190852387},{"$f":"'Baseline - external'!V24","v":-3.2167731744094179},{"$f":"'Baseline - external'!W24","v":-2.9403317297336127},{"$f":"'Baseline - external'!X24","v":-2.6638902850578035},{"$f":"'Baseline - external'!Y24","v":-2.6638902850578026},{"$f":"'Baseline - external'!Z24","v":-2.6638902850577932},{"$f":"'Baseline - external'!AA24","v":-2.7141523659079634},{"$f":"'Baseline - external'!AB24","v":-2.7141523659079447},{"$f":"'Baseline - external'!AC24","v":-2.5131040425073561},{"$f":"'Baseline - external'!AD24","v":-2.2617936382566208},{"$f":"'Baseline - external'!AE24","v":-2.0104832340058878},{"$f":"'Baseline - external'!AF24","v":-2.0106597738096288},{"$f":"'Baseline - external'!AG24","v":-2.0160053242587868},{"$f":"'Baseline - external'!AH24","v":-1.7656391391330195}]
["DEND_GDP",853,0,0,0,{"$f":"F14","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Endogenous debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C25","v":"…"},{"$f":"'Baseline - external'!D25","v":-2.8514179750641881},{"$f":"'Baseline - external'!E25","v":-2.7292515613856603},{"$f":"'Baseline - external'!F25","v":3.7009854962525299},{"$f":"'Baseline - external'!G25","v":-5.1282847823327682},{"$f":"'Baseline - external'!H25","v":-4.6233778425230385},{"$f":"'Baseline - external'!I25","v":-1.0641928724033325},{"$f":"'Baseline - external'!J25","v":-2.967884425983685},{"$f":"'Baseline - external'!K25","v":8.8459984093690665},{"$f":"'Baseline - external'!L25","v":3.5141596177158547},{"$f":"'Baseline - external'!M25","v":-5.2425413723713978},{"$f":"'Baseline - external'!N25","v":-1.5492582358879419},{"$f":"'Baseline - external'!O25","v":-2.0454006320478131},{"$f":"'Baseline - external'!P25","v":-1.2969399893667626},{"$f":"'Baseline - external'!Q25","v":-0.75730350346861575},{"$f":"'Baseline - external'!R25","v":-0.98272179730088949},{"$f":"'Baseline - external'!S25","v":-1.2832615078580227},{"$f":"'Baseline - external'!T25","v":-0.26006284860155993},{"$f":"'Baseline - external'!U25","v":-0.93974508247292499},{"$f":"'Baseline - external'!V25","v":-0.87247469886309403},{"$f":"'Baseline - external'!W25","v":-0.83339978344601162},{"$f":"'Baseline - external'!X25","v":-1.0980386827401001},{"$f":"'Baseline - external'!Y25","v":-0.69465521852499479},{"$f":"'Baseline - external'!Z25","v":-0.69497072921757752},{"$f":"'Baseline - external'!AA25","v":-0.6930963021863239},{"$f":"'Baseline - external'!AB25","v":-0.97737490272238037},{"$f":"'Baseline - external'!AC25","v":-0.94626267183266655},{"$f":"'Baseline - external'!AD25","v":-0.91654166678926341},{"$f":"'Baseline - external'!AE25","v":-0.89582833441304799},{"$f":"'Baseline - external'!AF25","v":-0.85825271284364524},{"$f":"'Baseline - external'!AG25","v":-0.73205902727577166},{"$f":"'Baseline - external'!AH25","v":-0.75652986105527842}]
["D1GR_GDP",853,0,0,0,{"$f":"F15","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Denominator: 1+g+r+gr","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C26","v":1.1683720361709267},{"$f":"'Baseline - external'!D26","v":1.213549448219517},{"$f":"'Baseline - external'!E26","v":1.1522954034914918},{"$f":"'Baseline - external'!F26","v":0.89699766455074825},{"$f":"'Baseline - external'!G26","v":1.2573177396931847},{"$f":"'Baseline - external'!H26","v":1.2297110900983157},{"$f":"'Baseline - external'!I26","v":1.060011546047819},{"$f":"'Baseline - external'!J26","v":1.1398914013139749},{"$f":"'Baseline - external'!K26","v":0.81106687795695021},{"$f":"'Baseline - external'!L26","v":0.95147497114364132},{"$f":"'Baseline - external'!M26","v":1.1595248858494611},{"$f":"'Baseline - external'!N26","v":1.0627944801551832},{"$f":"'Baseline - external'!O26","v":1.0827516398875765},{"$f":"'Baseline - external'!P26","v":1.0738823563088986},{"$f":"'Baseline - external'!Q26","v":1.0671910737982639},{"$f":"'Baseline - external'!R26","v":1.0714974304118143},{"$f":"'Baseline - external'!S26","v":1.0773871379515716},{"$f":"'Baseline - external'!T26","v":1.0773211801070959},{"$f":"'Baseline - external'!U26","v":1.072601799267223},{"$f":"'Baseline - external'!V26","v":1.0701328291727037},{"$f":"'Baseline - external'!W26","v":1.0698070321118291},{"$f":"'Baseline - external'!X26","v":1.068966376657577},{"$f":"'Baseline - external'!Y26","v":1.0688216982389254},{"$f":"'Baseline - external'!Z26","v":1.069227681595823},{"$f":"'Baseline - external'!AA26","v":1.0692870425012537},{"$f":"'Baseline - external'!AB26","v":1.0698330429822636},{"$f":"'Baseline - external'!AC26","v":1.069771921735778},{"$f":"'Baseline - external'!AD26","v":1.0696217074943581},{"$f":"'Baseline - external'!AE26","v":1.0700556410912188},{"$f":"'Baseline - external'!AF26","v":1.0699616881433722},{"$f":"'Baseline - external'!AG26","v":1.0672183289353294},{"$f":"'Baseline - external'!AH26","v":1.0690650734601852}]
["DCIR_GDP",853,0,0,0,{"$f":"F16","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Contribution from nominal interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C27","v":"…"},{"$f":"'Baseline - external'!D27","v":0.80790750071702322},{"$f":"'Baseline - external'!E27","v":1.0900266045446876},{"$f":"'Baseline - external'!F27","v":1.1031472275946468},{"$f":"'Baseline - external'!G27","v":0.82260784474654403},{"$f":"'Baseline - external'!H27","v":1.1459230950982455},{"$f":"'Baseline - external'!I27","v":1.1951982622981132},{"$f":"'Baseline - external'!J27","v":1.602297080767348},{"$f":"'Baseline - external'!K27","v":2.3556338084443613},{"$f":"'Baseline - external'!L27","v":2.2153778068670427},{"$f":"'Baseline - external'!M27","v":2.2970322162435184},{"$f":"'Baseline - external'!N27","v":2.4240627080227726},{"$f":"'Baseline - external'!O27","v":3.1799086545547923},{"$f":"'Baseline - external'!P27","v":3.2657219119355063},{"$f":"'Baseline - external'!Q27","v":3.1880063717594944},{"$f":"'Baseline - external'!R27","v":2.9130097234908447},{"$f":"'Baseline - external'!S27","v":2.6265189588328348},{"$f":"'Baseline - external'!T27","v":3.5500492551910683},{"$f":"'Baseline - external'!U27","v":2.5421574514728036},{"$f":"'Baseline - external'!V27","v":2.2601037720190016},{"$f":"'Baseline - external'!W27","v":2.1663594213358182},{"$f":"'Baseline - external'!X27","v":1.8073272691219056},{"$f":"'Baseline - external'!Y27","v":2.1524165757974316},{"$f":"'Baseline - external'!Z27","v":2.1777032401472636},{"$f":"'Baseline - external'!AA27","v":2.1822003026342545},{"$f":"'Baseline - external'!AB27","v":1.9040316223817599},{"$f":"'Baseline - external'!AC27","v":1.9032062350069101},{"$f":"'Baseline - external'!AD27","v":1.9157302496021145},{"$f":"'Baseline - external'!AE27","v":1.8982088950474461},{"$f":"'Baseline - external'!AF27","v":1.8934584706251572},{"$f":"'Baseline - external'!AG27","v":1.8737466714082882},{"$f":"'Baseline - external'!AH27","v":1.8627604837767748}]
["DCGDPR_GDP",853,0,0,0,{"$f":"F17","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C28","v":"…"},{"$f":"'Baseline - external'!D28","v":-0.74374291892863831},{"$f":"'Baseline - external'!E28","v":-2.180351083959176},{"$f":"'Baseline - external'!F28","v":-1.420822119785198},{"$f":"'Baseline - external'!G28","v":-1.8267406940928652},{"$f":"'Baseline - external'!H28","v":-3.433031573362761},{"$f":"'Baseline - external'!I28","v":-2.5843314025830706},{"$f":"'Baseline - external'!J28","v":-2.1332292069849204},{"$f":"'Baseline - external'!K28","v":-1.9270975495188669},{"$f":"'Baseline - external'!L28","v":-1.9850045124179978},{"$f":"'Baseline - external'!M28","v":-1.5905826468618822},{"$f":"'Baseline - external'!N28","v":-2.9532706627794774},{"$f":"'Baseline - external'!O28","v":-4.4969054756122881},{"$f":"'Baseline - external'!P28","v":-2.9407902640187995},{"$f":"'Baseline - external'!Q28","v":-2.4374344644271053},{"$f":"'Baseline - external'!R28","v":-2.4087016904300707},{"$f":"'Baseline - external'!S28","v":-2.3519746452104622},{"$f":"'Baseline - external'!T28","v":-2.267684513746592},{"$f":"'Baseline - external'!U28","v":-1.9242415043569963},{"$f":"'Baseline - external'!V28","v":-1.6963979317097171},{"$f":"'Baseline - external'!W28","v":-1.6738698039144193},{"$f":"'Baseline - external'!X28","v":-1.6398920363178957},{"$f":"'Baseline - external'!Y28","v":-1.6506302361777914},{"$f":"'Baseline - external'!Z28","v":-1.6701699061631365},{"$f":"'Baseline - external'!AA28","v":-1.663542999427617},{"$f":"'Baseline - external'!AB28","v":-1.6807509476934905},{"$f":"'Baseline - external'!AC28","v":-1.6548347461675439},{"$f":"'Baseline - external'!AD28","v":-1.6292475764868561},{"$f":"'Baseline - external'!AE28","v":-1.6160629173139127},{"$f":"'Baseline - external'!AF28","v":-1.5767951741405197},{"$f":"'Baseline - external'!AG28","v":-1.3903746587761014},{"$f":"'Baseline - external'!AH28","v":-1.4489916200915964}]
["DCPECH_GDP",853,0,0,0,{"$f":"F18","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Contribution from price and exchange rate changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C29","v":"…"},{"$f":"'Baseline - external'!D29","v":-2.9155825568525731},{"$f":"'Baseline - external'!E29","v":-1.6389270819711721},{"$f":"'Baseline - external'!F29","v":4.0186603884430809},{"$f":"'Baseline - external'!G29","v":-4.1241519329864476},{"$f":"'Baseline - external'!H29","v":-2.3362693642585231},{"$f":"'Baseline - external'!I29","v":0.32494026788162478},{"$f":"'Baseline - external'!J29","v":-2.4369522997661126},{"$f":"'Baseline - external'!K29","v":8.4174621504435727},{"$f":"'Baseline - external'!L29","v":3.2837863232668099},{"$f":"'Baseline - external'!M29","v":-5.948990941753034},{"$f":"'Baseline - external'!N29","v":-1.0200502811312371},{"$f":"'Baseline - external'!O29","v":-0.72840381099031704},{"$f":"'Baseline - external'!P29","v":-1.6218716372834694},{"$f":"'Baseline - external'!Q29","v":-1.5078754108010048},{"$f":"'Baseline - external'!R29","v":-1.4870298303616636},{"$f":"'Baseline - external'!S29","v":-1.5578058214803954},{"$f":"'Baseline - external'!T29","v":-1.5424275900460362},{"$f":"'Baseline - external'!U29","v":-1.5576610295887323},{"$f":"'Baseline - external'!V29","v":-1.4361805391723785},{"$f":"'Baseline - external'!W29","v":-1.3258894008674105},{"$f":"'Baseline - external'!X29","v":-1.2654739155441099},{"$f":"'Baseline - external'!Y29","v":-1.196441558144635},{"$f":"'Baseline - external'!Z29","v":-1.2025040632017046},{"$f":"'Baseline - external'!AA29","v":-1.2117536053929614},{"$f":"'Baseline - external'!AB29","v":-1.2006555774106498},{"$f":"'Baseline - external'!AC29","v":-1.1946341606720328},{"$f":"'Baseline - external'!AD29","v":-1.2030243399045217},{"$f":"'Baseline - external'!AE29","v":-1.1779743121465813},{"$f":"'Baseline - external'!AF29","v":-1.1749160093282827},{"$f":"'Baseline - external'!AG29","v":-1.2154310399079584},{"$f":"'Baseline - external'!AH29","v":-1.1702987247404568}]
["DRES_GDP",853,0,0,0,{"$f":"F19","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Residual (3-4) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C30","v":"…"},{"$f":"'Baseline - external'!D30","v":4.3037411642316918},{"$f":"'Baseline - external'!E30","v":-2.8872516373777959},{"$f":"'Baseline - external'!F30","v":9.5787262855682531},{"$f":"'Baseline - external'!G30","v":9.0151375005123207},{"$f":"'Baseline - external'!H30","v":0.6294282126820514},{"$f":"'Baseline - external'!I30","v":1.7344686940595122},{"$f":"'Baseline - external'!J30","v":5.5765884792341787},{"$f":"'Baseline - external'!K30","v":2.7199351010831387},{"$f":"'Baseline - external'!L30","v":3.0303665830203785},{"$f":"'Baseline - external'!M30","v":9.1144324084349435},{"$f":"'Baseline - external'!N30","v":6.3704973364617361},{"$f":"'Baseline - external'!O30","v":3.9662233192091492},{"$f":"'Baseline - external'!P30","v":2.3361357927672577},{"$f":"'Baseline - external'!Q30","v":2.2947735583257129},{"$f":"'Baseline - external'!R30","v":1.4561389171091417},{"$f":"'Baseline - external'!S30","v":2.1139972599788557},{"$f":"'Baseline - external'!T30","v":1.5846386629765545},{"$f":"'Baseline - external'!U30","v":-0.11715783683732006},{"$f":"'Baseline - external'!V30","v":0.61891418526774888},{"$f":"'Baseline - external'!W30","v":0.6995481479487009},{"$f":"'Baseline - external'!X30","v":0.53442582277336936},{"$f":"'Baseline - external'!Y30","v":1.193401356185005},{"$f":"'Baseline - external'!Z30","v":1.2015468970181638},{"$f":"'Baseline - external'!AA30","v":1.2239540473290611},{"$f":"'Baseline - external'!AB30","v":1.2039743977758834},{"$f":"'Baseline - external'!AC30","v":1.235521172765111},{"$f":"'Baseline - external'!AD30","v":0.56622451846937993},{"$f":"'Baseline - external'!AE30","v":0.55061957497930947},{"$f":"'Baseline - external'!AF30","v":0.3236376580166942},{"$f":"'Baseline - external'!AG30","v":0.373025883191201},{"$f":"'Baseline - external'!AH30","v":0.30877848212940484}]
["DRESEF_GDP",853,0,0,0,{"$f":"F20","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Residual o/w exceptional financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C31","v":"..."},{"$f":"'Baseline - external'!D31","v":-2.3197304365034777},{"$f":"'Baseline - external'!E31","v":-0.23413379620056685},{"$f":"'Baseline - external'!F31","v":0},{"$f":"'Baseline - external'!G31","v":0},{"$f":"'Baseline - external'!H31","v":4.6606868486122319E-2},{"$f":"'Baseline - external'!I31","v":0},{"$f":"'Baseline - external'!J31","v":0},{"$f":"'Baseline - external'!K31","v":0},{"$f":"'Baseline - external'!L31","v":0},{"$f":"'Baseline - external'!M31","v":0},{"$f":"'Baseline - external'!N31","v":0},{"$f":"'Baseline - external'!O31","v":0},{"$f":"'Baseline - external'!P31","v":0},{"$f":"'Baseline - external'!Q31","v":0},{"$f":"'Baseline - external'!R31","v":0},{"$f":"'Baseline - external'!S31","v":0},{"$f":"'Baseline - external'!T31","v":0},{"$f":"'Baseline - external'!U31","v":0},{"$f":"'Baseline - external'!V31","v":0},{"$f":"'Baseline - external'!W31","v":0},{"$f":"'Baseline - external'!X31","v":0},{"$f":"'Baseline - external'!Y31","v":0},{"$f":"'Baseline - external'!Z31","v":0},{"$f":"'Baseline - external'!AA31","v":0},{"$f":"'Baseline - external'!AB31","v":0},{"$f":"'Baseline - external'!AC31","v":0},{"$f":"'Baseline - external'!AD31","v":0},{"$f":"'Baseline - external'!AE31","v":0},{"$f":"'Baseline - external'!AF31","v":0},{"$f":"'Baseline - external'!AG31","v":0},{"$f":"'Baseline - external'!AH31","v":0}]
["DNPV_GDP",853,0,0,0,{"$f":"F21","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C33","v":"..."},{"$f":"'Baseline - external'!D33","v":"..."},{"$f":"'Baseline - external'!E33","v":"..."},{"$f":"'Baseline - external'!F33","v":"..."},{"$f":"'Baseline - external'!G33","v":"..."},{"$f":"'Baseline - external'!H33","v":"..."},{"$f":"'Baseline - external'!I33","v":"..."},{"$f":"'Baseline - external'!J33","v":"..."},{"$f":"'Baseline - external'!K33","v":"..."},{"$f":"'Baseline - external'!L33","v":"..."},{"$f":"'Baseline - external'!M33","v":46.923969486016624},{"$f":"'Baseline - external'!N33","v":49.522721627964721},{"$f":"'Baseline - external'!O33","v":48.198205949327537},{"$f":"'Baseline - external'!P33","v":46.250982279437977},{"$f":"'Baseline - external'!Q33","v":45.093350213517141},{"$f":"'Baseline - external'!R33","v":43.361066974348098},{"$f":"'Baseline - external'!S33","v":42.30295953428891},{"$f":"'Baseline - external'!T33","v":39.932428523208266},{"$f":"'Baseline - external'!U33","v":37.35597117307691},{"$f":"'Baseline - external'!V33","v":36.162706656291107},{"$f":"'Baseline - external'!W33","v":35.483178401399698},{"$f":"'Baseline - external'!X33","v":35.151629348637599},{"$f":"'Baseline - external'!Y33","v":35.067129219604738},{"$f":"'Baseline - external'!Z33","v":34.839076673534002},{"$f":"'Baseline - external'!AA33","v":34.514720431447856},{"$f":"'Baseline - external'!AB33","v":34.261113347825848},{"$f":"'Baseline - external'!AC33","v":34.132436663967326},{"$f":"'Baseline - external'!AD33","v":33.589096456207884},{"$f":"'Baseline - external'!AE33","v":33.138268752763636},{"$f":"'Baseline - external'!AF33","v":32.432568492892266},{"$f":"'Baseline - external'!AG33","v":31.932369757795399},{"$f":"'Baseline - external'!AH33","v":31.440972686081505}]
["DNPV_BX",853,0,0,0,{"$f":"F22","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C34","v":"..."},{"$f":"'Baseline - external'!D34","v":"..."},{"$f":"'Baseline - external'!E34","v":"..."},{"$f":"'Baseline - external'!F34","v":"..."},{"$f":"'Baseline - external'!G34","v":"..."},{"$f":"'Baseline - external'!H34","v":"..."},{"$f":"'Baseline - external'!I34","v":"..."},{"$f":"'Baseline - external'!J34","v":"..."},{"$f":"'Baseline - external'!K34","v":"..."},{"$f":"'Baseline - external'!L34","v":"..."},{"$f":"'Baseline - external'!M34","v":114.90117927555043},{"$f":"'Baseline - external'!N34","v":120.3347312631349},{"$f":"'Baseline - external'!O34","v":115.57025378757227},{"$f":"'Baseline - external'!P34","v":111.68966152084332},{"$f":"'Baseline - external'!Q34","v":110.41559397189596},{"$f":"'Baseline - external'!R34","v":107.03964577868},{"$f":"'Baseline - external'!S34","v":105.16420021159702},{"$f":"'Baseline - external'!T34","v":100.85329836872474},{"$f":"'Baseline - external'!U34","v":96.200027325671627},{"$f":"'Baseline - external'!V34","v":94.915523385222514},{"$f":"'Baseline - external'!W34","v":94.344324597037371},{"$f":"'Baseline - external'!X34","v":94.225404149057894},{"$f":"'Baseline - external'!Y34","v":94.346904254131971},{"$f":"'Baseline - external'!Z34","v":94.128267024260353},{"$f":"'Baseline - external'!AA34","v":93.743586912554534},{"$f":"'Baseline - external'!AB34","v":93.597584430433713},{"$f":"'Baseline - external'!AC34","v":93.93642379335509},{"$f":"'Baseline - external'!AD34","v":93.156548298477205},{"$f":"'Baseline - external'!AE34","v":92.392187497172642},{"$f":"'Baseline - external'!AF34","v":91.12969819850548},{"$f":"'Baseline - external'!AG34","v":90.413247014350958},{"$f":"'Baseline - external'!AH34","v":89.551957646305283}]
["DPPGNPV_GDP",853,0,0,0,{"$f":"F23","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C35","v":"..."},{"$f":"'Baseline - external'!D35","v":"..."},{"$f":"'Baseline - external'!E35","v":"..."},{"$f":"'Baseline - external'!F35","v":"..."},{"$f":"'Baseline - external'!G35","v":"..."},{"$f":"'Baseline - external'!H35","v":"..."},{"$f":"'Baseline - external'!I35","v":"..."},{"$f":"'Baseline - external'!J35","v":"..."},{"$f":"'Baseline - external'!K35","v":"..."},{"$f":"'Baseline - external'!L35","v":"..."},{"$f":"'Baseline - external'!M35","v":42.923969486016617},{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"'Baseline - external'!O35","v":44.19820594932753},{"$f":"'Baseline - external'!P35","v":42.250982279437963},{"$f":"'Baseline - external'!Q35","v":41.093350213517134},{"$f":"'Baseline - external'!R35","v":39.361066974348105},{"$f":"'Baseline - external'!S35","v":38.302959534288902},{"$f":"'Baseline - external'!T35","v":35.932428523208266},{"$f":"'Baseline - external'!U35","v":33.355971173076917},{"$f":"'Baseline - external'!V35","v":32.162706656291107},{"$f":"'Baseline - external'!W35","v":31.483178401399702},{"$f":"'Baseline - external'!X35","v":31.151629348637595},{"$f":"'Baseline - external'!Y35","v":31.067129219604734},{"$f":"'Baseline - external'!Z35","v":30.839076673534009},{"$f":"'Baseline - external'!AA35","v":30.514720431447838},{"$f":"'Baseline - external'!AB35","v":30.261113347825859},{"$f":"'Baseline - external'!AC35","v":30.132436663967336},{"$f":"'Baseline - external'!AD35","v":29.589096456207898},{"$f":"'Baseline - external'!AE35","v":29.138268752763636},{"$f":"'Baseline - external'!AF35","v":28.432568492892273},{"$f":"'Baseline - external'!AG35","v":27.932369757795396},{"$f":"'Baseline - external'!AH35","v":27.441528348209587}]
["DPPGNPV_BX",853,0,0,0,{"$f":"F24","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C36","v":"..."},{"$f":"'Baseline - external'!D36","v":"..."},{"$f":"'Baseline - external'!E36","v":"..."},{"$f":"'Baseline - external'!F36","v":"..."},{"$f":"'Baseline - external'!G36","v":"..."},{"$f":"'Baseline - external'!H36","v":"..."},{"$f":"'Baseline - external'!I36","v":"..."},{"$f":"'Baseline - external'!J36","v":"..."},{"$f":"'Baseline - external'!K36","v":"..."},{"$f":"'Baseline - external'!L36","v":"..."},{"$f":"'Baseline - external'!M36","v":105.10651096132852},{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"'Baseline - external'!O36","v":105.97900436147741},{"$f":"'Baseline - external'!P36","v":102.03022027083568},{"$f":"'Baseline - external'!Q36","v":100.6211924959286},{"$f":"'Baseline - external'!R36","v":97.165382689904675},{"$f":"'Baseline - external'!S36","v":95.220290719746387},{"$f":"'Baseline - external'!T36","v":90.750902686968487},{"$f":"'Baseline - external'!U36","v":85.899127704568528},{"$f":"'Baseline - external'!V36","v":84.416804438397179},{"$f":"'Baseline - external'!W36","v":83.708938608806321},{"$f":"'Baseline - external'!X36","v":83.503237820490824},{"$f":"'Baseline - external'!Y36","v":83.585041922796762},{"$f":"'Baseline - external'!Z36","v":83.32106132173196},{"$f":"'Baseline - external'!AA36","v":82.879400763488562},{"$f":"'Baseline - external'!AB36","v":82.670025424372056},{"$f":"'Baseline - external'!AC36","v":82.927959942015576},{"$f":"'Baseline - external'!AD36","v":82.062883016955794},{"$f":"'Baseline - external'!AE36","v":81.239862288334763},{"$f":"'Baseline - external'!AF36","v":79.89041590503227},{"$f":"'Baseline - external'!AG36","v":79.087655121218233},{"$f":"'Baseline - external'!AH36","v":78.160513954984211}]
["DPPGNPV_GGR",853,0,0,0,{"$f":"F25","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of PPG external debt (in percent of government revenues)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C37","v":"..."},{"$f":"'Baseline - external'!D37","v":"..."},{"$f":"'Baseline - external'!E37","v":"..."},{"$f":"'Baseline - external'!F37","v":"..."},{"$f":"'Baseline - external'!G37","v":"..."},{"$f":"'Baseline - external'!H37","v":"..."},{"$f":"'Baseline - external'!I37","v":"..."},{"$f":"'Baseline - external'!J37","v":"..."},{"$f":"'Baseline - external'!K37","v":"..."},{"$f":"'Baseline - external'!L37","v":"..."},{"$f":"'Baseline - external'!M37","v":259.04342764467685},{"$f":"'Baseline - external'!N37","v":251.28893817278905},{"$f":"'Baseline - external'!O37","v":243.11893825669856},{"$f":"'Baseline - external'!P37","v":226.66660844506197},{"$f":"'Baseline - external'!Q37","v":218.54589895885036},{"$f":"'Baseline - external'!R37","v":210.49223223269027},{"$f":"'Baseline - external'!S37","v":205.83471250806221},{"$f":"'Baseline - external'!T37","v":195.23393868398063},{"$f":"'Baseline - external'!U37","v":183.33832859385467},{"$f":"'Baseline - external'!V37","v":178.56660264983918},{"$f":"'Baseline - external'!W37","v":176.20447557215567},{"$f":"'Baseline - external'!X37","v":175.43265678237179},{"$f":"'Baseline - external'!Y37","v":175.66411229766382},{"$f":"'Baseline - external'!Z37","v":175.06639780532504},{"$f":"'Baseline - external'!AA37","v":173.85807911536878},{"$f":"'Baseline - external'!AB37","v":172.95088805058049},{"$f":"'Baseline - external'!AC37","v":172.51989254151172},{"$f":"'Baseline - external'!AD37","v":169.86402925307425},{"$f":"'Baseline - external'!AE37","v":167.64625360410372},{"$f":"'Baseline - external'!AF37","v":163.9350116205851},{"$f":"'Baseline - external'!AG37","v":161.61691269237483},{"$f":"'Baseline - external'!AH37","v":159.15306788274935}]
["DS_BX",853,0,0,0,{"$f":"F26","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C38","v":73.954499603672019},{"$f":"'Baseline - external'!D38","v":20.922889837401129},{"$f":"'Baseline - external'!E38","v":14.940577538421945},{"$f":"'Baseline - external'!F38","v":10.54935794412348},{"$f":"'Baseline - external'!G38","v":8.2086389739477674},{"$f":"'Baseline - external'!H38","v":9.8824966874488105},{"$f":"'Baseline - external'!I38","v":9.274942813914322},{"$f":"'Baseline - external'!J38","v":10.940010895212259},{"$f":"'Baseline - external'!K38","v":14.069177479898917},{"$f":"'Baseline - external'!L38","v":14.888693093114831},{"$f":"'Baseline - external'!M38","v":16.842299876368394},{"$f":"'Baseline - external'!N38","v":19.454438389301806},{"$f":"'Baseline - external'!O38","v":18.749880552872373},{"$f":"'Baseline - external'!P38","v":17.458191358830387},{"$f":"'Baseline - external'!Q38","v":18.608287957375598},{"$f":"'Baseline - external'!R38","v":20.89904113884328},{"$f":"'Baseline - external'!S38","v":18.228846985805539},{"$f":"'Baseline - external'!T38","v":22.219399791429222},{"$f":"'Baseline - external'!U38","v":22.201325555050115},{"$f":"'Baseline - external'!V38","v":19.424783220112747},{"$f":"'Baseline - external'!W38","v":17.924177864837286},{"$f":"'Baseline - external'!X38","v":16.156756714438046},{"$f":"'Baseline - external'!Y38","v":17.193808318970351},{"$f":"'Baseline - external'!Z38","v":16.732893219126613},{"$f":"'Baseline - external'!AA38","v":16.663433253982308},{"$f":"'Baseline - external'!AB38","v":15.974334312323728},{"$f":"'Baseline - external'!AC38","v":16.261761815782467},{"$f":"'Baseline - external'!AD38","v":17.083337709822725},{"$f":"'Baseline - external'!AE38","v":17.035260878718095},{"$f":"'Baseline - external'!AF38","v":17.389929332250624},{"$f":"'Baseline - external'!AG38","v":16.593804478189394},{"$f":"'Baseline - external'!AH38","v":16.153805825429103}]
["DSPPG_BX",853,0,0,0,{"$f":"F27","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PPG debt service-to-exports ratio (in percent of exports)","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C39","v":65.939572572716855},{"$f":"'Baseline - external'!D39","v":12.69067779329148},{"$f":"'Baseline - external'!E39","v":7.262692034340545},{"$f":"'Baseline - external'!F39","v":4.5552218444880239},{"$f":"'Baseline - external'!G39","v":3.8487863138818774},{"$f":"'Baseline - external'!H39","v":5.8298446167387024},{"$f":"'Baseline - external'!I39","v":5.8357832439442001},{"$f":"'Baseline - external'!J39","v":8.7904343093450876},{"$f":"'Baseline - external'!K39","v":10.584783561020616},{"$f":"'Baseline - external'!L39","v":12.344047315589879},{"$f":"'Baseline - external'!M39","v":14.730515033767459},{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.535326200617888},{"$f":"'Baseline - external'!P39","v":15.209471749727065},{"$f":"'Baseline - external'!Q39","v":16.313853128308885},{"$f":"'Baseline - external'!R39","v":18.595194482631445},{"$f":"'Baseline - external'!S39","v":15.921433721443369},{"$f":"'Baseline - external'!T39","v":19.875067416762647},{"$f":"'Baseline - external'!U39","v":19.800411341559972},{"$f":"'Baseline - external'!V39","v":16.972115976238534},{"$f":"'Baseline - external'!W39","v":15.43882637877617},{"$f":"'Baseline - external'!X39","v":13.649155314922353},{"$f":"'Baseline - external'!Y39","v":14.676582492373807},{"$f":"'Baseline - external'!Z39","v":14.206021279560229},{"$f":"'Baseline - external'!AA39","v":14.123379527236349},{"$f":"'Baseline - external'!AB39","v":13.420767875545867},{"$f":"'Baseline - external'!AC39","v":13.689142449993373},{"$f":"'Baseline - external'!AD39","v":14.490443136958062},{"$f":"'Baseline - external'!AE39","v":14.429712909860848},{"$f":"'Baseline - external'!AF39","v":14.763834767833103},{"$f":"'Baseline - external'!AG39","v":13.940740998565872},{"$f":"'Baseline - external'!AH39","v":13.489555855414654}]
["DSPPG_GGR",853,0,0,0,{"$f":"F28","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PPG debt service-to-revenue ratio (in percent of revenue)","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C40","v":112.84441548935003},{"$f":"'Baseline - external'!D40","v":21.721649374329949},{"$f":"'Baseline - external'!E40","v":13.606371905161261},{"$f":"'Baseline - external'!F40","v":11.278370843117928},{"$f":"'Baseline - external'!G40","v":8.6087969950082321},{"$f":"'Baseline - external'!H40","v":11.282038076745993},{"$f":"'Baseline - external'!I40","v":13.627872475073691},{"$f":"'Baseline - external'!J40","v":18.436532120753739},{"$f":"'Baseline - external'!K40","v":23.534473010028442},{"$f":"'Baseline - external'!L40","v":31.328036387723156},{"$f":"'Baseline - external'!M40","v":36.304535945661009},{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.932522331599195},{"$f":"'Baseline - external'!P40","v":33.78880657711413},{"$f":"'Baseline - external'!Q40","v":35.43314891197678},{"$f":"'Baseline - external'!R40","v":40.283317855514113},{"$f":"'Baseline - external'!S40","v":34.416863338665003},{"$f":"'Baseline - external'!T40","v":42.757565803710897},{"$f":"'Baseline - external'!U40","v":42.260898542737344},{"$f":"'Baseline - external'!V40","v":35.901063891462286},{"$f":"'Baseline - external'!W40","v":32.498205696226911},{"$f":"'Baseline - external'!X40","v":28.675625547354187},{"$f":"'Baseline - external'!Y40","v":30.844619752270788},{"$f":"'Baseline - external'!Z40","v":29.848359263634826},{"$f":"'Baseline - external'!AA40","v":29.626947258339243},{"$f":"'Baseline - external'!AB40","v":28.077089736953976},{"$f":"'Baseline - external'!AC40","v":28.478324875103674},{"$f":"'Baseline - external'!AD40","v":29.994133357436144},{"$f":"'Baseline - external'!AE40","v":29.777097619087151},{"$f":"'Baseline - external'!AF40","v":30.295366431765736},{"$f":"'Baseline - external'!AG40","v":28.488131521650882},{"$f":"'Baseline - external'!AH40","v":27.467887429724897}]
["DGFN",853,0,0,0,{"$f":"F29","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Total gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F41,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!H41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!I41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!J41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!K41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!L41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!M41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG41,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH41),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH41/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH41,\"Check scale\")),\"…\")","v":"Check scale"}]
["BCADSTAB_GDP",853,0,0,0,{"$f":"F30","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Non-interest current account deficit that stabilizes debt ratio (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C42","v":"…"},{"$f":"'Baseline - external'!D42","v":2.020813160213379},{"$f":"'Baseline - external'!E42","v":11.980657559989448},{"$f":"'Baseline - external'!F42","v":-1.9261017144039454},{"$f":"'Baseline - external'!G42","v":4.0095349505120224},{"$f":"'Baseline - external'!H42","v":12.180817022828629},{"$f":"'Baseline - external'!I42","v":7.2237275662655058},{"$f":"'Baseline - external'!J42","v":4.1754262381836522},{"$f":"'Baseline - external'!K42","v":-2.8627387333514447},{"$f":"'Baseline - external'!L42","v":1.5505039062902428},{"$f":"'Baseline - external'!M42","v":4.2838683235377708},{"$f":"'Baseline - external'!N42","v":1.7128314099453399},{"$f":"'Baseline - external'!O42","v":4.1106270148563198},{"$f":"'Baseline - external'!P42","v":3.9870122816142342},{"$f":"'Baseline - external'!Q42","v":2.9861172216561447},{"$f":"'Baseline - external'!R42","v":3.798859752454256},{"$f":"'Baseline - external'!S42","v":3.1902307158909489},{"$f":"'Baseline - external'!T42","v":2.4450802493860531},{"$f":"'Baseline - external'!U42","v":4.5501175383954839},{"$f":"'Baseline - external'!V42","v":3.4703336880047631},{"$f":"'Baseline - external'!W42","v":3.0741833652309234},{"$f":"'Baseline - external'!X42","v":3.2275031450245342},{"$f":"'Baseline - external'!Y42","v":2.1651441473977924},{"$f":"'Baseline - external'!Z42","v":2.157314117257207},{"$f":"'Baseline - external'!AA42","v":2.183294620765226},{"$f":"'Baseline - external'!AB42","v":2.4875528708544419},{"$f":"'Baseline - external'!AC42","v":2.2238455415749119},{"$f":"'Baseline - external'!AD42","v":2.6121107865765043},{"$f":"'Baseline - external'!AE42","v":2.3556919934396263},{"$f":"'Baseline - external'!AF42","v":2.5452748286365798},{"$f":"'Baseline - external'!AG42","v":2.3750384683433574},{"$f":"'Baseline - external'!AH42","v":2.2133905180588931}]
["NGDPD",853,0,0,0,{"$f":"F31","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Nominal GDP (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!D48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!E48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!F48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!G48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!H48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!I48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!J48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!K48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!L48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!M48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH48,\"Check scale\")),\"…\")","v":"Check scale"}]
["NGDPD_PCH",853,0,0,0,{"$f":"F32","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Nominal dollar GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C49","v":0},{"$f":"'Baseline - external'!D49","v":21.354944821951683},{"$f":"'Baseline - external'!E49","v":15.229540349149229},{"$f":"'Baseline - external'!F49","v":-10.300233544925186},{"$f":"'Baseline - external'!G49","v":25.731773969318471},{"$f":"'Baseline - external'!H49","v":22.971109009831594},{"$f":"'Baseline - external'!I49","v":6.0011546047818998},{"$f":"'Baseline - external'!J49","v":13.98914013139747},{"$f":"'Baseline - external'!K49","v":-18.893312204304969},{"$f":"'Baseline - external'!L49","v":-4.8525028856358787},{"$f":"'Baseline - external'!M49","v":15.952488584946112},{"$f":"'Baseline - external'!N49","v":6.2794480155183185},{"$f":"'Baseline - external'!O49","v":8.2751639887576509},{"$f":"'Baseline - external'!P49","v":7.3882356308898833},{"$f":"'Baseline - external'!Q49","v":6.7191073798263723},{"$f":"'Baseline - external'!R49","v":7.1497430411814777},{"$f":"'Baseline - external'!S49","v":7.7387137951571594},{"$f":"'Baseline - external'!T49","v":7.7321180107095877},{"$f":"'Baseline - external'!U49","v":7.2601799267222988},{"$f":"'Baseline - external'!V49","v":7.0132829172703692},{"$f":"'Baseline - external'!W49","v":6.9807032111828926},{"$f":"'Baseline - external'!X49","v":6.8966376657577211},{"$f":"'Baseline - external'!Y49","v":6.8821698238925366},{"$f":"'Baseline - external'!Z49","v":6.9227681595823043},{"$f":"'Baseline - external'!AA49","v":6.9287042501253726},{"$f":"'Baseline - external'!AB49","v":6.9833042982263338},{"$f":"'Baseline - external'!AC49","v":6.9771921735777953},{"$f":"'Baseline - external'!AD49","v":6.9621707494358143},{"$f":"'Baseline - external'!AE49","v":7.0055641091218979},{"$f":"'Baseline - external'!AF49","v":6.9961688143372225},{"$f":"'Baseline - external'!AG49","v":6.7218328935329197},{"$f":"'Baseline - external'!AH49","v":6.9065073460185422}]
["DPPGPV",853,0,0,0,{"$f":"F33","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of PPG external debt (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!D50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!E50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!F50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!G50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!H50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!I50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!J50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!K50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!L50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L50,\"Check scale\")),\"…\")","v":"…"},{"$f":"IF(ISNUMBER('Baseline - external'!M50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG50,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH50),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH50/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH50,\"Check scale\")),\"…\")","v":"Check scale"}]
["DNPV_LCH_GDP",853,0,0,0,{"$f":"F34","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","(NPVt-NPVt-1)/GDPt-1 (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C51","v":0},{"$f":"'Baseline - external'!D51","v":0},{"$f":"'Baseline - external'!E51","v":0},{"$f":"'Baseline - external'!F51","v":0},{"$f":"'Baseline - external'!G51","v":0},{"$f":"'Baseline - external'!H51","v":0},{"$f":"'Baseline - external'!I51","v":0},{"$f":"'Baseline - external'!J51","v":0},{"$f":"'Baseline - external'!K51","v":0},{"$f":"'Baseline - external'!L51","v":0},{"$f":"'Baseline - external'!M51","v":0},{"$f":"'Baseline - external'!N51","v":5.4573277818252581},{"$f":"'Baseline - external'!O51","v":2.3329583437585062},{"$f":"'Baseline - external'!P51","v":1.174378457280838},{"$f":"'Baseline - external'!Q51","v":1.6034742608934973},{"$f":"'Baseline - external'!R51","v":1.0819319077642127},{"$f":"'Baseline - external'!S51","v":1.906048973374274},{"$f":"'Baseline - external'!T51","v":0.40780676644769515},{"$f":"'Baseline - external'!U51","v":-0.15475382666034451},{"$f":"'Baseline - external'!V51","v":1.062397094871637},{"$f":"'Baseline - external'!W51","v":1.5182189907575436},{"$f":"'Baseline - external'!X51","v":1.8168659503932685},{"$f":"'Baseline - external'!Y51","v":2.0535924632684761},{"$f":"'Baseline - external'!Z51","v":1.9068652345938637},{"$f":"'Baseline - external'!AA51","v":1.7899184893614264},{"$f":"'Baseline - external'!AB51","v":1.8596185454878869},{"$f":"'Baseline - external'!AC51","v":1.9737213287680928},{"$f":"'Baseline - external'!AD51","v":1.5167032107370146},{"$f":"'Baseline - external'!AE51","v":1.5904723943188266},{"$f":"'Baseline - external'!AF51","v":1.2834902301434385},{"$f":"'Baseline - external'!AG51","v":1.3773684832258581},{"$f":"'Baseline - external'!AH51","v":1.4044097616430435}]
["NGDP_R_PCH",853,0,0,0,{"$f":"F35","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Real GDP growth (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C52","v":6.2498785469726537},{"$f":"'Baseline - external'!D52","v":4.3468189722677186},{"$f":"'Baseline - external'!E52","v":9.1497990814511923},{"$f":"'Baseline - external'!F52","v":4.8444869909498589},{"$f":"'Baseline - external'!G52","v":7.8997120115329222},{"$f":"'Baseline - external'!H52","v":14.04712346038739},{"$f":"'Baseline - external'!I52","v":9.2927894583888282},{"$f":"'Baseline - external'!J52","v":7.3125250849582768},{"$f":"'Baseline - external'!K52","v":3.9874679871839236},{"$f":"'Baseline - external'!L52","v":3.8354406323071855},{"$f":"'Baseline - external'!M52","v":3.4691533744156011},{"$f":"'Baseline - external'!N52","v":5.8906944612318712},{"$f":"'Baseline - external'!O52","v":8.8593605877872239},{"$f":"'Baseline - external'!P52","v":5.9467120061924561},{"$f":"'Baseline - external'!Q52","v":5.1113682292374563},{"$f":"'Baseline - external'!R52","v":5.2204322138042603},{"$f":"'Baseline - external'!S52","v":5.3637352876307887},{"$f":"'Baseline - external'!T52","v":5.337618585397963},{"$f":"'Baseline - external'!U52","v":4.6844744828008711},{"$f":"'Baseline - external'!V52","v":4.3972634482420059},{"$f":"'Baseline - external'!W52","v":4.4833886485703633},{"$f":"'Baseline - external'!X52","v":4.4756749591488898},{"$f":"'Baseline - external'!Y52","v":4.5890658683920504},{"$f":"'Baseline - external'!Z52","v":4.65232295029816},{"$f":"'Baseline - external'!AA52","v":4.6588360421304431},{"$f":"'Baseline - external'!AB52","v":4.7486908024361174},{"$f":"'Baseline - external'!AC52","v":4.7423942798764163},{"$f":"'Baseline - external'!AD52","v":4.7170407296159622},{"$f":"'Baseline - external'!AE52","v":4.7853701486726852},{"$f":"'Baseline - external'!AF52","v":4.7622141451034494},{"$f":"'Baseline - external'!AG52","v":4.3051696191019673},{"$f":"'Baseline - external'!AH52","v":4.5926757727239087}]
["NGDP_D_PCH",853,0,0,0,{"$f":"F36","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","GDP deflator in U.S. dollar terms (change in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C53","v":9.9645526328196112},{"$f":"'Baseline - external'!D53","v":16.299611255235511},{"$f":"'Baseline - external'!E53","v":5.5700892890889309},{"$f":"'Baseline - external'!F53","v":-14.444937421633163},{"$f":"'Baseline - external'!G53","v":16.526514876962374},{"$f":"'Baseline - external'!H53","v":7.8248230018215237},{"$f":"'Baseline - external'!I53","v":-3.0117584791448215},{"$f":"'Baseline - external'!J53","v":6.221654966327006},{"$f":"'Baseline - external'!K53","v":-22.003401596727869},{"$f":"'Baseline - external'!L53","v":-8.3670310108357135},{"$f":"'Baseline - external'!M53","v":12.064789169925906},{"$f":"'Baseline - external'!N53","v":0.36712721194662734},{"$f":"'Baseline - external'!O53","v":-0.53665260927052705},{"$f":"'Baseline - external'!P53","v":1.3606119504804948},{"$f":"'Baseline - external'!Q53","v":1.5295578182205949},{"$f":"'Baseline - external'!R53","v":1.8335895289394832},{"$f":"'Baseline - external'!S53","v":2.2540758459663079},{"$f":"'Baseline - external'!T53","v":2.2731664693657283},{"$f":"'Baseline - external'!U53","v":2.4604464574587981},{"$f":"'Baseline - external'!V53","v":2.5058314582405927},{"$f":"'Baseline - external'!W53","v":2.3901546407651963},{"$f":"'Baseline - external'!X53","v":2.3172501231080167},{"$f":"'Baseline - external'!Y53","v":2.1924891827468596},{"$f":"'Baseline - external'!Z53","v":2.1695124821667244},{"$f":"'Baseline - external'!AA53","v":2.1688261534660969},{"$f":"'Baseline - external'!AB53","v":2.1333092362985973},{"$f":"'Baseline - external'!AC53","v":2.1336135278041235},{"$f":"'Baseline - external'!AD53","v":2.143996816732896},{"$f":"'Baseline - external'!AE53","v":2.1188014675131761},{"$f":"'Baseline - external'!AF53","v":2.1324049777523557},{"$f":"'Baseline - external'!AG53","v":2.3169161061297849},{"$f":"'Baseline - external'!AH53","v":2.2122309771694493}]
["FI_NER",853,0,0,0,{"$f":"F37","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Nominal effective interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C54","v":0},{"$f":"'Baseline - external'!D54","v":4.7218300337069961},{"$f":"'Baseline - external'!E54","v":4.5742745278021859},{"$f":"'Baseline - external'!F54","v":3.7613310764000567},{"$f":"'Baseline - external'!G54","v":3.5573549617300677},{"$f":"'Baseline - external'!H54","v":4.6888363386611269},{"$f":"'Baseline - external'!I54","v":4.2977173134479756},{"$f":"'Baseline - external'!J54","v":5.4925357098532714},{"$f":"'Baseline - external'!K54","v":4.8741769211658053},{"$f":"'Baseline - external'!L54","v":4.2805696426448057},{"$f":"'Baseline - external'!M54","v":5.0099610226758076},{"$f":"'Baseline - external'!N54","v":4.835118212426007},{"$f":"'Baseline - external'!O54","v":6.2647430682519296},{"$f":"'Baseline - external'!P54","v":6.6037717616942269},{"$f":"'Baseline - external'!Q54","v":6.6853385069567599},{"$f":"'Baseline - external'!R54","v":6.3134301188294621},{"$f":"'Baseline - external'!S54","v":5.9898402611658765},{"$f":"'Baseline - external'!T54","v":8.3560163544440584},{"$f":"'Baseline - external'!U54","v":6.1887614863945259},{"$f":"'Baseline - external'!V54","v":5.8584554485495852},{"$f":"'Baseline - external'!W54","v":5.8025010162839692},{"$f":"'Baseline - external'!X54","v":4.9326475293814962},{"$f":"'Baseline - external'!Y54","v":5.9841272903287335},{"$f":"'Baseline - external'!Z54","v":6.0660767061421241},{"$f":"'Baseline - external'!AA54","v":6.1113619693380121},{"$f":"'Baseline - external'!AB54","v":5.3795343475246762},{"$f":"'Baseline - external'!AC54","v":5.4541726194864939},{"$f":"'Baseline - external'!AD54","v":5.5464729515302302},{"$f":"'Baseline - external'!AE54","v":5.6208406770468313},{"$f":"'Baseline - external'!AF54","v":5.7185960864524388},{"$f":"'Baseline - external'!AG54","v":5.8018874212950067},{"$f":"'Baseline - external'!AH54","v":5.9041438374145061}]
["BX_PCH",853,0,0,0,{"$f":"F38","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Growth of exports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C55","v":21.393885018060033},{"$f":"'Baseline - external'!D55","v":22.290760994091841},{"$f":"'Baseline - external'!E55","v":21.825104867847877},{"$f":"'Baseline - external'!F55","v":20.348506177805035},{"$f":"'Baseline - external'!G55","v":21.481869612651593},{"$f":"'Baseline - external'!H55","v":26.681290771789111},{"$f":"'Baseline - external'!I55","v":26.852727391694351},{"$f":"'Baseline - external'!J55","v":-1.842404474504955},{"$f":"'Baseline - external'!K55","v":-6.4279961577309974},{"$f":"'Baseline - external'!L55","v":8.1406629859724244},{"$f":"'Baseline - external'!M55","v":5.8785628912640941},{"$f":"'Baseline - external'!N55","v":7.1007579474762439},{"$f":"'Baseline - external'!O55","v":9.7236243017026158},{"$f":"'Baseline - external'!P55","v":6.6301172817115006},{"$f":"'Baseline - external'!Q55","v":5.2485902806913787},{"$f":"'Baseline - external'!R55","v":6.2831314050222131},{"$f":"'Baseline - external'!S55","v":6.9841198505982804},{"$f":"'Baseline - external'!T55","v":6.0420186073755877},{"$f":"'Baseline - external'!U55","v":5.1932179104253517},{"$f":"'Baseline - external'!V55","v":4.9969135318971514},{"$f":"'Baseline - external'!W55","v":5.6059777229348962},{"$f":"'Baseline - external'!X55","v":6.0314648720199537},{"$f":"'Baseline - external'!Y55","v":6.487926264686239},{"$f":"'Baseline - external'!Z55","v":6.4741564740905755},{"$f":"'Baseline - external'!AA55","v":6.3678849460146791},{"$f":"'Baseline - external'!AB55","v":6.3628695203892693},{"$f":"'Baseline - external'!AC55","v":6.1909813726941154},{"$f":"'Baseline - external'!AD55","v":6.1406812153685486},{"$f":"'Baseline - external'!AE55","v":6.4427273467828616},{"$f":"'Baseline - external'!AF55","v":6.1683512843291322},{"$f":"'Baseline - external'!AG55","v":5.9085315880574862},{"$f":"'Baseline - external'!AH55","v":6.2737357661612148}]
["BM_PCH",853,0,0,0,{"$f":"F39","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Growth of imports of G&S (US dollar terms, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C56","v":25.166396928450908},{"$f":"'Baseline - external'!D56","v":21.458754041737784},{"$f":"'Baseline - external'!E56","v":24.857795086260424},{"$f":"'Baseline - external'!F56","v":-12.550685223329793},{"$f":"'Baseline - external'!G56","v":27.346141196953354},{"$f":"'Baseline - external'!H56","v":39.399401776237355},{"$f":"'Baseline - external'!I56","v":12.767835496546898},{"$f":"'Baseline - external'!J56","v":2.268159438413031},{"$f":"'Baseline - external'!K56","v":-14.450010547995317},{"$f":"'Baseline - external'!L56","v":7.9323335926479999},{"$f":"'Baseline - external'!M56","v":-1.1426708482850434},{"$f":"'Baseline - external'!N56","v":7.214944301703774},{"$f":"'Baseline - external'!O56","v":6.6239358593744413},{"$f":"'Baseline - external'!P56","v":5.2600529940521223},{"$f":"'Baseline - external'!Q56","v":4.6012568096414963},{"$f":"'Baseline - external'!R56","v":5.7527375764304889},{"$f":"'Baseline - external'!S56","v":7.7418803555790339},{"$f":"'Baseline - external'!T56","v":6.1732366797236926},{"$f":"'Baseline - external'!U56","v":6.0719875900711706},{"$f":"'Baseline - external'!V56","v":5.8423900616111135},{"$f":"'Baseline - external'!W56","v":6.1030319289884227},{"$f":"'Baseline - external'!X56","v":6.0465025501198477},{"$f":"'Baseline - external'!Y56","v":6.2088845983968577},{"$f":"'Baseline - external'!Z56","v":6.035847926901905},{"$f":"'Baseline - external'!AA56","v":6.0395236563524746},{"$f":"'Baseline - external'!AB56","v":5.807708708589554},{"$f":"'Baseline - external'!AC56","v":5.7805630795169538},{"$f":"'Baseline - external'!AD56","v":5.9883752077017016},{"$f":"'Baseline - external'!AE56","v":5.8585919699806199},{"$f":"'Baseline - external'!AF56","v":5.8887807640483736},{"$f":"'Baseline - external'!AG56","v":6.0557006239365885},{"$f":"'Baseline - external'!AH56","v":5.9922311892534719}]
["NCT_GDP",853,0,0,0,{"$f":"F40","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C57","v":8.3997034569549971},{"$f":"'Baseline - external'!D57","v":7.9024542116457015},{"$f":"'Baseline - external'!E57","v":7.4229697043278309},{"$f":"'Baseline - external'!F57","v":7.7757597719898373},{"$f":"'Baseline - external'!G57","v":6.9119037624022814},{"$f":"'Baseline - external'!H57","v":6.2862806669658058},{"$f":"'Baseline - external'!I57","v":5.4918068458025395},{"$f":"'Baseline - external'!J57","v":3.8846720403989092},{"$f":"'Baseline - external'!K57","v":4.9600312498692078},{"$f":"'Baseline - external'!L57","v":6.6711186393119899},{"$f":"'Baseline - external'!M57","v":3.260554907049769},{"$f":"'Baseline - external'!N57","v":4.4805366375679982},{"$f":"'Baseline - external'!O57","v":4.5235067768856361},{"$f":"'Baseline - external'!P57","v":4.3318963810011297},{"$f":"'Baseline - external'!Q57","v":4.1809319642741025},{"$f":"'Baseline - external'!R57","v":4.0190109663139699},{"$f":"'Baseline - external'!S57","v":4.137938239495651},{"$f":"'Baseline - external'!T57","v":3.9177703754659192},{"$f":"'Baseline - external'!U57","v":3.7256377769506841},{"$f":"'Baseline - external'!V57","v":3.5511017220427799},{"$f":"'Baseline - external'!W57","v":3.3857729924745881},{"$f":"'Baseline - external'!X57","v":3.2306801483526342},{"$f":"'Baseline - external'!Y57","v":3.0831089570405257},{"$f":"'Baseline - external'!Z57","v":2.9411613544158937},{"$f":"'Baseline - external'!AA57","v":2.8055933180361996},{"$f":"'Baseline - external'!AB57","v":2.6749082047602935},{"$f":"'Baseline - external'!AC57","v":2.5479556952925564},{"$f":"'Baseline - external'!AD57","v":2.427369260843844},{"$f":"'Baseline - external'!AE57","v":2.3115520182459561},{"$f":"'Baseline - external'!AF57","v":2.2014540639113087},{"$f":"'Baseline - external'!AG57","v":2.101989471417296},{"$f":"'Baseline - external'!AH57","v":2.0035518178903375}]
["BFDI_GDP",853,0,0,0,{"$f":"F41","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net FDI (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C58","v":3.1338929898643384},{"$f":"'Baseline - external'!D58","v":3.4731363493808827},{"$f":"'Baseline - external'!E58","v":6.3641543612259914},{"$f":"'Baseline - external'!F58","v":11.353610067416838},{"$f":"'Baseline - external'!G58","v":7.8963876686915739},{"$f":"'Baseline - external'!H58","v":8.1868673929876419},{"$f":"'Baseline - external'!I58","v":7.8940033879216855},{"$f":"'Baseline - external'!J58","v":6.7841302914341455},{"$f":"'Baseline - external'!K58","v":8.7031947771007605},{"$f":"'Baseline - external'!L58","v":8.0950301070264761},{"$f":"'Baseline - external'!M58","v":8.1557593596013174},{"$f":"'Baseline - external'!N58","v":6.5340705105191343},{"$f":"'Baseline - external'!O58","v":6.0314497020176558},{"$f":"'Baseline - external'!P58","v":5.026208085014729},{"$f":"'Baseline - external'!Q58","v":4.5235872765132417},{"$f":"'Baseline - external'!R58","v":4.2722768722625082},{"$f":"'Baseline - external'!S58","v":4.0209664680117818},{"$f":"'Baseline - external'!T58","v":3.7696560637610474},{"$f":"'Baseline - external'!U58","v":3.4932146190852387},{"$f":"'Baseline - external'!V58","v":3.2167731744094179},{"$f":"'Baseline - external'!W58","v":2.9403317297336127},{"$f":"'Baseline - external'!X58","v":2.6638902850578035},{"$f":"'Baseline - external'!Y58","v":2.6638902850578026},{"$f":"'Baseline - external'!Z58","v":2.6638902850577932},{"$f":"'Baseline - external'!AA58","v":2.7141523659079634},{"$f":"'Baseline - external'!AB58","v":2.7141523659079447},{"$f":"'Baseline - external'!AC58","v":2.5131040425073561},{"$f":"'Baseline - external'!AD58","v":2.2617936382566208},{"$f":"'Baseline - external'!AE58","v":2.0104832340058878},{"$f":"'Baseline - external'!AF58","v":2.0106597738096288},{"$f":"'Baseline - external'!AG58","v":2.0160053242587868},{"$f":"'Baseline - external'!AH58","v":1.7656391391330195}]
["DENDA_PCH",853,0,0,0,{"$f":"F42","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Nominal exchange rate depreciation (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C59","v":1.1043449927726323},{"$f":"'Baseline - external'!D59","v":1.9626729641420981},{"$f":"'Baseline - external'!E59","v":11.590444948538625},{"$f":"'Baseline - external'!F59","v":26.03302444743678},{"$f":"'Baseline - external'!G59","v":5.929021451127614E-2},{"$f":"'Baseline - external'!H59","v":5.3460991500479675},{"$f":"'Baseline - external'!I59","v":15.812675755691618},{"$f":"'Baseline - external'!J59","v":8.0977115904572692},{"$f":"'Baseline - external'!K59","v":33.153113043419083},{"$f":"'Baseline - external'!L59","v":21.2576813220948},{"$f":"'Baseline - external'!M59","v":5.0862000032606991},{"$f":"'Baseline - external'!N59","v":12.138631478206374},{"$f":"'Baseline - external'!O59","v":9.2782307499547194},{"$f":"'Baseline - external'!P59","v":7.1361691038085429},{"$f":"'Baseline - external'!Q59","v":5.5053882521433177},{"$f":"'Baseline - external'!R59","v":4.2408101117308972},{"$f":"'Baseline - external'!S59","v":3.7672326151308},{"$f":"'Baseline - external'!T59","v":3.7319167586936097},{"$f":"'Baseline - external'!U59","v":3.7319167586936208},{"$f":"'Baseline - external'!V59","v":3.7319167586939428},{"$f":"'Baseline - external'!W59","v":3.7319167586939317},{"$f":"'Baseline - external'!X59","v":3.7319167586937319},{"$f":"'Baseline - external'!Y59","v":3.7319167586933655},{"$f":"'Baseline - external'!Z59","v":3.7319167586938429},{"$f":"'Baseline - external'!AA59","v":3.7319167586940538},{"$f":"'Baseline - external'!AB59","v":3.731916758693532},{"$f":"'Baseline - external'!AC59","v":3.7319167586937319},{"$f":"'Baseline - external'!AD59","v":3.7319167586937652},{"$f":"'Baseline - external'!AE59","v":3.7319167586936652},{"$f":"'Baseline - external'!AF59","v":3.7319167586935653},{"$f":"'Baseline - external'!AG59","v":3.7319167586936763},{"$f":"'Baseline - external'!AH59","v":3.7319167586940316}]
["GGREG_GDP",853,0,0,0,{"$f":"F43","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Government revenues (excluding grants, in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C60","v":13.593880231480002},{"$f":"'Baseline - external'!D60","v":13.696372911364838},{"$f":"'Baseline - external'!E60","v":13.229450606026576},{"$f":"'Baseline - external'!F60","v":13.430713080369994},{"$f":"'Baseline - external'!G60","v":14.364273518200374},{"$f":"'Baseline - external'!H60","v":17.103348379368381},{"$f":"'Baseline - external'!I60","v":16.961803538581886},{"$f":"'Baseline - external'!J60","v":16.262693202575317},{"$f":"'Baseline - external'!K60","v":17.698160872294487},{"$f":"'Baseline - external'!L60","v":17.622466630679888},{"$f":"'Baseline - external'!M60","v":16.570182797648243},{"$f":"'Baseline - external'!N60","v":18.115688640724322},{"$f":"'Baseline - external'!O60","v":18.179663939902781},{"$f":"'Baseline - external'!P60","v":18.640144028836296},{"$f":"'Baseline - external'!Q60","v":18.803075422272979},{"$f":"'Baseline - external'!R60","v":18.699534209336576},{"$f":"'Baseline - external'!S60","v":18.608600593929772},{"$f":"'Baseline - external'!T60","v":18.404806441656142},{"$f":"'Baseline - external'!U60","v":18.19367037373274},{"$f":"'Baseline - external'!V60","v":18.011602493978497},{"$f":"'Baseline - external'!W60","v":17.867411312437039},{"$f":"'Baseline - external'!X60","v":17.757029916774218},{"$f":"'Baseline - external'!Y60","v":17.685529965825523},{"$f":"'Baseline - external'!Z60","v":17.615645869304551},{"$f":"'Baseline - external'!AA60","v":17.551511316997168},{"$f":"'Baseline - external'!AB60","v":17.496940136540854},{"$f":"'Baseline - external'!AC60","v":17.466065054913521},{"$f":"'Baseline - external'!AD60","v":17.419283285765097},{"$f":"'Baseline - external'!AE60","v":17.380805193281322},{"$f":"'Baseline - external'!AF60","v":17.343804847921842},{"$f":"'Baseline - external'!AG60","v":17.283073468283902},{"$f":"'Baseline - external'!AH60","v":17.242223925225371}]
["GBEGPF",853,0,0,0,{"$f":"F44","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Aid flows (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!D61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!E61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!F61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!G61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!H61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!I61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!J61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!K61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!L61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!M61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG61,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH61),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH61/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH61,\"Check scale\")),\"…\")","v":"Check scale"}]
["GBEGPF_G",853,0,0,0,{"$f":"F45","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Aid flows o/w Grants (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!D62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!E62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!F62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!G62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!H62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!I62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!J62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!K62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!L62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!M62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG62,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH62),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH62/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH62,\"Check scale\")),\"…\")","v":"Check scale"}]
["GBEGPF_L",853,0,0,0,{"$f":"F46","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Aid flows o/w Concessional loans (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - external'!C63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!C63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!C63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!D63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!D63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!D63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!E63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!E63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!E63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!F63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!F63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!F63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!G63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!G63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!G63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!H63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!H63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!H63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!I63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!I63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!I63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!J63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!J63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!J63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!K63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!K63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!K63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!L63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!L63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!L63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!M63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!M63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!M63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!N63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!N63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!N63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!O63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!O63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!O63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!P63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!P63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!P63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Q63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Q63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Q63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!R63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!R63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!R63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!S63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!S63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!S63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!T63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!T63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!T63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!U63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!U63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!U63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!V63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!V63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!V63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!W63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!W63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!W63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!X63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!X63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!X63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Y63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Y63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Y63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!Z63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!Z63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!Z63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AA63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AA63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AA63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AB63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AB63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AB63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AC63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AC63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AC63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AD63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AD63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AD63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AE63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AE63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AE63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AF63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AF63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AF63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AG63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AG63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AG63,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - external'!AH63),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - external'!AH63/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - external'!AH63,\"Check scale\")),\"…\")","v":"Check scale"}]
["GGRG_G_GDP",853,0,0,0,{"$f":"F47","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Grant-equivalent financing (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C64","v":0},{"$f":"'Baseline - external'!D64","v":0},{"$f":"'Baseline - external'!E64","v":0},{"$f":"'Baseline - external'!F64","v":0},{"$f":"'Baseline - external'!G64","v":0},{"$f":"'Baseline - external'!H64","v":0},{"$f":"'Baseline - external'!I64","v":0},{"$f":"'Baseline - external'!J64","v":0},{"$f":"'Baseline - external'!K64","v":0},{"$f":"'Baseline - external'!L64","v":0},{"$f":"'Baseline - external'!M64","v":0},{"$f":"'Baseline - external'!N64","v":1.3810678979291386},{"$f":"'Baseline - external'!O64","v":1.118061487040714},{"$f":"'Baseline - external'!P64","v":0.85919587647400997},{"$f":"'Baseline - external'!Q64","v":0.71868145719625642},{"$f":"'Baseline - external'!R64","v":0.50173151622307266},{"$f":"'Baseline - external'!S64","v":0.30677248440725169},{"$f":"'Baseline - external'!T64","v":0.23670846843723961},{"$f":"'Baseline - external'!U64","v":0.28516063994723095},{"$f":"'Baseline - external'!V64","v":0.2522475547343635},{"$f":"'Baseline - external'!W64","v":0.2249632543026498},{"$f":"'Baseline - external'!X64","v":0.20248206787015044},{"$f":"'Baseline - external'!Y64","v":0.18348080047113177},{"$f":"'Baseline - external'!Z64","v":0.16713940977215047},{"$f":"'Baseline - external'!AA64","v":0.15297103186161692},{"$f":"'Baseline - external'!AB64","v":0.14048967047659228},{"$f":"'Baseline - external'!AC64","v":0.12946001900403284},{"$f":"'Baseline - external'!AD64","v":9.6826770135246265E-2},{"$f":"'Baseline - external'!AE64","v":6.8126657133485924E-2},{"$f":"'Baseline - external'!AF64","v":4.2968337594949814E-2},{"$f":"'Baseline - external'!AG64","v":2.1008553230915741E-2},{"$f":"'Baseline - external'!AH64","v":1.7511752716559855E-3}]
["GGRG_G_EF",853,0,0,0,{"$f":"F48","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Grant-equivalent financing (in percent of external financing)","Ratio (in percent of External Financing)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - external'!C65","v":0},{"$f":"'Baseline - external'!D65","v":0},{"$f":"'Baseline - external'!E65","v":0},{"$f":"'Baseline - external'!F65","v":0},{"$f":"'Baseline - external'!G65","v":0},{"$f":"'Baseline - external'!H65","v":0},{"$f":"'Baseline - external'!I65","v":0},{"$f":"'Baseline - external'!J65","v":0},{"$f":"'Baseline - external'!K65","v":0},{"$f":"'Baseline - external'!L65","v":0},{"$f":"'Baseline - external'!M65","v":0},{"$f":"'Baseline - external'!N65","v":12.171307928096951},{"$f":"'Baseline - external'!O65","v":14.192027038601379},{"$f":"'Baseline - external'!P65","v":14.682956459076479},{"$f":"'Baseline - external'!Q65","v":11.285579964162222},{"$f":"'Baseline - external'!R65","v":7.6983080939364346},{"$f":"'Baseline - external'!S65","v":4.9310113334924175},{"$f":"'Baseline - external'!T65","v":3.7183965296952914},{"$f":"'Baseline - external'!U65","v":4.9176570776580997},{"$f":"'Baseline - external'!V65","v":4.2527135968688681},{"$f":"'Baseline - external'!W65","v":3.8846998773200134},{"$f":"'Baseline - external'!X65","v":3.7571910758625071},{"$f":"'Baseline - external'!Y65","v":3.0563432322533357},{"$f":"'Baseline - external'!Z65","v":2.9552714777368614},{"$f":"'Baseline - external'!AA65","v":2.7915543010501125},{"$f":"'Baseline - external'!AB65","v":2.673959201090891},{"$f":"'Baseline - external'!AC65","v":2.3819740592581287},{"$f":"'Baseline - external'!AD65","v":1.8500424554814259},{"$f":"'Baseline - external'!AE65","v":1.2950744979775861},{"$f":"'Baseline - external'!AF65","v":0.85070625893131135},{"$f":"'Baseline - external'!AG65","v":0.43514360125418888},{"$f":"'Baseline - external'!AH65","v":3.7440274273093745E-2}]
["BCA_AVG_GDP",853,0,0,0,{"$f":"F49","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Non-interest current account balance,Historical Average (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N70","v":-7.5155293953109688}]
["BCA_STD_GDP",853,0,0,0,{"$f":"F50","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Non-interest current account balance, Standard Deviation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P70","v":3.543219954070195}]
["NGDP_R_AVG_PCH",853,0,0,0,{"$f":"F51","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Real GDP growth, Historical Average (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N71","v":6.8185317053842898}]
["NGDP_R_PCH_STD",853,0,0,0,{"$f":"F52","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Real GDP growth, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P71","v":3.3888802441279227}]
["NGDP_D_PCH_AVG",853,0,0,0,{"$f":"F53","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Historical Average, GDP deflator in U.S. dollars (in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N72","v":1.6680354051019683}]
["NGDP_D_PCH_STD",853,0,0,0,{"$f":"F54","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","GDP deflator, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P72","v":13.163017527533281}]
["BX_PCH_AVG",853,0,0,0,{"$f":"F55","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Export growth (US dollar terms, in percent), Historical Average","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N73","v":14.522908506088038}]
["BX_PCH_STD",853,0,0,0,{"$f":"F56","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Export growth (US dollar terms, in percent), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P73","v":12.101876205044471}]
["BTR_AVG_GDP",853,0,0,0,{"$f":"F57","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP), Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N74","v":6.0567551799763875}]
["BTR_GDP_STD",853,0,0,0,{"$f":"F58","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net transfers (in percent of GDP), Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P74","v":1.6141106415159023}]
["BKFNDC_AVG_GDP",853,0,0,0,{"$f":"F59","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net non-debt creating flows (FDI) to GDP ratio, Historical Average","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N75","v":7.6906273762787318}]
["BKFNDC_GDP_STD",853,0,0,0,{"$f":"F60","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Net non-debt creating flows (FDI) to GDP ratio, Standard Deviation","Standard Deviation","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!P75","v":1.9866520052036762}]
["MLTD",853,0,0,0,{"$f":"F61","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Total new MLT disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!F118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!F118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!G118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!G118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!H118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!H118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!I118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!I118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!J118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!J118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!K118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!K118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!L118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!L118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!M118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!M118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!N118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!N118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!O118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!O118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!P118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!P118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Q118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Q118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!R118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!R118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!S118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!S118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!T118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!T118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!U118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!U118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!V118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!V118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!W118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!W118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!X118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!X118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Y118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Y118,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z118),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Z118/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Z118,\"Check scale\")),\"…\")","v":"Check scale"}]
["MLTD_NPV",853,0,0,0,{"$f":"F62","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","NPV of new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!F387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!F387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!G387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!G387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!H387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!H387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!I387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!I387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!J387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!J387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!K387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!K387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!L387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!L387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!M387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!M387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!N387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!N387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!O387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!O387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!P387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!P387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Q387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Q387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!R387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!R387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!S387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!S387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!T387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!T387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!U387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!U387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!V387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!V387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!W387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!W387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!X387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!X387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Y387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Y387,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z387),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Z387/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Z387,\"Check scale\")),\"…\")","v":"Check scale"}]
["MLTD_GE",853,0,0,0,{"$f":"F63","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Grant element of new disbursement (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F388","v":6.0626487881470839},{"$f":"Ext_Debt_Data!G388","v":8.9741056165583046},{"$f":"Ext_Debt_Data!H388","v":9.5686671925121711},{"$f":"Ext_Debt_Data!I388","v":7.6894824384979152},{"$f":"Ext_Debt_Data!J388","v":4.9984158010152537},{"$f":"Ext_Debt_Data!K388","v":2.7818104390802967},{"$f":"Ext_Debt_Data!L388","v":2.1485255738286351},{"$f":"Ext_Debt_Data!M388","v":3.651995709258268},{"$f":"Ext_Debt_Data!N388","v":3.3245731270451371},{"$f":"Ext_Debt_Data!O388","v":3.1726888215709197},{"$f":"Ext_Debt_Data!P388","v":3.1846722714411473},{"$f":"Ext_Debt_Data!Q388","v":2.669608108796214},{"$f":"Ext_Debt_Data!R388","v":2.6480606169685217},{"$f":"Ext_Debt_Data!S388","v":2.5541057347677505},{"$f":"Ext_Debt_Data!T388","v":2.4886450110250218},{"$f":"Ext_Debt_Data!U388","v":2.2476758112249864},{"$f":"Ext_Debt_Data!V388","v":1.7451989089810998},{"$f":"Ext_Debt_Data!W388","v":1.2166689782694591},{"$f":"Ext_Debt_Data!X388","v":0.78938708891501108},{"$f":"Ext_Debt_Data!Y388","v":0.38686031123547593},{"$f":"Ext_Debt_Data!Z388","v":0}]
["MLTD_G",853,0,0,0,{"$f":"F64","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Grant implicit in new disbursements (billions of U.S. dollars)","US Dollar","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Ext_Debt_Data!F389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!F389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!F389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!G389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!G389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!G389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!H389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!H389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!H389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!I389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!I389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!I389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!J389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!J389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!J389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!K389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!K389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!K389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!L389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!L389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!L389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!M389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!M389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!M389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!N389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!N389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!N389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!O389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!O389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!O389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!P389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!P389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!P389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Q389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Q389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Q389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!R389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!R389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!R389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!S389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!S389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!S389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!T389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!T389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!T389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!U389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!U389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!U389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!V389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!V389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!V389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!W389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!W389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!W389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!X389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!X389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!X389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Y389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Y389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Y389,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER(Ext_Debt_Data!Z389),IF('Input 1 - Basics'!$C$19=\"Millions\",Ext_Debt_Data!Z389/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",Ext_Debt_Data!Z389,\"Check scale\")),\"…\")","v":"Check scale"}]
["FID_AVG",853,0,0,0,{"$f":"F65","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Average discount rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ext_Debt_Data!F390","v":5},{"$f":"Ext_Debt_Data!G390","v":5},{"$f":"Ext_Debt_Data!H390","v":5},{"$f":"Ext_Debt_Data!I390","v":5.0000000000000009},{"$f":"Ext_Debt_Data!J390","v":5},{"$f":"Ext_Debt_Data!K390","v":5},{"$f":"Ext_Debt_Data!L390","v":5},{"$f":"Ext_Debt_Data!M390","v":5},{"$f":"Ext_Debt_Data!N390","v":5.0000000000000009},{"$f":"Ext_Debt_Data!O390","v":5},{"$f":"Ext_Debt_Data!P390","v":5},{"$f":"Ext_Debt_Data!Q390","v":5},{"$f":"Ext_Debt_Data!R390","v":5.0000000000000009},{"$f":"Ext_Debt_Data!S390","v":5},{"$f":"Ext_Debt_Data!T390","v":5.0000000000000018},{"$f":"Ext_Debt_Data!U390","v":5.0000000000000009},{"$f":"Ext_Debt_Data!V390","v":5},{"$f":"Ext_Debt_Data!W390","v":5},{"$f":"Ext_Debt_Data!X390","v":5},{"$f":"Ext_Debt_Data!Y390","v":5},{"$f":"Ext_Debt_Data!Z390","v":5}]
["DGDPBEPV",853,0,0,0,{"$f":"F66","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Baseline external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N35","v":45.522721627964714},{"$f":"'Baseline - external'!O35","v":44.19820594932753},{"$f":"'Baseline - external'!P35","v":42.250982279437963},{"$f":"'Baseline - external'!Q35","v":41.093350213517134},{"$f":"'Baseline - external'!R35","v":39.361066974348105},{"$f":"'Baseline - external'!S35","v":38.302959534288902},{"$f":"'Baseline - external'!T35","v":35.932428523208266},{"$f":"'Baseline - external'!U35","v":33.355971173076917},{"$f":"'Baseline - external'!V35","v":32.162706656291107},{"$f":"'Baseline - external'!W35","v":31.483178401399702},{"$f":"'Baseline - external'!X35","v":31.151629348637595},{"$f":"'Baseline - external'!Y35","v":31.067129219604734},{"$f":"'Baseline - external'!Z35","v":30.839076673534009},{"$f":"'Baseline - external'!AA35","v":30.514720431447838},{"$f":"'Baseline - external'!AB35","v":30.261113347825859},{"$f":"'Baseline - external'!AC35","v":30.132436663967336},{"$f":"'Baseline - external'!AD35","v":29.589096456207898},{"$f":"'Baseline - external'!AE35","v":29.138268752763636},{"$f":"'Baseline - external'!AF35","v":28.432568492892273},{"$f":"'Baseline - external'!AG35","v":27.932369757795396},{"$f":"'Baseline - external'!AH35","v":27.441528348209587}]
["DGDP_A1EPV",{"$f":"B67","v":853},0,0,{"$f":"E67","v":0},{"$f":"F67","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,{"$f":"N67","v":0},{"$f":"O67","v":0},{"$f":"P67","v":0},"external","PV of Debt-to-GDP Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D35","v":45.522721627964714},{"$f":"A1_historical_ext!E35","v":47.665327463919439},{"$f":"A1_historical_ext!F35","v":48.238556561592702},{"$f":"A1_historical_ext!G35","v":49.056040556257294},{"$f":"A1_historical_ext!H35","v":49.145752911209343},{"$f":"A1_historical_ext!I35","v":49.77130747283524},{"$f":"A1_historical_ext!J35","v":49.20201760286082},{"$f":"A1_historical_ext!K35","v":46.447092872446014},{"$f":"A1_historical_ext!L35","v":43.983870555361094},{"$f":"A1_historical_ext!M35","v":41.243253081358816},{"$f":"A1_historical_ext!N35","v":38.492290605367153},{"$f":"A1_historical_ext!O35","v":36.359794327555548},{"$f":"A1_historical_ext!P35","v":34.404122181839639},{"$f":"A1_historical_ext!Q35","v":32.701192465328688},{"$f":"A1_historical_ext!R35","v":31.251702041533804},{"$f":"A1_historical_ext!S35","v":30.257591792158074},{"$f":"A1_historical_ext!T35","v":28.808657621532308},{"$f":"A1_historical_ext!U35","v":27.485217454000587},{"$f":"A1_historical_ext!V35","v":26.008747728931464},{"$f":"A1_historical_ext!W35","v":24.618771710815381},{"$f":"A1_historical_ext!X35","v":23.240034929793438}]
["DGDP_A2EPV",853,0,0,0,{"$f":"F68","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGDP_B1EPV",853,0,0,0,{"$f":"F69","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D35","v":45.522721627964714},{"$f":"B1_GDP_ext!E35","v":48.09372660323853},{"$f":"B1_GDP_ext!F35","v":47.806014851338055},{"$f":"B1_GDP_ext!G35","v":46.496180789498283},{"$f":"B1_GDP_ext!H35","v":44.536142139728454},{"$f":"B1_GDP_ext!I35","v":43.33891790339635},{"$f":"B1_GDP_ext!J35","v":40.656716576767543},{"$f":"B1_GDP_ext!K35","v":37.741514332956974},{"$f":"B1_GDP_ext!L35","v":36.391362972362479},{"$f":"B1_GDP_ext!M35","v":35.622492378292257},{"$f":"B1_GDP_ext!N35","v":35.247352249348893},{"$f":"B1_GDP_ext!O35","v":35.151742296501688},{"$f":"B1_GDP_ext!P35","v":34.893706084888017},{"$f":"B1_GDP_ext!Q35","v":34.526704455819576},{"$f":"B1_GDP_ext!R35","v":34.239753872615324},{"$f":"B1_GDP_ext!S35","v":34.094159163860944},{"$f":"B1_GDP_ext!T35","v":33.479382213358697},{"$f":"B1_GDP_ext!U35","v":32.969281034084112},{"$f":"B1_GDP_ext!V35","v":32.170797418226933},{"$f":"B1_GDP_ext!W35","v":31.60483405196694},{"$f":"B1_GDP_ext!X35","v":31.049458284342919}]
["DGDP_B2EPV",853,0,0,0,{"$f":"F70","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D35","v":45.522721627964714},{"$f":"B3_Exports_ext!E35","v":49.151524323133131},{"$f":"B3_Exports_ext!F35","v":56.825709009672643},{"$f":"B3_Exports_ext!G35","v":55.603610873746113},{"$f":"B3_Exports_ext!H35","v":53.772198418610515},{"$f":"B3_Exports_ext!I35","v":52.571557142655713},{"$f":"B3_Exports_ext!J35","v":49.200722390919353},{"$f":"B3_Exports_ext!K35","v":44.109437731298776},{"$f":"B3_Exports_ext!L35","v":40.468841627391129},{"$f":"B3_Exports_ext!M35","v":37.351077794117018},{"$f":"B3_Exports_ext!N35","v":35.208327756779205},{"$f":"B3_Exports_ext!O35","v":34.507450116928275},{"$f":"B3_Exports_ext!P35","v":33.659868419796076},{"$f":"B3_Exports_ext!Q35","v":32.748754545530232},{"$f":"B3_Exports_ext!R35","v":31.975254248238453},{"$f":"B3_Exports_ext!S35","v":31.423847841063939},{"$f":"B3_Exports_ext!T35","v":30.550197047118488},{"$f":"B3_Exports_ext!U35","v":29.854414779222871},{"$f":"B3_Exports_ext!V35","v":28.960255358018621},{"$f":"B3_Exports_ext!W35","v":28.31904201041673},{"$f":"B3_Exports_ext!X35","v":27.716305278108127}]
["DGDP_B3EPV",853,0,0,0,{"$f":"F71","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGDP_B4EPV",853,0,0,0,{"$f":"F72","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D35","v":45.522721627964714},{"$f":"'B4_other flows_ext'!E35","v":47.798968596047111},{"$f":"'B4_other flows_ext'!F35","v":49.41044763032145},{"$f":"'B4_other flows_ext'!G35","v":48.232922669052378},{"$f":"'B4_other flows_ext'!H35","v":46.46947039332639},{"$f":"'B4_other flows_ext'!I35","v":45.349169101582},{"$f":"'B4_other flows_ext'!J35","v":42.283744634859254},{"$f":"'B4_other flows_ext'!K35","v":38.413583238694777},{"$f":"'B4_other flows_ext'!L35","v":35.945026226670464},{"$f":"'B4_other flows_ext'!M35","v":33.988800446636013},{"$f":"'B4_other flows_ext'!N35","v":32.856490359769644},{"$f":"'B4_other flows_ext'!O35","v":32.448532421143973},{"$f":"'B4_other flows_ext'!P35","v":31.899743353249814},{"$f":"'B4_other flows_ext'!Q35","v":31.275547176385647},{"$f":"'B4_other flows_ext'!R35","v":30.758796803323634},{"$f":"'B4_other flows_ext'!S35","v":30.418799569520793},{"$f":"'B4_other flows_ext'!T35","v":29.71592150216938},{"$f":"'B4_other flows_ext'!U35","v":29.147571034163999},{"$f":"'B4_other flows_ext'!V35","v":28.355440887823686},{"$f":"'B4_other flows_ext'!W35","v":27.789559687783282},{"$f":"'B4_other flows_ext'!X35","v":27.248074799886261}]
["DGDP_B5EPV",853,0,0,0,{"$f":"F73","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, Combination of B1-B5 using one-half standard deviation shocks, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D35","v":45.522721627964714},{"$f":"'B6_Combo_non-mkt_ext'!E35","v":52.092289353958286},{"$f":"'B6_Combo_non-mkt_ext'!F35","v":52.092650143077194},{"$f":"'B6_Combo_non-mkt_ext'!G35","v":50.811761486084961},{"$f":"'B6_Combo_non-mkt_ext'!H35","v":48.893873029757465},{"$f":"'B6_Combo_non-mkt_ext'!I35","v":47.686553542042112},{"$f":"'B6_Combo_non-mkt_ext'!J35","v":44.258463157390452},{"$f":"'B6_Combo_non-mkt_ext'!K35","v":40.368434291824698},{"$f":"'B6_Combo_non-mkt_ext'!L35","v":38.003969509537932},{"$f":"'B6_Combo_non-mkt_ext'!M35","v":36.199491939827624},{"$f":"'B6_Combo_non-mkt_ext'!N35","v":35.369771105086315},{"$f":"'B6_Combo_non-mkt_ext'!O35","v":35.008802110245782},{"$f":"'B6_Combo_non-mkt_ext'!P35","v":34.496811413619284},{"$f":"'B6_Combo_non-mkt_ext'!Q35","v":33.900285062830058},{"$f":"'B6_Combo_non-mkt_ext'!R35","v":33.414641538133125},{"$f":"'B6_Combo_non-mkt_ext'!S35","v":33.111399957836603},{"$f":"'B6_Combo_non-mkt_ext'!T35","v":32.395751104076233},{"$f":"'B6_Combo_non-mkt_ext'!U35","v":31.81365659631561},{"$f":"'B6_Combo_non-mkt_ext'!V35","v":30.976705466201654},{"$f":"'B6_Combo_non-mkt_ext'!W35","v":30.379130445021691},{"$f":"'B6_Combo_non-mkt_ext'!X35","v":29.804032485399155}]
["DGDP_B6EPV",853,0,0,0,{"$f":"F74","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D35","v":45.522721627964714},{"$f":"B5_depreciation_ext!E35","v":53.12574153000822},{"$f":"B5_depreciation_ext!F35","v":47.652814405451039},{"$f":"B5_depreciation_ext!G35","v":46.201763468410903},{"$f":"B5_depreciation_ext!H35","v":44.031563550651619},{"$f":"B5_depreciation_ext!I35","v":42.741570611615444},{"$f":"B5_depreciation_ext!J35","v":40.29778476487801},{"$f":"B5_depreciation_ext!K35","v":38.098941153993302},{"$f":"B5_depreciation_ext!L35","v":37.638279757556361},{"$f":"B5_depreciation_ext!M35","v":37.830012879046478},{"$f":"B5_depreciation_ext!N35","v":38.079416248896365},{"$f":"B5_depreciation_ext!O35","v":38.239137702432217},{"$f":"B5_depreciation_ext!P35","v":38.214802796237898},{"$f":"B5_depreciation_ext!Q35","v":38.051302225423058},{"$f":"B5_depreciation_ext!R35","v":37.947357305459107},{"$f":"B5_depreciation_ext!S35","v":37.959161857615612},{"$f":"B5_depreciation_ext!T35","v":37.402487459185309},{"$f":"B5_depreciation_ext!U35","v":36.928315277636024},{"$f":"B5_depreciation_ext!V35","v":36.105299610131254},{"$f":"B5_depreciation_ext!W35","v":35.525564202252994},{"$f":"B5_depreciation_ext!X35","v":34.945273249685179}]
["DBXBEPV",853,0,0,0,{"$f":"F75","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N36","v":110.61517407343602},{"$f":"'Baseline - external'!O36","v":105.97900436147741},{"$f":"'Baseline - external'!P36","v":102.03022027083568},{"$f":"'Baseline - external'!Q36","v":100.6211924959286},{"$f":"'Baseline - external'!R36","v":97.165382689904675},{"$f":"'Baseline - external'!S36","v":95.220290719746387},{"$f":"'Baseline - external'!T36","v":90.750902686968487},{"$f":"'Baseline - external'!U36","v":85.899127704568528},{"$f":"'Baseline - external'!V36","v":84.416804438397179},{"$f":"'Baseline - external'!W36","v":83.708938608806321},{"$f":"'Baseline - external'!X36","v":83.503237820490824},{"$f":"'Baseline - external'!Y36","v":83.585041922796762},{"$f":"'Baseline - external'!Z36","v":83.32106132173196},{"$f":"'Baseline - external'!AA36","v":82.879400763488562},{"$f":"'Baseline - external'!AB36","v":82.670025424372056},{"$f":"'Baseline - external'!AC36","v":82.927959942015576},{"$f":"'Baseline - external'!AD36","v":82.062883016955794},{"$f":"'Baseline - external'!AE36","v":81.239862288334763},{"$f":"'Baseline - external'!AF36","v":79.89041590503227},{"$f":"'Baseline - external'!AG36","v":79.087655121218233},{"$f":"'Baseline - external'!AH36","v":78.160513954984211}]
["DBX_A1EPV",853,0,0,0,{"$f":"F76","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D36","v":110.61517407343602},{"$f":"A1_historical_ext!E36","v":114.29251117073508},{"$f":"A1_historical_ext!F36","v":116.4893757729682},{"$f":"A1_historical_ext!G36","v":120.11863900732985},{"$f":"A1_historical_ext!H36","v":121.31952348530666},{"$f":"A1_historical_ext!I36","v":123.73034420023549},{"$f":"A1_historical_ext!J36","v":124.26456254120892},{"$f":"A1_historical_ext!K36","v":119.61171034277997},{"$f":"A1_historical_ext!L36","v":115.44357378857062},{"$f":"A1_historical_ext!M36","v":109.65947898263781},{"$f":"A1_historical_ext!N36","v":103.18018555957143},{"$f":"A1_historical_ext!O36","v":97.824775237203767},{"$f":"A1_historical_ext!P36","v":92.953106358515441},{"$f":"A1_historical_ext!Q36","v":88.817960559940644},{"$f":"A1_historical_ext!R36","v":85.376204524679835},{"$f":"A1_historical_ext!S36","v":83.272401368139953},{"$f":"A1_historical_ext!T36","v":79.89840121580788},{"$f":"A1_historical_ext!U36","v":76.631020870660421},{"$f":"A1_historical_ext!V36","v":73.0799144562979},{"$f":"A1_historical_ext!W36","v":69.70554032672392},{"$f":"A1_historical_ext!X36","v":66.19358263851781}]
["DBX_A2EPV",853,0,0,0,{"$f":"F77","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DBX_B1EPV",853,0,0,0,{"$f":"F78","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D36","v":110.61517407343602},{"$f":"B1_GDP_ext!E36","v":105.97900436147741},{"$f":"B1_GDP_ext!F36","v":102.03022027083564},{"$f":"B1_GDP_ext!G36","v":100.62119249592855},{"$f":"B1_GDP_ext!H36","v":97.165382689904604},{"$f":"B1_GDP_ext!I36","v":95.22029071974633},{"$f":"B1_GDP_ext!J36","v":90.750902686968431},{"$f":"B1_GDP_ext!K36","v":85.899127704568485},{"$f":"B1_GDP_ext!L36","v":84.416804438397136},{"$f":"B1_GDP_ext!M36","v":83.708938608806321},{"$f":"B1_GDP_ext!N36","v":83.50323782049081},{"$f":"B1_GDP_ext!O36","v":83.585041922796748},{"$f":"B1_GDP_ext!P36","v":83.321061321731946},{"$f":"B1_GDP_ext!Q36","v":82.879400763488562},{"$f":"B1_GDP_ext!R36","v":82.670025424372028},{"$f":"B1_GDP_ext!S36","v":82.927959942015576},{"$f":"B1_GDP_ext!T36","v":82.062883016955752},{"$f":"B1_GDP_ext!U36","v":81.23986228833472},{"$f":"B1_GDP_ext!V36","v":79.890415905032228},{"$f":"B1_GDP_ext!W36","v":79.087655121218177},{"$f":"B1_GDP_ext!X36","v":78.160513954984069}]
["DBX_B2EPV",853,0,0,0,{"$f":"F79","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D36","v":110.61517407343602},{"$f":"B3_Exports_ext!E36","v":131.51360561808255},{"$f":"B3_Exports_ext!F36","v":170.0650669394295},{"$f":"B3_Exports_ext!G36","v":168.73265617452418},{"$f":"B3_Exports_ext!H36","v":164.50561749331231},{"$f":"B3_Exports_ext!I36","v":161.96689232689144},{"$f":"B3_Exports_ext!J36","v":153.99765221182301},{"$f":"B3_Exports_ext!K36","v":140.77480123389043},{"$f":"B3_Exports_ext!L36","v":131.6361976225559},{"$f":"B3_Exports_ext!M36","v":123.07635913855735},{"$f":"B3_Exports_ext!N36","v":116.96237660322466},{"$f":"B3_Exports_ext!O36","v":115.05845733624054},{"$f":"B3_Exports_ext!P36","v":112.70523208352689},{"$f":"B3_Exports_ext!Q36","v":110.23264602001959},{"$f":"B3_Exports_ext!R36","v":108.25685659792642},{"$f":"B3_Exports_ext!S36","v":107.17767451747298},{"$f":"B3_Exports_ext!T36","v":105.00435699513424},{"$f":"B3_Exports_ext!U36","v":103.15546318670361},{"$f":"B3_Exports_ext!V36","v":100.84612431572377},{"$f":"B3_Exports_ext!W36","v":99.370554172605424},{"$f":"B3_Exports_ext!X36","v":97.834647424660147}]
["DBX_B3EPV",853,0,0,0,{"$f":"F80","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DBX_B4EPV",853,0,0,0,{"$f":"F81","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D36","v":110.61517407343602},{"$f":"'B4_other flows_ext'!E36","v":114.61295752869063},{"$f":"'B4_other flows_ext'!F36","v":119.31932900541665},{"$f":"'B4_other flows_ext'!G36","v":118.10315224499612},{"$f":"'B4_other flows_ext'!H36","v":114.71294406494002},{"$f":"'B4_other flows_ext'!I36","v":112.73700826918997},{"$f":"'B4_other flows_ext'!J36","v":106.79177980192138},{"$f":"'B4_other flows_ext'!K36","v":98.923616257170892},{"$f":"'B4_other flows_ext'!L36","v":94.344181972519664},{"$f":"'B4_other flows_ext'!M36","v":90.371003006733602},{"$f":"'B4_other flows_ext'!N36","v":88.073188652602525},{"$f":"'B4_other flows_ext'!O36","v":87.301659692554495},{"$f":"'B4_other flows_ext'!P36","v":86.186772069108571},{"$f":"'B4_other flows_ext'!Q36","v":84.945841609536615},{"$f":"'B4_other flows_ext'!R36","v":84.029641755945192},{"$f":"'B4_other flows_ext'!S36","v":83.716063865553053},{"$f":"'B4_other flows_ext'!T36","v":82.414621669258366},{"$f":"'B4_other flows_ext'!U36","v":81.265797805174998},{"$f":"'B4_other flows_ext'!V36","v":79.673701173535932},{"$f":"'B4_other flows_ext'!W36","v":78.683302978421509},{"$f":"'B4_other flows_ext'!X36","v":77.609508611130835}]
["DBX_B5EPV",853,0,0,0,{"$f":"F82","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D36","v":110.61517407343602},{"$f":"'B6_Combo_non-mkt_ext'!E36","v":122.58206278618309},{"$f":"'B6_Combo_non-mkt_ext'!F36","v":115.17700582878561},{"$f":"'B6_Combo_non-mkt_ext'!G36","v":127.81654452406484},{"$f":"'B6_Combo_non-mkt_ext'!H36","v":123.99496614244512},{"$f":"'B6_Combo_non-mkt_ext'!I36","v":121.78618272308974},{"$f":"'B6_Combo_non-mkt_ext'!J36","v":114.83271248490597},{"$f":"'B6_Combo_non-mkt_ext'!K36","v":106.7977197662416},{"$f":"'B6_Combo_non-mkt_ext'!L36","v":102.47317449303613},{"$f":"'B6_Combo_non-mkt_ext'!M36","v":98.878222619266708},{"$f":"'B6_Combo_non-mkt_ext'!N36","v":97.400168656015339},{"$f":"'B6_Combo_non-mkt_ext'!O36","v":96.763061944140205},{"$f":"'B6_Combo_non-mkt_ext'!P36","v":95.749671348617767},{"$f":"'B6_Combo_non-mkt_ext'!Q36","v":94.590052835547908},{"$f":"'B6_Combo_non-mkt_ext'!R36","v":93.778846470606226},{"$f":"'B6_Combo_non-mkt_ext'!S36","v":93.61580658617747},{"$f":"'B6_Combo_non-mkt_ext'!T36","v":92.301345405706641},{"$f":"'B6_Combo_non-mkt_ext'!U36","v":91.122144863018846},{"$f":"'B6_Combo_non-mkt_ext'!V36","v":89.416718035668481},{"$f":"'B6_Combo_non-mkt_ext'!W36","v":88.365180013804448},{"$f":"'B6_Combo_non-mkt_ext'!X36","v":87.208546845960896}]
["DBX_B6EPV",853,0,0,0,{"$f":"F83","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D36","v":110.61517407343602},{"$f":"B5_depreciation_ext!E36","v":100.49025765815702},{"$f":"B5_depreciation_ext!F36","v":90.778777603862494},{"$f":"B5_depreciation_ext!G36","v":89.24424583878023},{"$f":"B5_depreciation_ext!H36","v":85.745743668171798},{"$f":"B5_depreciation_ext!I36","v":83.820724307920926},{"$f":"B5_depreciation_ext!J36","v":80.287755493018594},{"$f":"B5_depreciation_ext!K36","v":77.398372855182942},{"$f":"B5_depreciation_ext!L36","v":77.930927528937261},{"$f":"B5_depreciation_ext!M36","v":79.347548781405834},{"$f":"B5_depreciation_ext!N36","v":80.5223779190692},{"$f":"B5_depreciation_ext!O36","v":81.159486767636196},{"$f":"B5_depreciation_ext!P36","v":81.44957268460476},{"$f":"B5_depreciation_ext!Q36","v":81.528695229195748},{"$f":"B5_depreciation_ext!R36","v":81.780256120740987},{"$f":"B5_depreciation_ext!S36","v":82.411364482454601},{"$f":"B5_depreciation_ext!T36","v":81.831274214936442},{"$f":"B5_depreciation_ext!U36","v":81.221066859248481},{"$f":"B5_depreciation_ext!V36","v":80.030089422852285},{"$f":"B5_depreciation_ext!W36","v":79.34976806521361},{"$f":"B5_depreciation_ext!X36","v":78.518376720821749}]
["DGGRBEPV",853,0,0,0,{"$f":"F84","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N37","v":251.28893817278905},{"$f":"'Baseline - external'!O37","v":243.11893825669856},{"$f":"'Baseline - external'!P37","v":226.66660844506197},{"$f":"'Baseline - external'!Q37","v":218.54589895885036},{"$f":"'Baseline - external'!R37","v":210.49223223269027},{"$f":"'Baseline - external'!S37","v":205.83471250806221},{"$f":"'Baseline - external'!T37","v":195.23393868398063},{"$f":"'Baseline - external'!U37","v":183.33832859385467},{"$f":"'Baseline - external'!V37","v":178.56660264983918},{"$f":"'Baseline - external'!W37","v":176.20447557215567},{"$f":"'Baseline - external'!X37","v":175.43265678237179},{"$f":"'Baseline - external'!Y37","v":175.66411229766382},{"$f":"'Baseline - external'!Z37","v":175.06639780532504},{"$f":"'Baseline - external'!AA37","v":173.85807911536878},{"$f":"'Baseline - external'!AB37","v":172.95088805058049},{"$f":"'Baseline - external'!AC37","v":172.51989254151172},{"$f":"'Baseline - external'!AD37","v":169.86402925307425},{"$f":"'Baseline - external'!AE37","v":167.64625360410372},{"$f":"'Baseline - external'!AF37","v":163.9350116205851},{"$f":"'Baseline - external'!AG37","v":161.61691269237483},{"$f":"'Baseline - external'!AH37","v":159.15306788274935}]
["DGGR_A1EPV",853,0,0,0,{"$f":"F85","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D37","v":251.28893817278905},{"$f":"A1_historical_ext!E37","v":262.19036623277833},{"$f":"A1_historical_ext!F37","v":258.78853986840267},{"$f":"A1_historical_ext!G37","v":260.89370730358547},{"$f":"A1_historical_ext!H37","v":262.81805932187945},{"$f":"A1_historical_ext!I37","v":267.46399989406467},{"$f":"A1_historical_ext!J37","v":267.3324370937172},{"$f":"A1_historical_ext!K37","v":255.29259307404175},{"$f":"A1_historical_ext!L37","v":244.19743090635856},{"$f":"A1_historical_ext!M37","v":230.82948257115711},{"$f":"A1_historical_ext!N37","v":216.77212228496231},{"$f":"A1_historical_ext!O37","v":205.59064047170244},{"$f":"A1_historical_ext!P37","v":195.30434726659206},{"$f":"A1_historical_ext!Q37","v":186.31553644990288},{"$f":"A1_historical_ext!R37","v":178.61238478073838},{"$f":"A1_historical_ext!S37","v":173.23645421580557},{"$f":"A1_historical_ext!T37","v":165.38371383554292},{"$f":"A1_historical_ext!U37","v":158.1354669611348},{"$f":"A1_historical_ext!V37","v":149.95987303240366},{"$f":"A1_historical_ext!W37","v":142.44440814299139},{"$f":"A1_historical_ext!X37","v":134.78559976125393}]
["DGGR_A2EPV",853,0,0,0,{"$f":"F86","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGGR_B1EPV",853,0,0,0,{"$f":"F87","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D37","v":251.28893817278905},{"$f":"B1_GDP_ext!E37","v":264.54684070191735},{"$f":"B1_GDP_ext!F37","v":256.46805506106699},{"$f":"B1_GDP_ext!G37","v":247.27965902015012},{"$f":"B1_GDP_ext!H37","v":238.16712032052544},{"$f":"B1_GDP_ext!I37","v":232.89724385579936},{"$f":"B1_GDP_ext!J37","v":220.90271204780507},{"$f":"B1_GDP_ext!K37","v":207.44310278066041},{"$f":"B1_GDP_ext!L37","v":202.04400460496817},{"$f":"B1_GDP_ext!M37","v":199.37131213572255},{"$f":"B1_GDP_ext!N37","v":198.49801692372213},{"$f":"B1_GDP_ext!O37","v":198.75990351675549},{"$f":"B1_GDP_ext!P37","v":198.08360331363536},{"$f":"B1_GDP_ext!Q37","v":196.71641850228224},{"$f":"B1_GDP_ext!R37","v":195.68995267411668},{"$f":"B1_GDP_ext!S37","v":195.20229116671953},{"$f":"B1_GDP_ext!T37","v":192.19724292972367},{"$f":"B1_GDP_ext!U37","v":189.68788078258092},{"$f":"B1_GDP_ext!V37","v":185.4886958214459},{"$f":"B1_GDP_ext!W37","v":182.86582019086384},{"$f":"B1_GDP_ext!X37","v":180.07803644701286}]
["DGGR_B2EPV",853,0,0,0,{"$f":"F88","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D37","v":251.28893817278905},{"$f":"B3_Exports_ext!E37","v":270.36541756555692},{"$f":"B3_Exports_ext!F37","v":304.85659832758421},{"$f":"B3_Exports_ext!G37","v":295.71551262237375},{"$f":"B3_Exports_ext!H37","v":287.5590258914703},{"$f":"B3_Exports_ext!I37","v":282.51214741964446},{"$f":"B3_Exports_ext!J37","v":267.32539973667917},{"$f":"B3_Exports_ext!K37","v":242.44386550490736},{"$f":"B3_Exports_ext!L37","v":224.68207168640532},{"$f":"B3_Exports_ext!M37","v":209.04582729406306},{"$f":"B3_Exports_ext!N37","v":198.27824766753125},{"$f":"B3_Exports_ext!O37","v":195.11685645614489},{"$f":"B3_Exports_ext!P37","v":191.07938857041145},{"$f":"B3_Exports_ext!Q37","v":186.58652211798884},{"$f":"B3_Exports_ext!R37","v":182.74769187476895},{"$f":"B3_Exports_ext!S37","v":179.91372265170764},{"$f":"B3_Exports_ext!T37","v":175.38148123513136},{"$f":"B3_Exports_ext!U37","v":171.76658070342629},{"$f":"B3_Exports_ext!V37","v":166.97752086093541},{"$f":"B3_Exports_ext!W37","v":163.85420140917},{"$f":"B3_Exports_ext!X37","v":160.74669600804324}]
["DGGR_B3EPV",853,0,0,0,{"$f":"F89","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DGGR_B4EPV",853,0,0,0,{"$f":"F90","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D37","v":251.28893817278905},{"$f":"'B4_other flows_ext'!E37","v":262.92547955813711},{"$f":"'B4_other flows_ext'!F37","v":265.07546054302748},{"$f":"'B4_other flows_ext'!G37","v":256.51613678004287},{"$f":"'B4_other flows_ext'!H37","v":248.50603161080042},{"$f":"'B4_other flows_ext'!I37","v":243.70005080540633},{"$f":"'B4_other flows_ext'!J37","v":229.74294659876023},{"$f":"'B4_other flows_ext'!K37","v":211.13707377129739},{"$f":"'B4_other flows_ext'!L37","v":199.56595332751394},{"$f":"'B4_other flows_ext'!M37","v":190.22789508952144},{"$f":"'B4_other flows_ext'!N37","v":185.03370503831661},{"$f":"'B4_other flows_ext'!O37","v":183.47503571476571},{"$f":"'B4_other flows_ext'!P37","v":181.08756039899427},{"$f":"'B4_other flows_ext'!Q37","v":178.19290095034665},{"$f":"'B4_other flows_ext'!R37","v":175.7952908525219},{"$f":"'B4_other flows_ext'!S37","v":174.15943129653826},{"$f":"'B4_other flows_ext'!T37","v":170.59210195205333},{"$f":"'B4_other flows_ext'!U37","v":167.69977403251264},{"$f":"'B4_other flows_ext'!V37","v":163.49031332200022},{"$f":"'B4_other flows_ext'!W37","v":160.7906124959764},{"$f":"'B4_other flows_ext'!X37","v":158.03109226543759}]
["DGGR_B5EPV",853,0,0,0,{"$f":"F91","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D37","v":251.28893817278905},{"$f":"'B6_Combo_non-mkt_ext'!E37","v":286.54154183576645},{"$f":"'B6_Combo_non-mkt_ext'!F37","v":279.46484781710848},{"$f":"'B6_Combo_non-mkt_ext'!G37","v":270.23112094682364},{"$f":"'B6_Combo_non-mkt_ext'!H37","v":261.47107453267483},{"$f":"'B6_Combo_non-mkt_ext'!I37","v":256.26082574741127},{"$f":"'B6_Combo_non-mkt_ext'!J37","v":240.47230976153583},{"$f":"'B6_Combo_non-mkt_ext'!K37","v":221.88175042517508},{"$f":"'B6_Combo_non-mkt_ext'!L37","v":210.99715876054412},{"$f":"'B6_Combo_non-mkt_ext'!M37","v":202.6006527013239},{"$f":"'B6_Combo_non-mkt_ext'!N37","v":199.18742757579173},{"$f":"'B6_Combo_non-mkt_ext'!O37","v":197.95167110001643},{"$f":"'B6_Combo_non-mkt_ext'!P37","v":195.83052287472665},{"$f":"'B6_Combo_non-mkt_ext'!Q37","v":193.14738457878821},{"$f":"'B6_Combo_non-mkt_ext'!R37","v":190.97420050234683},{"$f":"'B6_Combo_non-mkt_ext'!S37","v":189.57561336073098},{"$f":"'B6_Combo_non-mkt_ext'!T37","v":185.97637211945332},{"$f":"'B6_Combo_non-mkt_ext'!U37","v":183.03902634276926},{"$f":"'B6_Combo_non-mkt_ext'!V37","v":178.60386309589572},{"$f":"'B6_Combo_non-mkt_ext'!W37","v":175.77388941133825},{"$f":"'B6_Combo_non-mkt_ext'!X37","v":172.85492065670169}]
["DGGR_B6EPV",853,0,0,0,{"$f":"F92","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D37","v":251.28893817278905},{"$f":"B5_depreciation_ext!E37","v":292.2262023414076},{"$f":"B5_depreciation_ext!F37","v":255.64617060754549},{"$f":"B5_depreciation_ext!G37","v":245.71386558223926},{"$f":"B5_depreciation_ext!H37","v":235.46877188345633},{"$f":"B5_depreciation_ext!I37","v":229.68718360024329},{"$f":"B5_depreciation_ext!J37","v":218.95250511122379},{"$f":"B5_depreciation_ext!K37","v":209.40766965306219},{"$f":"B5_depreciation_ext!L37","v":208.96685772484327},{"$f":"B5_depreciation_ext!M37","v":211.72632239519774},{"$f":"B5_depreciation_ext!N37","v":214.44699044475087},{"$f":"B5_depreciation_ext!O37","v":216.21708694239459},{"$f":"B5_depreciation_ext!P37","v":216.93671114737609},{"$f":"B5_depreciation_ext!Q37","v":216.79786736412584},{"$f":"B5_depreciation_ext!R37","v":216.87996306399492},{"$f":"B5_depreciation_ext!S37","v":217.33093137046922},{"$f":"B5_depreciation_ext!T37","v":214.71886555602626},{"$f":"B5_depreciation_ext!U37","v":212.46607891279359},{"$f":"B5_depreciation_ext!V37","v":208.17404212465777},{"$f":"B5_depreciation_ext!W37","v":205.55119589953611},{"$f":"B5_depreciation_ext!X37","v":202.67265638836906}]
["DSBXBE",853,0,0,0,{"$f":"F93","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Baseline external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N39","v":17.168117428103436},{"$f":"'Baseline - external'!O39","v":16.535326200617888},{"$f":"'Baseline - external'!P39","v":15.209471749727065},{"$f":"'Baseline - external'!Q39","v":16.313853128308885},{"$f":"'Baseline - external'!R39","v":18.595194482631445},{"$f":"'Baseline - external'!S39","v":15.921433721443369},{"$f":"'Baseline - external'!T39","v":19.875067416762647},{"$f":"'Baseline - external'!U39","v":19.800411341559972},{"$f":"'Baseline - external'!V39","v":16.972115976238534},{"$f":"'Baseline - external'!W39","v":15.43882637877617},{"$f":"'Baseline - external'!X39","v":13.649155314922353},{"$f":"'Baseline - external'!Y39","v":14.676582492373807},{"$f":"'Baseline - external'!Z39","v":14.206021279560229},{"$f":"'Baseline - external'!AA39","v":14.123379527236349},{"$f":"'Baseline - external'!AB39","v":13.420767875545867},{"$f":"'Baseline - external'!AC39","v":13.689142449993373},{"$f":"'Baseline - external'!AD39","v":14.490443136958062},{"$f":"'Baseline - external'!AE39","v":14.429712909860848},{"$f":"'Baseline - external'!AF39","v":14.763834767833103},{"$f":"'Baseline - external'!AG39","v":13.940740998565872},{"$f":"'Baseline - external'!AH39","v":13.489555855414654}]
["DSBX_A1E",853,0,0,0,{"$f":"F94","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D39","v":17.168117428103436},{"$f":"A1_historical_ext!E39","v":16.485821057262999},{"$f":"A1_historical_ext!F39","v":15.634678608220081},{"$f":"A1_historical_ext!G39","v":16.991913752887697},{"$f":"A1_historical_ext!H39","v":19.45470115684374},{"$f":"A1_historical_ext!I39","v":17.206898458155372},{"$f":"A1_historical_ext!J39","v":22.701871458990819},{"$f":"A1_historical_ext!K39","v":24.122499305458756},{"$f":"A1_historical_ext!L39","v":22.540769761131926},{"$f":"A1_historical_ext!M39","v":21.839763310653122},{"$f":"A1_historical_ext!N39","v":19.471041431603346},{"$f":"A1_historical_ext!O39","v":19.98431696093596},{"$f":"A1_historical_ext!P39","v":18.7250765283638},{"$f":"A1_historical_ext!Q39","v":17.714190867876738},{"$f":"A1_historical_ext!R39","v":16.141683953226838},{"$f":"A1_historical_ext!S39","v":14.957748326370485},{"$f":"A1_historical_ext!T39","v":14.887177688801559},{"$f":"A1_historical_ext!U39","v":14.297833198827414},{"$f":"A1_historical_ext!V39","v":14.215652751634627},{"$f":"A1_historical_ext!W39","v":13.335688859512166},{"$f":"A1_historical_ext!X39","v":12.603496874626034}]
["DSBX_A2E",853,0,0,0,{"$f":"F95","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSBX_B1E",853,0,0,0,{"$f":"F96","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Real GDP growth at historical average minus one standard deviation, B1 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D39","v":17.168117428103436},{"$f":"B1_GDP_ext!E39","v":16.535326200617884},{"$f":"B1_GDP_ext!F39","v":15.209471749727065},{"$f":"B1_GDP_ext!G39","v":16.313853128308882},{"$f":"B1_GDP_ext!H39","v":18.595194482631438},{"$f":"B1_GDP_ext!I39","v":15.921433721443364},{"$f":"B1_GDP_ext!J39","v":19.87506741676264},{"$f":"B1_GDP_ext!K39","v":19.800411341559958},{"$f":"B1_GDP_ext!L39","v":16.972115976238523},{"$f":"B1_GDP_ext!M39","v":15.438826378776152},{"$f":"B1_GDP_ext!N39","v":13.649155314922339},{"$f":"B1_GDP_ext!O39","v":14.676582492373802},{"$f":"B1_GDP_ext!P39","v":14.206021279560224},{"$f":"B1_GDP_ext!Q39","v":14.123379527236343},{"$f":"B1_GDP_ext!R39","v":13.420767875545863},{"$f":"B1_GDP_ext!S39","v":13.689142449993371},{"$f":"B1_GDP_ext!T39","v":14.490443136958058},{"$f":"B1_GDP_ext!U39","v":14.429712909860845},{"$f":"B1_GDP_ext!V39","v":14.763834767833092},{"$f":"B1_GDP_ext!W39","v":13.940740998565863},{"$f":"B1_GDP_ext!X39","v":13.489555855414645}]
["DSBX_B2E",853,0,0,0,{"$f":"F97","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D39","v":17.168117428103436},{"$f":"B3_Exports_ext!E39","v":18.585161146123809},{"$f":"B3_Exports_ext!F39","v":20.332123936666868},{"$f":"B3_Exports_ext!G39","v":23.77615842749093},{"$f":"B3_Exports_ext!H39","v":26.672641244619665},{"$f":"B3_Exports_ext!I39","v":23.273936917215565},{"$f":"B3_Exports_ext!J39","v":30.892043309070587},{"$f":"B3_Exports_ext!K39","v":35.686867739537071},{"$f":"B3_Exports_ext!L39","v":31.67149454187938},{"$f":"B3_Exports_ext!M39","v":29.242586432287194},{"$f":"B3_Exports_ext!N39","v":24.355600820939685},{"$f":"B3_Exports_ext!O39","v":21.233904809497517},{"$f":"B3_Exports_ext!P39","v":20.474260748371222},{"$f":"B3_Exports_ext!Q39","v":20.096755241539046},{"$f":"B3_Exports_ext!R39","v":18.839275044503182},{"$f":"B3_Exports_ext!S39","v":18.739375277615835},{"$f":"B3_Exports_ext!T39","v":19.305588121432571},{"$f":"B3_Exports_ext!U39","v":18.870216220323076},{"$f":"B3_Exports_ext!V39","v":19.026301984768633},{"$f":"B3_Exports_ext!W39","v":17.79978530525176},{"$f":"B3_Exports_ext!X39","v":17.102233990875121}]
["DSBX_B3E",853,0,0,0,{"$f":"F98","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSBX_B4E",853,0,0,0,{"$f":"F99","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D39","v":17.168117428103436},{"$f":"'B4_other flows_ext'!E39","v":16.535326200617884},{"$f":"'B4_other flows_ext'!F39","v":15.856916029266127},{"$f":"'B4_other flows_ext'!G39","v":17.627349611923204},{"$f":"'B4_other flows_ext'!H39","v":19.910414380948744},{"$f":"'B4_other flows_ext'!I39","v":17.232939016323638},{"$f":"'B4_other flows_ext'!J39","v":22.791013223355723},{"$f":"'B4_other flows_ext'!K39","v":24.257495111473578},{"$f":"'B4_other flows_ext'!L39","v":21.24573077684926},{"$f":"'B4_other flows_ext'!M39","v":19.505658356709894},{"$f":"'B4_other flows_ext'!N39","v":16.200888420552282},{"$f":"'B4_other flows_ext'!O39","v":15.781365649457394},{"$f":"'B4_other flows_ext'!P39","v":15.234493654661099},{"$f":"'B4_other flows_ext'!Q39","v":15.029852624705766},{"$f":"'B4_other flows_ext'!R39","v":14.166205368632939},{"$f":"'B4_other flows_ext'!S39","v":14.243099495033581},{"$f":"'B4_other flows_ext'!T39","v":14.860624867584663},{"$f":"'B4_other flows_ext'!U39","v":14.654346353955056},{"$f":"'B4_other flows_ext'!V39","v":14.880929308039534},{"$f":"'B4_other flows_ext'!W39","v":13.985803221490839},{"$f":"'B4_other flows_ext'!X39","v":13.48236826346851}]
["DSBX_B5E",853,0,0,0,{"$f":"F100","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D39","v":17.168117428103436},{"$f":"'B6_Combo_non-mkt_ext'!E39","v":17.500423556663286},{"$f":"'B6_Combo_non-mkt_ext'!F39","v":17.893793411198171},{"$f":"'B6_Combo_non-mkt_ext'!G39","v":19.425449091272704},{"$f":"'B6_Combo_non-mkt_ext'!H39","v":21.986671373630131},{"$f":"'B6_Combo_non-mkt_ext'!I39","v":18.983440680219562},{"$f":"'B6_Combo_non-mkt_ext'!J39","v":25.467937442112383},{"$f":"'B6_Combo_non-mkt_ext'!K39","v":25.967985198353503},{"$f":"'B6_Combo_non-mkt_ext'!L39","v":22.63656290050935},{"$f":"'B6_Combo_non-mkt_ext'!M39","v":20.738604284438939},{"$f":"'B6_Combo_non-mkt_ext'!N39","v":16.887564492414462},{"$f":"'B6_Combo_non-mkt_ext'!O39","v":17.395819450874832},{"$f":"'B6_Combo_non-mkt_ext'!P39","v":16.793084291683165},{"$f":"'B6_Combo_non-mkt_ext'!Q39","v":16.587858155421596},{"$f":"'B6_Combo_non-mkt_ext'!R39","v":15.654874648835692},{"$f":"'B6_Combo_non-mkt_ext'!S39","v":15.78645258876881},{"$f":"'B6_Combo_non-mkt_ext'!T39","v":16.538629461774935},{"$f":"'B6_Combo_non-mkt_ext'!U39","v":16.355407263096847},{"$f":"'B6_Combo_non-mkt_ext'!V39","v":16.646870267901317},{"$f":"'B6_Combo_non-mkt_ext'!W39","v":15.669612974999039},{"$f":"'B6_Combo_non-mkt_ext'!X39","v":15.120233091314294}]
["DSBX_B6E",853,0,0,0,{"$f":"F101","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D39","v":17.168117428103436},{"$f":"B5_depreciation_ext!E39","v":16.535326200617884},{"$f":"B5_depreciation_ext!F39","v":14.79788072229384},{"$f":"B5_depreciation_ext!G39","v":15.459053114870503},{"$f":"B5_depreciation_ext!H39","v":17.739272901735792},{"$f":"B5_depreciation_ext!I39","v":15.067929538011285},{"$f":"B5_depreciation_ext!J39","v":18.001453385819456},{"$f":"B5_depreciation_ext!K39","v":16.897994278988612},{"$f":"B5_depreciation_ext!L39","v":14.189046653655504},{"$f":"B5_depreciation_ext!M39","v":12.79028798006431},{"$f":"B5_depreciation_ext!N39","v":11.967153828579317},{"$f":"B5_depreciation_ext!O39","v":13.957097451940733},{"$f":"B5_depreciation_ext!P39","v":13.535857022872378},{"$f":"B5_depreciation_ext!Q39","v":13.5323128269841},{"$f":"B5_depreciation_ext!R39","v":12.934244558408517},{"$f":"B5_depreciation_ext!S39","v":13.327012743661893},{"$f":"B5_depreciation_ext!T39","v":14.248260754234595},{"$f":"B5_depreciation_ext!U39","v":14.282572685841119},{"$f":"B5_depreciation_ext!V39","v":14.68697315587432},{"$f":"B5_depreciation_ext!W39","v":13.911030617751452},{"$f":"B5_depreciation_ext!X39","v":13.493899896283443}]
["DSGGRBE",853,0,0,0,{"$f":"F102","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Baseline external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline - external'!N40","v":39.00150259737196},{"$f":"'Baseline - external'!O40","v":37.932522331599195},{"$f":"'Baseline - external'!P40","v":33.78880657711413},{"$f":"'Baseline - external'!Q40","v":35.43314891197678},{"$f":"'Baseline - external'!R40","v":40.283317855514113},{"$f":"'Baseline - external'!S40","v":34.416863338665003},{"$f":"'Baseline - external'!T40","v":42.757565803710897},{"$f":"'Baseline - external'!U40","v":42.260898542737344},{"$f":"'Baseline - external'!V40","v":35.901063891462286},{"$f":"'Baseline - external'!W40","v":32.498205696226911},{"$f":"'Baseline - external'!X40","v":28.675625547354187},{"$f":"'Baseline - external'!Y40","v":30.844619752270788},{"$f":"'Baseline - external'!Z40","v":29.848359263634826},{"$f":"'Baseline - external'!AA40","v":29.626947258339243},{"$f":"'Baseline - external'!AB40","v":28.077089736953976},{"$f":"'Baseline - external'!AC40","v":28.478324875103674},{"$f":"'Baseline - external'!AD40","v":29.994133357436144},{"$f":"'Baseline - external'!AE40","v":29.777097619087151},{"$f":"'Baseline - external'!AF40","v":30.295366431765736},{"$f":"'Baseline - external'!AG40","v":28.488131521650882},{"$f":"'Baseline - external'!AH40","v":27.467887429724897}]
["DSGGR_A1E",853,0,0,0,{"$f":"F103","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Key variables at their historical averages, A1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1_historical_ext!D40","v":39.00150259737196},{"$f":"A1_historical_ext!E40","v":37.818956083612612},{"$f":"A1_historical_ext!F40","v":34.733430593864782},{"$f":"A1_historical_ext!G40","v":36.905874140841192},{"$f":"A1_historical_ext!H40","v":42.145292495713186},{"$f":"A1_historical_ext!I40","v":37.195612096102863},{"$f":"A1_historical_ext!J40","v":48.838916740303311},{"$f":"A1_historical_ext!K40","v":51.485723107453786},{"$f":"A1_historical_ext!L40","v":47.680419842174956},{"$f":"A1_historical_ext!M40","v":45.971960757471557},{"$f":"A1_historical_ext!N40","v":40.906875204156393},{"$f":"A1_historical_ext!O40","v":41.999468063441995},{"$f":"A1_historical_ext!P40","v":39.343374225535491},{"$f":"A1_historical_ext!Q40","v":37.159477131847247},{"$f":"A1_historical_ext!R40","v":33.769417149826552},{"$f":"A1_historical_ext!S40","v":31.11747998784417},{"$f":"A1_historical_ext!T40","v":30.815344202613552},{"$f":"A1_historical_ext!U40","v":29.50495117695413},{"$f":"A1_historical_ext!V40","v":29.170497770391901},{"$f":"A1_historical_ext!W40","v":27.251697610670732},{"$f":"A1_historical_ext!X40","v":25.663664325475725}]
["DSGGR_A2E",853,0,0,0,{"$f":"F104","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, New public sector loans on less favorable terms, A2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B1E",853,0,0,0,{"$f":"F105","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1_GDP_ext!D40","v":39.00150259737196},{"$f":"B1_GDP_ext!E40","v":41.275801114613515},{"$f":"B1_GDP_ext!F40","v":38.231257639200983},{"$f":"B1_GDP_ext!G40","v":40.091793178025206},{"$f":"B1_GDP_ext!H40","v":45.579647803811888},{"$f":"B1_GDP_ext!I40","v":38.941889422187856},{"$f":"B1_GDP_ext!J40","v":48.379202459727026},{"$f":"B1_GDP_ext!K40","v":47.817234875228237},{"$f":"B1_GDP_ext!L40","v":40.621228217203779},{"$f":"B1_GDP_ext!M40","v":36.770972420959474},{"$f":"B1_GDP_ext!N40","v":32.445810886043574},{"$f":"B1_GDP_ext!O40","v":34.89997795101079},{"$f":"B1_GDP_ext!P40","v":33.772732117989989},{"$f":"B1_GDP_ext!Q40","v":33.522209525558409},{"$f":"B1_GDP_ext!R40","v":31.76858138042391},{"$f":"B1_GDP_ext!S40","v":32.222569712491591},{"$f":"B1_GDP_ext!T40","v":33.937672152924932},{"$f":"B1_GDP_ext!U40","v":33.692101205907392},{"$f":"B1_GDP_ext!V40","v":34.278510449414021},{"$f":"B1_GDP_ext!W40","v":32.233665707547438},{"$f":"B1_GDP_ext!X40","v":31.079282978927665}]
["DSGGR_B2E",853,0,0,0,{"$f":"F106","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Export value growth at historical average minus one standard deviation, B2 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B3_Exports_ext!D40","v":39.00150259737196},{"$f":"B3_Exports_ext!E40","v":38.207338550103906},{"$f":"B3_Exports_ext!F40","v":36.447121396863544},{"$f":"B3_Exports_ext!G40","v":41.669342716349725},{"$f":"B3_Exports_ext!H40","v":46.624296793799722},{"$f":"B3_Exports_ext!I40","v":40.595764992029984},{"$f":"B3_Exports_ext!J40","v":53.625673558457564},{"$f":"B3_Exports_ext!K40","v":61.460304590739689},{"$f":"B3_Exports_ext!L40","v":54.058208422869299},{"$f":"B3_Exports_ext!M40","v":49.66868304963149},{"$f":"B3_Exports_ext!N40","v":41.288369746863239},{"$f":"B3_Exports_ext!O40","v":36.008589482567324},{"$f":"B3_Exports_ext!P40","v":34.711868765157},{"$f":"B3_Exports_ext!Q40","v":34.01699770224355},{"$f":"B3_Exports_ext!R40","v":31.802457037560401},{"$f":"B3_Exports_ext!S40","v":31.456838203870507},{"$f":"B3_Exports_ext!T40","v":32.244782385640406},{"$f":"B3_Exports_ext!U40","v":31.42123952691453},{"$f":"B3_Exports_ext!V40","v":31.503092043695069},{"$f":"B3_Exports_ext!W40","v":29.350441191871194},{"$f":"B3_Exports_ext!X40","v":28.099734406531756}]
["DSGGR_B3E",853,0,0,0,{"$f":"F107","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, US dollar GDP deflator at historical average minus one standard deviation, B3 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B4E",853,0,0,0,{"$f":"F108","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Net non-debt creating flows at historical average minus one standard deviation, B4 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B4_other flows_ext'!D40","v":39.00150259737196},{"$f":"'B4_other flows_ext'!E40","v":37.932522331599181},{"$f":"'B4_other flows_ext'!F40","v":35.227145126327528},{"$f":"'B4_other flows_ext'!G40","v":38.286019790071329},{"$f":"'B4_other flows_ext'!H40","v":43.132517484122431},{"$f":"'B4_other flows_ext'!I40","v":37.251903153015206},{"$f":"'B4_other flows_ext'!J40","v":49.030688912732643},{"$f":"'B4_other flows_ext'!K40","v":51.77385066012301},{"$f":"'B4_other flows_ext'!L40","v":44.941027925353374},{"$f":"'B4_other flows_ext'!M40","v":41.058749024350028},{"$f":"'B4_other flows_ext'!N40","v":34.036583155758933},{"$f":"'B4_other flows_ext'!O40","v":33.166455670589194},{"$f":"'B4_other flows_ext'!P40","v":32.009288938497669},{"$f":"'B4_other flows_ext'!Q40","v":31.528477313383014},{"$f":"'B4_other flows_ext'!R40","v":29.636591814687698},{"$f":"'B4_other flows_ext'!S40","v":29.630754163726863},{"$f":"'B4_other flows_ext'!T40","v":30.760381848938895},{"$f":"'B4_other flows_ext'!U40","v":30.240650292316978},{"$f":"'B4_other flows_ext'!V40","v":30.535644249724118},{"$f":"'B4_other flows_ext'!W40","v":28.580216908896546},{"$f":"'B4_other flows_ext'!X40","v":27.453251813209167}]
["DSGGR_B5E",853,0,0,0,{"$f":"F109","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, Combination of B1-B4 using one-half standard deviation shocks, B5 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'B6_Combo_non-mkt_ext'!D40","v":39.00150259737196},{"$f":"'B6_Combo_non-mkt_ext'!E40","v":40.908092380955502},{"$f":"'B6_Combo_non-mkt_ext'!F40","v":38.695122887314767},{"$f":"'B6_Combo_non-mkt_ext'!G40","v":41.069494582070703},{"$f":"'B6_Combo_non-mkt_ext'!H40","v":46.363806276261037},{"$f":"'B6_Combo_non-mkt_ext'!I40","v":39.944697136137023},{"$f":"'B6_Combo_non-mkt_ext'!J40","v":53.332657646418212},{"$f":"'B6_Combo_non-mkt_ext'!K40","v":53.950796172775661},{"$f":"'B6_Combo_non-mkt_ext'!L40","v":46.609763772238743},{"$f":"'B6_Combo_non-mkt_ext'!M40","v":42.49322705081773},{"$f":"'B6_Combo_non-mkt_ext'!N40","v":34.535777254596908},{"$f":"'B6_Combo_non-mkt_ext'!O40","v":35.587252627895744},{"$f":"'B6_Combo_non-mkt_ext'!P40","v":34.345793893601154},{"$f":"'B6_Combo_non-mkt_ext'!Q40","v":33.871441260888524},{"$f":"'B6_Combo_non-mkt_ext'!R40","v":31.880080450370329},{"$f":"'B6_Combo_non-mkt_ext'!S40","v":31.968174408143458},{"$f":"'B6_Combo_non-mkt_ext'!T40","v":33.323396247468402},{"$f":"'B6_Combo_non-mkt_ext'!U40","v":32.853460872513566},{"$f":"'B6_Combo_non-mkt_ext'!V40","v":33.251000524503375},{"$f":"'B6_Combo_non-mkt_ext'!W40","v":31.169617011538627},{"$f":"'B6_Combo_non-mkt_ext'!X40","v":29.969616348801921}]
["DSGGR_B6E",853,0,0,0,{"$f":"F110","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, One-time 30 percent nominal depreciation relative to the baseline, B6 external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B5_depreciation_ext!D40","v":39.00150259737196},{"$f":"B5_depreciation_ext!E40","v":48.084816306476171},{"$f":"B5_depreciation_ext!F40","v":41.672972908600578},{"$f":"B5_depreciation_ext!G40","v":42.563009675245461},{"$f":"B5_depreciation_ext!H40","v":48.714310770246342},{"$f":"B5_depreciation_ext!I40","v":41.289434407162204},{"$f":"B5_depreciation_ext!J40","v":49.091711310958495},{"$f":"B5_depreciation_ext!K40","v":45.718914664971841},{"$f":"B5_depreciation_ext!L40","v":38.047031997978166},{"$f":"B5_depreciation_ext!M40","v":34.128850581823102},{"$f":"B5_depreciation_ext!N40","v":31.870893396957918},{"$f":"B5_depreciation_ext!O40","v":37.183120216984058},{"$f":"B5_depreciation_ext!P40","v":36.052052924497133},{"$f":"B5_depreciation_ext!Q40","v":35.984588654912763},{"$f":"B5_depreciation_ext!R40","v":34.301414732019552},{"$f":"B5_depreciation_ext!S40","v":35.145299560994282},{"$f":"B5_depreciation_ext!T40","v":37.386322217835939},{"$f":"B5_depreciation_ext!U40","v":37.361762565940616},{"$f":"B5_depreciation_ext!V40","v":38.203713009492844},{"$f":"B5_depreciation_ext!W40","v":36.035757247883218},{"$f":"B5_depreciation_ext!X40","v":34.830630117869831}]
["DU_GDP",853,0,0,0,{"$f":"F111","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D12","v":26.540908513905439},{"$f":"'Baseline - public'!E12","v":32.864917875221593},{"$f":"'Baseline - public'!F12","v":33.940499762148761},{"$f":"'Baseline - public'!G12","v":37.371945001582198},{"$f":"'Baseline - public'!H12","v":38.211125112414358},{"$f":"'Baseline - public'!I12","v":39.840657848732157},{"$f":"'Baseline - public'!J12","v":48.305941598751517},{"$f":"'Baseline - public'!K12","v":58.080201068061875},{"$f":"'Baseline - public'!L12","v":70.438624585409528},{"$f":"'Baseline - public'!M12","v":72.907532602598479},{"$f":"'Baseline - public'!N12","v":74.2260545767856},{"$f":"'Baseline - public'!O12","v":70.208334225868583},{"$f":"'Baseline - public'!P12","v":65.97677441732948},{"$f":"'Baseline - public'!Q12","v":62.682495199071212},{"$f":"'Baseline - public'!R12","v":60.299033090881323},{"$f":"'Baseline - public'!S12","v":57.936682694889257},{"$f":"'Baseline - public'!T12","v":55.407382781417297},{"$f":"'Baseline - public'!U12","v":53.997834774923064},{"$f":"'Baseline - public'!V12","v":52.334386897165238},{"$f":"'Baseline - public'!W12","v":51.151684887664729},{"$f":"'Baseline - public'!X12","v":50.155114416413383},{"$f":"'Baseline - public'!Y12","v":48.861199572743743},{"$f":"'Baseline - public'!Z12","v":48.089044781989493},{"$f":"'Baseline - public'!AA12","v":47.325805793218997},{"$f":"'Baseline - public'!AB12","v":46.570050486315921},{"$f":"'Baseline - public'!AC12","v":45.510411286619672},{"$f":"'Baseline - public'!AD12","v":44.473548777435568},{"$f":"'Baseline - public'!AE12","v":43.376722742800375},{"$f":"'Baseline - public'!AF12","v":42.329470748956368},{"$f":"'Baseline - public'!AG12","v":41.257071374725001},{"$f":"'Baseline - public'!AH12","v":40.312672770268769},{"$f":"'Baseline - public'!AI12","v":39.296604306682255}]
["DU_FC_GDP",853,0,0,0,{"$f":"F112","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Public sector debt o/w foreign-currency denominated (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D14","v":11.07104617881263},{"$f":"'Baseline - public'!E14","v":16.858070227434233},{"$f":"'Baseline - public'!F14","v":17.694609930010376},{"$f":"'Baseline - public'!G14","v":20.720514794939305},{"$f":"'Baseline - public'!H14","v":20.020716106256028},{"$f":"'Baseline - public'!I14","v":19.888914884488042},{"$f":"'Baseline - public'!J14","v":23.351219313034303},{"$f":"'Baseline - public'!K14","v":28.501948002944992},{"$f":"'Baseline - public'!L14","v":39.664179549306489},{"$f":"'Baseline - public'!M14","v":44.260321421712106},{"$f":"'Baseline - public'!N14","v":42.353083225861873},{"$f":"'Baseline - public'!O14","v":39.65721668217941},{"$f":"'Baseline - public'!P14","v":36.23420316013862},{"$f":"'Baseline - public'!Q14","v":33.388461971518836},{"$f":"'Baseline - public'!R14","v":31.226559722505517},{"$f":"'Baseline - public'!S14","v":29.286550804980873},{"$f":"'Baseline - public'!T14","v":27.756499786043907},{"$f":"'Baseline - public'!U14","v":26.512577942901004},{"$f":"'Baseline - public'!V14","v":25.697233580719541},{"$f":"'Baseline - public'!W14","v":25.258753081865969},{"$f":"'Baseline - public'!X14","v":24.816804752108261},{"$f":"'Baseline - public'!Y14","v":24.381511642037378},{"$f":"'Baseline - public'!Z14","v":23.89907646361355},{"$f":"'Baseline - public'!AA14","v":23.325184881127303},{"$f":"'Baseline - public'!AB14","v":22.696914899271974},{"$f":"'Baseline - public'!AC14","v":22.03037949609768},{"$f":"'Baseline - public'!AD14","v":21.309758364712835},{"$f":"'Baseline - public'!AE14","v":20.488004482774549},{"$f":"'Baseline - public'!AF14","v":19.598060119228872},{"$f":"'Baseline - public'!AG14","v":18.683938864146263},{"$f":"'Baseline - public'!AH14","v":17.792751509206578},{"$f":"'Baseline - public'!AI14","v":16.863278762824457}]
["DU_LCH_GDP",853,0,0,0,{"$f":"F113","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Change in public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D21","v":0},{"$f":"'Baseline - public'!E21","v":6.3240093613161541},{"$f":"'Baseline - public'!F21","v":1.0755818869271678},{"$f":"'Baseline - public'!G21","v":3.4314452394334367},{"$f":"'Baseline - public'!H21","v":0.83918011083216015},{"$f":"'Baseline - public'!I21","v":1.6295327363177989},{"$f":"'Baseline - public'!J21","v":8.4652837500193598},{"$f":"'Baseline - public'!K21","v":9.7742594693103584},{"$f":"'Baseline - public'!L21","v":12.358423517347653},{"$f":"'Baseline - public'!M21","v":2.4689080171889515},{"$f":"'Baseline - public'!N21","v":1.3185219741871208},{"$f":"'Baseline - public'!O21","v":-4.017720350917017},{"$f":"'Baseline - public'!P21","v":-4.2315598085391031},{"$f":"'Baseline - public'!Q21","v":-3.2942792182582679},{"$f":"'Baseline - public'!R21","v":-2.3834621081898888},{"$f":"'Baseline - public'!S21","v":-2.3623503959920669},{"$f":"'Baseline - public'!T21","v":-2.5292999134719594},{"$f":"'Baseline - public'!U21","v":-1.4095480064942336},{"$f":"'Baseline - public'!V21","v":-1.6634478777578252},{"$f":"'Baseline - public'!W21","v":-1.1827020095005096},{"$f":"'Baseline - public'!X21","v":-0.99657047125134568},{"$f":"'Baseline - public'!Y21","v":-1.2939148436696399},{"$f":"'Baseline - public'!Z21","v":-0.77215479075425009},{"$f":"'Baseline - public'!AA21","v":-0.76323898877049601},{"$f":"'Baseline - public'!AB21","v":-0.75575530690307602},{"$f":"'Baseline - public'!AC21","v":-1.0596391996962495},{"$f":"'Baseline - public'!AD21","v":-1.0368625091841039},{"$f":"'Baseline - public'!AE21","v":-1.0968260346351926},{"$f":"'Baseline - public'!AF21","v":-1.0472519938440072},{"$f":"'Baseline - public'!AG21","v":-1.0723993742313667},{"$f":"'Baseline - public'!AH21","v":-0.94439860445623225},{"$f":"'Baseline - public'!AI21","v":-1.0160684635865138}]
["DUODCF_GDP",853,0,0,0,{"$f":"F114","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D22","v":0},{"$f":"'Baseline - public'!E22","v":2.821689273402713},{"$f":"'Baseline - public'!F22","v":0.98307451296110937},{"$f":"'Baseline - public'!G22","v":2.574300168721392},{"$f":"'Baseline - public'!H22","v":0.61961239370988308},{"$f":"'Baseline - public'!I22","v":-1.682840407641597},{"$f":"'Baseline - public'!J22","v":6.7158372996668332},{"$f":"'Baseline - public'!K22","v":4.7063420412007524},{"$f":"'Baseline - public'!L22","v":11.018322272722347},{"$f":"'Baseline - public'!M22","v":1.4519075799671941},{"$f":"'Baseline - public'!N22","v":0.10270381633722581},{"$f":"'Baseline - public'!O22","v":-3.5221835398097054},{"$f":"'Baseline - public'!P22","v":-3.0345751527539426},{"$f":"'Baseline - public'!Q22","v":-1.9596451376574417},{"$f":"'Baseline - public'!R22","v":-0.91057363159940974},{"$f":"'Baseline - public'!S22","v":-0.89327485657289052},{"$f":"'Baseline - public'!T22","v":-1.2293976788931298},{"$f":"'Baseline - public'!U22","v":-0.56931735172033204},{"$f":"'Baseline - public'!V22","v":-0.56403739414709586},{"$f":"'Baseline - public'!W22","v":-0.21611704612354649},{"$f":"'Baseline - public'!X22","v":-0.16331836062089183},{"$f":"'Baseline - public'!Y22","v":-0.58992846487725026},{"$f":"'Baseline - public'!Z22","v":-0.25643809137429552},{"$f":"'Baseline - public'!AA22","v":-0.30018953653066838},{"$f":"'Baseline - public'!AB22","v":-0.31634011223697267},{"$f":"'Baseline - public'!AC22","v":-0.54086209630503257},{"$f":"'Baseline - public'!AD22","v":-0.53516823664438795},{"$f":"'Baseline - public'!AE22","v":-0.6159769432105473},{"$f":"'Baseline - public'!AF22","v":-0.58066601382205263},{"$f":"'Baseline - public'!AG22","v":-0.6250571940850298},{"$f":"'Baseline - public'!AH22","v":-0.50725481253400884},{"$f":"'Baseline - public'!AI22","v":-0.59750041803788756}]
["PB_GDP",853,0,0,0,{"$f":"F115","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Primary deficit (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D23","v":2.6800388316181909},{"$f":"'Baseline - public'!E23","v":5.4365014749634391},{"$f":"'Baseline - public'!F23","v":4.7944379967099646},{"$f":"'Baseline - public'!G23","v":2.9202142450669051},{"$f":"'Baseline - public'!H23","v":3.7698482064644843},{"$f":"'Baseline - public'!I23","v":1.9831875881847303},{"$f":"'Baseline - public'!J23","v":7.6367511218440995},{"$f":"'Baseline - public'!K23","v":5.5583278721770597},{"$f":"'Baseline - public'!L23","v":3.8582734466226896},{"$f":"'Baseline - public'!M23","v":0.37291452425917981},{"$f":"'Baseline - public'!N23","v":2.4379558593757338},{"$f":"'Baseline - public'!O23","v":-0.17882118315207762},{"$f":"'Baseline - public'!P23","v":-2.1504851673161127},{"$f":"'Baseline - public'!Q23","v":-2.2021139292709151},{"$f":"'Baseline - public'!R23","v":-1.9900491774291602},{"$f":"'Baseline - public'!S23","v":-1.7818806498778912},{"$f":"'Baseline - public'!T23","v":-1.5805879333404533},{"$f":"'Baseline - public'!U23","v":-1.3708871850123288},{"$f":"'Baseline - public'!V23","v":-0.91070890558378181},{"$f":"'Baseline - public'!W23","v":-0.50706038043801627},{"$f":"'Baseline - public'!X23","v":-0.41276780076686137},{"$f":"'Baseline - public'!Y23","v":-0.27461249857323367},{"$f":"'Baseline - public'!Z23","v":-0.16793761984040501},{"$f":"'Baseline - public'!AA23","v":-0.15763964085343218},{"$f":"'Baseline - public'!AB23","v":-0.14753590581579701},{"$f":"'Baseline - public'!AC23","v":-0.1428062541519175},{"$f":"'Baseline - public'!AD23","v":-0.13841722698579417},{"$f":"'Baseline - public'!AE23","v":-0.20402519982100387},{"$f":"'Baseline - public'!AF23","v":-0.1657340089049768},{"$f":"'Baseline - public'!AG23","v":-0.21713164894303816},{"$f":"'Baseline - public'!AH23","v":-0.23266443261482905},{"$f":"'Baseline - public'!AI23","v":-0.25980588422823914}]
["GGR_GDP",853,0,0,0,{"$f":"F116","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Revenue and grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D24","v":16.987840929794192},{"$f":"'Baseline - public'!E24","v":17.398571647557826},{"$f":"'Baseline - public'!F24","v":15.949161529075431},{"$f":"'Baseline - public'!G24","v":16.439611569129376},{"$f":"'Baseline - public'!H24","v":16.710458609270795},{"$f":"'Baseline - public'!I24","v":19.126659575954438},{"$f":"'Baseline - public'!J24","v":18.502420567840314},{"$f":"'Baseline - public'!K24","v":16.731168723504034},{"$f":"'Baseline - public'!L24","v":18.416452932114076},{"$f":"'Baseline - public'!M24","v":19.585673497468008},{"$f":"'Baseline - public'!N24","v":17.251964849374087},{"$f":"'Baseline - public'!O24","v":18.853568001437541},{"$f":"'Baseline - public'!P24","v":18.631263840723481},{"$f":"'Baseline - public'!Q24","v":18.971080803364607},{"$f":"'Baseline - public'!R24","v":19.051156038877441},{"$f":"'Baseline - public'!S24","v":18.884755832506769},{"$f":"'Baseline - public'!T24","v":18.746134534438735},{"$f":"'Baseline - public'!U24","v":18.506936757516296},{"$f":"'Baseline - public'!V24","v":18.269844264867306},{"$f":"'Baseline - public'!W24","v":18.068547866783067},{"$f":"'Baseline - public'!X24","v":17.90999497180384},{"$f":"'Baseline - public'!Y24","v":17.788898952356014},{"$f":"'Baseline - public'!Z24","v":17.709383550111326},{"$f":"'Baseline - public'!AA24","v":17.633493206926936},{"$f":"'Baseline - public'!AB24","v":17.564864017937516},{"$f":"'Baseline - public'!AC24","v":17.50692502233434},{"$f":"'Baseline - public'!AD24","v":17.473531981715851},{"$f":"'Baseline - public'!AE24","v":17.424868009223875},{"$f":"'Baseline - public'!AF24","v":17.38498047033745},{"$f":"'Baseline - public'!AG24","v":17.346926662171747},{"$f":"'Baseline - public'!AH24","v":17.285413618684444},{"$f":"'Baseline - public'!AI24","v":17.243975100497025}]
["GGRG_GDP",853,0,0,0,{"$f":"F117","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Revenue and grants of which: grants (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D25","v":3.3939606983141877},{"$f":"'Baseline - public'!E25","v":3.7021987361929862},{"$f":"'Baseline - public'!F25","v":2.7197109230488548},{"$f":"'Baseline - public'!G25","v":3.0088984887593799},{"$f":"'Baseline - public'!H25","v":2.3461850910704203},{"$f":"'Baseline - public'!I25","v":2.02331119658606},{"$f":"'Baseline - public'!J25","v":1.5406170292584229},{"$f":"'Baseline - public'!K25","v":0.46847552092871636},{"$f":"'Baseline - public'!L25","v":0.7182920598195901},{"$f":"'Baseline - public'!M25","v":1.9632068667881186},{"$f":"'Baseline - public'!N25","v":0.68178205172584061},{"$f":"'Baseline - public'!O25","v":0.73787936071321703},{"$f":"'Baseline - public'!P25","v":0.45159990082069901},{"$f":"'Baseline - public'!Q25","v":0.33093677452831105},{"$f":"'Baseline - public'!R25","v":0.24808061660445999},{"$f":"'Baseline - public'!S25","v":0.18522162317019364},{"$f":"'Baseline - public'!T25","v":0.13753394050896431},{"$f":"'Baseline - public'!U25","v":0.10213031586015385},{"$f":"'Baseline - public'!V25","v":7.6173891134567975E-2},{"$f":"'Baseline - public'!W25","v":5.6945372804575144E-2},{"$f":"'Baseline - public'!X25","v":4.2583659366802494E-2},{"$f":"'Baseline - public'!Y25","v":3.1869035581794332E-2},{"$f":"'Baseline - public'!Z25","v":2.3853584285801203E-2},{"$f":"'Baseline - public'!AA25","v":1.7847337622385377E-2},{"$f":"'Baseline - public'!AB25","v":1.3352700940347906E-2},{"$f":"'Baseline - public'!AC25","v":9.9848857934886539E-3},{"$f":"'Baseline - public'!AD25","v":7.4669268023318178E-3},{"$f":"'Baseline - public'!AE25","v":5.5847234587812966E-3},{"$f":"'Baseline - public'!AF25","v":4.1752770561247661E-3},{"$f":"'Baseline - public'!AG25","v":3.1218142499063275E-3},{"$f":"'Baseline - public'!AH25","v":2.3401504005432085E-3},{"$f":"'Baseline - public'!AI25","v":1.7511752716559855E-3}]
["PE_GDP",853,0,0,0,{"$f":"F118","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Primary (noninterest) expenditure (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D26","v":19.667879761412383},{"$f":"'Baseline - public'!E26","v":22.835073122521266},{"$f":"'Baseline - public'!F26","v":20.743599525785395},{"$f":"'Baseline - public'!G26","v":19.359825814196281},{"$f":"'Baseline - public'!H26","v":20.480306815735279},{"$f":"'Baseline - public'!I26","v":21.109847164139168},{"$f":"'Baseline - public'!J26","v":26.139171689684414},{"$f":"'Baseline - public'!K26","v":22.289496595681094},{"$f":"'Baseline - public'!L26","v":22.274726378736766},{"$f":"'Baseline - public'!M26","v":19.958588021727188},{"$f":"'Baseline - public'!N26","v":19.68992070874982},{"$f":"'Baseline - public'!O26","v":18.674746818285463},{"$f":"'Baseline - public'!P26","v":16.480778673407368},{"$f":"'Baseline - public'!Q26","v":16.768966874093692},{"$f":"'Baseline - public'!R26","v":17.06110686144828},{"$f":"'Baseline - public'!S26","v":17.102875182628878},{"$f":"'Baseline - public'!T26","v":17.165546601098281},{"$f":"'Baseline - public'!U26","v":17.136049572503968},{"$f":"'Baseline - public'!V26","v":17.359135359283524},{"$f":"'Baseline - public'!W26","v":17.561487486345051},{"$f":"'Baseline - public'!X26","v":17.497227171036979},{"$f":"'Baseline - public'!Y26","v":17.51428645378278},{"$f":"'Baseline - public'!Z26","v":17.541445930270921},{"$f":"'Baseline - public'!AA26","v":17.475853566073503},{"$f":"'Baseline - public'!AB26","v":17.417328112121719},{"$f":"'Baseline - public'!AC26","v":17.364118768182422},{"$f":"'Baseline - public'!AD26","v":17.335114754730057},{"$f":"'Baseline - public'!AE26","v":17.220842809402871},{"$f":"'Baseline - public'!AF26","v":17.219246461432473},{"$f":"'Baseline - public'!AG26","v":17.129795013228708},{"$f":"'Baseline - public'!AH26","v":17.052749186069615},{"$f":"'Baseline - public'!AI26","v":16.984169216268786}]
["DD_A_GDP",853,0,0,0,{"$f":"F119","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Automatic debt dynamics (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D27","v":0},{"$f":"'Baseline - public'!E27","v":-1.720972285331458},{"$f":"'Baseline - public'!F27","v":-1.2104108453730842},{"$f":"'Baseline - public'!G27","v":-0.17049265776632561},{"$f":"'Baseline - public'!H27","v":-3.8525169850524512},{"$f":"'Baseline - public'!I27","v":-4.4284792415916572},{"$f":"'Baseline - public'!J27","v":-0.86216803851612256},{"$f":"'Baseline - public'!K27","v":-0.85198583097630753},{"$f":"'Baseline - public'!L27","v":7.1600488260996586},{"$f":"'Baseline - public'!M27","v":1.0789930557080143},{"$f":"'Baseline - public'!N27","v":-2.335252043038508},{"$f":"'Baseline - public'!O27","v":-2.1925106795905323},{"$f":"'Baseline - public'!P27","v":-0.8840899854378298},{"$f":"'Baseline - public'!Q27","v":0.2424687916134734},{"$f":"'Baseline - public'!R27","v":1.0794755458297505},{"$f":"'Baseline - public'!S27","v":0.88860579330500067},{"$f":"'Baseline - public'!T27","v":0.3511902544473236},{"$f":"'Baseline - public'!U27","v":0.80156983329199671},{"$f":"'Baseline - public'!V27","v":0.34667151143668595},{"$f":"'Baseline - public'!W27","v":0.29094333431446978},{"$f":"'Baseline - public'!X27","v":0.24944944014596954},{"$f":"'Baseline - public'!Y27","v":-0.31531596630401665},{"$f":"'Baseline - public'!Z27","v":-8.8500471533890526E-2},{"$f":"'Baseline - public'!AA27","v":-0.14254989567723617},{"$f":"'Baseline - public'!AB27","v":-0.16880420642117566},{"$f":"'Baseline - public'!AC27","v":-0.39805584215311512},{"$f":"'Baseline - public'!AD27","v":-0.39675100965859372},{"$f":"'Baseline - public'!AE27","v":-0.41195174338954338},{"$f":"'Baseline - public'!AF27","v":-0.41493200491707583},{"$f":"'Baseline - public'!AG27","v":-0.40792554514199159},{"$f":"'Baseline - public'!AH27","v":-0.27459037991917973},{"$f":"'Baseline - public'!AI27","v":-0.33769453380964848}]
["DUCIRGDPR_GDP",853,0,0,0,{"$f":"F120","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Contribution from interest rate/growth differential (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D28","v":0},{"$f":"'Baseline - public'!E28","v":-0.74142888187117817},{"$f":"'Baseline - public'!F28","v":-2.2921770198172373},{"$f":"'Baseline - public'!G28","v":-0.48077528923236512},{"$f":"'Baseline - public'!H28","v":-1.9347209330553814},{"$f":"'Baseline - public'!I28","v":-3.3944071252197281},{"$f":"'Baseline - public'!J28","v":-2.20069083867517},{"$f":"'Baseline - public'!K28","v":-1.5047801768591322},{"$f":"'Baseline - public'!L28","v":-0.42698877765433729},{"$f":"'Baseline - public'!M28","v":-0.16695739102511276},{"$f":"'Baseline - public'!N28","v":-0.10341697650672943},{"$f":"'Baseline - public'!O28","v":-2.1308225414161459},{"$f":"'Baseline - public'!P28","v":-1.2433002168104457},{"$f":"'Baseline - public'!Q28","v":0.29165264635580934},{"$f":"'Baseline - public'!R28","v":1.2175260293034822},{"$f":"'Baseline - public'!S28","v":0.98877994589203588},{"$f":"'Baseline - public'!T28","v":0.4211629402699173},{"$f":"'Baseline - public'!U28","v":0.86450038274029994},{"$f":"'Baseline - public'!V28","v":0.45398699006011967},{"$f":"'Baseline - public'!W28","v":0.40616988146694144},{"$f":"'Baseline - public'!X28","v":0.3343086362654839},{"$f":"'Baseline - public'!Y28","v":-0.25007011797889667},{"$f":"'Baseline - public'!Z28","v":-5.3283423538706742E-2},{"$f":"'Baseline - public'!AA28","v":-0.11336270836332529},{"$f":"'Baseline - public'!AB28","v":-0.14046150907016064},{"$f":"'Baseline - public'!AC28","v":-0.37849868164757461},{"$f":"'Baseline - public'!AD28","v":-0.37768678251408772},{"$f":"'Baseline - public'!AE28","v":-0.39134685226142785},{"$f":"'Baseline - public'!AF28","v":-0.40011537107676642},{"$f":"'Baseline - public'!AG28","v":-0.39114962733906466},{"$f":"'Baseline - public'!AH28","v":-0.22497982865527599},{"$f":"'Baseline - public'!AI28","v":-0.30860057430113441}]
["DUCIR_GDP",853,0,0,0,{"$f":"F121","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","of which: contribution from average real interest rate (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D29","v":0},{"$f":"'Baseline - public'!E29","v":0.36419681717507169},{"$f":"'Baseline - public'!F29","v":0.4628202217468409},{"$f":"'Baseline - public'!G29","v":1.0874932414559439},{"$f":"'Baseline - public'!H29","v":0.80140873142223101},{"$f":"'Baseline - public'!I29","v":1.3120368053966194},{"$f":"'Baseline - public'!J29","v":1.1868230779033131},{"$f":"'Baseline - public'!K29","v":1.7868990508334839},{"$f":"'Baseline - public'!L29","v":1.8001348068591854},{"$f":"'Baseline - public'!M29","v":2.4348822234027714},{"$f":"'Baseline - public'!N29","v":2.3410546800204255},{"$f":"'Baseline - public'!O29","v":1.9983694598191144},{"$f":"'Baseline - public'!P29","v":4.4705028573244059},{"$f":"'Baseline - public'!Q29","v":3.9948810819343712},{"$f":"'Baseline - public'!R29","v":4.2656579287105565},{"$f":"'Baseline - public'!S29","v":3.9804708958897481},{"$f":"'Baseline - public'!T29","v":3.3705366367368743},{"$f":"'Baseline - public'!U29","v":3.672077391542627},{"$f":"'Baseline - public'!V29","v":2.8703097578759267},{"$f":"'Baseline - public'!W29","v":2.6105196794207242},{"$f":"'Baseline - public'!X29","v":2.5292305884234949},{"$f":"'Baseline - public'!Y29","v":1.8985447605998937},{"$f":"'Baseline - public'!Z29","v":2.0906047677003592},{"$f":"'Baseline - public'!AA29","v":2.0244375849318201},{"$f":"'Baseline - public'!AB29","v":1.9662232018467354},{"$f":"'Baseline - public'!AC29","v":1.7327140573302657},{"$f":"'Baseline - public'!AD29","v":1.6828763318232187},{"$f":"'Baseline - public'!AE29","v":1.611990326788505},{"$f":"'Baseline - public'!AF29","v":1.5808259937925528},{"$f":"'Baseline - public'!AG29","v":1.5330365499043515},{"$f":"'Baseline - public'!AH29","v":1.4778954066203038},{"$f":"'Baseline - public'!AI29","v":1.461533273006389}]
["DUCGDPR_GDP",853,0,0,0,{"$f":"F122","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","of which: contribution from real GDP growth (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D30","v":0},{"$f":"'Baseline - public'!E30","v":-1.1056256990462499},{"$f":"'Baseline - public'!F30","v":-2.754997241564078},{"$f":"'Baseline - public'!G30","v":-1.5682685306883091},{"$f":"'Baseline - public'!H30","v":-2.7361296644776125},{"$f":"'Baseline - public'!I30","v":-4.7064439306163477},{"$f":"'Baseline - public'!J30","v":-3.3875139165784831},{"$f":"'Baseline - public'!K30","v":-3.2916792276926161},{"$f":"'Baseline - public'!L30","v":-2.2271235845135227},{"$f":"'Baseline - public'!M30","v":-2.6018396144278841},{"$f":"'Baseline - public'!N30","v":-2.4444716565271549},{"$f":"'Baseline - public'!O30","v":-4.1291920012352605},{"$f":"'Baseline - public'!P30","v":-5.7138030741348516},{"$f":"'Baseline - public'!Q30","v":-3.7032284355785619},{"$f":"'Baseline - public'!R30","v":-3.0481318994070743},{"$f":"'Baseline - public'!S30","v":-2.9916909499977122},{"$f":"'Baseline - public'!T30","v":-2.949373696466957},{"$f":"'Baseline - public'!U30","v":-2.8075770088023271},{"$f":"'Baseline - public'!V30","v":-2.416322767815807},{"$f":"'Baseline - public'!W30","v":-2.2043497979537827},{"$f":"'Baseline - public'!X30","v":-2.194921952158011},{"$f":"'Baseline - public'!Y30","v":-2.1486148785787904},{"$f":"'Baseline - public'!Z30","v":-2.1438881912390659},{"$f":"'Baseline - public'!AA30","v":-2.1378002932951454},{"$f":"'Baseline - public'!AB30","v":-2.106684710916896},{"$f":"'Baseline - public'!AC30","v":-2.1112127389778403},{"$f":"'Baseline - public'!AD30","v":-2.0605631143373064},{"$f":"'Baseline - public'!AE30","v":-2.0033371790499328},{"$f":"'Baseline - public'!AF30","v":-1.9809413648693193},{"$f":"'Baseline - public'!AG30","v":-1.9241861772434161},{"$f":"'Baseline - public'!AH30","v":-1.7028752352755798},{"$f":"'Baseline - public'!AI30","v":-1.7701338473075234}]
["DUCER_GDP",853,0,0,0,{"$f":"F123","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Contribution from real exchange rate depreciation (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D31","v":0},{"$f":"'Baseline - public'!E31","v":-0.97954340346027979},{"$f":"'Baseline - public'!F31","v":1.0817661744441531},{"$f":"'Baseline - public'!G31","v":0.31028263146603952},{"$f":"'Baseline - public'!H31","v":-1.9177960519970698},{"$f":"'Baseline - public'!I31","v":-1.0340721163719289},{"$f":"'Baseline - public'!J31","v":1.3385228001590475},{"$f":"'Baseline - public'!K31","v":0.6527943458828247},{"$f":"'Baseline - public'!L31","v":7.5870376037539957},{"$f":"'Baseline - public'!M31","v":1.245950446733127},{"$f":"'Baseline - public'!N31","v":-2.2318350665317785},{"$f":"'Baseline - public'!O31","v":-6.1688138174386127E-2},{"$f":"'Baseline - public'!P31","v":0.35921023137261587},{"$f":"'Baseline - public'!Q31","v":-4.9183854742335942E-2},{"$f":"'Baseline - public'!R31","v":-0.13805048347373167},{"$f":"'Baseline - public'!S31","v":-0.1001741525870352},{"$f":"'Baseline - public'!T31","v":-6.997268582259368E-2},{"$f":"'Baseline - public'!U31","v":-6.293054944830323E-2},{"$f":"'Baseline - public'!V31","v":-0.10731547862343371},{"$f":"'Baseline - public'!W31","v":-0.11522654715247167},{"$f":"'Baseline - public'!X31","v":-8.4859196119514382E-2},{"$f":"'Baseline - public'!Y31","v":-6.5245848325119996E-2},{"$f":"'Baseline - public'!Z31","v":-3.5217047995183784E-2},{"$f":"'Baseline - public'!AA31","v":-2.9187187313910866E-2},{"$f":"'Baseline - public'!AB31","v":-2.8342697351015009E-2},{"$f":"'Baseline - public'!AC31","v":-1.955716050554053E-2},{"$f":"'Baseline - public'!AD31","v":-1.9064227144506025E-2},{"$f":"'Baseline - public'!AE31","v":-2.0604891128115539E-2},{"$f":"'Baseline - public'!AF31","v":-1.4816633840309427E-2},{"$f":"'Baseline - public'!AG31","v":-1.6775917802926924E-2},{"$f":"'Baseline - public'!AH31","v":-4.9610551263903756E-2},{"$f":"'Baseline - public'!AI31","v":-2.9093959508514084E-2}]
["DU1G",853,0,0,0,{"$f":"F124","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Denominator = 1+g","NULL","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D32","v":0},{"$f":"'Baseline - public'!E32","v":1.0434681897226772},{"$f":"'Baseline - public'!F32","v":1.0914979908145119},{"$f":"'Baseline - public'!G32","v":1.0484448699094986},{"$f":"'Baseline - public'!H32","v":1.0789971201153292},{"$f":"'Baseline - public'!I32","v":1.1404712346038739},{"$f":"'Baseline - public'!J32","v":1.0929278945838883},{"$f":"'Baseline - public'!K32","v":1.0731252508495828},{"$f":"'Baseline - public'!L32","v":1.0398746798718392},{"$f":"'Baseline - public'!M32","v":1.0383544063230719},{"$f":"'Baseline - public'!N32","v":1.034691533744156},{"$f":"'Baseline - public'!O32","v":1.0589069446123187},{"$f":"'Baseline - public'!P32","v":1.0885936058778722},{"$f":"'Baseline - public'!Q32","v":1.0594671200619246},{"$f":"'Baseline - public'!R32","v":1.0511136822923746},{"$f":"'Baseline - public'!S32","v":1.0522043221380426},{"$f":"'Baseline - public'!T32","v":1.0536373528763079},{"$f":"'Baseline - public'!U32","v":1.0533761858539796},{"$f":"'Baseline - public'!V32","v":1.0468447448280087},{"$f":"'Baseline - public'!W32","v":1.0439726344824201},{"$f":"'Baseline - public'!X32","v":1.0448338864857036},{"$f":"'Baseline - public'!Y32","v":1.0447567495914889},{"$f":"'Baseline - public'!Z32","v":1.0458906586839205},{"$f":"'Baseline - public'!AA32","v":1.0465232295029816},{"$f":"'Baseline - public'!AB32","v":1.0465883604213044},{"$f":"'Baseline - public'!AC32","v":1.0474869080243612},{"$f":"'Baseline - public'!AD32","v":1.0474239427987642},{"$f":"'Baseline - public'!AE32","v":1.0471704072961596},{"$f":"'Baseline - public'!AF32","v":1.0478537014867269},{"$f":"'Baseline - public'!AG32","v":1.0476221414510345},{"$f":"'Baseline - public'!AH32","v":1.0430516961910197},{"$f":"'Baseline - public'!AI32","v":1.0459267577272391}]
["DU_OF_GDP",853,0,0,0,{"$f":"F125","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Other identified debt-creating flows (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D33","v":0},{"$f":"'Baseline - public'!E33","v":-0.89383991622926806},{"$f":"'Baseline - public'!F33","v":-2.6009526383757713},{"$f":"'Baseline - public'!G33","v":-0.17542141857918717},{"$f":"'Baseline - public'!H33","v":0.70228117229785003},{"$f":"'Baseline - public'!I33","v":0.76245124576532974},{"$f":"'Baseline - public'!J33","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K33","v":0},{"$f":"'Baseline - public'!L33","v":0},{"$f":"'Baseline - public'!M33","v":0},{"$f":"'Baseline - public'!N33","v":0},{"$f":"'Baseline - public'!O33","v":-1.1508516770670958},{"$f":"'Baseline - public'!P33","v":0},{"$f":"'Baseline - public'!Q33","v":0},{"$f":"'Baseline - public'!R33","v":0},{"$f":"'Baseline - public'!S33","v":0},{"$f":"'Baseline - public'!T33","v":0},{"$f":"'Baseline - public'!U33","v":0},{"$f":"'Baseline - public'!V33","v":0},{"$f":"'Baseline - public'!W33","v":0},{"$f":"'Baseline - public'!X33","v":0},{"$f":"'Baseline - public'!Y33","v":0},{"$f":"'Baseline - public'!Z33","v":0},{"$f":"'Baseline - public'!AA33","v":0},{"$f":"'Baseline - public'!AB33","v":0},{"$f":"'Baseline - public'!AC33","v":0},{"$f":"'Baseline - public'!AD33","v":0},{"$f":"'Baseline - public'!AE33","v":0},{"$f":"'Baseline - public'!AF33","v":0},{"$f":"'Baseline - public'!AG33","v":0},{"$f":"'Baseline - public'!AH33","v":0},{"$f":"'Baseline - public'!AI33","v":0}]
["GGRP_GDP",853,0,0,0,{"$f":"F126","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Privatization receipts (negative) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D34","v":-3.2076193955613754E-3},{"$f":"'Baseline - public'!E34","v":-0.49745819561100396},{"$f":"'Baseline - public'!F34","v":-2.3440230750692499},{"$f":"'Baseline - public'!G34","v":-1.5028311171521981E-2},{"$f":"'Baseline - public'!H34","v":0.96650673946572008},{"$f":"'Baseline - public'!I34","v":0.95626075242254838},{"$f":"'Baseline - public'!J34","v":0},{"$f":"'Baseline - public'!K34","v":0},{"$f":"'Baseline - public'!L34","v":0},{"$f":"'Baseline - public'!M34","v":0},{"$f":"'Baseline - public'!N34","v":0},{"$f":"'Baseline - public'!O34","v":-1.1508516770670958},{"$f":"'Baseline - public'!P34","v":0},{"$f":"'Baseline - public'!Q34","v":0},{"$f":"'Baseline - public'!R34","v":0},{"$f":"'Baseline - public'!S34","v":0},{"$f":"'Baseline - public'!T34","v":0},{"$f":"'Baseline - public'!U34","v":0},{"$f":"'Baseline - public'!V34","v":0},{"$f":"'Baseline - public'!W34","v":0},{"$f":"'Baseline - public'!X34","v":0},{"$f":"'Baseline - public'!Y34","v":0},{"$f":"'Baseline - public'!Z34","v":0},{"$f":"'Baseline - public'!AA34","v":0},{"$f":"'Baseline - public'!AB34","v":0},{"$f":"'Baseline - public'!AC34","v":0},{"$f":"'Baseline - public'!AD34","v":0},{"$f":"'Baseline - public'!AE34","v":0},{"$f":"'Baseline - public'!AF34","v":0},{"$f":"'Baseline - public'!AG34","v":0},{"$f":"'Baseline - public'!AH34","v":0},{"$f":"'Baseline - public'!AI34","v":0}]
["GGRCL_GDP",853,0,0,0,{"$f":"F127","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Recognition of implicit or contingent liabilities (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D35","v":0},{"$f":"'Baseline - public'!E35","v":0},{"$f":"'Baseline - public'!F35","v":0},{"$f":"'Baseline - public'!G35","v":0},{"$f":"'Baseline - public'!H35","v":0},{"$f":"'Baseline - public'!I35","v":0},{"$f":"'Baseline - public'!J35","v":0},{"$f":"'Baseline - public'!K35","v":0},{"$f":"'Baseline - public'!L35","v":0},{"$f":"'Baseline - public'!M35","v":0},{"$f":"'Baseline - public'!N35","v":0},{"$f":"'Baseline - public'!O35","v":0},{"$f":"'Baseline - public'!P35","v":0},{"$f":"'Baseline - public'!Q35","v":0},{"$f":"'Baseline - public'!R35","v":0},{"$f":"'Baseline - public'!S35","v":0},{"$f":"'Baseline - public'!T35","v":0},{"$f":"'Baseline - public'!U35","v":0},{"$f":"'Baseline - public'!V35","v":0},{"$f":"'Baseline - public'!W35","v":0},{"$f":"'Baseline - public'!X35","v":0},{"$f":"'Baseline - public'!Y35","v":0},{"$f":"'Baseline - public'!Z35","v":0},{"$f":"'Baseline - public'!AA35","v":0},{"$f":"'Baseline - public'!AB35","v":0},{"$f":"'Baseline - public'!AC35","v":0},{"$f":"'Baseline - public'!AD35","v":0},{"$f":"'Baseline - public'!AE35","v":0},{"$f":"'Baseline - public'!AF35","v":0},{"$f":"'Baseline - public'!AG35","v":0},{"$f":"'Baseline - public'!AH35","v":0},{"$f":"'Baseline - public'!AI35","v":0}]
["GGRDR_GDP",853,0,0,0,{"$f":"F128","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt relief (HIPC and other) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D36","v":-0.49558155897661055},{"$f":"'Baseline - public'!E36","v":-0.3963817206182641},{"$f":"'Baseline - public'!F36","v":-0.25692956330652134},{"$f":"'Baseline - public'!G36","v":-0.16039310740766519},{"$f":"'Baseline - public'!H36","v":-0.26422556716787005},{"$f":"'Baseline - public'!I36","v":-0.19380950665721866},{"$f":"'Baseline - public'!J36","v":-5.8745783661144003E-2},{"$f":"'Baseline - public'!K36","v":0},{"$f":"'Baseline - public'!L36","v":0},{"$f":"'Baseline - public'!M36","v":0},{"$f":"'Baseline - public'!N36","v":0},{"$f":"'Baseline - public'!O36","v":0},{"$f":"'Baseline - public'!P36","v":0},{"$f":"'Baseline - public'!Q36","v":0},{"$f":"'Baseline - public'!R36","v":0},{"$f":"'Baseline - public'!S36","v":0},{"$f":"'Baseline - public'!T36","v":0},{"$f":"'Baseline - public'!U36","v":0},{"$f":"'Baseline - public'!V36","v":0},{"$f":"'Baseline - public'!W36","v":0},{"$f":"'Baseline - public'!X36","v":0},{"$f":"'Baseline - public'!Y36","v":0},{"$f":"'Baseline - public'!Z36","v":0},{"$f":"'Baseline - public'!AA36","v":0},{"$f":"'Baseline - public'!AB36","v":0},{"$f":"'Baseline - public'!AC36","v":0},{"$f":"'Baseline - public'!AD36","v":0},{"$f":"'Baseline - public'!AE36","v":0},{"$f":"'Baseline - public'!AF36","v":0},{"$f":"'Baseline - public'!AG36","v":0},{"$f":"'Baseline - public'!AH36","v":0},{"$f":"'Baseline - public'!AI36","v":0}]
["GGRO_GDP",853,0,0,0,{"$f":"F129","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Other (specify, e.g. bank recapitalization) (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D37","v":0},{"$f":"'Baseline - public'!E37","v":0},{"$f":"'Baseline - public'!F37","v":0},{"$f":"'Baseline - public'!G37","v":0},{"$f":"'Baseline - public'!H37","v":0},{"$f":"'Baseline - public'!I37","v":0},{"$f":"'Baseline - public'!J37","v":0},{"$f":"'Baseline - public'!K37","v":0},{"$f":"'Baseline - public'!L37","v":0},{"$f":"'Baseline - public'!M37","v":0},{"$f":"'Baseline - public'!N37","v":0},{"$f":"'Baseline - public'!O37","v":0},{"$f":"'Baseline - public'!P37","v":0},{"$f":"'Baseline - public'!Q37","v":0},{"$f":"'Baseline - public'!R37","v":0},{"$f":"'Baseline - public'!S37","v":0},{"$f":"'Baseline - public'!T37","v":0},{"$f":"'Baseline - public'!U37","v":0},{"$f":"'Baseline - public'!V37","v":0},{"$f":"'Baseline - public'!W37","v":0},{"$f":"'Baseline - public'!X37","v":0},{"$f":"'Baseline - public'!Y37","v":0},{"$f":"'Baseline - public'!Z37","v":0},{"$f":"'Baseline - public'!AA37","v":0},{"$f":"'Baseline - public'!AB37","v":0},{"$f":"'Baseline - public'!AC37","v":0},{"$f":"'Baseline - public'!AD37","v":0},{"$f":"'Baseline - public'!AE37","v":0},{"$f":"'Baseline - public'!AF37","v":0},{"$f":"'Baseline - public'!AG37","v":0},{"$f":"'Baseline - public'!AH37","v":0},{"$f":"'Baseline - public'!AI37","v":0}]
["GGRR_GDP",853,0,0,0,{"$f":"F130","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Residual, including asset changes (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D38","v":0},{"$f":"'Baseline - public'!E38","v":3.5023200879134411},{"$f":"'Baseline - public'!F38","v":9.2507373966058459E-2},{"$f":"'Baseline - public'!G38","v":0.85714507071204471},{"$f":"'Baseline - public'!H38","v":0.21956771712227707},{"$f":"'Baseline - public'!I38","v":3.312373143959396},{"$f":"'Baseline - public'!J38","v":1.7494464503525267},{"$f":"'Baseline - public'!K38","v":5.067917428109606},{"$f":"'Baseline - public'!L38","v":1.3401012446253056},{"$f":"'Baseline - public'!M38","v":1.0170004372217574},{"$f":"'Baseline - public'!N38","v":1.215818157849895},{"$f":"'Baseline - public'!O38","v":-0.49553681110731151},{"$f":"'Baseline - public'!P38","v":-1.1969846557851604},{"$f":"'Baseline - public'!Q38","v":-1.3346340806008261},{"$f":"'Baseline - public'!R38","v":-1.4728884765904791},{"$f":"'Baseline - public'!S38","v":-1.4690755394191763},{"$f":"'Baseline - public'!T38","v":-1.2999022345788296},{"$f":"'Baseline - public'!U38","v":-0.84023065477390158},{"$f":"'Baseline - public'!V38","v":-1.0994104836107295},{"$f":"'Baseline - public'!W38","v":-0.9665849633769632},{"$f":"'Baseline - public'!X38","v":-0.83325211063045379},{"$f":"'Baseline - public'!Y38","v":-0.70398637879238968},{"$f":"'Baseline - public'!Z38","v":-0.51571669937995457},{"$f":"'Baseline - public'!AA38","v":-0.46304945223982763},{"$f":"'Baseline - public'!AB38","v":-0.43941519466610335},{"$f":"'Baseline - public'!AC38","v":-0.51877710339121696},{"$f":"'Baseline - public'!AD38","v":-0.50169427253971599},{"$f":"'Baseline - public'!AE38","v":-0.48084909142464527},{"$f":"'Baseline - public'!AF38","v":-0.46658598002195462},{"$f":"'Baseline - public'!AG38","v":-0.44734218014633687},{"$f":"'Baseline - public'!AH38","v":-0.43714379192222341},{"$f":"'Baseline - public'!AI38","v":-0.41856804554862626}]
["DUPV_GDP",{"$f":"B131","v":853},0,0,{"$f":"E131","v":0},{"$f":"F131","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,{"$f":"N131","v":0},{"$f":"O131","v":0},{"$f":"P131","v":0},"fiscal","PV of public sector debt (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D42","v":"..."},{"$f":"'Baseline - public'!E42","v":"..."},{"$f":"'Baseline - public'!F42","v":"..."},{"$f":"'Baseline - public'!G42","v":"..."},{"$f":"'Baseline - public'!H42","v":"..."},{"$f":"'Baseline - public'!I42","v":"..."},{"$f":"'Baseline - public'!J42","v":"..."},{"$f":"'Baseline - public'!K42","v":"..."},{"$f":"'Baseline - public'!L42","v":"..."},{"$f":"'Baseline - public'!M42","v":"..."},{"$f":"'Baseline - public'!N42","v":71.038281523528283},{"$f":"'Baseline - public'!O42","v":67.345056126732302},{"$f":"'Baseline - public'!P42","v":62.903248834936498},{"$f":"'Baseline - public'!Q42","v":59.429577658354326},{"$f":"'Baseline - public'!R42","v":56.941461314743627},{"$f":"'Baseline - public'!S42","v":54.817937235736416},{"$f":"'Baseline - public'!T42","v":52.668714519451498},{"$f":"'Baseline - public'!U42","v":50.554234001616379},{"$f":"'Baseline - public'!V42","v":49.040490435289961},{"$f":"'Baseline - public'!W42","v":47.984779953487838},{"$f":"'Baseline - public'!X42","v":47.069885028263734},{"$f":"'Baseline - public'!Y42","v":46.160963385526152},{"$f":"'Baseline - public'!Z42","v":45.361945081648273},{"$f":"'Baseline - public'!AA42","v":44.569951174583984},{"$f":"'Baseline - public'!AB42","v":43.799334020544251},{"$f":"'Baseline - public'!AC42","v":43.017765332214637},{"$f":"'Baseline - public'!AD42","v":42.234616167844536},{"$f":"'Baseline - public'!AE42","v":41.391687778775662},{"$f":"'Baseline - public'!AF42","v":40.594768497390625},{"$f":"'Baseline - public'!AG42","v":39.763952704053381},{"$f":"'Baseline - public'!AH42","v":39.047100085686552},{"$f":"'Baseline - public'!AI42","v":38.248915773123365}]
["DUGFN_GDP",853,0,0,0,{"$f":"F132","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Gross financing need (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D47","v":22.744843110420675},{"$f":"'Baseline - public'!E47","v":13.882978200957529},{"$f":"'Baseline - public'!F47","v":9.5957199809468712},{"$f":"'Baseline - public'!G47","v":12.713508690869146},{"$f":"'Baseline - public'!H47","v":15.001359344719134},{"$f":"'Baseline - public'!I47","v":12.206623308445073},{"$f":"'Baseline - public'!J47","v":18.057526901484238},{"$f":"'Baseline - public'!K47","v":19.033677707029799},{"$f":"'Baseline - public'!L47","v":21.047160373517809},{"$f":"'Baseline - public'!M47","v":22.818558687558141},{"$f":"'Baseline - public'!N47","v":24.358466103060621},{"$f":"'Baseline - public'!O47","v":22.498209890617137},{"$f":"'Baseline - public'!P47","v":14.598396885670756},{"$f":"'Baseline - public'!Q47","v":13.333597736042503},{"$f":"'Baseline - public'!R47","v":13.464305185773325},{"$f":"'Baseline - public'!S47","v":14.852953593025125},{"$f":"'Baseline - public'!T47","v":13.629371852713676},{"$f":"'Baseline - public'!U47","v":14.190923063679886},{"$f":"'Baseline - public'!V47","v":14.951353601604506},{"$f":"'Baseline - public'!W47","v":15.656802399394309},{"$f":"'Baseline - public'!X47","v":16.030766178462322},{"$f":"'Baseline - public'!Y47","v":14.740053663326089},{"$f":"'Baseline - public'!Z47","v":14.482374544800958},{"$f":"'Baseline - public'!AA47","v":13.168267050047556},{"$f":"'Baseline - public'!AB47","v":12.259364657838145},{"$f":"'Baseline - public'!AC47","v":11.505411272676934},{"$f":"'Baseline - public'!AD47","v":10.962602114711895},{"$f":"'Baseline - public'!AE47","v":10.32749894687772},{"$f":"'Baseline - public'!AF47","v":10.017080133952241},{"$f":"'Baseline - public'!AG47","v":9.6794578351522613},{"$f":"'Baseline - public'!AH47","v":9.1784753983494305},{"$f":"'Baseline - public'!AI47","v":8.6075624155974051}]
["DUGFND",853,0,0,0,{"$f":"F133","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Gross financing need (in billions of US dollars)","US Dollar","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!D48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!D48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!E48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!E48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!E48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!F48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!F48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!F48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!G48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!G48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!G48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!H48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!H48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!H48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!I48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!I48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!I48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!J48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!J48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!J48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!K48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!K48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!K48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!L48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!L48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!L48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!M48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!M48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!M48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!N48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!N48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!N48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!O48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!O48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!O48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!P48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!P48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!P48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Q48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Q48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Q48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!R48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!R48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!R48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!S48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!S48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!S48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!T48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!T48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!T48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!U48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!U48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!U48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!V48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!V48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!V48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!W48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!W48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!W48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!X48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!X48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!X48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Y48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Y48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Y48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Z48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Z48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Z48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AA48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AA48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AA48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AB48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AB48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AB48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AC48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AC48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AC48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AD48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AD48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AD48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AE48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AE48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AE48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AF48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AF48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AF48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AG48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AG48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AG48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AH48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AH48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AH48,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AI48),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AI48/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AI48,\"Check scale\")),\"…\")","v":"Check scale"}]
["DUGGR_GDP",853,0,0,0,{"$f":"F134","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Public sector debt-to-revenue-and-grants ratio  (in percent of GDP)","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D43","v":"…"},{"$f":"'Baseline - public'!E43","v":"…"},{"$f":"'Baseline - public'!F43","v":"…"},{"$f":"'Baseline - public'!G43","v":"…"},{"$f":"'Baseline - public'!H43","v":"…"},{"$f":"'Baseline - public'!I43","v":"…"},{"$f":"'Baseline - public'!J43","v":"…"},{"$f":"'Baseline - public'!K43","v":"…"},{"$f":"'Baseline - public'!L43","v":"…"},{"$f":"'Baseline - public'!M43","v":"…"},{"$f":"'Baseline - public'!N43","v":411.76922248427604},{"$f":"'Baseline - public'!O43","v":357.20058994455263},{"$f":"'Baseline - public'!P43","v":337.62201733972046},{"$f":"'Baseline - public'!Q43","v":313.26405846004423},{"$f":"'Baseline - public'!R43","v":298.88717093358508},{"$f":"'Baseline - public'!S43","v":290.27612388494333},{"$f":"'Baseline - public'!T43","v":280.95773250049609},{"$f":"'Baseline - public'!U43","v":273.16370431257127},{"$f":"'Baseline - public'!V43","v":268.42314430448783},{"$f":"'Baseline - public'!W43","v":265.57076034705756},{"$f":"'Baseline - public'!X43","v":262.81350219454021},{"$f":"'Baseline - public'!Y43","v":259.49308897171773},{"$f":"'Baseline - public'!Z43","v":256.14638111648509},{"$f":"'Baseline - public'!AA43","v":252.75735585434452},{"$f":"'Baseline - public'!AB43","v":249.35766070158971},{"$f":"'Baseline - public'!AC43","v":245.7185672374504},{"$f":"'Baseline - public'!AD43","v":241.70623438946666},{"$f":"'Baseline - public'!AE43","v":237.54376651154502},{"$f":"'Baseline - public'!AF43","v":233.50482657518143},{"$f":"'Baseline - public'!AG43","v":229.22765212794837},{"$f":"'Baseline - public'!AH43","v":225.89624377561375},{"$f":"'Baseline - public'!AI43","v":221.8103166480501}]
["NGDP",853,0,0,0,{"$f":"F135","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Nominal GDP (in billions of local currency)","Local Currency","Billions",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Baseline - public'!D52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!D52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!D52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!E52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!E52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!E52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!F52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!F52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!F52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!G52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!G52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!G52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!H52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!H52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!H52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!I52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!I52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!I52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!J52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!J52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!J52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!K52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!K52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!K52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!L52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!L52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!L52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!M52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!M52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!M52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!N52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!N52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!N52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!O52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!O52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!O52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!P52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!P52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!P52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Q52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Q52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Q52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!R52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!R52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!R52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!S52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!S52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!S52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!T52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!T52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!T52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!U52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!U52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!U52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!V52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!V52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!V52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!W52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!W52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!W52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!X52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!X52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!X52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Y52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Y52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Y52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!Z52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!Z52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!Z52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AA52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AA52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AA52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AB52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AB52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AB52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AC52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AC52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AC52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AD52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AD52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AD52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AE52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AE52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AE52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AF52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AF52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AF52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AG52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AG52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AG52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AH52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AH52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AH52,\"Check scale\")),\"…\")","v":"Check scale"},{"$f":"IF(ISNUMBER('Baseline - public'!AI52),IF('Input 1 - Basics'!$C$19=\"Millions\",'Baseline - public'!AI52/1000,IF('Input 1 - Basics'!$C$19=\"Billions\",'Baseline - public'!AI52,\"Check scale\")),\"…\")","v":"Check scale"}]
["FI_DU",853,0,0,0,{"$f":"F136","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on public debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D54","v":0},{"$f":"'Baseline - public'!E54","v":13.380446017105523},{"$f":"'Baseline - public'!F54","v":11.441142539735141},{"$f":"'Baseline - public'!G54","v":11.229221095236136},{"$f":"'Baseline - public'!H54","v":10.036779237483671},{"$f":"'Baseline - public'!I54","v":10.707253284315961},{"$f":"'Baseline - public'!J54","v":11.017308670399993},{"$f":"'Baseline - public'!K54","v":11.353977579080173},{"$f":"'Baseline - public'!L54","v":12.382067626001335},{"$f":"'Baseline - public'!M54","v":10.910297194641492},{"$f":"'Baseline - public'!N54","v":10.463861693019942},{"$f":"'Baseline - public'!O54","v":9.3152975252445884},{"$f":"'Baseline - public'!P54","v":10.653459508792015},{"$f":"'Baseline - public'!Q54","v":10.062772184003119},{"$f":"'Baseline - public'!R54","v":9.8890072361737609},{"$f":"'Baseline - public'!S54","v":9.1238079841125206},{"$f":"'Baseline - public'!T54","v":8.5223451461095721},{"$f":"'Baseline - public'!U54","v":10.239772861715215},{"$f":"'Baseline - public'!V54","v":8.3862655992202217},{"$f":"'Baseline - public'!W54","v":8.2363483733758098},{"$f":"'Baseline - public'!X54","v":8.2220100627000434},{"$f":"'Baseline - public'!Y54","v":7.0444398125557051},{"$f":"'Baseline - public'!Z54","v":7.8042971470199305},{"$f":"'Baseline - public'!AA54","v":7.7450050876368381},{"$f":"'Baseline - public'!AB54","v":7.7008173763626022},{"$f":"'Baseline - public'!AC54","v":7.020673241473748},{"$f":"'Baseline - public'!AD54","v":7.0213081164549571},{"$f":"'Baseline - public'!AE54","v":6.9943188720598872},{"$f":"'Baseline - public'!AF54","v":7.042219995127371},{"$f":"'Baseline - public'!AG54","v":7.0854900731222683},{"$f":"'Baseline - public'!AH54","v":7.1766507495251251},{"$f":"'Baseline - public'!AI54","v":7.245214260095862}]
["FI_DU_F",853,0,0,0,{"$f":"F137","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on forex debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D55","v":0},{"$f":"'Baseline - public'!E55","v":4.5256886570868797},{"$f":"'Baseline - public'!F55","v":4.5388772142245175},{"$f":"'Baseline - public'!G55","v":3.7861125090205632},{"$f":"'Baseline - public'!H55","v":3.0709391396655441},{"$f":"'Baseline - public'!I55","v":4.7388439231501627},{"$f":"'Baseline - public'!J55","v":4.232080044507935},{"$f":"'Baseline - public'!K55","v":5.8076423059941087},{"$f":"'Baseline - public'!L55","v":5.4695400012265205},{"$f":"'Baseline - public'!M55","v":4.6035063260994091},{"$f":"'Baseline - public'!N55","v":5.122359908415465},{"$f":"'Baseline - public'!O55","v":5.1779332191736449},{"$f":"'Baseline - public'!P55","v":6.7237451221323115},{"$f":"'Baseline - public'!Q55","v":7.0138986077631582},{"$f":"'Baseline - public'!R55","v":7.0532484525884591},{"$f":"'Baseline - public'!S55","v":6.5836014368898503},{"$f":"'Baseline - public'!T55","v":6.1993093965805919},{"$f":"'Baseline - public'!U55","v":8.8423927697418616},{"$f":"'Baseline - public'!V55","v":6.4273942757930307},{"$f":"'Baseline - public'!W55","v":6.0637003716470659},{"$f":"'Baseline - public'!X55","v":6.0038429695306172},{"$f":"'Baseline - public'!Y55","v":5.0186322555121743},{"$f":"'Baseline - public'!Z55","v":6.214371454068778},{"$f":"'Baseline - public'!AA55","v":6.3077941806682798},{"$f":"'Baseline - public'!AB55","v":6.3600935702323698},{"$f":"'Baseline - public'!AC55","v":5.527503491966959},{"$f":"'Baseline - public'!AD55","v":5.6134243267277322},{"$f":"'Baseline - public'!AE55","v":5.7195484450457315},{"$f":"'Baseline - public'!AF55","v":5.8064616911933982},{"$f":"'Baseline - public'!AG55","v":5.9205329742453223},{"$f":"'Baseline - public'!AH55","v":6.0194904473470503},{"$f":"'Baseline - public'!AI55","v":6.1403718067628326}]
["FI_DU_L",853,0,0,0,{"$f":"F138","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average nominal interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D56","v":0},{"$f":"'Baseline - public'!E56","v":20.000000000000039},{"$f":"'Baseline - public'!F56","v":20},{"$f":"'Baseline - public'!G56","v":19.999999999999982},{"$f":"'Baseline - public'!H56","v":19.999999999999964},{"$f":"'Baseline - public'!I56","v":20},{"$f":"'Baseline - public'!J56","v":20.000000000000025},{"$f":"'Baseline - public'!K56","v":20.000000000000004},{"$f":"'Baseline - public'!L56","v":20.000000000000004},{"$f":"'Baseline - public'!M56","v":20.696304049499702},{"$f":"'Baseline - public'!N56","v":21.198786131457155},{"$f":"'Baseline - public'!O56","v":16.877419994719851},{"$f":"'Baseline - public'!P56","v":20.286053954807787},{"$f":"'Baseline - public'!Q56","v":18.244384654723394},{"$f":"'Baseline - public'!R56","v":17.793351071087923},{"$f":"'Baseline - public'!S56","v":16.493070724469},{"$f":"'Baseline - public'!T56","v":15.005305252356454},{"$f":"'Baseline - public'!U56","v":13.994834812433215},{"$f":"'Baseline - public'!V56","v":13.657988055798265},{"$f":"'Baseline - public'!W56","v":13.327494901403655},{"$f":"'Baseline - public'!X56","v":13.188373148997343},{"$f":"'Baseline - public'!Y56","v":11.569421260252962},{"$f":"'Baseline - public'!Z56","v":11.31506869233335},{"$f":"'Baseline - public'!AA56","v":11.044340379009977},{"$f":"'Baseline - public'!AB56","v":10.866701341201617},{"$f":"'Baseline - public'!AC56","v":10.715365599638819},{"$f":"'Baseline - public'!AD56","v":10.575720913852859},{"$f":"'Baseline - public'!AE56","v":10.320142237707246},{"$f":"'Baseline - public'!AF56","v":10.253649762630319},{"$f":"'Baseline - public'!AG56","v":10.112757858139473},{"$f":"'Baseline - public'!AH56","v":10.114326199765102},{"$f":"'Baseline - public'!AI56","v":10.014364901759958}]
["FRI_AVG",853,0,0,0,{"$f":"F139","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average real interest rate (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D57","v":0},{"$f":"'Baseline - public'!E57","v":1.4318567630091747},{"$f":"'Baseline - public'!F57","v":1.5371020979360885},{"$f":"'Baseline - public'!G57","v":3.3593397800738569},{"$f":"'Baseline - public'!H57","v":2.3138151177394097},{"$f":"'Baseline - public'!I57","v":3.9159805708266395},{"$f":"'Baseline - public'!J57","v":3.2557495729647341},{"$f":"'Baseline - public'!K57","v":3.969628639260649},{"$f":"'Baseline - public'!L57","v":3.2229823099531432},{"$f":"'Baseline - public'!M57","v":3.58932432373429},{"$f":"'Baseline - public'!N57","v":3.3223857274837147},{"$f":"'Baseline - public'!O57","v":2.8508686214953967},{"$f":"'Baseline - public'!P57","v":6.9315999007835725},{"$f":"'Baseline - public'!Q57","v":6.4150531641558661},{"$f":"'Baseline - public'!R57","v":7.1530199916372403},{"$f":"'Baseline - public'!S57","v":6.9458305815408625},{"$f":"'Baseline - public'!T57","v":6.1296628224406877},{"$f":"'Baseline - public'!U57","v":6.9811615035552474},{"$f":"'Baseline - public'!V57","v":5.564609578487028},{"$f":"'Baseline - public'!W57","v":5.207496005347636},{"$f":"'Baseline - public'!X57","v":5.1662537242410851},{"$f":"'Baseline - public'!Y57","v":3.9547660814211714},{"$f":"'Baseline - public'!Z57","v":4.4750108811442146},{"$f":"'Baseline - public'!AA57","v":4.4056207997367824},{"$f":"'Baseline - public'!AB57","v":4.3482118952910778},{"$f":"'Baseline - public'!AC57","v":3.8973444766535983},{"$f":"'Baseline - public'!AD57","v":3.8731466336786036},{"$f":"'Baseline - public'!AE57","v":3.7955787506596259},{"$f":"'Baseline - public'!AF57","v":3.8188094080410901},{"$f":"'Baseline - public'!AG57","v":3.7941486272258658},{"$f":"'Baseline - public'!AH57","v":3.7363808416430517},{"$f":"'Baseline - public'!AI57","v":3.7920005112473238}]
["FRI_AVG_L",853,0,0,0,{"$f":"F140","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average real interest rate on domestic debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D58","v":0},{"$f":"'Baseline - public'!E58","v":1.1566514911574612},{"$f":"'Baseline - public'!F58","v":0.49386789020984329},{"$f":"'Baseline - public'!G58","v":3.7464855826305365},{"$f":"'Baseline - public'!H58","v":2.919796296333498},{"$f":"'Baseline - public'!I58","v":5.3418664253440129},{"$f":"'Baseline - public'!J58","v":4.1618937605410009},{"$f":"'Baseline - public'!K58","v":3.8232233591273461},{"$f":"'Baseline - public'!L58","v":2.8458496781467981},{"$f":"'Baseline - public'!M58","v":3.7171112270180013},{"$f":"'Baseline - public'!N58","v":2.6498816616326257},{"$f":"'Baseline - public'!O58","v":2.3144764156427726},{"$f":"'Baseline - public'!P58","v":9.7144216152097869},{"$f":"'Baseline - public'!Q58","v":8.3322834156231185},{"$f":"'Baseline - public'!R58","v":9.6314926917162289},{"$f":"'Baseline - public'!S58","v":9.5442292840108056},{"$f":"'Baseline - public'!T58","v":8.2331310201017835},{"$f":"'Baseline - public'!U58","v":7.3015007322511538},{"$f":"'Baseline - public'!V58","v":6.7888832568958541},{"$f":"'Baseline - public'!W58","v":6.4312201315250741},{"$f":"'Baseline - public'!X58","v":6.4206589636053844},{"$f":"'Baseline - public'!Y58","v":4.9732505529941999},{"$f":"'Baseline - public'!Z58","v":4.861799380599729},{"$f":"'Baseline - public'!AA58","v":4.6302908115409478},{"$f":"'Baseline - public'!AB58","v":4.463614149507622},{"$f":"'Baseline - public'!AC58","v":4.3572964719886151},{"$f":"'Baseline - public'!AD58","v":4.2253606595868112},{"$f":"'Baseline - public'!AE58","v":3.9738894806254641},{"$f":"'Baseline - public'!AF58","v":3.9368596230862334},{"$f":"'Baseline - public'!AG58","v":3.7902137105875378},{"$f":"'Baseline - public'!AH58","v":3.6045213644224927},{"$f":"'Baseline - public'!AI58","v":3.6164844153304299}]
["FRI_AVG_F",853,0,0,0,{"$f":"F141","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Average real interest rate on foreign-currency debt (in percent)","Percent","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D59","v":0},{"$f":"'Baseline - public'!E59","v":1.8164082860247173},{"$f":"'Baseline - public'!F59","v":2.5276597832907837},{"$f":"'Baseline - public'!G59","v":3.0038909692671569},{"$f":"'Baseline - public'!H59","v":1.8268362274097583},{"$f":"'Baseline - public'!I59","v":2.6204501436376884},{"$f":"'Baseline - public'!J59","v":2.3467429215678823},{"$f":"'Baseline - public'!K59","v":4.1260874116233355},{"$f":"'Baseline - public'!L59","v":3.6143564160854331},{"$f":"'Baseline - public'!M59","v":3.4901776610244304},{"$f":"'Baseline - public'!N59","v":3.7576597014542279},{"$f":"'Baseline - public'!O59","v":3.2545325842540738},{"$f":"'Baseline - public'!P59","v":4.7877703430534115},{"$f":"'Baseline - public'!Q59","v":4.8413092316981956},{"$f":"'Baseline - public'!R59","v":4.9784825214288562},{"$f":"'Baseline - public'!S59","v":4.526675934045854},{"$f":"'Baseline - public'!T59","v":4.0719045807644836},{"$f":"'Baseline - public'!U59","v":6.6620412038136951},{"$f":"'Baseline - public'!V59","v":4.2954204201856205},{"$f":"'Baseline - public'!W59","v":3.9390121016764299},{"$f":"'Baseline - public'!X59","v":3.8803537744523915},{"$f":"'Baseline - public'!Y59","v":2.9148789893163261},{"$f":"'Baseline - public'!Z59","v":4.0866649122448893},{"$f":"'Baseline - public'!AA59","v":4.1782161769721178},{"$f":"'Baseline - public'!AB59","v":4.2294678951912905},{"$f":"'Baseline - public'!AC59","v":3.4135564201315876},{"$f":"'Baseline - public'!AD59","v":3.4977560723468142},{"$f":"'Baseline - public'!AE59","v":3.6017542920910208},{"$f":"'Baseline - public'!AF59","v":3.6869264755195026},{"$f":"'Baseline - public'!AG59","v":3.7987126608779422},{"$f":"'Baseline - public'!AH59","v":3.8956877990098988},{"$f":"'Baseline - public'!AI59","v":4.0141476399841176}]
["ENDA",853,0,0,0,{"$f":"F142","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Exchange rate (LC per US dollar)","Local Currency","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D60","v":0.92352999999999996},{"$f":"'Baseline - public'!E60","v":0.97040000000000004},{"$f":"'Baseline - public'!F60","v":1.2141},{"$f":"'Baseline - public'!G60","v":1.4186000000000001},{"$f":"'Baseline - public'!H60","v":1.4738},{"$f":"'Baseline - public'!I60","v":1.5505},{"$f":"'Baseline - public'!J60","v":1.88},{"$f":"'Baseline - public'!K60","v":2.2000000000000002},{"$f":"'Baseline - public'!L60","v":3.1955},{"$f":"'Baseline - public'!M60","v":3.7949999999999999},{"$f":"'Baseline - public'!N60","v":4.2001999999999997},{"$f":"'Baseline - public'!O60","v":4.7032579654818703},{"$f":"'Baseline - public'!P60","v":5.1105475181203301},{"$f":"'Baseline - public'!Q60","v":5.4574049224511096},{"$f":"'Baseline - public'!R60","v":5.7262512089379198},{"$f":"'Baseline - public'!S60","v":5.9526864934779198},{"$f":"'Baseline - public'!T60","v":6.1834476111432197},{"$f":"'Baseline - public'!U60","v":6.4231543861154101},{"$f":"'Baseline - public'!V60","v":6.6721536046532597},{"$f":"'Baseline - public'!W60","v":6.9308054964892296},{"$f":"'Baseline - public'!X60","v":7.1994842559775902},{"$f":"'Baseline - public'!Y60","v":7.4785785834452403},{"$f":"'Baseline - public'!Z60","v":7.7684922475285498},{"$f":"'Baseline - public'!AA60","v":8.0696446693096195},{"$f":"'Baseline - public'!AB60","v":8.3824715290966907},{"$f":"'Baseline - public'!AC60","v":8.7074253967279205},{"$f":"'Baseline - public'!AD60","v":9.0449763863084591},{"$f":"'Baseline - public'!AE60","v":9.3956128363294198},{"$f":"'Baseline - public'!AF60","v":9.7598420161522199},{"$f":"'Baseline - public'!AG60","v":10.1381908598804},{"$f":"'Baseline - public'!AH60","v":10.5312067286808},{"$f":"'Baseline - public'!AI60","v":10.939458202656001}]
["DUENDA_PCH",853,0,0,0,{"$f":"F143","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Nominal depreciation of local currency (percentage change in LC per dollar)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D61","v":0},{"$f":"'Baseline - public'!E61","v":5.0750923088584088},{"$f":"'Baseline - public'!F61","v":25.11335531739487},{"$f":"'Baseline - public'!G61","v":16.843752573923076},{"$f":"'Baseline - public'!H61","v":3.8911602988862093},{"$f":"'Baseline - public'!I61","v":5.2042339530465442},{"$f":"'Baseline - public'!J61","v":21.251209287326667},{"$f":"'Baseline - public'!K61","v":17.021276595744705},{"$f":"'Baseline - public'!L61","v":45.249999999999993},{"$f":"'Baseline - public'!M61","v":18.760757314974175},{"$f":"'Baseline - public'!N61","v":10.67720685111988},{"$f":"'Baseline - public'!O61","v":11.977000273364858},{"$f":"'Baseline - public'!P61","v":8.659732373338592},{"$f":"'Baseline - public'!Q61","v":6.7870889195519091},{"$f":"'Baseline - public'!R61","v":4.9262660606474107},{"$f":"'Baseline - public'!S61","v":3.9543372492384599},{"$f":"'Baseline - public'!T61","v":3.8765877880203137},{"$f":"'Baseline - public'!U61","v":3.8765877880199584},{"$f":"'Baseline - public'!V61","v":3.8765877880204469},{"$f":"'Baseline - public'!W61","v":3.8765877880206911},{"$f":"'Baseline - public'!X61","v":3.8765877880205801},{"$f":"'Baseline - public'!Y61","v":3.8765877880200028},{"$f":"'Baseline - public'!Z61","v":3.8765877880198918},{"$f":"'Baseline - public'!AA61","v":3.8765877880212463},{"$f":"'Baseline - public'!AB61","v":3.8765877880200916},{"$f":"'Baseline - public'!AC61","v":3.8765877880201582},{"$f":"'Baseline - public'!AD61","v":3.8765877880203581},{"$f":"'Baseline - public'!AE61","v":3.8765877880203803},{"$f":"'Baseline - public'!AF61","v":3.8765877880201582},{"$f":"'Baseline - public'!AG61","v":3.8765877880197808},{"$f":"'Baseline - public'!AH61","v":3.8765877880211574},{"$f":"'Baseline - public'!AI61","v":3.8765877880201804}]
["EDNA",853,0,0,0,{"$f":"F144","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Exchange rate (US dollars per LC)","US Dollar","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D62","v":1.0828018580879886},{"$f":"'Baseline - public'!E62","v":1.0305028854080791},{"$f":"'Baseline - public'!F62","v":0.82365538258792526},{"$f":"'Baseline - public'!G62","v":0.7049203440011278},{"$f":"'Baseline - public'!H62","v":0.67851811643370874},{"$f":"'Baseline - public'!I62","v":0.64495324089003547},{"$f":"'Baseline - public'!J62","v":0.53191489361702127},{"$f":"'Baseline - public'!K62","v":0.45454545454545453},{"$f":"'Baseline - public'!L62","v":0.31294007197621654},{"$f":"'Baseline - public'!M62","v":0.2635046113306983},{"$f":"'Baseline - public'!N62","v":0.23808390076663016},{"$f":"'Baseline - public'!O62","v":0.21261857362262404},{"$f":"'Baseline - public'!P62","v":0.19567375050409511},{"$f":"'Baseline - public'!Q62","v":0.18323727379768356},{"$f":"'Baseline - public'!R62","v":0.17463432244102955},{"$f":"'Baseline - public'!S62","v":0.16799137685071325},{"$f":"'Baseline - public'!T62","v":0.16172207850486117},{"$f":"'Baseline - public'!U62","v":0.15568674515463096},{"$f":"'Baseline - public'!V62","v":0.14987664542114035},{"$f":"'Baseline - public'!W62","v":0.14428337377330033},{"$f":"'Baseline - public'!X62","v":0.13889883836744552},{"$f":"'Baseline - public'!Y62","v":0.13371524934078033},{"$f":"'Baseline - public'!Z62","v":0.12872510754170319},{"$f":"'Baseline - public'!AA62","v":0.12392119368070674},{"$f":"'Baseline - public'!AB62","v":0.1192965578861634},{"$f":"'Baseline - public'!AC62","v":0.11484450964986509},{"$f":"'Baseline - public'!AD62","v":0.11055860814780209},{"$f":"'Baseline - public'!AE62","v":0.1064326529221557},{"$f":"'Baseline - public'!AF62","v":0.10246067491103161},{"$f":"'Baseline - public'!AG62","v":9.863692781295666E-2},{"$f":"'Baseline - public'!AH62","v":9.4955879773643545E-2},{"$f":"'Baseline - public'!AI62","v":9.1412205383005998E-2}]
["DUEDNA_PCH",853,0,0,0,{"$f":"F145","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Nominal appreciation (increase in US dollar value of local currency, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D63","v":0},{"$f":"'Baseline - public'!E63","v":-4.8299670239076775},{"$f":"'Baseline - public'!F63","v":-20.072481673667731},{"$f":"'Baseline - public'!G63","v":-14.415621034823079},{"$f":"'Baseline - public'!H63","v":-3.7454200027140727},{"$f":"'Baseline - public'!I63","v":-4.9467913576265676},{"$f":"'Baseline - public'!J63","v":-17.526595744680851},{"$f":"'Baseline - public'!K63","v":-14.54545454545455},{"$f":"'Baseline - public'!L63","v":-31.153184165232361},{"$f":"'Baseline - public'!M63","v":-15.797101449275353},{"$f":"'Baseline - public'!N63","v":-9.6471596590638526},{"$f":"'Baseline - public'!O63","v":-10.695946707025449},{"$f":"'Baseline - public'!P63","v":-7.9695874305902521},{"$f":"'Baseline - public'!Q63","v":-6.3557205166112851},{"$f":"'Baseline - public'!R63","v":-4.6949789081411009},{"$f":"'Baseline - public'!S63","v":-3.8039175217457588},{"$f":"'Baseline - public'!T63","v":-3.7319167586937096},{"$f":"'Baseline - public'!U63","v":-3.7319167586933988},{"$f":"'Baseline - public'!V63","v":-3.7319167586938207},{"$f":"'Baseline - public'!W63","v":-3.7319167586940649},{"$f":"'Baseline - public'!X63","v":-3.7319167586939428},{"$f":"'Baseline - public'!Y63","v":-3.731916758693421},{"$f":"'Baseline - public'!Z63","v":-3.7319167586933211},{"$f":"'Baseline - public'!AA63","v":-3.7319167586945867},{"$f":"'Baseline - public'!AB63","v":-3.7319167586935098},{"$f":"'Baseline - public'!AC63","v":-3.7319167586935764},{"$f":"'Baseline - public'!AD63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AE63","v":-3.7319167586937652},{"$f":"'Baseline - public'!AF63","v":-3.7319167586935653},{"$f":"'Baseline - public'!AG63","v":-3.73191675869321},{"$f":"'Baseline - public'!AH63","v":-3.7319167586944868},{"$f":"'Baseline - public'!AI63","v":-3.7319167586935986}]
["DUENDAR_PCH",853,0,0,0,{"$f":"F146","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Real exchange rate depreciation (in percent, + indicates depreciation)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D64","v":0},{"$f":"'Baseline - public'!E64","v":-9.06768580579093},{"$f":"'Baseline - public'!F64","v":6.8313641258326641},{"$f":"'Baseline - public'!G64","v":1.784877608375254},{"$f":"'Baseline - public'!H64","v":-9.8075360750124503},{"$f":"'Baseline - public'!I64","v":-5.7401288427348476},{"$f":"'Baseline - public'!J64","v":7.1867438890918152},{"$f":"'Baseline - public'!K64","v":2.8810957087316922},{"$f":"'Baseline - public'!L64","v":26.715220491316572},{"$f":"'Baseline - public'!M64","v":3.1517283081795142},{"$f":"'Baseline - public'!N64","v":-5.0284977655837935},{"$f":"'Baseline - public'!O64","v":-0.14937066095500029},{"$f":"'Baseline - public'!P64","v":0.94098271817028944},{"$f":"'Baseline - public'!Q64","v":-0.13716992326331479},{"$f":"'Baseline - public'!R64","v":-0.41399101606104693},{"$f":"'Baseline - public'!S64","v":-0.3229270900646668},{"$f":"'Baseline - public'!T64","v":-0.241890033192945},{"$f":"'Baseline - public'!U64","v":-0.22390842240096731},{"$f":"'Baseline - public'!V64","v":-0.40628187370511171},{"$f":"'Baseline - public'!W64","v":-0.45037752085754335},{"$f":"'Baseline - public'!X64","v":-0.33790983732200175},{"$f":"'Baseline - public'!Y64","v":-0.26689721136476408},{"$f":"'Baseline - public'!Z64","v":-0.14513879459076406},{"$f":"'Baseline - public'!AA64","v":-0.12268263138059865},{"$f":"'Baseline - public'!AB64","v":-0.12201169610635532},{"$f":"'Baseline - public'!AC64","v":-8.727906809313879E-2},{"$f":"'Baseline - public'!AD64","v":-8.7576742787973672E-2},{"$f":"'Baseline - public'!AE64","v":-9.7733184581798582E-2},{"$f":"'Baseline - public'!AF64","v":-7.3084711782897216E-2},{"$f":"'Baseline - public'!AG64","v":-8.6394462156221152E-2},{"$f":"'Baseline - public'!AH64","v":-0.26657162933011591},{"$f":"'Baseline - public'!AI64","v":-0.16442527452791467}]
["PCPI_D_PCH",853,0,0,0,{"$f":"F147","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D65","v":11.192501454976277},{"$f":"'Baseline - public'!E65","v":18.627888755777722},{"$f":"'Baseline - public'!F65","v":19.410271013850043},{"$f":"'Baseline - public'!G65","v":15.666568680462989},{"$f":"'Baseline - public'!H65","v":16.59564468480681},{"$f":"'Baseline - public'!I65","v":13.914822351324329},{"$f":"'Baseline - public'!J65","v":15.205278694211755},{"$f":"'Baseline - public'!K65","v":15.581077255631669},{"$f":"'Baseline - public'!L65","v":16.679477466068526},{"$f":"'Baseline - public'!M65","v":16.370676565911403},{"$f":"'Baseline - public'!N65","v":18.070069024499947},{"$f":"'Baseline - public'!O65","v":14.23351229391676},{"$f":"'Baseline - public'!P65","v":9.6355904574467068},{"$f":"'Baseline - public'!Q65","v":9.1497205879727659},{"$f":"'Baseline - public'!R65","v":7.4448118683587028},{"$f":"'Baseline - public'!S65","v":6.3434116848293476},{"$f":"'Baseline - public'!T65","v":6.2570251534134202},{"$f":"'Baseline - public'!U65","v":6.2378755511387496},{"$f":"'Baseline - public'!V65","v":6.4324156123796161},{"$f":"'Baseline - public'!W65","v":6.4795600025597144},{"$f":"'Baseline - public'!X65","v":6.359398871704447},{"$f":"'Baseline - public'!Y65","v":6.283668146418675},{"$f":"'Baseline - public'!Z65","v":6.1540707386788629},{"$f":"'Baseline - public'!AA65","v":6.1302033261304345},{"$f":"'Baseline - public'!AB65","v":6.1294903912954224},{"$f":"'Baseline - public'!AC65","v":6.0925966296538014},{"$f":"'Baseline - public'!AD65","v":6.0929127172868469},{"$f":"'Baseline - public'!AE65","v":6.1036985235262797},{"$f":"'Baseline - public'!AF65","v":6.077526454475457},{"$f":"'Baseline - public'!AG65","v":6.0916573167311805},{"$f":"'Baseline - public'!AH65","v":6.2833211809789402},{"$f":"'Baseline - public'!AI65","v":6.17457784109392}]
["PCPI_D_US_PCH",853,0,0,0,{"$f":"F148","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","US Inflation rate (GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D66","v":3.072731151923791},{"$f":"'Baseline - public'!E66","v":2.6609467144541155},{"$f":"'Baseline - public'!F66","v":1.961633997288903},{"$f":"'Baseline - public'!G66","v":0.75940970034500399},{"$f":"'Baseline - public'!H66","v":1.2217829389075119},{"$f":"'Baseline - public'!I66","v":2.0642998316099392},{"$f":"'Baseline - public'!J66","v":1.8421075933846343},{"$f":"'Baseline - public'!K66","v":1.6149218089059447},{"$f":"'Baseline - public'!L66","v":1.7904696311495716},{"$f":"'Baseline - public'!M66","v":1.0757819633101962},{"$f":"'Baseline - public'!N66","v":1.3152765886277118},{"$f":"'Baseline - public'!O66","v":1.8627759835628588},{"$f":"'Baseline - public'!P66","v":1.8475197751998351},{"$f":"'Baseline - public'!Q66","v":2.0722646368938058},{"$f":"'Baseline - public'!R66","v":1.9763725682890199},{"$f":"'Baseline - public'!S66","v":1.9678474269495316},{"$f":"'Baseline - public'!T66","v":2.0441682357846602},{"$f":"'Baseline - public'!U66","v":2.0441682357849045},{"$f":"'Baseline - public'!V66","v":2.0441682357845714},{"$f":"'Baseline - public'!W66","v":2.0441682357844604},{"$f":"'Baseline - public'!X66","v":2.0441682357847935},{"$f":"'Baseline - public'!Y66","v":2.0441682357846824},{"$f":"'Baseline - public'!Z66","v":2.0441682357848157},{"$f":"'Baseline - public'!AA66","v":2.0441682357841051},{"$f":"'Baseline - public'!AB66","v":2.0441682357848601},{"$f":"'Baseline - public'!AC66","v":2.0441682357844604},{"$f":"'Baseline - public'!AD66","v":2.0441682357847712},{"$f":"'Baseline - public'!AE66","v":2.0441682357847712},{"$f":"'Baseline - public'!AF66","v":2.0441682357845936},{"$f":"'Baseline - public'!AG66","v":2.0441682357849711},{"$f":"'Baseline - public'!AH66","v":2.0441682357844604},{"$f":"'Baseline - public'!AI66","v":2.0441682357846602}]
["RPS_PCH",853,0,0,0,{"$f":"F149","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Growth of real primary spending (deflated by GDP deflator, in percent)","Growth Rate (in percent)","Unit",null,null,null,null,null,null,null,{"$f":"'Baseline - public'!D67","v":21.342706648531596},{"$f":"'Baseline - public'!E67","v":21.15018345846913},{"$f":"'Baseline - public'!F67","v":-0.84727522801240074},{"$f":"'Baseline - public'!G67","v":-2.1495279447309001},{"$f":"'Baseline - public'!H67","v":14.144581079094376},{"$f":"'Baseline - public'!I67","v":17.552796812045912},{"$f":"'Baseline - public'!J67","v":35.331296616417454},{"$f":"'Baseline - public'!K67","v":-8.4920443940816774},{"$f":"'Baseline - public'!L67","v":3.9185603088490506},{"$f":"'Baseline - public'!M67","v":-6.9614258600711132},{"$f":"'Baseline - public'!N67","v":2.0763304260744686},{"$f":"'Baseline - public'!O67","v":0.43117688113256669},{"$f":"'Baseline - public'!P67","v":-3.9297803695374389},{"$f":"'Baseline - public'!Q67","v":7.7993303142680714},{"$f":"'Baseline - public'!R67","v":6.9425623639669309},{"$f":"'Baseline - public'!S67","v":5.4780286782750265},{"$f":"'Baseline - public'!T67","v":5.7498279577344658},{"$f":"'Baseline - public'!U67","v":5.1566079354212313},{"$f":"'Baseline - public'!V67","v":6.0473100800480184},{"$f":"'Baseline - public'!W67","v":5.6142024190448669},{"$f":"'Baseline - public'!X67","v":4.1010670767653856},{"$f":"'Baseline - public'!Y67","v":4.5775356746648566},{"$f":"'Baseline - public'!Z67","v":4.7512525656842497},{"$f":"'Baseline - public'!AA67","v":4.2609986941137601},{"$f":"'Baseline - public'!AB67","v":4.3083406648218636},{"$f":"'Baseline - public'!AC67","v":4.4286871210322154},{"$f":"'Baseline - public'!AD67","v":4.5674386801547451},{"$f":"'Baseline - public'!AE67","v":4.0267528300325761},{"$f":"'Baseline - public'!AF67","v":4.7756566918566445},{"$f":"'Baseline - public'!AG67","v":4.2179898787686021},{"$f":"'Baseline - public'!AH67","v":3.8360292666303142},{"$f":"'Baseline - public'!AI67","v":4.1720419812094622}]
["DUGDPBFPV",853,0,0,0,{"$f":"F150","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D12","v":67.345056126732302},{"$f":"'Output 3-2 Stress-public'!E12","v":62.903248834936498},{"$f":"'Output 3-2 Stress-public'!F12","v":59.429577658354326},{"$f":"'Output 3-2 Stress-public'!G12","v":56.941461314743627},{"$f":"'Output 3-2 Stress-public'!H12","v":54.817937235736416},{"$f":"'Output 3-2 Stress-public'!I12","v":52.668714519451498},{"$f":"'Output 3-2 Stress-public'!J12","v":50.554234001616379},{"$f":"'Output 3-2 Stress-public'!K12","v":49.040490435289961},{"$f":"'Output 3-2 Stress-public'!L12","v":47.984779953487838},{"$f":"'Output 3-2 Stress-public'!M12","v":47.069885028263734},{"$f":"'Output 3-2 Stress-public'!N12","v":46.160963385526152},{"$f":"'Output 3-2 Stress-public'!O12","v":45.361945081648273},{"$f":"'Output 3-2 Stress-public'!P12","v":44.569951174583984},{"$f":"'Output 3-2 Stress-public'!Q12","v":43.799334020544251},{"$f":"'Output 3-2 Stress-public'!R12","v":43.017765332214637},{"$f":"'Output 3-2 Stress-public'!S12","v":42.234616167844536},{"$f":"'Output 3-2 Stress-public'!T12","v":41.391687778775662},{"$f":"'Output 3-2 Stress-public'!U12","v":40.594768497390625},{"$f":"'Output 3-2 Stress-public'!V12","v":39.763952704053381},{"$f":"'Output 3-2 Stress-public'!W12","v":39.047100085686552},{"$f":"'Output 3-2 Stress-public'!X12","v":38.248915773123365}]
["DUGDP_A1FPV",853,0,0,0,{"$f":"F151","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D15","v":67.345056126732345},{"$f":"'Output 3-2 Stress-public'!E15","v":65.815124969505717},{"$f":"'Output 3-2 Stress-public'!F15","v":63.450669650631653},{"$f":"'Output 3-2 Stress-public'!G15","v":60.513471421351916},{"$f":"'Output 3-2 Stress-public'!H15","v":57.509211620955924},{"$f":"'Output 3-2 Stress-public'!I15","v":54.860982888799711},{"$f":"'Output 3-2 Stress-public'!J15","v":52.721230474610394},{"$f":"'Output 3-2 Stress-public'!K15","v":50.659170325207384},{"$f":"'Output 3-2 Stress-public'!L15","v":48.867395921605961},{"$f":"'Output 3-2 Stress-public'!M15","v":47.328408181011582},{"$f":"'Output 3-2 Stress-public'!N15","v":45.940850334779626},{"$f":"'Output 3-2 Stress-public'!O15","v":44.768254420831191},{"$f":"'Output 3-2 Stress-public'!P15","v":43.749684943628189},{"$f":"'Output 3-2 Stress-public'!Q15","v":42.862909133407825},{"$f":"'Output 3-2 Stress-public'!R15","v":42.064213261023873},{"$f":"'Output 3-2 Stress-public'!S15","v":41.367794879426647},{"$f":"'Output 3-2 Stress-public'!T15","v":40.765483377058921},{"$f":"'Output 3-2 Stress-public'!U15","v":40.242179640169944},{"$f":"'Output 3-2 Stress-public'!V15","v":39.790232225213977},{"$f":"'Output 3-2 Stress-public'!W15","v":39.413987969168765},{"$f":"'Output 3-2 Stress-public'!X15","v":39.079676212972721}]
["DUGDP_A2FPV",853,0,0,0,{"$f":"F152","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGDP_A3FPV",853,0,0,0,{"$f":"F153","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGDP_B1FPV",853,0,0,0,{"$f":"F154","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D19","v":67.345056126732345},{"$f":"'Output 3-2 Stress-public'!E19","v":69.329570375077594},{"$f":"'Output 3-2 Stress-public'!F19","v":70.007499514356425},{"$f":"'Output 3-2 Stress-public'!G19","v":68.935499926671113},{"$f":"'Output 3-2 Stress-public'!H19","v":68.229981019874685},{"$f":"'Output 3-2 Stress-public'!I19","v":67.693422279777621},{"$f":"'Output 3-2 Stress-public'!J19","v":67.740859961273316},{"$f":"'Output 3-2 Stress-public'!K19","v":68.180770078964485},{"$f":"'Output 3-2 Stress-public'!L19","v":69.224576423909809},{"$f":"'Output 3-2 Stress-public'!M19","v":70.465417072346838},{"$f":"'Output 3-2 Stress-public'!N19","v":71.795919721011657},{"$f":"'Output 3-2 Stress-public'!O19","v":73.404320734235753},{"$f":"'Output 3-2 Stress-public'!P19","v":75.029126521236037},{"$f":"'Output 3-2 Stress-public'!Q19","v":76.68165950186706},{"$f":"'Output 3-2 Stress-public'!R19","v":78.205568933221002},{"$f":"'Output 3-2 Stress-public'!S19","v":79.748062278856196},{"$f":"'Output 3-2 Stress-public'!T19","v":81.259019147015508},{"$f":"'Output 3-2 Stress-public'!U19","v":82.812302638226186},{"$f":"'Output 3-2 Stress-public'!V19","v":84.349436967304285},{"$f":"'Output 3-2 Stress-public'!W19","v":86.131507654149345},{"$f":"'Output 3-2 Stress-public'!X19","v":87.758290399032063}]
["DUGDP_B2FPV",853,0,0,0,{"$f":"F155","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D20","v":67.345056126732345},{"$f":"'Output 3-2 Stress-public'!E20","v":70.605775948771026},{"$f":"'Output 3-2 Stress-public'!F20","v":74.884870200580266},{"$f":"'Output 3-2 Stress-public'!G20","v":71.892109812859744},{"$f":"'Output 3-2 Stress-public'!H20","v":69.201986518680684},{"$f":"'Output 3-2 Stress-public'!I20","v":66.659154734508235},{"$f":"'Output 3-2 Stress-public'!J20","v":64.6579720615442},{"$f":"'Output 3-2 Stress-public'!K20","v":63.052411994083414},{"$f":"'Output 3-2 Stress-public'!L20","v":61.993318753872565},{"$f":"'Output 3-2 Stress-public'!M20","v":61.108018759547498},{"$f":"'Output 3-2 Stress-public'!N20","v":60.294824063394756},{"$f":"'Output 3-2 Stress-public'!O20","v":59.724556954795403},{"$f":"'Output 3-2 Stress-public'!P20","v":59.174509286235057},{"$f":"'Output 3-2 Stress-public'!Q20","v":58.651445399085766},{"$f":"'Output 3-2 Stress-public'!R20","v":58.019004788992298},{"$f":"'Output 3-2 Stress-public'!S20","v":57.397526361845493},{"$f":"'Output 3-2 Stress-public'!T20","v":56.741761550449596},{"$f":"'Output 3-2 Stress-public'!U20","v":56.1265325883165},{"$f":"'Output 3-2 Stress-public'!V20","v":55.492075110618579},{"$f":"'Output 3-2 Stress-public'!W20","v":55.016056972086581},{"$f":"'Output 3-2 Stress-public'!X20","v":54.437880895220026}]
["DUGDP_B3FPV",853,0,0,0,{"$f":"F156","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DUGDP_B4FPV",853,0,0,0,{"$f":"F157","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D23","v":67.345056126732345},{"$f":"'Output 3-2 Stress-public'!E23","v":70.502365073925574},{"$f":"'Output 3-2 Stress-public'!F23","v":65.338273210959926},{"$f":"'Output 3-2 Stress-public'!G23","v":61.173398537417611},{"$f":"'Output 3-2 Stress-public'!H23","v":57.525580748109547},{"$f":"'Output 3-2 Stress-public'!I23","v":54.187618947088346},{"$f":"'Output 3-2 Stress-public'!J23","v":51.491853962994647},{"$f":"'Output 3-2 Stress-public'!K23","v":49.257059815563885},{"$f":"'Output 3-2 Stress-public'!L23","v":47.606238552518725},{"$f":"'Output 3-2 Stress-public'!M23","v":46.22495963878287},{"$f":"'Output 3-2 Stress-public'!N23","v":45.013348245725282},{"$f":"'Output 3-2 Stress-public'!O23","v":44.106329847600534},{"$f":"'Output 3-2 Stress-public'!P23","v":43.317760582447519},{"$f":"'Output 3-2 Stress-public'!Q23","v":42.634576622075329},{"$f":"'Output 3-2 Stress-public'!R23","v":41.926209317802673},{"$f":"'Output 3-2 Stress-public'!S23","v":41.280879626752757},{"$f":"'Output 3-2 Stress-public'!T23","v":40.669234330361363},{"$f":"'Output 3-2 Stress-public'!U23","v":40.155921799279525},{"$f":"'Output 3-2 Stress-public'!V23","v":39.677911742592009},{"$f":"'Output 3-2 Stress-public'!W23","v":39.363674311165326},{"$f":"'Output 3-2 Stress-public'!X23","v":39.014786269075664}]
["DUGDP_B5FPV",853,0,0,0,{"$f":"F158","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D22","v":67.345056126732288},{"$f":"'Output 3-2 Stress-public'!E22","v":66.653449231363894},{"$f":"'Output 3-2 Stress-public'!F22","v":66.824028318073019},{"$f":"'Output 3-2 Stress-public'!G22","v":64.25266346983544},{"$f":"'Output 3-2 Stress-public'!H22","v":62.064160839376548},{"$f":"'Output 3-2 Stress-public'!I22","v":59.848903423247904},{"$f":"'Output 3-2 Stress-public'!J22","v":57.026316478564191},{"$f":"'Output 3-2 Stress-public'!K22","v":54.194269880315325},{"$f":"'Output 3-2 Stress-public'!L22","v":51.839018001687542},{"$f":"'Output 3-2 Stress-public'!M22","v":49.623149933954714},{"$f":"'Output 3-2 Stress-public'!N22","v":47.89824127908561},{"$f":"'Output 3-2 Stress-public'!O22","v":46.769614814521589},{"$f":"'Output 3-2 Stress-public'!P22","v":45.650785778151949},{"$f":"'Output 3-2 Stress-public'!Q22","v":44.574627417588736},{"$f":"'Output 3-2 Stress-public'!R22","v":43.524911932190228},{"$f":"'Output 3-2 Stress-public'!S22","v":42.52642408773071},{"$f":"'Output 3-2 Stress-public'!T22","v":41.520924324898708},{"$f":"'Output 3-2 Stress-public'!U22","v":40.604247655944313},{"$f":"'Output 3-2 Stress-public'!V22","v":39.685358565062614},{"$f":"'Output 3-2 Stress-public'!W22","v":38.90157457012269},{"$f":"'Output 3-2 Stress-public'!X22","v":38.051783824689871}]
["DUGGRBFPV",853,0,0,0,{"$f":"F159","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D36","v":357.20058994455263},{"$f":"'Output 3-2 Stress-public'!E36","v":337.62201733972046},{"$f":"'Output 3-2 Stress-public'!F36","v":313.26405846004423},{"$f":"'Output 3-2 Stress-public'!G36","v":298.88717093358508},{"$f":"'Output 3-2 Stress-public'!H36","v":290.27612388494333},{"$f":"'Output 3-2 Stress-public'!I36","v":280.95773250049609},{"$f":"'Output 3-2 Stress-public'!J36","v":273.16370431257127},{"$f":"'Output 3-2 Stress-public'!K36","v":268.42314430448783},{"$f":"'Output 3-2 Stress-public'!L36","v":265.57076034705756},{"$f":"'Output 3-2 Stress-public'!M36","v":262.81350219454021},{"$f":"'Output 3-2 Stress-public'!N36","v":259.49308897171773},{"$f":"'Output 3-2 Stress-public'!O36","v":256.14638111648509},{"$f":"'Output 3-2 Stress-public'!P36","v":252.75735585434452},{"$f":"'Output 3-2 Stress-public'!Q36","v":249.35766070158971},{"$f":"'Output 3-2 Stress-public'!R36","v":245.7185672374504},{"$f":"'Output 3-2 Stress-public'!S36","v":241.70623438946666},{"$f":"'Output 3-2 Stress-public'!T36","v":237.54376651154502},{"$f":"'Output 3-2 Stress-public'!U36","v":233.50482657518143},{"$f":"'Output 3-2 Stress-public'!V36","v":229.22765212794837},{"$f":"'Output 3-2 Stress-public'!W36","v":225.89624377561375},{"$f":"'Output 3-2 Stress-public'!X36","v":221.8103166480501}]
["DUGGR_A1FPV",853,0,0,0,{"$f":"F160","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":357.20058994455292},{"$f":"'Output 3-2 Stress-public'!E43","v":371.35149710404642},{"$f":"'Output 3-2 Stress-public'!F43","v":368.20827922224811},{"$f":"'Output 3-2 Stress-public'!G43","v":361.24809274430987},{"$f":"'Output 3-2 Stress-public'!H43","v":360.84812491754883},{"$f":"'Output 3-2 Stress-public'!I43","v":360.77062947839977},{"$f":"'Output 3-2 Stress-public'!J43","v":365.773783552174},{"$f":"'Output 3-2 Stress-public'!K43","v":372.99041022347251},{"$f":"'Output 3-2 Stress-public'!L43","v":382.96902488554798},{"$f":"'Output 3-2 Stress-public'!M43","v":393.32335470095904},{"$f":"'Output 3-2 Stress-public'!N43","v":403.50796781291996},{"$f":"'Output 3-2 Stress-public'!O43","v":414.42320079384211},{"$f":"'Output 3-2 Stress-public'!P43","v":425.43756990267252},{"$f":"'Output 3-2 Stress-public'!Q43","v":436.5207349684768},{"$f":"'Output 3-2 Stress-public'!R43","v":446.67991205333084},{"$f":"'Output 3-2 Stress-public'!S43","v":456.368776852059},{"$f":"'Output 3-2 Stress-public'!T43","v":466.32042807796211},{"$f":"'Output 3-2 Stress-public'!U43","v":476.32945358674635},{"$f":"'Output 3-2 Stress-public'!V43","v":486.23894659705309},{"$f":"'Output 3-2 Stress-public'!W43","v":498.28156829465644},{"$f":"'Output 3-2 Stress-public'!X43","v":508.9149142608905}]
["DUGGR_A2FPV",853,0,0,0,{"$f":"F161","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_A3FPV",853,0,0,0,{"$f":"F162","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B1FPV",853,0,0,{"$f":"E163","v":0},{"$f":"F163","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D43","v":357.20058994455292},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B2FPV",853,0,0,0,{"$f":"F164","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D44","v":357.20058994455292},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B3FPV",853,0,0,0,{"$f":"F165","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D50","v":357.20058994455292},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B4FPV",853,0,0,0,{"$f":"F166","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D49","v":357.20058994455292},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DUGGR_B5FPV",853,0,0,0,{"$f":"F167","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","PV of Debt-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGRBF",853,0,0,0,{"$f":"F168","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Baseline fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D60","v":126.38394360695806},{"$f":"'Output 3-2 Stress-public'!E60","v":89.896650040336084},{"$f":"'Output 3-2 Stress-public'!F60","v":81.891547594684681},{"$f":"'Output 3-2 Stress-public'!G60","v":81.120297013288791},{"$f":"'Output 3-2 Stress-public'!H60","v":88.086043528659729},{"$f":"'Output 3-2 Stress-public'!I60","v":81.136512480008832},{"$f":"'Output 3-2 Stress-public'!J60","v":84.086364224333536},{"$f":"'Output 3-2 Stress-public'!K60","v":86.821005571956903},{"$f":"'Output 3-2 Stress-public'!L60","v":89.458560250697943},{"$f":"'Output 3-2 Stress-public'!M60","v":91.812052460744169},{"$f":"'Output 3-2 Stress-public'!N60","v":84.404696446435949},{"$f":"'Output 3-2 Stress-public'!O60","v":82.726268383007977},{"$f":"'Output 3-2 Stress-public'!P60","v":75.571564491068585},{"$f":"'Output 3-2 Stress-public'!Q60","v":70.634765808513052},{"$f":"'Output 3-2 Stress-public'!R60","v":66.53491410952364},{"$f":"'Output 3-2 Stress-public'!S60","v":63.530483438114835},{"$f":"'Output 3-2 Stress-public'!T60","v":60.439620782916947},{"$f":"'Output 3-2 Stress-public'!U60","v":58.572479619584918},{"$f":"'Output 3-2 Stress-public'!V60","v":57.050967452791987},{"$f":"'Output 3-2 Stress-public'!W60","v":54.445557616228569},{"$f":"'Output 3-2 Stress-public'!X60","v":51.422994107490098}]
["DSGGR_A1F",853,0,0,0,{"$f":"F169","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D63","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E63","v":86.220644156237711},{"$f":"'Output 3-2 Stress-public'!F63","v":80.529583039335137},{"$f":"'Output 3-2 Stress-public'!G63","v":77.211275180720492},{"$f":"'Output 3-2 Stress-public'!H63","v":81.118766004960591},{"$f":"'Output 3-2 Stress-public'!I63","v":73.782018060779336},{"$f":"'Output 3-2 Stress-public'!J63","v":74.146142124691863},{"$f":"'Output 3-2 Stress-public'!K63","v":74.365505694422509},{"$f":"'Output 3-2 Stress-public'!L63","v":73.911526555754776},{"$f":"'Output 3-2 Stress-public'!M63","v":73.269268791422462},{"$f":"'Output 3-2 Stress-public'!N63","v":68.047328508308055},{"$f":"'Output 3-2 Stress-public'!O63","v":65.376882443966835},{"$f":"'Output 3-2 Stress-public'!P63","v":61.623241914836498},{"$f":"'Output 3-2 Stress-public'!Q63","v":59.008995442732932},{"$f":"'Output 3-2 Stress-public'!R63","v":57.020536277024242},{"$f":"'Output 3-2 Stress-public'!S63","v":55.569748294273005},{"$f":"'Output 3-2 Stress-public'!T63","v":54.353097920882014},{"$f":"'Output 3-2 Stress-public'!U63","v":53.537533525802836},{"$f":"'Output 3-2 Stress-public'!V63","v":52.877815936425186},{"$f":"'Output 3-2 Stress-public'!W63","v":52.335089341250423},{"$f":"'Output 3-2 Stress-public'!X63","v":51.706581697060834}]
["DSGGR_A2F",853,0,0,0,{"$f":"F170","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_A3F",853,0,0,0,{"$f":"F171","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B1F",853,0,0,0,{"$f":"F172","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Real GDP growth is at historical average minus one standard deviations, B1 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D67","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E67","v":97.313683274799999},{"$f":"'Output 3-2 Stress-public'!F67","v":94.525522009364096},{"$f":"'Output 3-2 Stress-public'!G67","v":96.03846636202168},{"$f":"'Output 3-2 Stress-public'!H67","v":106.89702706789146},{"$f":"'Output 3-2 Stress-public'!I67","v":101.95828649790792},{"$f":"'Output 3-2 Stress-public'!J67","v":108.22457222670472},{"$f":"'Output 3-2 Stress-public'!K67","v":114.9848303656059},{"$f":"'Output 3-2 Stress-public'!L67","v":121.93356373663136},{"$f":"'Output 3-2 Stress-public'!M67","v":128.75121209664218},{"$f":"'Output 3-2 Stress-public'!N67","v":124.31053219340872},{"$f":"'Output 3-2 Stress-public'!O67","v":125.96709378850716},{"$f":"'Output 3-2 Stress-public'!P67","v":121.54269777969704},{"$f":"'Output 3-2 Stress-public'!Q67","v":119.66026330281645},{"$f":"'Output 3-2 Stress-public'!R67","v":118.70877510440458},{"$f":"'Output 3-2 Stress-public'!S67","v":119.03491316492571},{"$f":"'Output 3-2 Stress-public'!T67","v":119.34122337295649},{"$f":"'Output 3-2 Stress-public'!U67","v":120.954753371693},{"$f":"'Output 3-2 Stress-public'!V67","v":122.96765146815271},{"$f":"'Output 3-2 Stress-public'!W67","v":124.11170910774746},{"$f":"'Output 3-2 Stress-public'!X67","v":124.49451742066162}]
["DSGGR_B2F",853,0,0,0,{"$f":"F173","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B3F",853,0,0,0,{"$f":"F174","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGGR_B4F",853,0,0,0,{"$f":"F175","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D71","v":126.38394360695807},{"$f":"'Output 3-2 Stress-public'!E71","v":88.846145279185777},{"$f":"'Output 3-2 Stress-public'!F71","v":84.91044551393972},{"$f":"'Output 3-2 Stress-public'!G71","v":85.606996376399465},{"$f":"'Output 3-2 Stress-public'!H71","v":93.693691130998289},{"$f":"'Output 3-2 Stress-public'!I71","v":86.930468300961337},{"$f":"'Output 3-2 Stress-public'!J71","v":92.316232261920135},{"$f":"'Output 3-2 Stress-public'!K71","v":96.295543247210574},{"$f":"'Output 3-2 Stress-public'!L71","v":98.016585570305224},{"$f":"'Output 3-2 Stress-public'!M71","v":100.45786969022078},{"$f":"'Output 3-2 Stress-public'!N71","v":93.74949669767129},{"$f":"'Output 3-2 Stress-public'!O71","v":93.491329589568934},{"$f":"'Output 3-2 Stress-public'!P71","v":87.768739903842913},{"$f":"'Output 3-2 Stress-public'!Q71","v":83.912615007994489},{"$f":"'Output 3-2 Stress-public'!R71","v":80.660249289136473},{"$f":"'Output 3-2 Stress-public'!S71","v":78.571830165972202},{"$f":"'Output 3-2 Stress-public'!T71","v":76.773858023581312},{"$f":"'Output 3-2 Stress-public'!U71","v":75.854499970261017},{"$f":"'Output 3-2 Stress-public'!V71","v":75.503784968730002},{"$f":"'Output 3-2 Stress-public'!W71","v":73.737542573083218},{"$f":"'Output 3-2 Stress-public'!X71","v":71.503812478058876}]
["DSGGR_B5F",853,0,0,0,{"$f":"F176","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-Revenue Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D70","v":126.38394360695806},{"$f":"'Output 3-2 Stress-public'!E70","v":89.896650040336084},{"$f":"'Output 3-2 Stress-public'!F70","v":83.304795368886872},{"$f":"'Output 3-2 Stress-public'!G70","v":83.936018336517165},{"$f":"'Output 3-2 Stress-public'!H70","v":90.907298216670057},{"$f":"'Output 3-2 Stress-public'!I70","v":83.950752582479694},{"$f":"'Output 3-2 Stress-public'!J70","v":90.32486917623136},{"$f":"'Output 3-2 Stress-public'!K70","v":96.294294593781785},{"$f":"'Output 3-2 Stress-public'!L70","v":98.470033665096778},{"$f":"'Output 3-2 Stress-public'!M70","v":100.35224183222724},{"$f":"'Output 3-2 Stress-public'!N70","v":89.756049832048035},{"$f":"'Output 3-2 Stress-public'!O70","v":85.04497691359893},{"$f":"'Output 3-2 Stress-public'!P70","v":77.730307030289453},{"$f":"'Output 3-2 Stress-public'!Q70","v":72.534850332175097},{"$f":"'Output 3-2 Stress-public'!R70","v":68.093526742073749},{"$f":"'Output 3-2 Stress-public'!S70","v":64.682420261611227},{"$f":"'Output 3-2 Stress-public'!T70","v":61.205623689436017},{"$f":"'Output 3-2 Stress-public'!U70","v":59.035920963334434},{"$f":"'Output 3-2 Stress-public'!V70","v":57.291202029504781},{"$f":"'Output 3-2 Stress-public'!W70","v":54.537630536682258},{"$f":"'Output 3-2 Stress-public'!X70","v":51.408359977263316}]
["DSGDPBF",853,0,0,0,{"$f":"F177","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Baseline fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D82","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E82","v":16.748882052986868},{"$f":"'Output 3-2 Stress-public'!F82","v":15.535711665313418},{"$f":"'Output 3-2 Stress-public'!G82","v":15.454354363202484},{"$f":"'Output 3-2 Stress-public'!H82","v":16.634834242903022},{"$f":"'Output 3-2 Stress-public'!I82","v":15.20995978605413},{"$f":"'Output 3-2 Stress-public'!J82","v":15.561810248692217},{"$f":"'Output 3-2 Stress-public'!K82","v":15.862062507188293},{"$f":"'Output 3-2 Stress-public'!L82","v":16.163862779832328},{"$f":"'Output 3-2 Stress-public'!M82","v":16.443533979229183},{"$f":"'Output 3-2 Stress-public'!N82","v":15.014666161899317},{"$f":"'Output 3-2 Stress-public'!O82","v":14.650312164641361},{"$f":"'Output 3-2 Stress-public'!P82","v":13.325906690900988},{"$f":"'Output 3-2 Stress-public'!Q82","v":12.40690056365394},{"$f":"'Output 3-2 Stress-public'!R82","v":11.648217526828855},{"$f":"'Output 3-2 Stress-public'!S82","v":11.101019341697688},{"$f":"'Output 3-2 Stress-public'!T82","v":10.531524146698718},{"$f":"'Output 3-2 Stress-public'!U82","v":10.182814142857222},{"$f":"'Output 3-2 Stress-public'!V82","v":9.8965894840952995},{"$f":"'Output 3-2 Stress-public'!W82","v":9.4111398309642578},{"$f":"'Output 3-2 Stress-public'!X82","v":8.8673682998256442}]
["DSGDP_A1F",853,0,0,0,{"$f":"F178","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Real GDP growth and primary balance are at historical averages, A1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D85","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E85","v":16.047694732314234},{"$f":"'Output 3-2 Stress-public'!F85","v":15.247884059697645},{"$f":"'Output 3-2 Stress-public'!G85","v":14.672571589203013},{"$f":"'Output 3-2 Stress-public'!H85","v":15.277680349797755},{"$f":"'Output 3-2 Stress-public'!I85","v":13.795874951330806},{"$f":"'Output 3-2 Stress-public'!J85","v":13.690752044774715},{"$f":"'Output 3-2 Stress-public'!K85","v":13.559455459411906},{"$f":"'Output 3-2 Stress-public'!L85","v":13.33230400268226},{"$f":"'Output 3-2 Stress-public'!M85","v":13.104319421608558},{"$f":"'Output 3-2 Stress-public'!N85","v":12.091237824967052},{"$f":"'Output 3-2 Stress-public'!O85","v":11.567409999146403},{"$f":"'Output 3-2 Stress-public'!P85","v":10.858578035372584},{"$f":"'Output 3-2 Stress-public'!Q85","v":10.35904416034052},{"$f":"'Output 3-2 Stress-public'!R85","v":9.9781858937839232},{"$f":"'Output 3-2 Stress-public'!S85","v":9.7067175272072479},{"$f":"'Output 3-2 Stress-public'!T85","v":9.4684872442014143},{"$f":"'Output 3-2 Stress-public'!U85","v":9.305627093866196},{"$f":"'Output 3-2 Stress-public'!V85","v":9.171270774199451},{"$f":"'Output 3-2 Stress-public'!W85","v":9.0452740888891352},{"$f":"'Output 3-2 Stress-public'!X85","v":8.9154714768652266}]
["DSGDP_A2F",853,0,0,0,{"$f":"F179","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Primary balance is unchanged, A2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGDP_A3F",853,0,0,0,{"$f":"F180","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Permanently lower GDP growth, A3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B1F",853,0,0,0,{"$f":"F181","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Real GDP growth is at historical average minus one standard deviation, B1 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D89","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E89","v":18.168004991691046},{"$f":"'Output 3-2 Stress-public'!F89","v":17.97215274502442},{"$f":"'Output 3-2 Stress-public'!G89","v":18.326628773491382},{"$f":"'Output 3-2 Stress-public'!H89","v":20.212332070700921},{"$f":"'Output 3-2 Stress-public'!I89","v":19.131006736341501},{"$f":"'Output 3-2 Stress-public'!J89","v":20.043059183688566},{"$f":"'Output 3-2 Stress-public'!K89","v":21.018648380340451},{"$f":"'Output 3-2 Stress-public'!L89","v":22.040422992561048},{"$f":"'Output 3-2 Stress-public'!M89","v":23.066283124371914},{"$f":"'Output 3-2 Stress-public'!N89","v":22.118495052796916},{"$f":"'Output 3-2 Stress-public'!O89","v":22.311803337021395},{"$f":"'Output 3-2 Stress-public'!P89","v":21.434972119485018},{"$f":"'Output 3-2 Stress-public'!Q89","v":21.020187201767065},{"$f":"'Output 3-2 Stress-public'!R89","v":20.783758221250221},{"$f":"'Output 3-2 Stress-public'!S89","v":20.800729913895967},{"$f":"'Output 3-2 Stress-public'!T89","v":20.795895206782646},{"$f":"'Output 3-2 Stress-public'!U89","v":21.028600197456601},{"$f":"'Output 3-2 Stress-public'!V89","v":21.331594762453058},{"$f":"'Output 3-2 Stress-public'!W89","v":21.453590305515917},{"$f":"'Output 3-2 Stress-public'!X89","v":21.468079843478435}]
["DSGDP_B2F",853,0,0,0,{"$f":"F182","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Primary balance is at historical average minus one standard deviations, B2 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B3F",853,0,0,0,{"$f":"F183","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, Combination of B1-B2 using one half standard deviation shocks, B3 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Output 3-2 Stress-public'!#REF!","v":{"$error":"#REF!"}}]
["DSGDP_B4F",853,0,0,0,{"$f":"F184","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, One-time 30 percent real depreciation, B4 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D94","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E94","v":16.66018491311404},{"$f":"'Output 3-2 Stress-public'!F94","v":17.170771138926582},{"$f":"'Output 3-2 Stress-public'!G94","v":17.916344907419504},{"$f":"'Output 3-2 Stress-public'!H94","v":18.695804725482859},{"$f":"'Output 3-2 Stress-public'!I94","v":17.58901153035578},{"$f":"'Output 3-2 Stress-public'!J94","v":16.737326639509977},{"$f":"'Output 3-2 Stress-public'!K94","v":16.667475237003412},{"$f":"'Output 3-2 Stress-public'!L94","v":16.922836537329932},{"$f":"'Output 3-2 Stress-public'!M94","v":16.937635843644138},{"$f":"'Output 3-2 Stress-public'!N94","v":15.360488602346082},{"$f":"'Output 3-2 Stress-public'!O94","v":14.943036595466362},{"$f":"'Output 3-2 Stress-public'!P94","v":13.544322861612805},{"$f":"'Output 3-2 Stress-public'!Q94","v":12.574085908261395},{"$f":"'Output 3-2 Stress-public'!R94","v":11.788816530003945},{"$f":"'Output 3-2 Stress-public'!S94","v":11.218354589171415},{"$f":"'Output 3-2 Stress-public'!T94","v":10.631315208200675},{"$f":"'Output 3-2 Stress-public'!U94","v":10.272061247572394},{"$f":"'Output 3-2 Stress-public'!V94","v":9.9778372979726537},{"$f":"'Output 3-2 Stress-public'!W94","v":9.4860834828551717},{"$f":"'Output 3-2 Stress-public'!X94","v":8.9373551204563988}]
["DSGDP_B5F",853,0,0,0,{"$f":"F185","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"fiscal","Debt Service-to-GDP Ratio, 10 percent of GDP increase in other debt-creating flows, B5 fiscal","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Output 3-2 Stress-public'!D92","v":23.827882750836309},{"$f":"'Output 3-2 Stress-public'!E92","v":16.748882052986868},{"$f":"'Output 3-2 Stress-public'!F92","v":15.803820042509066},{"$f":"'Output 3-2 Stress-public'!G92","v":15.990781826110664},{"$f":"'Output 3-2 Stress-public'!H92","v":17.167621302146923},{"$f":"'Output 3-2 Stress-public'!I92","v":15.737521021785444},{"$f":"'Output 3-2 Stress-public'!J92","v":16.716366414754468},{"$f":"'Output 3-2 Stress-public'!K92","v":17.59281765823647},{"$f":"'Output 3-2 Stress-public'!L92","v":17.792105167215411},{"$f":"'Output 3-2 Stress-public'!M92","v":17.973081466244327},{"$f":"'Output 3-2 Stress-public'!N92","v":15.966613008249334},{"$f":"'Output 3-2 Stress-public'!O92","v":15.060941151732864},{"$f":"'Output 3-2 Stress-public'!P92","v":13.706568409909542},{"$f":"'Output 3-2 Stress-public'!Q92","v":12.740647826461053},{"$f":"'Output 3-2 Stress-public'!R92","v":11.921082671798032},{"$f":"'Output 3-2 Stress-public'!S92","v":11.302303390960493},{"$f":"'Output 3-2 Stress-public'!T92","v":10.664999142106485},{"$f":"'Output 3-2 Stress-public'!U92","v":10.263383329959543},{"$f":"'Output 3-2 Stress-public'!V92","v":9.9382627999348454},{"$f":"'Output 3-2 Stress-public'!W92","v":9.4270550160954816},{"$f":"'Output 3-2 Stress-public'!X92","v":8.8648447940531643}]
["DGDP_CPIAEPV",853,0,0,0,{"$f":"F186","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-GDP Ratio, CPIA Threshold external","Ratio (in percent of GDP)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40},{"$f":"'CI Summary'!$I11","v":40}]
["DBX_CPIAEPV",853,0,0,0,{"$f":"F187","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180},{"$f":"'CI Summary'!$I10","v":180}]
["DGGR_CPIAEPV",853,0,0,0,{"$f":"F188","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","PV of Debt-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Macro-Debt_Data'!#REF!","v":{"$error":"#REF!"}}]
["DSBX_CPIAE",853,0,0,0,{"$f":"F189","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Exports Ratio, CPIA Threshold external","Ratio (in percent of Exports)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15},{"$f":"'CI Summary'!$I13","v":15}]
["DSGGR_CPIAE",853,0,0,0,{"$f":"F190","v":"nonhipc"},"Papua New Guinea","00:00:00",2018,0,"(select)",null,null,0,0,0,"external","Debt Service-to-Revenue Ratio, CPIA Threshold external","Ratio (in percent of Govt Revenues)","Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18},{"$f":"'CI Summary'!$I14","v":18}]

{"sheet":"Output - Summary","index":81,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
[]
[null,"SUMMARY for DATABASE"]
["Basic Input Fields"]
[]
[null,"Country",{"$f":"Country","v":"Papua New Guinea"}]
[null,"IFS Code",{"$f":"Code","v":853}]
[null,"ISO Code",{"$f":"ISO","v":"PNG"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"nonhipc"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2018}]
[null,"IMF program",{"$f":"'Input 1 - Basics'!C10","v":"Yes"}]
[null,"IDA operation",{"$f":"'Input 1 - Basics'!C11","v":"Yes"}]
[null,"IDA status",{"$f":"'Input 1 - Basics'!C12","v":"Blend"}]

{"sheet":"Output - Submit","index":82,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,0,0,10]]}
["1 - Fill out the yellow cells below. Document ID Number, and EDMS Number, and the date Staff Report was issued to the Board should match the information in CyberDocs (click on blue icon 'i').\n2 - Make sure the template file is not in 'read-only' mode. Click 'Submit' to upload the finished DSA to the SPRDP database for all LIC DSAs (takes about 5 seconds).  A submission report will automatically be sent from your mailbox. \nOnce submitted, the report about the latest submission will appear below (lines 22-31)."]
[null,"**UNDER CONSTRUCTION**"]
["Final Data Input (once Staff Report has been issued to the Board)"]
[]
[null,"Country",{"$f":"Country","v":"Papua New Guinea"},""]
[null,"IFS Code",{"$f":"Code","v":853}]
[null,"ISO Code",{"$f":"ISO","v":"PNG"}]
[null,"HIPC Status",{"$f":"'Input 1 - Basics'!C13","v":"nonhipc"}]
[null,"First Year of Projection",{"$f":"ProjectionYear","v":2018}]
[null,"CI",{"$f":"'CI Summary'!B10","v":0}]
[]
[]
[null,"Public debt over benchmark"]
[null,"Private debt vulnerability"]
[null,"Overall assessment required"]
[]
[null,"Enter Document ID Number, ex: EBS.12.42.Sup.1"]
[]
[null,"Enter EDMS Number, ex: 643521"]
[]
[null,"Enter the date Staff Report was issued to the Board as YYYY-MM-DD"]
[]
[null,"External debt ditress rating","(select)"]
[]
[null,"Has this DSA been published?"]
[]
[]
["Click to upload to SPRDP database of all LIC DSAs"]
[]
["Most recent DSA data submission report:"]
[null,"Date and time submitted:","2015-09-04T16:02:09"]
[null,"Country:","Chad"]
[null,"IFS Code:",628]
[null,"ISO Code:","TCD"]
[null,"HIPC Status","CP"]
[null,"First Year of Projection",2015]
[null,"CPIA",2.6000011111111099]
[null,"Remittances","Yes"]
[null,"Borderline case","No"]
[null,"Public debt over benchmark","No"]
[null,"Private debt vulnerability","No"]
[null,"Overall assessment required","No"]
[null,"Document ID:",7777777]
[null,"EDMS Number:",4444444]
[null,"Date of issue to the Board:","2015-06-06"]
[null,"External debt distress risk:","High"]
[null,"Publication Status:","Yes"]